Market cap
$27 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
0.2
P/B Ratio
3.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.20
|
5.21
|
5.82
|
4.91
|
0.22
|
--
|
|||||
|
Cost of Revenue
|
0.40
|
0.45
|
0.85
|
9.69
|
0.71
|
0.07
|
|||||
|
Gross Profit
|
2.59
|
4.77
|
4.97
|
-4.78
|
-0.49
|
-0.07
|
|||||
|
Operating Expenses
|
30.32
|
20.07
|
19.67
|
8.54
|
19.22
|
12.43
|
|||||
|
Operating Profit (EBIT)
|
-26.40
|
-15.30
|
-14.70
|
-13.32
|
-19.71
|
-12.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-26.09
|
-22.39
|
-12.98
|
-13.32
|
-20.28
|
-13.40
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
0.56
|
0.93
|
|||||
|
Profit after Tax (Net Income)
|
-26.09
|
-22.39
|
-12.98
|
-13.32
|
-20.28
|
-13.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-20.28
|
-13.40
|
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
|
5.46
|
4.00
|
-8.95
|
-1.35
|
6.45
|
10.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.02
|
0.03
|
2.01
|
5.57
|
5.28
|
|||||
|
Current Liabilities
|
8.57
|
12.31
|
15.55
|
10.73
|
11.85
|
5.87
|
|||||
|
Total Liabilities
|
22.60
|
16.33
|
6.63
|
11.39
|
23.87
|
21.98
|
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
|
2.26
|
1.16
|
1.37
|
1.55
|
2.05
|
2.26
|
|||||
|
Current Assets
|
11.77
|
15.17
|
5.26
|
9.83
|
21.82
|
19.72
|
|||||
|
Total Assets
|
25.80
|
16.33
|
6.63
|
11.39
|
23.87
|
21.98
|
|||||
|
Total Debt*
|
0.04
|
0.82
|
3.37
|
4.18
|
5.76
|
6.99
|
|||||
|
Net Current Assets
|
--
|
2.86
|
-10.29
|
-0.89
|
9.97
|
13.85
|
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
|
--
|
-20.78
|
-10.55
|
-12.85
|
-12.97
|
-10.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.85
|
-4.11
|
-0.16
|
-0.76
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
30.31
|
6.19
|
3.45
|
13.45
|
20.42
|
|||||
|
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 ($)
|
-4.21
|
-7.19
|
-2.20
|
-2.96
|
-11.58
|
-16.63
|
|||||
|
Cash EPS ($)
|
--
|
-7.05
|
-2.08
|
-2.82
|
-11.23
|
-16.14
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.28
|
--
|
--
|
3.68
|
13.45
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-6.68
|
-1.79
|
-2.86
|
-7.41
|
-12.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-6.70
|
-1.81
|
-2.89
|
-7.84
|
-12.93
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5,852.55
|
944.20
|
-177.16
|
-135.04
|
-96.20
|
|||||
|
ROE (%)
|
-551.60
|
903.94
|
252.07
|
-522.50
|
-234.65
|
-193.25
|
|||||
|
ROA (%)
|
-120.04
|
-195.02
|
-144.03
|
-75.54
|
-88.44
|
-78.62
|
|||||
|
EBIT Margin (%)
|
-539.71
|
-360.20
|
-158.89
|
-263.00
|
-8,733.93
|
--
|
|||||
|
Net Margin (%)
|
-620.70
|
-429.43
|
-222.84
|
-271.04
|
-9,051.34
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-20.95
|
-0.10
|
0.19
|
20.93
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-49.73
|
-102.91
|
28.38
|
33.96
|
-56.93
|
-41.62
|
|||||
|
Net Profit Growth (%)
|
-37.11
|
-72.49
|
2.54
|
34.32
|
-51.32
|
-62.59
|
|||||
|
EPS Growth (%)
|
-91.77
|
-2.27
|
0.26
|
0.74
|
0.30
|
-7.93
|
|||||
|
Book Value Growth (%)
|
5,460.27
|
--
|
--
|
--
|
--
|
--
|
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
|
0.18
|
-0.07
|
-0.52
|
-0.59
|
-0.03
|
-0.06
|
|||||
|
Price / Book Value
|
3.75
|
0.40
|
-0.76
|
-5.84
|
0.09
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
29.14
|
0.58
|
-0.78
|
-0.28
|
0.63
|
0.88
|
|||||
|
Close Price ($)
|
4.37
|
12.81
|
28.75
|
43.75
|
118.88
|
393.75
|
|||||
|
High Price ($)
|
23.43
|
57.75
|
66.76
|
180.00
|
810.00
|
2,032.50
|
|||||
|
Low Price ($)
|
2.90
|
4.09
|
23.13
|
24.25
|
108.75
|
371.78
|
|||||
|
Market Cap ($ Cr)
|
26.64
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.21
|
-0.38
|
-3.10
|
0.89
|
0.65
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.20
|
-0.37
|
-3.04
|
0.28
|
0.16
|
|||||
|
Current Ratio
|
1.37
|
1.23
|
0.34
|
0.92
|
1.84
|
3.36
|
|||||
|
Quick Ratio
|
1.37
|
--
|
--
|
--
|
--
|
3.36
|
|||||
|
Interest Coverage
|
-7.46
|
-5.20
|
-2.48
|
-32.71
|
-27.52
|
-13.38
|
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 (%)
|
41.90
|
--
|
9.80
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.19
|
0.45
|
0.65
|
0.28
|
0.01
|
--
|
|||||
|
Receivable days
|
--
|
40.01
|
35.81
|
--
|
11.41
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-3.59
|
-182.63
|
|||||
|
Payable days
|
--
|
5,232.51
|
3,050.61
|
247.31
|
2,815.04
|
9,407.95
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-2,807.22
|
--
|