Market cap
$7 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.55
|
3.15
|
1.50
|
1.92
|
4.80
|
4.30
|
|||||
|
Cost of Revenue
|
0.86
|
1.23
|
2.06
|
4.18
|
6.11
|
5.30
|
|||||
|
Gross Profit
|
1.69
|
1.92
|
-0.56
|
-2.26
|
-1.31
|
-1.00
|
|||||
|
Operating Expenses
|
33.17
|
14.86
|
11.64
|
14.27
|
24.24
|
32.37
|
|||||
|
Operating Profit (EBIT)
|
-23.19
|
-12.94
|
-11.74
|
-16.53
|
-29.03
|
-33.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-22.09
|
-8.72
|
-4.54
|
-23.30
|
-35.68
|
-37.38
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.93
|
0.98
|
3.96
|
|||||
|
Profit after Tax (Net Income)
|
-20.68
|
-7.59
|
-7.29
|
-24.23
|
-32.29
|
-37.29
|
|||||
|
Minority Interest
|
1.20
|
1.13
|
2.56
|
0.04
|
3.38
|
0.09
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-37.70
|
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
|
-0.31
|
4.25
|
-13.58
|
-26.45
|
-11.75
|
1.81
|
|||||
|
Minority Interest
|
1.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.03
|
0.44
|
1.80
|
1.58
|
2.12
|
0.06
|
|||||
|
Current Liabilities
|
7.32
|
8.43
|
10.24
|
26.18
|
15.21
|
5.42
|
|||||
|
Total Liabilities
|
17.14
|
18.63
|
2.19
|
2.16
|
4.82
|
9.17
|
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
|
1.38
|
17.78
|
2.11
|
2.09
|
3.34
|
4.70
|
|||||
|
Current Assets
|
8.44
|
0.85
|
0.09
|
0.07
|
1.48
|
4.48
|
|||||
|
Total Assets
|
18.26
|
18.63
|
2.19
|
2.16
|
4.82
|
9.17
|
|||||
|
Total Debt*
|
2.08
|
1.49
|
3.95
|
8.78
|
9.46
|
1.52
|
|||||
|
Net Current Assets
|
--
|
-7.59
|
-11.20
|
-26.11
|
-13.73
|
-0.95
|
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
|
--
|
-3.25
|
-0.43
|
-3.37
|
-16.81
|
-20.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.23
|
--
|
0.22
|
0.37
|
-1.17
|
|||||
|
Cash from Financing Activities
|
--
|
2.42
|
0.50
|
2.55
|
13.41
|
17.62
|
|||||
|
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 ($)
|
-10.25
|
-12.77
|
-31.28
|
-567.54
|
-414.54
|
-2.24
|
|||||
|
Cash EPS ($)
|
--
|
-12.30
|
-30.47
|
-561.03
|
-407.02
|
-2.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.15
|
--
|
--
|
--
|
0.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-5.46
|
-1.85
|
-79.00
|
-215.73
|
-1.23
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.49
|
-2.02
|
-79.67
|
-223.72
|
-1.24
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
390.16
|
53.39
|
242.75
|
-6,247.65
|
-657.60
|
|||||
|
ROE (%)
|
--
|
162.76
|
36.42
|
126.87
|
649.48
|
-1,028.45
|
|||||
|
ROA (%)
|
-84.48
|
-72.93
|
-334.79
|
-694.00
|
-461.56
|
-373.72
|
|||||
|
EBIT Margin (%)
|
-784.77
|
-254.35
|
-199.51
|
-774.85
|
-629.42
|
-774.68
|
|||||
|
Net Margin (%)
|
-809.56
|
-241.10
|
-486.39
|
-1,264.82
|
-673.33
|
-867.28
|
|||||
|
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 (%)
|
28.53
|
1.10
|
-0.22
|
-0.60
|
0.12
|
2.54
|
|||||
|
EBIT Growth (%)
|
-259.67
|
-167.81
|
79.86
|
50.82
|
9.38
|
-80.45
|
|||||
|
Net Profit Growth (%)
|
-194.54
|
-4.13
|
69.91
|
24.96
|
13.41
|
-54.02
|
|||||
|
EPS Growth (%)
|
91.86
|
0.59
|
0.94
|
-0.37
|
-184.47
|
1.00
|
|||||
|
Book Value Growth (%)
|
-103.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
0.00
|
-0.94
|
|||||
|
Price / Book Value
|
2.37
|
--
|
--
|
--
|
0.00
|
19.30
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.50
|
--
|
--
|
--
|
-0.30
|
-0.99
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
--
|
0.67
|
2.09
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
--
|
2.36
|
9.80
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
--
|
0.04
|
2.05
|
|||||
|
Market Cap ($ Cr)
|
6.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.35
|
-0.29
|
-0.33
|
-0.80
|
0.84
|
|||||
|
Short term debt to equity ratio
|
-6.79
|
0.25
|
-0.16
|
-0.27
|
-0.62
|
0.81
|
|||||
|
Current Ratio
|
1.15
|
0.10
|
0.01
|
0.00
|
0.10
|
0.83
|
|||||
|
Quick Ratio
|
1.15
|
--
|
--
|
0.00
|
0.07
|
0.81
|
|||||
|
Interest Coverage
|
-6.22
|
-11.24
|
-1.93
|
-1.73
|
-5.50
|
-8.36
|
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 (%)
|
1.22
|
0.37
|
0.13
|
--
|
4.99
|
7.85
|
|||||
|
Asset Turnover
|
0.10
|
0.30
|
0.69
|
0.55
|
0.69
|
0.43
|
|||||
|
Receivable days
|
--
|
0.78
|
0.24
|
22.82
|
21.97
|
18.17
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
17.69
|
15.29
|
3.67
|
|||||
|
Payable days
|
--
|
2,368.28
|
1,627.65
|
690.15
|
273.95
|
219.47
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,627.40
|
-649.64
|
-236.70
|
-197.63
|