Market cap
$3 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
0.4
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.31
|
9.44
|
10.91
|
10.02
|
10.16
|
10.65
|
|||||
|
Cost of Revenue
|
0.07
|
0.05
|
0.10
|
0.23
|
0.26
|
0.53
|
|||||
|
Gross Profit
|
4.28
|
9.40
|
10.81
|
10.02
|
9.91
|
10.12
|
|||||
|
Operating Expenses
|
40.24
|
42.35
|
55.35
|
58.36
|
62.93
|
52.18
|
|||||
|
Operating Profit (EBIT)
|
-35.95
|
-32.90
|
-44.54
|
-48.33
|
-53.02
|
-42.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-3.65
|
-3.37
|
|||||
|
Profit before Tax
|
-21.15
|
-7.58
|
-43.39
|
-47.41
|
-56.67
|
-45.44
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.26
|
3.65
|
5.20
|
|||||
|
Profit after Tax (Net Income)
|
-21.15
|
-7.58
|
-43.39
|
-47.41
|
-60.32
|
-45.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-56.67
|
-45.44
|
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
|
4.70
|
5.46
|
-6.00
|
19.67
|
46.55
|
90.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.60
|
0.43
|
28.24
|
35.59
|
49.48
|
58.16
|
|||||
|
Current Liabilities
|
13.68
|
14.08
|
19.03
|
22.02
|
12.81
|
13.44
|
|||||
|
Total Liabilities
|
32.65
|
19.97
|
41.27
|
77.28
|
108.85
|
162.30
|
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
|
12.25
|
13.05
|
14.88
|
16.37
|
19.62
|
39.93
|
|||||
|
Current Assets
|
6.72
|
6.92
|
26.39
|
60.91
|
89.23
|
122.38
|
|||||
|
Total Assets
|
25.69
|
19.97
|
41.27
|
77.28
|
108.85
|
162.30
|
|||||
|
Total Debt*
|
1.04
|
1.62
|
2.95
|
2.79
|
6.74
|
5.04
|
|||||
|
Net Current Assets
|
--
|
-7.16
|
7.36
|
47.39
|
82.11
|
108.94
|
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
|
--
|
-27.20
|
-39.56
|
-38.43
|
-54.34
|
-37.62
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.50
|
29.44
|
37.79
|
33.02
|
-47.90
|
|||||
|
Cash from Financing Activities
|
--
|
9.77
|
3.44
|
7.58
|
0.87
|
-4.17
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-20.45
|
-89.69
|
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 ($)
|
-14.29
|
-9.63
|
-113.11
|
-164.29
|
-12.51
|
-198.41
|
|||||
|
Cash EPS ($)
|
3.65
|
-9.41
|
-112.58
|
-163.31
|
-12.46
|
-197.72
|
|||||
|
Adjusted Book Value ($)
|
2.41
|
6.94
|
--
|
68.16
|
9.66
|
396.10
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-34.55
|
-103.14
|
-133.17
|
-11.27
|
-164.28
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-34.55
|
-103.14
|
-133.17
|
-11.36
|
-164.28
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-375.72
|
-446.85
|
-125.17
|
-80.95
|
-38.82
|
|||||
|
ROE (%)
|
-416.52
|
2,829.10
|
-634.71
|
-143.19
|
-87.90
|
-41.05
|
|||||
|
ROA (%)
|
-56.94
|
-24.77
|
-73.20
|
-50.95
|
-44.50
|
-24.78
|
|||||
|
EBIT Margin (%)
|
-508.41
|
-57.15
|
-392.13
|
-482.21
|
-521.75
|
-384.67
|
|||||
|
Net Margin (%)
|
-490.33
|
-80.29
|
-397.77
|
-473.04
|
-926.64
|
-624.29
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-62.17
|
-0.13
|
0.09
|
-0.01
|
-0.05
|
-0.02
|
|||||
|
EBIT Growth (%)
|
39.95
|
87.38
|
11.50
|
8.84
|
-29.43
|
-65.09
|
|||||
|
Net Profit Growth (%)
|
45.65
|
82.53
|
8.49
|
21.40
|
-32.77
|
-51.92
|
|||||
|
EPS Growth (%)
|
85.37
|
0.91
|
0.31
|
-12.13
|
0.94
|
-0.10
|
|||||
|
Book Value Growth (%)
|
109.92
|
--
|
--
|
--
|
--
|
--
|
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
|
0.37
|
-0.10
|
-0.03
|
-0.08
|
-0.04
|
-0.02
|
|||||
|
Price / Book Value
|
0.72
|
0.14
|
-0.20
|
0.19
|
0.06
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.56
|
0.51
|
0.37
|
1.03
|
1.44
|
2.69
|
|||||
|
Close Price ($)
|
10.44
|
19.74
|
61.20
|
255.00
|
220.00
|
1,904.00
|
|||||
|
High Price ($)
|
49.64
|
90.00
|
349.80
|
400.00
|
2,108.00
|
6,960.00
|
|||||
|
Low Price ($)
|
3.61
|
19.20
|
57.20
|
76.00
|
188.00
|
1,725.64
|
|||||
|
Market Cap ($ Cr)
|
3.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.30
|
-0.49
|
0.14
|
0.14
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.22
|
0.22
|
-0.22
|
0.07
|
0.08
|
0.01
|
|||||
|
Current Ratio
|
0.49
|
0.49
|
1.39
|
2.77
|
6.96
|
9.11
|
|||||
|
Quick Ratio
|
0.49
|
--
|
--
|
2.90
|
7.19
|
9.30
|
|||||
|
Interest Coverage
|
-66.37
|
-2.47
|
-69.55
|
-23.94
|
-11.11
|
-9.16
|
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 (%)
|
--
|
--
|
30.70
|
27.88
|
29.28
|
30.28
|
|||||
|
Asset Turnover
|
0.12
|
0.31
|
0.18
|
0.11
|
0.07
|
0.06
|
|||||
|
Receivable days
|
--
|
64.77
|
102.85
|
105.11
|
111.40
|
107.48
|
|||||
|
Inventory Days
|
--
|
--
|
-10,756.24
|
-4,603.11
|
-3,856.44
|
-1,007.35
|
|||||
|
Payable days
|
--
|
35,047.77
|
11,546.37
|
5,076.02
|
6,828.90
|
3,626.12
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-22,199.76
|
-9,574.01
|
-10,573.93
|
-4,525.99
|