Market cap
$2 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
1.40
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-1.40
|
1.40
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
3.10
|
4.69
|
11.28
|
14.54
|
8.04
|
3.74
|
|||||
|
Operating Profit (EBIT)
|
-3.10
|
-3.29
|
-11.28
|
-14.54
|
-8.04
|
-3.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.80
|
-2.95
|
-11.70
|
-10.49
|
-3.60
|
-3.73
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.11
|
-5.65
|
-0.01
|
|||||
|
Profit after Tax (Net Income)
|
-2.78
|
-2.91
|
-11.65
|
-10.38
|
-3.55
|
-3.72
|
|||||
|
Minority Interest
|
0.03
|
0.04
|
0.04
|
0.11
|
0.05
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-3.73
|
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
|
0.57
|
1.83
|
2.80
|
1.58
|
3.91
|
3.45
|
|||||
|
Minority Interest
|
0.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
0.36
|
|||||
|
Current Liabilities
|
1.41
|
1.10
|
0.82
|
1.20
|
3.58
|
0.51
|
|||||
|
Total Liabilities
|
3.38
|
2.93
|
2.67
|
1.85
|
6.85
|
3.96
|
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
|
--
|
-1.83
|
-9.03
|
-9.45
|
-7.60
|
-3.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-3.00
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
2.09
|
9.84
|
7.53
|
10.54
|
4.38
|
|||||
|
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 ($)
|
-0.86
|
-0.93
|
-7.28
|
-0.41
|
-2.53
|
-3.06
|
|||||
|
Cash EPS ($)
|
-0.86
|
-0.93
|
-7.28
|
-0.41
|
-2.53
|
-3.06
|
|||||
|
Adjusted Book Value ($)
|
0.17
|
0.59
|
1.75
|
0.06
|
2.78
|
2.84
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.59
|
-5.64
|
-0.37
|
-5.40
|
-3.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.59
|
-5.64
|
-0.49
|
-5.40
|
-3.08
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-125.69
|
-532.18
|
-378.24
|
-96.57
|
-128.19
|
|||||
|
ROE (%)
|
-229.15
|
-125.69
|
-532.18
|
-378.24
|
-96.57
|
-128.19
|
|||||
|
ROA (%)
|
-62.84
|
-103.84
|
-515.35
|
-238.69
|
-65.75
|
-103.37
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
-207.19
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
9.94
|
-211.56
|
28.29
|
|||||
|
Net Profit Growth (%)
|
54.89
|
75.03
|
-12.29
|
-192.15
|
4.62
|
26.82
|
|||||
|
EPS Growth (%)
|
74.71
|
0.87
|
-16.96
|
0.84
|
0.17
|
0.34
|
|||||
|
Book Value Growth (%)
|
-86.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
-0.27
|
-0.40
|
-0.46
|
-0.30
|
|||||
|
Price / Book Value
|
4.77
|
--
|
1.14
|
2.61
|
0.42
|
0.32
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.42
|
--
|
-0.05
|
0.58
|
2.08
|
0.71
|
|||||
|
Close Price ($)
|
--
|
--
|
2.00
|
0.16
|
1.16
|
13.62
|
|||||
|
High Price ($)
|
--
|
--
|
8.99
|
2.35
|
18.75
|
115.35
|
|||||
|
Low Price ($)
|
--
|
--
|
0.09
|
0.13
|
1.06
|
13.20
|
|||||
|
Market Cap ($ Cr)
|
1.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.38
|
2.60
|
3.27
|
1.55
|
1.91
|
7.78
|
|||||
|
Quick Ratio
|
1.38
|
--
|
--
|
--
|
--
|
7.57
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-31.59
|
-10.04
|
-534.00
|
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
|
--
|
0.50
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|