Market cap
$2 Mln
Revenue (TTM)
$19 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13.75
|
19.65
|
28.25
|
37.01
|
21.41
|
10.51
|
|||||
|
Cost of Revenue
|
12.41
|
14.16
|
22.49
|
34.69
|
15.75
|
6.45
|
|||||
|
Gross Profit
|
1.35
|
5.49
|
5.76
|
2.32
|
5.66
|
4.06
|
|||||
|
Operating Expenses
|
12.78
|
20.69
|
28.00
|
32.06
|
20.42
|
11.73
|
|||||
|
Operating Profit (EBIT)
|
-5.96
|
-15.20
|
-22.24
|
-29.73
|
-14.76
|
-7.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
5.38
|
|||||
|
Profit before Tax
|
-5.96
|
-21.72
|
-25.46
|
-18.87
|
25.53
|
-2.63
|
|||||
|
Provision for Tax
|
0.72
|
0.00
|
0.00
|
-12.77
|
-1.03
|
-1.21
|
|||||
|
Profit after Tax (Net Income)
|
-6.67
|
-19.84
|
-25.69
|
-19.28
|
25.47
|
-2.63
|
|||||
|
Minority Interest
|
--
|
1.87
|
-0.37
|
-0.41
|
-0.06
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
25.47
|
-2.63
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
2.37
|
-7.82
|
10.78
|
35.89
|
55.81
|
14.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.42
|
7.02
|
13.03
|
6.82
|
4.10
|
2.72
|
|||||
|
Current Liabilities
|
10.54
|
29.73
|
22.55
|
13.51
|
23.02
|
3.72
|
|||||
|
Total Liabilities
|
19.33
|
27.74
|
47.03
|
56.67
|
82.99
|
20.80
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
10.28
|
17.38
|
31.44
|
31.71
|
26.84
|
2.97
|
|||||
|
Current Assets
|
9.04
|
10.35
|
15.58
|
24.96
|
56.14
|
17.83
|
|||||
|
Total Assets
|
19.33
|
27.74
|
47.03
|
56.67
|
82.99
|
20.80
|
|||||
|
Total Debt*
|
2.27
|
8.66
|
9.92
|
1.78
|
2.18
|
1.00
|
|||||
|
Net Current Assets
|
--
|
-19.38
|
-6.96
|
11.45
|
33.12
|
14.11
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-8.41
|
-5.11
|
-9.89
|
-18.58
|
-17.83
|
-13.27
|
|||||
|
Cash Flow from Investing Activities
|
-0.26
|
0.39
|
-0.24
|
-2.94
|
-19.12
|
-1.50
|
|||||
|
Cash from Financing Activities
|
--
|
4.40
|
7.38
|
-6.95
|
64.60
|
18.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
3.99
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-11.59
|
-19,844.15
|
-183.49
|
-22.83
|
0.50
|
-4.75
|
|||||
|
Cash EPS ($)
|
-11.59
|
-17,821.83
|
-167.87
|
-20.25
|
0.52
|
-4.30
|
|||||
|
Adjusted Book Value ($)
|
4.12
|
--
|
76.97
|
42.50
|
1.10
|
25.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-14.61
|
-5,114.72
|
-70.67
|
-22.00
|
-0.35
|
-24.00
|
|||||
|
Free Cash Flow per Share ($)
|
-15.06
|
-5,279.57
|
-72.39
|
-24.59
|
-0.50
|
-25.26
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-243.32
|
-184.24
|
-88.03
|
-40.31
|
69.47
|
-29.97
|
|||||
|
ROE (%)
|
245.04
|
-1,340.84
|
-110.09
|
-42.05
|
72.61
|
-65.33
|
|||||
|
ROA (%)
|
-28.35
|
-53.08
|
-49.55
|
-27.61
|
49.09
|
-17.67
|
|||||
|
EBIT Margin (%)
|
--
|
-91.09
|
-79.05
|
-50.90
|
119.36
|
-21.38
|
|||||
|
Net Margin (%)
|
-48.51
|
-100.98
|
-90.94
|
-52.10
|
118.97
|
-16.52
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.30
|
-0.30
|
-0.24
|
0.73
|
1.04
|
0.01
|
|||||
|
EBIT Growth (%)
|
--
|
19.84
|
-18.54
|
-173.70
|
1,236.69
|
77.43
|
|||||
|
Net Profit Growth (%)
|
66.38
|
22.75
|
-33.23
|
-175.69
|
1,070.13
|
73.76
|
|||||
|
EPS Growth (%)
|
1.00
|
-107.15
|
-7.04
|
-46.62
|
1.11
|
-5.59
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-0.05
|
0.00
|
-0.01
|
-0.01
|
2.14
|
-0.49
|
|||||
|
Price / Book Value
|
0.15
|
0.00
|
0.03
|
0.01
|
0.98
|
0.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.31
|
-0.52
|
-0.47
|
0.09
|
0.93
|
1.04
|
|||||
|
Close Price ($)
|
1.88
|
157.59
|
636.00
|
1,396.20
|
6,420.00
|
14,040.00
|
|||||
|
High Price ($)
|
198.00
|
987.00
|
2,275.80
|
7,320.00
|
23,880.00
|
42,600.00
|
|||||
|
Low Price ($)
|
1.81
|
144.00
|
519.03
|
1,320.00
|
5,820.00
|
3,840.60
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.96
|
-1.11
|
0.92
|
0.05
|
0.04
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.37
|
-1.02
|
0.39
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
0.86
|
0.35
|
0.69
|
1.85
|
2.44
|
4.79
|
|||||
|
Quick Ratio
|
0.64
|
0.26
|
0.52
|
1.34
|
2.02
|
2.59
|
|||||
|
Interest Coverage
|
--
|
-4.69
|
-7.12
|
-506.41
|
893.69
|
-5.96
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.61
|
27.71
|
16.61
|
16.54
|
22.18
|
30.77
|
|||||
|
Asset Turnover
|
0.58
|
0.53
|
0.54
|
0.53
|
0.41
|
0.71
|
|||||
|
Receivable days
|
82.56
|
94.22
|
69.91
|
53.64
|
68.09
|
84.51
|
|||||
|
Inventory Days
|
72.38
|
82.94
|
86.78
|
86.86
|
207.12
|
381.61
|
|||||
|
Payable days
|
232.10
|
286.53
|
164.14
|
73.95
|
66.25
|
98.63
|
|||||
|
Cash Conversion Cycle
|
-77.15
|
-109.38
|
-7.45
|
66.55
|
208.96
|
367.49
|