Market cap
$125 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
10.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.49
|
1.41
|
1.75
|
4.20
|
1.26
|
0.95
|
|||||
|
Gross Profit
|
-0.49
|
-1.41
|
-1.75
|
-4.20
|
-1.26
|
-0.95
|
|||||
|
Operating Expenses
|
57.97
|
79.90
|
144.07
|
126.14
|
83.63
|
41.67
|
|||||
|
Operating Profit (EBIT)
|
-58.06
|
-81.31
|
-144.07
|
-126.14
|
-83.63
|
-41.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.81
|
--
|
|||||
|
Profit before Tax
|
-32.54
|
-61.80
|
-138.43
|
-117.26
|
-81.83
|
-41.57
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-1.81
|
-0.35
|
|||||
|
Profit after Tax (Net Income)
|
-32.54
|
-61.80
|
-138.43
|
-117.26
|
-80.02
|
-41.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-81.83
|
-41.57
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
12.14
|
29.55
|
51.57
|
169.24
|
108.54
|
178.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14.25
|
17.92
|
6.69
|
7.83
|
1.67
|
2.29
|
|||||
|
Current Liabilities
|
10.48
|
11.10
|
21.67
|
22.86
|
19.10
|
4.64
|
|||||
|
Total Liabilities
|
47.36
|
58.57
|
79.94
|
199.93
|
129.31
|
185.71
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.45
|
0.52
|
11.61
|
20.75
|
11.49
|
9.14
|
|||||
|
Current Assets
|
36.43
|
58.05
|
68.33
|
179.18
|
117.82
|
176.56
|
|||||
|
Total Assets
|
47.36
|
58.57
|
79.94
|
199.93
|
129.31
|
185.71
|
|||||
|
Total Debt*
|
0.88
|
1.59
|
8.77
|
10.30
|
2.29
|
2.85
|
|||||
|
Net Current Assets
|
25.95
|
46.95
|
46.66
|
156.32
|
98.72
|
171.92
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-70.37
|
-119.89
|
-96.59
|
-62.42
|
-35.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.36
|
-2.22
|
27.34
|
-33.35
|
|||||
|
Cash from Financing Activities
|
--
|
67.90
|
1.67
|
163.80
|
1.24
|
153.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-33.84
|
84.39
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.63
|
-0.85
|
-3.82
|
-3.28
|
-2.72
|
-1.42
|
|||||
|
Cash EPS ($)
|
--
|
-0.84
|
-3.77
|
-3.24
|
-2.69
|
-1.41
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.41
|
1.42
|
4.73
|
3.69
|
6.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.97
|
-3.31
|
-2.70
|
-2.12
|
-1.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.97
|
-3.32
|
-2.80
|
-2.16
|
-1.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-135.10
|
-115.41
|
-80.77
|
-54.72
|
-44.07
|
|||||
|
ROE (%)
|
-156.10
|
-152.35
|
-125.38
|
-84.42
|
-55.70
|
-44.81
|
|||||
|
ROA (%)
|
-47.13
|
-89.23
|
-98.92
|
-71.23
|
-50.81
|
-33.21
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-4,430.90
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
76.45
|
55.36
|
-18.06
|
-40.20
|
-100.72
|
-682.63
|
|||||
|
Net Profit Growth (%)
|
70.97
|
55.36
|
-18.06
|
-46.53
|
-94.14
|
-674.19
|
|||||
|
EPS Growth (%)
|
79.26
|
0.78
|
-0.16
|
-0.21
|
-0.92
|
-6.26
|
|||||
|
Book Value Growth (%)
|
-75.23
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.45
|
-1.02
|
-4.43
|
-3.10
|
-5.25
|
|||||
|
Price / Book Value
|
10.06
|
3.03
|
2.73
|
3.07
|
2.29
|
1.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.75
|
-0.59
|
-0.67
|
-3.05
|
-1.66
|
-1.11
|
|||||
|
Close Price ($)
|
1.47
|
1.24
|
3.88
|
14.52
|
8.43
|
7.45
|
|||||
|
High Price ($)
|
2.99
|
4.59
|
20.21
|
43.69
|
14.20
|
22.22
|
|||||
|
Low Price ($)
|
0.87
|
0.87
|
3.61
|
6.63
|
2.84
|
7.00
|
|||||
|
Market Cap ($ Cr)
|
125.08
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.05
|
0.17
|
0.06
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.05
|
0.04
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
3.47
|
5.23
|
3.15
|
7.84
|
6.17
|
38.08
|
|||||
|
Quick Ratio
|
3.47
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-46.31
|
-416.67
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
2,095.20
|
2,066.86
|
594.56
|
1,180.12
|
393.99
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|