Market cap
$64 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.45
|
0.23
|
0.20
|
1.46
|
3.65
|
3.01
|
|||||
|
Cost of Revenue
|
0.91
|
0.55
|
0.78
|
15.32
|
8.73
|
3.64
|
|||||
|
Gross Profit
|
-0.46
|
-0.32
|
-0.58
|
-13.86
|
-5.09
|
-0.63
|
|||||
|
Operating Expenses
|
35.55
|
31.41
|
35.25
|
73.92
|
93.72
|
62.61
|
|||||
|
Operating Profit (EBIT)
|
-36.01
|
-31.73
|
-35.83
|
-87.78
|
-98.81
|
-63.24
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.15
|
-1.78
|
|||||
|
Profit before Tax
|
-35.03
|
-33.95
|
-35.46
|
-87.07
|
-98.66
|
-65.01
|
|||||
|
Provision for Tax
|
0.01
|
0.01
|
0.00
|
0.06
|
0.06
|
4.86
|
|||||
|
Profit after Tax (Net Income)
|
-35.04
|
-33.96
|
-35.46
|
-87.13
|
-98.71
|
-65.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-98.71
|
-65.01
|
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
|
68.31
|
81.34
|
15.12
|
29.02
|
93.97
|
168.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.40
|
0.98
|
0.69
|
15.27
|
16.81
|
3.82
|
|||||
|
Current Liabilities
|
6.86
|
8.57
|
11.31
|
10.03
|
22.56
|
13.57
|
|||||
|
Total Liabilities
|
83.44
|
90.89
|
27.12
|
54.32
|
133.34
|
186.15
|
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
|
2.25
|
1.26
|
1.95
|
14.56
|
27.79
|
8.79
|
|||||
|
Current Assets
|
74.32
|
89.63
|
25.17
|
39.75
|
105.55
|
177.37
|
|||||
|
Total Assets
|
83.44
|
90.89
|
27.12
|
54.32
|
133.34
|
186.15
|
|||||
|
Total Debt*
|
1.49
|
0.66
|
4.21
|
17.27
|
27.73
|
17.42
|
|||||
|
Net Current Assets
|
67.46
|
81.06
|
13.86
|
29.73
|
82.99
|
163.80
|
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
|
--
|
-27.78
|
-26.62
|
-50.73
|
-71.65
|
-55.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-30.80
|
7.74
|
55.35
|
68.46
|
-151.55
|
|||||
|
Cash from Financing Activities
|
--
|
91.67
|
10.06
|
-6.76
|
8.07
|
207.08
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
4.88
|
-0.17
|
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 ($)
|
-0.87
|
-0.76
|
-4.89
|
-13.92
|
-18.37
|
-12.57
|
|||||
|
Cash EPS ($)
|
--
|
-0.76
|
-4.87
|
-13.66
|
-18.11
|
-12.38
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.83
|
2.09
|
4.64
|
17.49
|
32.64
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.62
|
-3.67
|
-8.11
|
-13.33
|
-10.77
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.63
|
-3.74
|
-8.42
|
-14.12
|
-10.97
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-67.03
|
-108.07
|
-103.72
|
-64.12
|
-64.17
|
|||||
|
ROE (%)
|
-46.83
|
-70.40
|
-160.65
|
-141.68
|
-75.14
|
-86.37
|
|||||
|
ROA (%)
|
-60.34
|
-57.55
|
-87.09
|
-92.86
|
-61.79
|
-61.32
|
|||||
|
EBIT Margin (%)
|
-7,764.22
|
-13,577.25
|
-17,753.96
|
-5,315.78
|
-2,683.79
|
-2,077.22
|
|||||
|
Net Margin (%)
|
-7,786.44
|
-14,574.25
|
-17,554.46
|
-5,951.23
|
-2,598.42
|
-5,281.15
|
|||||
|
Cash Profit Margin (%)
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
90.68
|
0.15
|
-0.86
|
-0.60
|
0.21
|
0.90
|
|||||
|
EBIT Growth (%)
|
-10.83
|
11.79
|
53.92
|
20.49
|
-56.70
|
-148.40
|
|||||
|
Net Profit Growth (%)
|
-1.44
|
4.24
|
59.30
|
11.74
|
-51.84
|
-144.85
|
|||||
|
EPS Growth (%)
|
77.06
|
0.84
|
0.65
|
0.24
|
-0.46
|
0.54
|
|||||
|
Book Value Growth (%)
|
179.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.41
|
-0.26
|
-0.16
|
-0.03
|
-0.38
|
|||||
|
Price / Book Value
|
0.95
|
1.01
|
0.61
|
0.49
|
0.03
|
0.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.12
|
0.13
|
0.25
|
0.06
|
0.66
|
1.98
|
|||||
|
Close Price ($)
|
1.44
|
1.84
|
1.27
|
2.29
|
14.42
|
145.20
|
|||||
|
High Price ($)
|
6.44
|
6.44
|
5.15
|
67.91
|
189.90
|
434.70
|
|||||
|
Low Price ($)
|
0.92
|
0.49
|
0.78
|
1.56
|
13.80
|
122.40
|
|||||
|
Market Cap ($ Cr)
|
63.69
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.01
|
0.28
|
0.60
|
0.30
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.24
|
0.08
|
0.12
|
--
|
|||||
|
Current Ratio
|
10.83
|
10.46
|
2.23
|
3.96
|
4.68
|
13.07
|
|||||
|
Quick Ratio
|
10.68
|
10.34
|
2.21
|
3.91
|
4.48
|
12.77
|
|||||
|
Interest Coverage
|
-178.63
|
-13.68
|
-82.82
|
-2,288.91
|
-125.81
|
-12.86
|
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 (%)
|
48.00
|
33.05
|
836.63
|
8.95
|
16.92
|
140.41
|
|||||
|
Asset Turnover
|
0.01
|
0.00
|
0.00
|
0.02
|
0.02
|
0.03
|
|||||
|
Receivable days
|
--
|
1,384.97
|
1,646.34
|
93.31
|
242.31
|
265.89
|
|||||
|
Inventory Days
|
--
|
392.61
|
178.17
|
61.23
|
180.66
|
338.44
|
|||||
|
Payable days
|
--
|
2,377.75
|
1,652.54
|
79.40
|
120.47
|
218.38
|
|||||
|
Cash Conversion Cycle
|
--
|
-600.17
|
171.96
|
75.14
|
302.51
|
385.95
|