Market cap
$8 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
0.12
|
0.84
|
0.25
|
0.03
|
|||||
|
Cost of Revenue
|
0.00
|
--
|
0.12
|
0.74
|
0.55
|
0.73
|
|||||
|
Gross Profit
|
0.00
|
--
|
-0.12
|
-0.74
|
-0.30
|
-0.70
|
|||||
|
Operating Expenses
|
11.04
|
11.85
|
9.32
|
6.96
|
13.94
|
12.40
|
|||||
|
Operating Profit (EBIT)
|
-11.04
|
-11.85
|
-9.44
|
-7.70
|
-14.24
|
-13.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.75
|
-11.59
|
-8.68
|
-7.91
|
-14.95
|
-13.42
|
|||||
|
Provision for Tax
|
-0.51
|
-0.51
|
-0.41
|
-1.77
|
-1.15
|
-0.86
|
|||||
|
Profit after Tax (Net Income)
|
-10.24
|
-11.08
|
-8.27
|
-6.14
|
-13.80
|
-12.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-12.55
|
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
|
6.65
|
5.29
|
4.12
|
2.52
|
-2.47
|
10.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.18
|
0.24
|
--
|
1.12
|
0.23
|
9.86
|
|||||
|
Current Liabilities
|
3.67
|
3.70
|
4.85
|
6.15
|
16.52
|
6.29
|
|||||
|
Total Liabilities
|
14.17
|
9.24
|
8.97
|
9.80
|
14.28
|
26.87
|
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
|
0.33
|
0.39
|
0.14
|
0.29
|
0.43
|
0.30
|
|||||
|
Current Assets
|
10.17
|
8.85
|
8.83
|
9.51
|
13.85
|
26.57
|
|||||
|
Total Assets
|
20.67
|
9.24
|
8.97
|
9.80
|
14.28
|
26.87
|
|||||
|
Total Debt*
|
0.30
|
0.36
|
1.48
|
3.49
|
10.24
|
9.96
|
|||||
|
Net Current Assets
|
--
|
5.15
|
3.98
|
3.36
|
-2.66
|
20.28
|
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
|
--
|
-10.27
|
-8.40
|
-8.60
|
-12.65
|
-11.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
--
|
--
|
-0.01
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
10.39
|
7.76
|
3.66
|
0.08
|
19.06
|
|||||
|
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 ($)
|
-1.27
|
-1.10
|
-3.29
|
-9.44
|
-76.53
|
-70.23
|
|||||
|
Cash EPS ($)
|
--
|
-1.10
|
-3.29
|
-9.43
|
-76.39
|
-70.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.52
|
1.64
|
3.88
|
--
|
60.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.02
|
-3.34
|
-13.23
|
-70.16
|
-65.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.02
|
-3.34
|
-13.23
|
-70.23
|
-65.76
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-196.93
|
-142.28
|
-89.08
|
-96.99
|
-71.86
|
|||||
|
ROE (%)
|
-171.55
|
-235.50
|
-248.97
|
-23,803.12
|
-334.43
|
-173.54
|
|||||
|
ROA (%)
|
-68.12
|
-121.75
|
-88.11
|
-51.01
|
-67.06
|
-53.68
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-7,929.05
|
-914.29
|
-5,652.27
|
-37,513.76
|
|||||
|
Net Margin (%)
|
--
|
--
|
-6,925.11
|
-731.60
|
-5,519.34
|
-37,632.97
|
|||||
|
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 (%)
|
--
|
-1.00
|
-0.86
|
2.36
|
6.50
|
-0.98
|
|||||
|
EBIT Growth (%)
|
2.79
|
-22.42
|
-23.34
|
45.69
|
-12.94
|
32.42
|
|||||
|
Net Profit Growth (%)
|
3.81
|
-34.04
|
-34.62
|
55.50
|
-9.94
|
29.04
|
|||||
|
EPS Growth (%)
|
66.94
|
0.67
|
0.65
|
0.88
|
-0.09
|
0.50
|
|||||
|
Book Value Growth (%)
|
-25.32
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.22
|
-0.82
|
-0.08
|
-0.01
|
-0.01
|
|||||
|
Price / Book Value
|
1.23
|
2.55
|
1.65
|
0.20
|
-0.03
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.12
|
-0.51
|
-0.05
|
0.58
|
0.22
|
1.28
|
|||||
|
Close Price ($)
|
0.40
|
1.34
|
2.70
|
12.16
|
108.48
|
158.48
|
|||||
|
High Price ($)
|
6.23
|
6.23
|
19.20
|
129.58
|
239.98
|
595.20
|
|||||
|
Low Price ($)
|
0.28
|
1.09
|
1.83
|
6.08
|
91.20
|
158.41
|
|||||
|
Market Cap ($ Cr)
|
8.20
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.07
|
0.36
|
1.39
|
-4.14
|
0.93
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.36
|
0.94
|
-4.05
|
0.01
|
|||||
|
Current Ratio
|
2.77
|
2.39
|
1.82
|
1.55
|
0.84
|
4.22
|
|||||
|
Quick Ratio
|
2.77
|
--
|
--
|
1.55
|
0.84
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-44.23
|
-156.20
|
-17.18
|
-13.83
|
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 (%)
|
--
|
--
|
--
|
23.25
|
87.73
|
727.78
|
|||||
|
Asset Turnover
|
--
|
--
|
0.01
|
0.07
|
0.01
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
597.11
|
90.18
|
337.53
|
4,422.25
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Payable days
|
--
|
--
|
2,721.87
|
1,224.89
|
2,251.67
|
1,267.07
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-2,124.75
|
-1,134.71
|
-1,914.14
|
--
|