Market cap
$11 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
0
P/B Ratio
3.6
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
16.34
|
12.42
|
14.36
|
13.58
|
21.26
|
57.52
|
|||||
|
Operating Profit (EBIT)
|
-16.34
|
-12.42
|
-14.36
|
-13.58
|
-21.26
|
-57.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-22.08
|
-28.35
|
-13.16
|
-7.60
|
-20.88
|
-58.01
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.01
|
-0.38
|
0.68
|
|||||
|
Profit after Tax (Net Income)
|
-22.08
|
-28.35
|
-13.16
|
-7.60
|
-20.88
|
-58.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-58.01
|
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
|
3.57
|
5.79
|
-1.67
|
7.48
|
11.73
|
21.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
0.06
|
8.22
|
|||||
|
Current Liabilities
|
2.22
|
2.32
|
5.90
|
6.63
|
4.94
|
10.26
|
|||||
|
Total Liabilities
|
8.01
|
8.11
|
4.23
|
14.11
|
16.74
|
32.17
|
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
|
--
|
--
|
--
|
0.05
|
0.17
|
--
|
|||||
|
Current Assets
|
5.79
|
8.11
|
4.23
|
14.06
|
16.56
|
32.17
|
|||||
|
Total Assets
|
11.58
|
8.11
|
4.23
|
14.11
|
16.74
|
32.17
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
0.06
|
0.17
|
0.03
|
|||||
|
Net Current Assets
|
--
|
5.79
|
-1.67
|
7.42
|
11.62
|
21.91
|
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
|
--
|
-12.91
|
-12.90
|
-8.85
|
-15.22
|
-15.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
12.89
|
-2.01
|
12.15
|
-23.04
|
|||||
|
Cash from Financing Activities
|
--
|
15.78
|
2.98
|
6.27
|
-0.22
|
42.32
|
|||||
|
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 ($)
|
-2.28
|
-5.14
|
-6.94
|
-5.50
|
-17.65
|
-6.71
|
|||||
|
Cash EPS ($)
|
--
|
-5.14
|
-6.94
|
-5.50
|
-17.65
|
-6.71
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.05
|
--
|
5.41
|
9.92
|
2.53
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.34
|
-6.80
|
-6.41
|
-12.86
|
-1.80
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.34
|
-6.80
|
-6.41
|
-12.86
|
-1.80
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1,377.41
|
-448.91
|
-78.15
|
-123.40
|
-610.31
|
|||||
|
ROE (%)
|
-472.06
|
-1,377.41
|
-453.39
|
-79.09
|
-124.15
|
1,577.73
|
|||||
|
ROA (%)
|
-210.24
|
-459.62
|
-143.53
|
-49.26
|
-85.41
|
-306.70
|
|||||
|
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 (%)
|
--
|
--
|
-262.33
|
82.01
|
63.28
|
-360.41
|
|||||
|
Net Profit Growth (%)
|
42.09
|
-115.42
|
-73.25
|
63.62
|
64.00
|
-105.02
|
|||||
|
EPS Growth (%)
|
84.51
|
0.26
|
-0.26
|
0.69
|
-1.63
|
-0.24
|
|||||
|
Book Value Growth (%)
|
-94.71
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
-0.15
|
-0.44
|
-0.05
|
-0.05
|
-0.45
|
|||||
|
Price / Book Value
|
3.62
|
0.75
|
-3.46
|
0.05
|
0.09
|
1.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.09
|
0.09
|
-0.14
|
-2.27
|
0.73
|
0.10
|
|||||
|
Close Price ($)
|
12.24
|
19.63
|
76.25
|
191.25
|
664.28
|
2,287.50
|
|||||
|
High Price ($)
|
93.25
|
96.25
|
266.50
|
825.00
|
2,805.00
|
14,799.83
|
|||||
|
Low Price ($)
|
6.53
|
13.50
|
43.00
|
134.78
|
656.70
|
2,220.00
|
|||||
|
Market Cap ($ Cr)
|
10.87
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
0.01
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
2.61
|
3.50
|
0.72
|
2.12
|
3.35
|
3.14
|
|||||
|
Quick Ratio
|
2.61
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-85.94
|
--
|
--
|
-35.67
|
-5,277.75
|
-160.16
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|