Market cap
$80 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
--
|
0.01
|
0.11
|
0.11
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
-0.01
|
-0.11
|
-0.11
|
|||||
|
Operating Expenses
|
68.61
|
56.39
|
19.49
|
8.23
|
11.05
|
32.73
|
|||||
|
Operating Profit (EBIT)
|
-68.61
|
-56.39
|
-19.49
|
-8.23
|
-11.05
|
-32.73
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-64.86
|
-52.60
|
-17.60
|
-7.71
|
-11.05
|
-32.47
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.00
|
0.26
|
|||||
|
Profit after Tax (Net Income)
|
-64.86
|
-52.60
|
-17.60
|
-7.71
|
-11.05
|
-32.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-32.47
|
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
|
113.59
|
97.07
|
91.99
|
8.10
|
1.49
|
4.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
0.06
|
0.18
|
|||||
|
Current Liabilities
|
8.07
|
7.16
|
4.69
|
3.59
|
1.85
|
1.56
|
|||||
|
Total Liabilities
|
129.74
|
104.23
|
96.69
|
11.68
|
3.40
|
5.99
|
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
|
--
|
--
|
--
|
0.00
|
0.20
|
0.30
|
|||||
|
Current Assets
|
121.66
|
104.23
|
96.69
|
11.68
|
3.21
|
5.69
|
|||||
|
Total Assets
|
129.74
|
104.23
|
96.69
|
11.68
|
3.40
|
5.99
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
0.50
|
0.81
|
0.29
|
|||||
|
Net Current Assets
|
113.59
|
97.07
|
91.99
|
8.10
|
1.36
|
4.13
|
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
|
--
|
-35.80
|
-14.81
|
-5.90
|
-12.01
|
-10.86
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
0.00
|
0.00
|
0.45
|
|||||
|
Cash from Financing Activities
|
--
|
38.51
|
99.87
|
13.57
|
8.55
|
9.74
|
|||||
|
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 ($)
|
-1.49
|
-1.34
|
-1.15
|
-31.04
|
-669.57
|
-2,055.34
|
|||||
|
Cash EPS ($)
|
--
|
-1.34
|
-1.15
|
-30.91
|
-662.70
|
-2,048.44
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.48
|
6.02
|
32.60
|
90.47
|
268.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.91
|
-0.97
|
-23.77
|
-728.05
|
-687.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.91
|
-0.97
|
-23.77
|
-728.19
|
-687.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-55.64
|
-35.00
|
-141.49
|
-323.22
|
-686.12
|
|||||
|
ROE (%)
|
-61.58
|
-55.64
|
-35.17
|
-160.80
|
-385.12
|
-732.21
|
|||||
|
ROA (%)
|
-54.48
|
-52.36
|
-32.48
|
-102.20
|
-235.14
|
-505.01
|
|||||
|
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 (%)
|
--
|
--
|
-129.28
|
30.39
|
65.99
|
-229.69
|
|||||
|
Net Profit Growth (%)
|
-106.03
|
-198.82
|
-128.27
|
30.20
|
65.98
|
-229.64
|
|||||
|
EPS Growth (%)
|
-29.00
|
-0.16
|
0.96
|
0.95
|
0.67
|
-0.94
|
|||||
|
Book Value Growth (%)
|
-14.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.09
|
-5.37
|
-0.01
|
0.00
|
0.00
|
|||||
|
Price / Book Value
|
0.72
|
4.92
|
1.03
|
0.01
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.14
|
-7.23
|
0.02
|
1.20
|
0.12
|
0.16
|
|||||
|
Close Price ($)
|
14.55
|
12.19
|
6.19
|
22.00
|
178.24
|
1,664.00
|
|||||
|
High Price ($)
|
18.29
|
14.22
|
1,830.40
|
344.00
|
2,335.04
|
5,888.00
|
|||||
|
Low Price ($)
|
5.66
|
4.63
|
2.77
|
12.08
|
128.00
|
1,616.00
|
|||||
|
Market Cap ($ Cr)
|
79.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
0.06
|
0.54
|
0.07
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.06
|
0.50
|
0.03
|
|||||
|
Current Ratio
|
15.07
|
14.56
|
20.60
|
3.26
|
1.74
|
3.64
|
|||||
|
Quick Ratio
|
15.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-766.30
|
-320.73
|
-2,485.58
|
-34,218.56
|
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
|
--
|
--
|
--
|
60,832.56
|
2,107.83
|
2,710.49
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|