Market cap
$3 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 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
11.07
|
11.40
|
10.11
|
9.93
|
10.29
|
10.29
|
|||||
|
Operating Profit (EBIT)
|
-11.07
|
-11.40
|
-10.11
|
-9.93
|
-10.29
|
-10.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-12.67
|
-12.88
|
-9.83
|
-9.29
|
-10.08
|
-10.08
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-0.21
|
-0.21
|
|||||
|
Profit after Tax (Net Income)
|
-12.67
|
-12.88
|
-9.83
|
-9.29
|
-9.87
|
-10.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
5.00
|
-1.27
|
2.86
|
11.75
|
19.40
|
19.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.03
|
0.07
|
--
|
0.02
|
0.02
|
|||||
|
Current Liabilities
|
1.46
|
4.04
|
1.77
|
1.29
|
1.00
|
1.00
|
|||||
|
Total Liabilities
|
7.91
|
2.80
|
4.70
|
13.04
|
20.42
|
20.42
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.09
|
2.11
|
2.14
|
2.06
|
2.10
|
2.10
|
|||||
|
Current Assets
|
4.37
|
0.70
|
2.56
|
10.98
|
18.32
|
18.32
|
|||||
|
Total Assets
|
7.91
|
2.80
|
4.70
|
13.04
|
20.42
|
20.42
|
|||||
|
Total Debt*
|
0.05
|
0.68
|
0.10
|
0.02
|
0.06
|
0.06
|
|||||
|
Net Current Assets
|
2.92
|
-3.35
|
0.79
|
9.69
|
9.69
|
9.69
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-8.52
|
-8.35
|
-8.21
|
-8.01
|
-8.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.06
|
7.77
|
3.51
|
--
|
2.96
|
|||||
|
Cash from Financing Activities
|
--
|
6.87
|
0.11
|
0.57
|
-0.04
|
-0.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-71.89
|
-49.19
|
-6.07
|
-5.83
|
--
|
-7.12
|
|||||
|
Cash EPS ($)
|
--
|
-49.19
|
-6.07
|
-5.83
|
--
|
-7.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
1.76
|
7.37
|
--
|
13.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-32.54
|
-5.16
|
-5.15
|
--
|
-5.65
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-32.54
|
-5.16
|
-5.15
|
--
|
-5.65
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1,088.21
|
-133.36
|
-59.47
|
-50.81
|
-51.88
|
|||||
|
ROE (%)
|
--
|
-1,625.11
|
-134.52
|
-59.63
|
-50.89
|
-51.97
|
|||||
|
ROA (%)
|
-140.92
|
-343.49
|
-110.77
|
-55.51
|
-48.35
|
-49.37
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
-25.49
|
-1.79
|
3.47
|
--
|
-38.25
|
|||||
|
Net Profit Growth (%)
|
-20.64
|
-31.07
|
-5.78
|
7.87
|
2.07
|
-35.58
|
|||||
|
EPS Growth (%)
|
-1,476.22
|
-7.11
|
-0.04
|
0.18
|
--
|
0.03
|
|||||
|
Book Value Growth (%)
|
2,131.23
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.02
|
-0.17
|
-0.24
|
--
|
-0.41
|
|||||
|
Price / Book Value
|
0.69
|
-0.25
|
0.60
|
0.19
|
--
|
0.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.22
|
-0.03
|
0.05
|
0.88
|
1.70
|
1.33
|
|||||
|
Close Price ($)
|
10.08
|
32.94
|
171.72
|
226.80
|
307.80
|
468.18
|
|||||
|
High Price ($)
|
772.20
|
772.20
|
283.50
|
567.00
|
699.84
|
1,794.07
|
|||||
|
Low Price ($)
|
9.27
|
31.05
|
147.42
|
186.30
|
225.18
|
385.56
|
|||||
|
Market Cap ($ Cr)
|
3.31
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
-0.53
|
0.04
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.01
|
-0.51
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.00
|
0.17
|
1.44
|
8.51
|
18.36
|
18.36
|
|||||
|
Quick Ratio
|
3.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-19.50
|
-65.39
|
--
|
--
|
-2,057.40
|
-2,057.40
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Aug-23 | Dec-22 | Aug-22 | Dec-21 | Aug-21 | Dec-20 | Aug-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|