Market cap
$40 Mln
Revenue (TTM)
$300 Mln
P/E Ratio
--
P/B Ratio
8.5
Div. Yield
0 %
Income Statement (CN¥ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
300.22
|
268.11
|
268.06
|
221.62
|
206.82
|
202.21
|
|||||
|
Cost of Revenue
|
145.75
|
137.80
|
126.80
|
106.96
|
104.32
|
97.41
|
|||||
|
Gross Profit
|
154.47
|
130.31
|
141.27
|
114.66
|
102.51
|
104.80
|
|||||
|
Operating Expenses
|
157.20
|
160.51
|
184.31
|
156.15
|
159.09
|
171.19
|
|||||
|
Operating Profit (EBIT)
|
-2.73
|
-30.20
|
-43.04
|
-41.50
|
-56.59
|
-66.39
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-57.22
|
-51.63
|
-42.50
|
-40.52
|
-54.52
|
-37.95
|
|||||
|
Provision for Tax
|
3.43
|
-3.58
|
-6.40
|
-6.81
|
-5.92
|
-1.54
|
|||||
|
Profit after Tax (Net Income)
|
-60.64
|
-48.05
|
-36.10
|
-33.66
|
-47.89
|
-33.65
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.05
|
0.70
|
2.76
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-33.65
|
Liabilities (CN¥ 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
|
32.07
|
32.07
|
79.71
|
113.04
|
143.10
|
187.77
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
31.76
|
31.76
|
22.79
|
21.56
|
38.41
|
48.30
|
|||||
|
Current Liabilities
|
344.80
|
344.80
|
354.50
|
314.40
|
292.54
|
267.98
|
|||||
|
Total Liabilities
|
753.36
|
408.56
|
456.93
|
448.94
|
474.46
|
507.18
|
Assets (CN¥ 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
|
297.12
|
297.12
|
390.29
|
378.49
|
409.20
|
431.77
|
|||||
|
Current Assets
|
111.44
|
111.44
|
66.64
|
70.44
|
65.26
|
75.41
|
|||||
|
Total Assets
|
520.00
|
408.56
|
456.93
|
448.94
|
474.46
|
507.18
|
|||||
|
Total Debt*
|
45.98
|
45.98
|
35.21
|
22.61
|
36.45
|
40.72
|
|||||
|
Net Current Assets
|
--
|
-233.21
|
-287.86
|
-243.96
|
-227.28
|
-192.57
|
Cashflow (CN¥ 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
|
--
|
-15.84
|
-3.35
|
8.75
|
-100.13
|
-31.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
48.71
|
-20.26
|
-3.97
|
-17.06
|
-10.03
|
|||||
|
Cash from Financing Activities
|
--
|
16.34
|
-0.09
|
0.40
|
1.29
|
0.83
|
|||||
|
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 (CN¥)
|
-3.83
|
-3.04
|
-0.57
|
-0.53
|
-3.02
|
-1.06
|
|||||
|
Cash EPS (CN¥)
|
--
|
-1.68
|
-0.19
|
-0.18
|
-1.60
|
-0.33
|
|||||
|
Adjusted Book Value (CN¥)
|
--
|
2.03
|
1.26
|
1.77
|
9.03
|
5.89
|
|||||
|
Dividend per Share (CN¥)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (CN¥)
|
--
|
-1.00
|
-0.05
|
0.14
|
-6.32
|
-1.00
|
|||||
|
Free Cash Flow per Share (CN¥)
|
--
|
-1.08
|
-0.37
|
0.10
|
-7.02
|
-1.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-49.80
|
-28.81
|
-21.36
|
-23.47
|
-14.18
|
|||||
|
ROE (%)
|
-133.35
|
-85.97
|
-37.46
|
-26.28
|
-28.95
|
-17.43
|
|||||
|
ROA (%)
|
-8.99
|
-11.10
|
-7.97
|
-7.29
|
-9.76
|
-6.22
|
|||||
|
EBIT Margin (%)
|
-17.65
|
-19.26
|
-15.85
|
-18.28
|
-26.36
|
-18.77
|
|||||
|
Net Margin (%)
|
-20.20
|
-17.92
|
-13.47
|
-15.19
|
-23.16
|
-16.64
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
8.88
|
0.00
|
0.21
|
0.07
|
0.02
|
0.25
|
|||||
|
EBIT Growth (%)
|
-150.38
|
-21.47
|
-4.88
|
25.67
|
-43.65
|
63.64
|
|||||
|
Net Profit Growth (%)
|
-92.56
|
-33.10
|
-7.24
|
29.72
|
-42.33
|
63.50
|
|||||
|
EPS Growth (%)
|
-45.81
|
-4.33
|
-0.09
|
0.83
|
-1.86
|
0.67
|
|||||
|
Book Value Growth (%)
|
-51.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.43
|
0.44
|
0.20
|
0.25
|
0.22
|
|||||
|
Short term debt to equity ratio
|
0.51
|
0.51
|
0.23
|
0.12
|
0.12
|
0.09
|
|||||
|
Current Ratio
|
0.32
|
0.32
|
0.19
|
0.22
|
0.22
|
0.28
|
|||||
|
Quick Ratio
|
0.32
|
--
|
--
|
0.21
|
--
|
0.28
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-0.04
|
-19.66
|
-0.03
|
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 (%)
|
0.10
|
0.11
|
6.67
|
2.03
|
2.83
|
0.54
|
|||||
|
Asset Turnover
|
0.45
|
0.62
|
0.59
|
0.48
|
0.42
|
0.37
|
|||||
|
Receivable days
|
--
|
12.39
|
15.25
|
8.53
|
6.13
|
3.01
|
|||||
|
Inventory Days
|
--
|
--
|
12.09
|
14.33
|
0.58
|
0.31
|
|||||
|
Payable days
|
--
|
--
|
60.51
|
71.73
|
86.76
|
99.81
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-33.17
|
-48.87
|
-80.05
|
-96.49
|