Market cap
$0 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
0
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.35
|
0.26
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.19
|
0.15
|
0.06
|
0.06
|
0.06
|
--
|
|||||
|
Gross Profit
|
0.16
|
0.12
|
-0.06
|
-0.06
|
-0.06
|
--
|
|||||
|
Operating Expenses
|
2.55
|
3.13
|
1.03
|
0.74
|
1.54
|
0.84
|
|||||
|
Operating Profit (EBIT)
|
-2.39
|
-3.02
|
-1.09
|
-0.80
|
-1.60
|
-0.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.48
|
-2.86
|
-1.55
|
-0.65
|
-4.39
|
-12.28
|
|||||
|
Provision for Tax
|
0.08
|
0.04
|
0.01
|
0.10
|
0.07
|
-0.05
|
|||||
|
Profit after Tax (Net Income)
|
-2.56
|
-2.90
|
-1.56
|
-0.75
|
-4.46
|
-12.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-12.23
|
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
|
147.71
|
143.15
|
104.73
|
109.25
|
110.79
|
124.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.35
|
3.35
|
3.41
|
3.35
|
3.96
|
4.63
|
|||||
|
Current Liabilities
|
8.59
|
11.14
|
13.10
|
23.87
|
24.38
|
23.88
|
|||||
|
Total Liabilities
|
168.25
|
157.64
|
121.23
|
136.47
|
139.14
|
153.27
|
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
|
0.79
|
0.82
|
0.12
|
0.00
|
0.00
|
0.16
|
|||||
|
Current Assets
|
158.86
|
156.82
|
121.12
|
136.47
|
139.13
|
153.12
|
|||||
|
Total Assets
|
168.25
|
157.64
|
121.23
|
136.47
|
139.14
|
153.27
|
|||||
|
Total Debt*
|
0.06
|
2.53
|
4.82
|
16.09
|
16.82
|
--
|
|||||
|
Net Current Assets
|
150.27
|
145.68
|
108.02
|
112.59
|
114.75
|
129.23
|
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
|
--
|
66.91
|
-10.76
|
-68.10
|
-0.35
|
-1.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-99.47
|
11.03
|
-69.12
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
32.14
|
--
|
--
|
42.56
|
42.56
|
|||||
|
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 ($)
|
-1.05
|
-1.18
|
-1.72
|
-0.09
|
-0.60
|
-1.72
|
|||||
|
Cash EPS ($)
|
--
|
-1.16
|
-1.72
|
-0.09
|
-0.60
|
-1.72
|
|||||
|
Adjusted Book Value ($)
|
--
|
58.37
|
115.57
|
13.72
|
14.99
|
17.56
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
27.28
|
-11.88
|
-8.55
|
-0.05
|
-0.23
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
27.28
|
-11.88
|
-8.55
|
-0.05
|
-0.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.27
|
-1.33
|
-0.59
|
-3.53
|
-10.10
|
|||||
|
ROE (%)
|
-1.93
|
-2.34
|
-1.46
|
-0.68
|
-3.78
|
-11.28
|
|||||
|
ROA (%)
|
-1.64
|
-2.08
|
-1.21
|
-0.54
|
-3.05
|
-8.42
|
|||||
|
EBIT Margin (%)
|
-868.90
|
-1,325.65
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-731.79
|
-1,104.74
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
1,598.12
|
--
|
--
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-73.35
|
-226.24
|
-396.49
|
94.20
|
-357.97
|
-114.65
|
|||||
|
Net Profit Growth (%)
|
-18.46
|
-86.02
|
-108.76
|
83.25
|
63.55
|
-401.92
|
|||||
|
EPS Growth (%)
|
55.11
|
0.31
|
-17.35
|
0.84
|
0.65
|
-2.35
|
|||||
|
Book Value Growth (%)
|
-46.21
|
--
|
--
|
--
|
--
|
--
|
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
|
0.03
|
-1.12
|
-0.45
|
-16.53
|
-4.31
|
-3.21
|
|||||
|
Price / Book Value
|
0.00
|
0.02
|
0.01
|
0.11
|
0.17
|
0.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.74
|
-1.67
|
-5.46
|
-185.89
|
28.24
|
12.29
|
|||||
|
Close Price ($)
|
2.58
|
13.30
|
76.80
|
155.00
|
260.00
|
552.00
|
|||||
|
High Price ($)
|
147.00
|
147.00
|
200.00
|
274.99
|
790.00
|
1,438.99
|
|||||
|
Low Price ($)
|
1.89
|
9.30
|
57.04
|
100.00
|
257.00
|
369.00
|
|||||
|
Market Cap ($ Cr)
|
0.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.05
|
0.15
|
0.15
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.02
|
0.05
|
0.15
|
0.15
|
--
|
|||||
|
Current Ratio
|
18.49
|
14.07
|
9.25
|
5.72
|
5.71
|
6.41
|
|||||
|
Quick Ratio
|
18.49
|
--
|
--
|
8.60
|
5.71
|
--
|
|||||
|
Interest Coverage
|
-1.04
|
-8.24
|
-2.23
|
-0.49
|
-5.39
|
-0.26
|
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 (%)
|
19.07
|
12.51
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
38,894.91
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
-412,477.64
|
-203,461.99
|
-1,011.45
|
--
|
|||||
|
Payable days
|
--
|
238.14
|
413.07
|
416.12
|
440.15
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|