Market cap
$2 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
3.06
|
3.23
|
4.22
|
9.43
|
3.67
|
1.10
|
|||||
|
Operating Profit (EBIT)
|
-3.06
|
-3.23
|
-4.22
|
-9.43
|
-3.67
|
-1.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.89
|
-3.11
|
-4.11
|
-8.95
|
-1.48
|
-1.61
|
|||||
|
Provision for Tax
|
--
|
--
|
-7.32
|
-2.18
|
-2.18
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-2.89
|
-3.11
|
-4.11
|
-8.95
|
-1.48
|
-1.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-1.61
|
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
|
3.92
|
5.38
|
3.48
|
2.91
|
5.95
|
6.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
0.00
|
0.00
|
0.10
|
|||||
|
Current Liabilities
|
0.51
|
0.42
|
0.38
|
0.83
|
2.55
|
0.10
|
|||||
|
Total Liabilities
|
4.95
|
5.80
|
3.86
|
3.74
|
8.50
|
6.68
|
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
|
--
|
-2.69
|
-4.12
|
-9.56
|
-3.57
|
-1.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
4.70
|
4.42
|
5.04
|
4.43
|
7.90
|
|||||
|
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 ($)
|
-1.81
|
-2.65
|
-1.39
|
-19.50
|
-23.27
|
-37.37
|
|||||
|
Cash EPS ($)
|
--
|
-2.65
|
-1.39
|
-19.50
|
-23.27
|
-37.37
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.58
|
1.18
|
6.33
|
93.22
|
152.56
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.29
|
-1.40
|
-20.82
|
-55.91
|
-28.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.29
|
-1.40
|
-20.82
|
-55.91
|
-28.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-70.17
|
-128.70
|
-202.15
|
-23.71
|
-69.94
|
|||||
|
ROE (%)
|
-62.16
|
-70.17
|
-128.70
|
-202.15
|
-23.71
|
45.26
|
|||||
|
ROA (%)
|
-46.79
|
-64.38
|
-108.22
|
-146.31
|
-19.57
|
-48.26
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
68.24
|
--
|
54.05
|
-11.00
|
-631.93
|
-33.51
|
|||||
|
Net Profit Growth (%)
|
31.50
|
24.39
|
54.05
|
-502.78
|
7.83
|
11.73
|
|||||
|
EPS Growth (%)
|
32.89
|
-0.90
|
0.93
|
0.16
|
0.38
|
-627.40
|
|||||
|
Book Value Growth (%)
|
-81.53
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.55
|
-0.68
|
-0.23
|
-0.01
|
-0.09
|
|||||
|
Price / Book Value
|
0.39
|
0.32
|
0.80
|
0.71
|
0.00
|
0.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.13
|
1.17
|
-5.11
|
-1.98
|
9.99
|
8.11
|
|||||
|
Close Price ($)
|
1.37
|
1.45
|
5.64
|
27.12
|
301.97
|
5,068.80
|
|||||
|
High Price ($)
|
4.00
|
7.74
|
38.04
|
576.00
|
9,763.06
|
21,600.29
|
|||||
|
Low Price ($)
|
1.07
|
1.31
|
4.80
|
17.46
|
255.89
|
4,651.20
|
|||||
|
Market Cap ($ Cr)
|
1.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
-0.27
|
0.13
|
--
|
|||||
|
Current Ratio
|
8.67
|
13.85
|
10.22
|
4.50
|
3.33
|
66.81
|
|||||
|
Quick Ratio
|
8.67
|
--
|
--
|
5.19
|
3.56
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-4.10
|
-11.02
|
-1.37
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|