Market cap
$6 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.15
|
0.20
|
0.34
|
0.41
|
0.44
|
0.68
|
|||||
|
Gross Profit
|
-0.15
|
-0.20
|
-0.34
|
-0.41
|
-0.44
|
-0.68
|
|||||
|
Operating Expenses
|
8.57
|
8.57
|
9.29
|
16.04
|
19.53
|
25.26
|
|||||
|
Operating Profit (EBIT)
|
-8.73
|
-8.77
|
-9.63
|
-16.45
|
-19.96
|
-25.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.73
|
-8.77
|
-9.57
|
-17.26
|
-19.96
|
-56.43
|
|||||
|
Provision for Tax
|
1.51
|
3.36
|
0.01
|
0.03
|
-1.49
|
-7.45
|
|||||
|
Profit after Tax (Net Income)
|
-8.73
|
-12.13
|
-9.57
|
-0.02
|
-18.50
|
-48.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.03
|
-0.03
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-48.98
|
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
|
8.08
|
4.18
|
1.59
|
1.96
|
15.56
|
22.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
2.33
|
|||||
|
Current Liabilities
|
0.86
|
0.92
|
1.49
|
2.34
|
4.00
|
2.08
|
|||||
|
Total Liabilities
|
9.81
|
5.10
|
3.08
|
4.30
|
19.55
|
26.72
|
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
|
0.15
|
0.16
|
0.35
|
0.72
|
1.12
|
8.98
|
|||||
|
Current Assets
|
8.79
|
4.94
|
2.73
|
3.58
|
18.43
|
17.74
|
|||||
|
Total Assets
|
9.81
|
5.10
|
3.08
|
4.30
|
19.55
|
26.72
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.06
|
0.18
|
|||||
|
Net Current Assets
|
7.93
|
4.02
|
1.24
|
1.24
|
14.44
|
15.65
|
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
|
--
|
-8.14
|
-7.73
|
-14.09
|
-17.15
|
-11.46
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
0.01
|
-0.58
|
2.19
|
|||||
|
Cash from Financing Activities
|
--
|
10.58
|
7.67
|
-1.34
|
18.18
|
24.90
|
|||||
|
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 ($)
|
-9.89
|
-11.43
|
-175.37
|
-0.17
|
-180.53
|
-1,268.83
|
|||||
|
Cash EPS ($)
|
--
|
-11.24
|
-169.18
|
3.87
|
-176.28
|
-1,251.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.94
|
29.17
|
19.09
|
151.78
|
577.87
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-7.67
|
-141.50
|
-137.51
|
-167.29
|
-296.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-7.67
|
-141.50
|
-137.56
|
-172.98
|
-319.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-420.48
|
-539.57
|
-0.20
|
-97.13
|
-318.25
|
|||||
|
ROE (%)
|
-142.40
|
-420.48
|
-539.57
|
-0.20
|
-97.74
|
-380.82
|
|||||
|
ROA (%)
|
-118.62
|
-296.67
|
-259.40
|
-0.14
|
-79.98
|
-317.87
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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
|
|||||
|
EBIT Growth (%)
|
12.15
|
8.30
|
44.59
|
13.48
|
64.64
|
-778.92
|
|||||
|
Net Profit Growth (%)
|
12.21
|
-26.70
|
-55,272.35
|
99.91
|
62.22
|
-613.46
|
|||||
|
EPS Growth (%)
|
90.28
|
0.93
|
-1,038.50
|
1.00
|
0.86
|
-0.81
|
|||||
|
Book Value Growth (%)
|
-79.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.32
|
0.00
|
-7.71
|
-0.01
|
0.00
|
|||||
|
Price / Book Value
|
0.76
|
0.92
|
0.01
|
0.07
|
0.01
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.29
|
0.10
|
0.24
|
0.13
|
0.89
|
0.31
|
|||||
|
Close Price ($)
|
1.38
|
3.63
|
64.51
|
234.00
|
374.40
|
8,370.00
|
|||||
|
High Price ($)
|
17.64
|
96.30
|
525.60
|
1,256.40
|
10,080.00
|
63,000.00
|
|||||
|
Low Price ($)
|
1.26
|
3.60
|
53.19
|
219.60
|
282.60
|
8,370.00
|
|||||
|
Market Cap ($ Cr)
|
6.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
0.00
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
10.21
|
5.38
|
1.84
|
1.53
|
4.61
|
8.51
|
|||||
|
Quick Ratio
|
10.21
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-7,799.76
|
-82,753.59
|
--
|
-4,655.56
|
-3,801.13
|
-5,469.31
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,002.66
|
941.85
|
752.85
|
481.18
|
365.63
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|