Market cap
$6 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.44
|
2.38
|
3.81
|
5.48
|
7.74
|
15.33
|
|||||
|
Cost of Revenue
|
1.42
|
2.05
|
2.90
|
3.93
|
5.02
|
7.28
|
|||||
|
Gross Profit
|
1.01
|
0.33
|
0.91
|
1.55
|
2.72
|
8.05
|
|||||
|
Operating Expenses
|
3.98
|
4.53
|
5.41
|
23.53
|
14.51
|
18.12
|
|||||
|
Operating Profit (EBIT)
|
-2.96
|
-4.20
|
-4.50
|
-21.99
|
-11.79
|
-10.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
3.10
|
|||||
|
Profit before Tax
|
-6.35
|
-4.03
|
-4.36
|
-21.95
|
-9.14
|
-7.32
|
|||||
|
Provision for Tax
|
0.00
|
0.01
|
0.03
|
-0.01
|
-0.09
|
0.10
|
|||||
|
Profit after Tax (Net Income)
|
-6.39
|
-4.04
|
-4.38
|
-21.94
|
-9.05
|
-7.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-21.94
|
-9.76
|
-8.23
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
7.03
|
4.00
|
5.50
|
3.62
|
25.50
|
22.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.03
|
0.13
|
0.62
|
1.51
|
|||||
|
Current Liabilities
|
1.19
|
1.27
|
1.40
|
1.91
|
2.49
|
5.58
|
|||||
|
Total Liabilities
|
8.22
|
5.28
|
6.93
|
5.66
|
28.61
|
29.14
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.00
|
0.01
|
0.03
|
0.79
|
15.86
|
19.15
|
|||||
|
Current Assets
|
8.22
|
5.27
|
6.90
|
4.87
|
12.75
|
9.99
|
|||||
|
Total Assets
|
8.22
|
5.28
|
6.93
|
5.66
|
28.61
|
29.14
|
|||||
|
Total Debt*
|
--
|
--
|
0.02
|
0.24
|
0.73
|
3.85
|
|||||
|
Net Current Assets
|
--
|
4.00
|
5.50
|
2.96
|
10.26
|
4.42
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-3.02
|
-3.41
|
-2.99
|
-5.93
|
-7.73
|
-6.57
|
|||||
|
Cash Flow from Investing Activities
|
-8.74
|
--
|
--
|
0.02
|
-0.05
|
-0.03
|
|||||
|
Cash from Financing Activities
|
9.04
|
2.38
|
5.90
|
-0.50
|
11.50
|
7.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
0.68
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.76
|
-3.53
|
-12.22
|
-425.21
|
-176.09
|
-575.27
|
|||||
|
Cash EPS ($)
|
-2.76
|
-3.53
|
-11.26
|
-388.33
|
-113.23
|
-254.26
|
|||||
|
Adjusted Book Value ($)
|
3.04
|
3.50
|
15.33
|
70.10
|
496.05
|
1,709.84
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-1.30
|
-2.97
|
-8.34
|
-115.00
|
-150.43
|
-508.99
|
|||||
|
Free Cash Flow per Share ($)
|
-1.30
|
-2.97
|
-8.34
|
-115.21
|
-151.40
|
-511.94
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-115.75
|
-84.93
|
-93.57
|
-145.89
|
-34.72
|
-26.26
|
|||||
|
ROE (%)
|
-115.75
|
-85.08
|
-96.16
|
-150.72
|
-38.07
|
-33.85
|
|||||
|
ROA (%)
|
-94.66
|
-66.28
|
-69.66
|
-128.06
|
-31.35
|
-23.17
|
|||||
|
EBIT Margin (%)
|
--
|
-169.60
|
-113.62
|
-400.46
|
-117.83
|
-45.43
|
|||||
|
Net Margin (%)
|
-262.08
|
-170.02
|
-115.07
|
-400.68
|
-116.95
|
-40.26
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.02
|
-0.38
|
-0.30
|
-0.29
|
-0.50
|
0.20
|
|||||
|
EBIT Growth (%)
|
--
|
6.84
|
80.26
|
-140.48
|
-30.91
|
8.03
|
|||||
|
Net Profit Growth (%)
|
-57.98
|
7.78
|
80.02
|
-142.42
|
-21.96
|
4.38
|
|||||
|
EPS Growth (%)
|
0.22
|
0.71
|
0.97
|
-1.41
|
0.69
|
0.36
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.66
|
-1.10
|
-0.02
|
0.00
|
-0.01
|
-0.01
|
|||||
|
Price / Book Value
|
0.60
|
1.11
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.66
|
0.14
|
1.48
|
0.14
|
1.28
|
0.40
|
|||||
|
Close Price ($)
|
1.82
|
3.88
|
8.00
|
70.56
|
618.00
|
3,084.00
|
|||||
|
High Price ($)
|
5.50
|
14.82
|
189.60
|
670.14
|
3,738.00
|
7,350.00
|
|||||
|
Low Price ($)
|
1.69
|
2.81
|
5.20
|
65.40
|
599.40
|
522.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
0.00
|
0.07
|
0.03
|
0.17
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.06
|
0.02
|
0.13
|
|||||
|
Current Ratio
|
6.93
|
4.14
|
4.93
|
2.55
|
5.11
|
1.79
|
|||||
|
Quick Ratio
|
--
|
4.14
|
4.76
|
2.17
|
4.38
|
1.63
|
|||||
|
Interest Coverage
|
--
|
--
|
-154.61
|
-1,154.16
|
-414.50
|
-19.79
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.66
|
7.82
|
11.13
|
13.35
|
10.97
|
20.65
|
|||||
|
Asset Turnover
|
0.36
|
0.39
|
0.61
|
0.32
|
0.27
|
0.48
|
|||||
|
Receivable days
|
24.28
|
46.85
|
55.36
|
52.69
|
94.75
|
68.00
|
|||||
|
Inventory Days
|
--
|
21.32
|
60.60
|
118.22
|
99.70
|
68.63
|
|||||
|
Payable days
|
27.85
|
28.19
|
24.88
|
20.59
|
20.80
|
24.08
|
|||||
|
Cash Conversion Cycle
|
-3.57
|
39.98
|
91.08
|
150.33
|
173.64
|
112.55
|