Market cap
$8 Mln
Revenue (TTM)
$54 Mln
P/E Ratio
--
P/B Ratio
5.7
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
43.79
|
61.56
|
56.83
|
62.52
|
81.15
|
101.98
|
|||||
|
Cost of Revenue
|
26.90
|
40.11
|
37.38
|
52.73
|
54.89
|
53.40
|
|||||
|
Gross Profit
|
16.89
|
21.44
|
19.45
|
22.05
|
33.45
|
48.58
|
|||||
|
Operating Expenses
|
28.30
|
42.61
|
46.50
|
32.96
|
29.52
|
48.50
|
|||||
|
Operating Profit (EBIT)
|
-11.42
|
-21.17
|
-27.05
|
-15.27
|
3.94
|
0.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-37.18
|
-30.73
|
-36.93
|
-43.78
|
-1.92
|
-6.63
|
|||||
|
Provision for Tax
|
0.20
|
0.49
|
-0.06
|
-0.19
|
-0.07
|
-0.62
|
|||||
|
Profit after Tax (Net Income)
|
-37.38
|
-31.79
|
-24.02
|
-41.00
|
0.88
|
-6.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
0.88
|
-6.39
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-71.98
|
-35.18
|
-23.95
|
-2.18
|
-0.32
|
-2.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
35.94
|
106.38
|
68.35
|
76.94
|
18.72
|
105.56
|
|||||
|
Current Liabilities
|
141.21
|
32.10
|
15.04
|
17.34
|
100.49
|
27.06
|
|||||
|
Total Liabilities
|
105.17
|
103.29
|
59.44
|
92.10
|
118.90
|
130.40
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
69.26
|
62.17
|
20.39
|
45.44
|
46.21
|
47.10
|
|||||
|
Current Assets
|
35.90
|
41.12
|
39.04
|
46.67
|
72.69
|
83.30
|
|||||
|
Total Assets
|
105.17
|
103.29
|
59.44
|
92.10
|
118.90
|
130.40
|
|||||
|
Total Debt*
|
137.98
|
100.76
|
67.43
|
72.20
|
99.16
|
104.34
|
|||||
|
Net Current Assets
|
-105.31
|
9.03
|
24.01
|
29.33
|
-27.80
|
56.24
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-5.93
|
-4.19
|
-11.56
|
-0.92
|
13.24
|
23.76
|
|||||
|
Cash Flow from Investing Activities
|
-6.22
|
-22.97
|
24.76
|
-5.98
|
-8.69
|
-10.20
|
|||||
|
Cash from Financing Activities
|
12.05
|
28.81
|
-16.04
|
-12.32
|
-6.02
|
-2.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-60.10
|
-67.29
|
-2.71
|
-161.36
|
5.00
|
-0.24
|
|||||
|
Cash EPS ($)
|
-55.78
|
-63.34
|
-2.51
|
-152.18
|
20.67
|
-0.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-9.53
|
-8.87
|
-1.30
|
-3.62
|
75.60
|
0.89
|
|||||
|
Free Cash Flow per Share ($)
|
-19.54
|
-30.18
|
-1.39
|
-27.15
|
25.97
|
0.51
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-56.81
|
-58.30
|
-42.32
|
-48.56
|
0.87
|
-6.11
|
|||||
|
ROE (%)
|
69.76
|
107.52
|
183.87
|
3,286.73
|
-68.95
|
-512.27
|
|||||
|
ROA (%)
|
-35.86
|
-39.07
|
-31.70
|
-38.86
|
0.70
|
-4.89
|
|||||
|
EBIT Margin (%)
|
-54.96
|
-30.49
|
-45.53
|
-30.46
|
9.67
|
0.12
|
|||||
|
Net Margin (%)
|
-85.36
|
-51.64
|
-42.26
|
-65.58
|
1.08
|
-6.26
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.29
|
0.08
|
-0.09
|
-0.23
|
-0.20
|
0.13
|
|||||
|
EBIT Growth (%)
|
-28.20
|
27.46
|
-35.85
|
-342.69
|
6,550.85
|
100.48
|
|||||
|
Net Profit Growth (%)
|
-17.58
|
-32.35
|
41.42
|
-4,785.94
|
113.70
|
-57.11
|
|||||
|
EPS Growth (%)
|
0.11
|
-23.86
|
0.98
|
-33.29
|
21.86
|
-0.50
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.01
|
-0.01
|
-0.16
|
-0.01
|
0.29
|
-15.90
|
|||||
|
Price / Book Value
|
-0.01
|
-0.01
|
-0.16
|
-0.12
|
-0.78
|
-45.78
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.24
|
-5.68
|
-2.80
|
-3.94
|
6.94
|
55.90
|
|||||
|
Close Price ($)
|
23.73
|
660.15
|
1,612.50
|
3,712.50
|
5,362.50
|
14,287.50
|
|||||
|
High Price ($)
|
2,580.00
|
2,625.00
|
4,650.00
|
5,812.50
|
25,580.25
|
18,525.00
|
|||||
|
Low Price ($)
|
23.10
|
562.50
|
1,387.50
|
3,225.00
|
5,175.00
|
2,103.75
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.92
|
-2.86
|
-2.82
|
-33.18
|
-310.84
|
-47.02
|
|||||
|
Short term debt to equity ratio
|
-1.54
|
-0.07
|
-0.08
|
-0.87
|
-267.37
|
-2.28
|
|||||
|
Current Ratio
|
0.25
|
1.28
|
2.60
|
2.69
|
0.72
|
3.08
|
|||||
|
Quick Ratio
|
0.12
|
0.68
|
1.27
|
1.39
|
0.43
|
1.96
|
|||||
|
Interest Coverage
|
-1.83
|
-1.96
|
-2.55
|
-0.77
|
1.11
|
0.02
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.48
|
23.73
|
23.54
|
25.04
|
19.36
|
24.12
|
|||||
|
Asset Turnover
|
0.42
|
0.76
|
0.75
|
0.59
|
0.65
|
0.78
|
|||||
|
Receivable days
|
103.80
|
83.03
|
93.30
|
91.61
|
90.71
|
85.18
|
|||||
|
Inventory Days
|
259.37
|
178.95
|
207.32
|
178.80
|
197.44
|
212.86
|
|||||
|
Payable days
|
124.32
|
48.80
|
49.29
|
44.91
|
46.14
|
90.47
|
|||||
|
Cash Conversion Cycle
|
238.85
|
213.18
|
251.32
|
225.50
|
242.02
|
207.56
|