Market cap
$2 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
0.5
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
0.04
|
0.13
|
0.09
|
|||||
|
Cost of Revenue
|
--
|
--
|
4.11
|
15.49
|
0.04
|
0.04
|
|||||
|
Gross Profit
|
--
|
--
|
-4.11
|
-0.03
|
0.09
|
0.05
|
|||||
|
Operating Expenses
|
10.47
|
9.36
|
10.56
|
20.90
|
14.42
|
15.77
|
|||||
|
Operating Profit (EBIT)
|
-10.47
|
-9.36
|
-10.56
|
-20.90
|
-14.42
|
-15.77
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.29
|
-9.98
|
-10.57
|
-20.66
|
-14.29
|
-15.71
|
|||||
|
Provision for Tax
|
-0.21
|
-0.14
|
--
|
0.00
|
-0.13
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-10.08
|
-9.84
|
-10.57
|
-20.66
|
-14.29
|
-15.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.29
|
-15.71
|
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
|
3.67
|
8.28
|
-0.21
|
3.17
|
13.01
|
26.49
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
1,559.01
|
--
|
--
|
0.15
|
0.30
|
|||||
|
Current Liabilities
|
1.82
|
1.79
|
1.68
|
1.80
|
1.60
|
1.45
|
|||||
|
Total Liabilities
|
7.31
|
10.07
|
1.47
|
4.97
|
14.76
|
28.23
|
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
|
--
|
--
|
--
|
1.10
|
0.47
|
0.52
|
|||||
|
Current Assets
|
5.49
|
10.07
|
1.47
|
3.87
|
14.29
|
27.71
|
|||||
|
Total Assets
|
10.99
|
10.07
|
1.47
|
4.97
|
14.76
|
28.23
|
|||||
|
Total Debt*
|
--
|
0.23
|
0.33
|
0.32
|
0.62
|
0.80
|
|||||
|
Net Current Assets
|
--
|
8.28
|
-0.21
|
2.07
|
12.69
|
26.26
|
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
|
--
|
-9,246.39
|
-8.60
|
-7.29
|
-15.23
|
-13.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.94
|
-0.12
|
-0.04
|
|||||
|
Cash from Financing Activities
|
--
|
16,781.27
|
5.98
|
0.28
|
-0.49
|
23.14
|
|||||
|
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 ($)
|
-198.19
|
-2.30
|
-1.60
|
-7.98
|
-7.06
|
-2.25
|
|||||
|
Cash EPS ($)
|
0.97
|
-2.30
|
-1.60
|
-7.96
|
-7.03
|
-2.25
|
|||||
|
Adjusted Book Value ($)
|
0.81
|
1.94
|
--
|
1.22
|
6.43
|
3.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2,164.67
|
-1.30
|
-2.82
|
-7.52
|
-1.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2,164.67
|
-1.30
|
-3.20
|
-7.58
|
-1.94
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-228.22
|
-585.92
|
-241.24
|
-69.84
|
-69.79
|
|||||
|
ROE (%)
|
-168.73
|
-243.94
|
-714.95
|
-255.36
|
-72.35
|
-72.52
|
|||||
|
ROA (%)
|
-115.95
|
-170.58
|
-328.26
|
-209.44
|
-66.47
|
-66.98
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
-54,776.90
|
-10,852.48
|
-18,043.91
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-54,858.14
|
-10,863.96
|
-18,062.03
|
|||||
|
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
|
-0.71
|
0.51
|
--
|
|||||
|
EBIT Growth (%)
|
60.82
|
13.25
|
48.62
|
-44.50
|
9.06
|
41.09
|
|||||
|
Net Profit Growth (%)
|
2.11
|
6.86
|
48.84
|
-44.56
|
9.06
|
40.56
|
|||||
|
EPS Growth (%)
|
37.23
|
-0.44
|
0.80
|
-0.13
|
-2.13
|
0.69
|
|||||
|
Book Value Growth (%)
|
100.28
|
--
|
--
|
--
|
--
|
--
|
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
|
0.51
|
-0.34
|
-0.23
|
-0.71
|
-0.01
|
-0.20
|
|||||
|
Price / Book Value
|
0.61
|
0.40
|
-11.54
|
4.60
|
0.02
|
0.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.21
|
-0.01
|
-0.18
|
-0.55
|
0.75
|
1.49
|
|||||
|
Close Price ($)
|
--
|
0.78
|
11.08
|
168.90
|
189.18
|
802.80
|
|||||
|
High Price ($)
|
--
|
18.90
|
232.20
|
287.46
|
1,061.82
|
3,240.00
|
|||||
|
Low Price ($)
|
--
|
0.74
|
7.63
|
78.00
|
181.08
|
777.24
|
|||||
|
Market Cap ($ Cr)
|
2.25
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
-1.55
|
0.10
|
0.05
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
0.03
|
-1.55
|
0.10
|
0.04
|
0.02
|
|||||
|
Current Ratio
|
3.01
|
5.64
|
0.87
|
2.15
|
8.95
|
19.17
|
|||||
|
Quick Ratio
|
3.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-551.18
|
-11.70
|
-355.30
|
-674.22
|
-945.06
|
-996.18
|
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 (%)
|
--
|
--
|
--
|
--
|
5.31
|
8.03
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
0.00
|
0.01
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
--
|
67.78
|
19.40
|
29.34
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
106.06
|
17.59
|
4,504.29
|
5,249.58
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|