Market cap
$3 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
2.49
|
3.95
|
--
|
0.08
|
0.39
|
|||||
|
Cost of Revenue
|
8.96
|
18.12
|
0.10
|
20.72
|
0.06
|
15.55
|
|||||
|
Gross Profit
|
-8.96
|
-15.63
|
3.86
|
-20.72
|
0.08
|
0.39
|
|||||
|
Operating Expenses
|
11.58
|
6.01
|
29.00
|
6.02
|
14.11
|
19.13
|
|||||
|
Operating Profit (EBIT)
|
-20.53
|
-21.64
|
-25.14
|
-26.74
|
-14.03
|
-18.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-20.43
|
-21.46
|
-24.99
|
-25.97
|
-14.02
|
-18.57
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-0.01
|
-0.04
|
|||||
|
Profit after Tax (Net Income)
|
-20.43
|
-21.46
|
-24.99
|
-25.97
|
-14.01
|
-18.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.02
|
-18.57
|
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
|
1.76
|
3.83
|
5.05
|
5.76
|
26.60
|
4.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.17
|
0.58
|
--
|
--
|
1.75
|
2.00
|
|||||
|
Current Liabilities
|
2.71
|
1.94
|
3.11
|
3.52
|
4.75
|
5.44
|
|||||
|
Total Liabilities
|
7.36
|
6.34
|
8.16
|
9.28
|
31.35
|
11.80
|
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
|
0.47
|
1.03
|
0.22
|
1.40
|
2.41
|
0.17
|
|||||
|
Current Assets
|
4.18
|
5.31
|
7.93
|
7.89
|
28.94
|
11.63
|
|||||
|
Total Assets
|
7.36
|
6.34
|
8.16
|
9.28
|
31.35
|
11.80
|
|||||
|
Total Debt*
|
0.32
|
0.84
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
1.46
|
3.38
|
4.83
|
4.37
|
24.19
|
6.19
|
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
|
--
|
-21.47
|
-24.68
|
-25.17
|
-19.03
|
-11.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.03
|
-0.02
|
-0.05
|
-0.13
|
-0.05
|
|||||
|
Cash from Financing Activities
|
--
|
19.08
|
23.75
|
4.06
|
35.35
|
12.78
|
|||||
|
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 ($)
|
-13.93
|
-12.39
|
-2.37
|
-14.29
|
-7.98
|
-43.46
|
|||||
|
Cash EPS ($)
|
--
|
-12.35
|
-2.36
|
-14.25
|
-7.95
|
-43.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.21
|
0.48
|
3.17
|
15.15
|
10.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-12.40
|
-2.34
|
-13.85
|
-10.84
|
-26.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-12.41
|
-2.34
|
-13.88
|
-10.92
|
-26.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-441.81
|
-462.31
|
-160.47
|
-90.53
|
-262.32
|
|||||
|
ROE (%)
|
-731.34
|
-483.79
|
-462.31
|
-160.47
|
-90.53
|
-266.05
|
|||||
|
ROA (%)
|
-268.15
|
-296.11
|
-286.62
|
-127.82
|
-64.96
|
-167.02
|
|||||
|
EBIT Margin (%)
|
--
|
-862.34
|
-631.44
|
--
|
-17,319.75
|
-4,869.09
|
|||||
|
Net Margin (%)
|
--
|
-862.34
|
-631.98
|
--
|
-17,301.93
|
-4,813.37
|
|||||
|
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 (%)
|
--
|
-0.37
|
--
|
-1.00
|
-0.79
|
-0.79
|
|||||
|
EBIT Growth (%)
|
35.37
|
14.04
|
3.84
|
-85.09
|
25.16
|
-565.46
|
|||||
|
Net Profit Growth (%)
|
17.66
|
14.11
|
3.75
|
-85.28
|
24.37
|
-530.68
|
|||||
|
EPS Growth (%)
|
-28.01
|
-4.22
|
0.83
|
-0.79
|
0.82
|
-0.37
|
|||||
|
Book Value Growth (%)
|
-91.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.01
|
-1.04
|
-0.03
|
-0.08
|
-0.08
|
|||||
|
Price / Book Value
|
1.75
|
0.08
|
5.16
|
0.11
|
0.04
|
0.35
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.26
|
0.09
|
221,378.60
|
0.22
|
1.90
|
0.53
|
|||||
|
Close Price ($)
|
1.27
|
4.28
|
61.75
|
135.38
|
236.33
|
1,357.50
|
|||||
|
High Price ($)
|
107.88
|
67.75
|
279.50
|
521.25
|
1,612.50
|
3,266.25
|
|||||
|
Low Price ($)
|
0.96
|
2.88
|
27.25
|
112.50
|
199.13
|
1,215.00
|
|||||
|
Market Cap ($ Cr)
|
2.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.22
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.07
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
1.54
|
2.74
|
2.55
|
2.24
|
6.10
|
2.14
|
|||||
|
Quick Ratio
|
1.54
|
--
|
--
|
--
|
--
|
2.15
|
|||||
|
Interest Coverage
|
--
|
--
|
-1,168.23
|
--
|
-246.79
|
-14,576.98
|
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 (%)
|
--
|
--
|
16.67
|
--
|
--
|
12.73
|
|||||
|
Asset Turnover
|
--
|
0.34
|
0.45
|
--
|
0.00
|
0.03
|
|||||
|
Receivable days
|
--
|
96.76
|
60.90
|
--
|
220.98
|
109.89
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-318.02
|
-2.72
|
|||||
|
Payable days
|
--
|
26.61
|
8,909.71
|
40.11
|
12,346.80
|
27.30
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-12,443.84
|
79.87
|