Market cap
$3 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.02
|
23.34
|
18.13
|
--
|
32.78
|
9.89
|
|||||
|
Cost of Revenue
|
18.06
|
32.98
|
16.36
|
--
|
27.03
|
5.14
|
|||||
|
Gross Profit
|
-10.04
|
-9.64
|
1.77
|
--
|
5.75
|
4.75
|
|||||
|
Operating Expenses
|
47.67
|
71.56
|
7.91
|
2.88
|
9.17
|
8.81
|
|||||
|
Operating Profit (EBIT)
|
-57.71
|
-81.19
|
-6.15
|
-2.88
|
-3.42
|
-5.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-88.28
|
-101.27
|
-6.86
|
-2.90
|
-2.74
|
-5.32
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
-1.20
|
|||||
|
Profit after Tax (Net Income)
|
-88.28
|
-101.27
|
-6.86
|
-2.90
|
-2.74
|
-4.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-5.32
|
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
|
-19.50
|
-12.45
|
6.73
|
-2.90
|
-0.01
|
3.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.85
|
13.13
|
12.55
|
0.35
|
--
|
1.07
|
|||||
|
Current Liabilities
|
39.41
|
29.78
|
38.05
|
2.89
|
0.01
|
0.93
|
|||||
|
Total Liabilities
|
72.17
|
30.46
|
57.33
|
0.34
|
--
|
5.77
|
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
|
27.13
|
27.64
|
42.16
|
--
|
--
|
1.39
|
|||||
|
Current Assets
|
5.63
|
2.82
|
15.17
|
0.34
|
--
|
4.37
|
|||||
|
Total Assets
|
38.39
|
30.46
|
57.33
|
0.34
|
--
|
5.77
|
|||||
|
Total Debt*
|
32.62
|
24.77
|
25.11
|
0.70
|
--
|
1.25
|
|||||
|
Net Current Assets
|
--
|
-26.96
|
-22.88
|
-2.55
|
-0.01
|
3.45
|
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
|
--
|
-10.86
|
-1.22
|
-0.35
|
--
|
-2.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.88
|
0.47
|
--
|
--
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
10.75
|
1.78
|
0.35
|
--
|
-0.21
|
|||||
|
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 ($)
|
-53.52
|
-71.34
|
-6.60
|
-3.09
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-69.07
|
-5.53
|
-3.09
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
6.48
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-7.65
|
-1.18
|
-0.37
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-7.65
|
-1.54
|
-0.37
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-458.64
|
-46.26
|
262.57
|
-109.46
|
-57.42
|
|||||
|
ROE (%)
|
--
|
3,545.19
|
-357.65
|
199.31
|
-145.76
|
-66.08
|
|||||
|
ROA (%)
|
-130.76
|
-230.71
|
-23.78
|
-1,711.58
|
-95.17
|
-52.87
|
|||||
|
EBIT Margin (%)
|
-732.02
|
-414.33
|
-33.23
|
--
|
-7.49
|
-53.51
|
|||||
|
Net Margin (%)
|
-1,100.30
|
-433.95
|
-37.82
|
--
|
-8.37
|
-41.59
|
|||||
|
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 (%)
|
-56.41
|
0.29
|
--
|
-1.00
|
2.31
|
-0.42
|
|||||
|
EBIT Growth (%)
|
-48.65
|
-1,504.96
|
--
|
--
|
53.58
|
-102.83
|
|||||
|
Net Profit Growth (%)
|
-111.18
|
-1,377.12
|
-136.77
|
-5.54
|
33.29
|
-60.33
|
|||||
|
EPS Growth (%)
|
-36.42
|
-9.81
|
-1.13
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-1,133.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
-1.68
|
--
|
--
|
|||||
|
Price / Book Value
|
1.81
|
--
|
--
|
-1.68
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
-1.93
|
--
|
0.36
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
5.20
|
6.04
|
35.40
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
19.70
|
52.05
|
162.30
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
3.77
|
4.21
|
33.60
|
|||||
|
Market Cap ($ Cr)
|
2.80
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.99
|
3.73
|
-0.24
|
--
|
0.33
|
|||||
|
Short term debt to equity ratio
|
-1.01
|
-0.94
|
1.86
|
-0.12
|
--
|
0.09
|
|||||
|
Current Ratio
|
0.14
|
0.09
|
0.40
|
0.12
|
--
|
4.72
|
|||||
|
Quick Ratio
|
0.10
|
0.04
|
0.15
|
0.12
|
--
|
4.66
|
|||||
|
Interest Coverage
|
-13.87
|
-21.11
|
-7.25
|
--
|
-8.55
|
-224.34
|
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 (%)
|
14.96
|
4.87
|
20.66
|
--
|
--
|
9.90
|
|||||
|
Asset Turnover
|
0.12
|
0.53
|
0.63
|
--
|
11.37
|
1.27
|
|||||
|
Receivable days
|
--
|
38.21
|
41.13
|
--
|
10.91
|
53.03
|
|||||
|
Inventory Days
|
--
|
61.80
|
106.25
|
--
|
0.76
|
46.66
|
|||||
|
Payable days
|
--
|
99.83
|
82.30
|
--
|
3.26
|
26.06
|
|||||
|
Cash Conversion Cycle
|
--
|
0.18
|
65.08
|
--
|
8.41
|
73.63
|