Market cap
$163 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
13.2
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Gross Profit
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Operating Expenses
|
14.77
|
19.83
|
15.37
|
16.38
|
14.91
|
7.73
|
|||||
|
Operating Profit (EBIT)
|
-14.77
|
-19.83
|
-15.37
|
-16.38
|
-14.91
|
-7.73
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-15.42
|
-20.85
|
-15.02
|
-15.42
|
-14.32
|
-7.71
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-16.38
|
-0.59
|
-0.02
|
|||||
|
Profit after Tax (Net Income)
|
-15.42
|
-20.85
|
-15.02
|
-15.42
|
-14.32
|
-7.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.32
|
-7.71
|
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
|
11.37
|
3.15
|
3.94
|
12.08
|
24.63
|
35.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
0.07
|
1.46
|
0.07
|
|||||
|
Current Liabilities
|
0.62
|
6.16
|
3.39
|
2.77
|
3.43
|
4.60
|
|||||
|
Total Liabilities
|
12.60
|
9.31
|
7.34
|
14.92
|
28.06
|
40.58
|
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
|
--
|
--
|
0.72
|
0.93
|
0.82
|
0.19
|
|||||
|
Current Assets
|
11.99
|
9.31
|
6.62
|
14.00
|
27.24
|
40.39
|
|||||
|
Total Assets
|
12.60
|
9.31
|
7.34
|
14.92
|
28.06
|
40.58
|
|||||
|
Total Debt*
|
--
|
--
|
0.08
|
0.18
|
0.08
|
0.17
|
|||||
|
Net Current Assets
|
11.37
|
3.15
|
3.22
|
11.22
|
23.81
|
35.78
|
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
|
--
|
-14.82
|
-12.32
|
-13.41
|
-13.08
|
-11.29
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
17.14
|
-16.43
|
0.45
|
|||||
|
Cash from Financing Activities
|
--
|
17.54
|
4.75
|
--
|
0.36
|
48.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-6.97
|
-9.62
|
-1.61
|
-1.84
|
-1.73
|
-1.89
|
|||||
|
Cash EPS ($)
|
--
|
-9.62
|
-1.61
|
-1.84
|
-1.73
|
-1.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.45
|
0.42
|
1.44
|
2.98
|
8.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-6.84
|
-1.32
|
-1.60
|
-1.58
|
-2.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-6.84
|
-1.32
|
-1.60
|
-1.60
|
-2.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-580.70
|
-184.54
|
-83.45
|
-47.13
|
-42.84
|
|||||
|
ROE (%)
|
-212.38
|
-587.59
|
-187.52
|
-84.04
|
-47.32
|
-43.25
|
|||||
|
ROA (%)
|
-110.34
|
-250.45
|
-134.95
|
-71.76
|
-41.73
|
-36.41
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
2.60
|
-7.68
|
-85.74
|
-114.25
|
|||||
|
Net Profit Growth (%)
|
9.07
|
-38.79
|
2.60
|
-7.68
|
-85.74
|
-115.15
|
|||||
|
EPS Growth (%)
|
-223.45
|
-4.99
|
0.13
|
-0.06
|
0.08
|
-1.84
|
|||||
|
Book Value Growth (%)
|
133.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.30
|
-0.52
|
-0.96
|
-0.84
|
-3.02
|
|||||
|
Price / Book Value
|
13.24
|
2.00
|
2.00
|
1.22
|
0.49
|
0.65
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.03
|
0.11
|
-0.14
|
-0.10
|
1.00
|
2.03
|
|||||
|
Close Price ($)
|
3.00
|
2.91
|
23.58
|
49.28
|
40.60
|
159.60
|
|||||
|
High Price ($)
|
13.40
|
47.60
|
86.80
|
114.24
|
198.80
|
1,030.40
|
|||||
|
Low Price ($)
|
0.92
|
1.65
|
22.68
|
38.92
|
35.00
|
136.64
|
|||||
|
Market Cap ($ Cr)
|
162.56
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.02
|
0.01
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.02
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
19.48
|
1.51
|
1.95
|
5.05
|
7.94
|
8.77
|
|||||
|
Quick Ratio
|
19.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-24.35
|
-435.13
|
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
|
--
|
--
|
416,492.59
|
310,678.69
|
411,815.99
|
363,657.14
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|