Market cap
$10 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
3.89
|
11.24
|
|||||
|
Cost of Revenue
|
0.18
|
0.32
|
0.26
|
0.30
|
2.56
|
4.10
|
|||||
|
Gross Profit
|
-0.18
|
-0.32
|
-0.26
|
-0.30
|
1.33
|
7.14
|
|||||
|
Operating Expenses
|
20.99
|
39.16
|
40.18
|
38.85
|
82.69
|
116.58
|
|||||
|
Operating Profit (EBIT)
|
-20.99
|
-39.16
|
-40.43
|
-39.15
|
-81.36
|
-109.43
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.08
|
-26.98
|
-38.51
|
-42.20
|
-44.82
|
-142.61
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-44.60
|
9.69
|
|||||
|
Profit after Tax (Net Income)
|
-10.08
|
-26.98
|
-38.51
|
-42.20
|
-44.82
|
-142.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-44.82
|
-142.61
|
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
|
9.04
|
7.00
|
12.33
|
7.50
|
18.97
|
16.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
26.20
|
40.10
|
42.16
|
85.20
|
|||||
|
Current Liabilities
|
1.54
|
2.49
|
16.96
|
8.35
|
25.69
|
37.42
|
|||||
|
Total Liabilities
|
12.12
|
9.49
|
55.48
|
55.95
|
86.82
|
139.43
|
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
|
--
|
--
|
2.69
|
3.08
|
0.88
|
15.06
|
|||||
|
Current Assets
|
10.58
|
9.49
|
52.80
|
52.87
|
85.94
|
124.37
|
|||||
|
Total Assets
|
12.12
|
9.49
|
55.48
|
55.95
|
86.82
|
139.43
|
|||||
|
Total Debt*
|
--
|
--
|
32.25
|
36.32
|
42.95
|
80.19
|
|||||
|
Net Current Assets
|
9.04
|
7.00
|
35.84
|
44.52
|
60.26
|
86.94
|
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
|
--
|
-31.99
|
-29.38
|
-27.93
|
-78.91
|
-108.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
-0.21
|
-0.43
|
62.72
|
70.80
|
|||||
|
Cash from Financing Activities
|
--
|
-11.62
|
29.88
|
8.51
|
-7.94
|
42.55
|
|||||
|
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 ($)
|
-80.62
|
-48.44
|
-8.20
|
-15.56
|
-27.82
|
-109.61
|
|||||
|
Cash EPS ($)
|
--
|
-47.87
|
-8.15
|
-15.44
|
-27.48
|
-108.86
|
|||||
|
Adjusted Book Value ($)
|
--
|
12.56
|
2.63
|
2.77
|
11.77
|
12.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-57.43
|
-6.26
|
-10.30
|
-48.97
|
-83.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-57.43
|
-6.30
|
-10.52
|
-49.16
|
-83.87
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-104.61
|
-87.12
|
-79.81
|
-56.41
|
-95.74
|
|||||
|
ROE (%)
|
-125.69
|
-279.18
|
-388.29
|
-318.75
|
-250.56
|
-244.19
|
|||||
|
ROA (%)
|
-31.41
|
-83.05
|
-69.12
|
-59.12
|
-39.62
|
-79.00
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
-964.95
|
-1,194.17
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-1,151.64
|
-1,268.73
|
|||||
|
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
|
-0.65
|
0.77
|
|||||
|
EBIT Growth (%)
|
82.06
|
27.57
|
10.05
|
3.12
|
72.02
|
-39.48
|
|||||
|
Net Profit Growth (%)
|
72.92
|
29.94
|
8.74
|
5.85
|
68.57
|
-36.69
|
|||||
|
EPS Growth (%)
|
49.54
|
-4.90
|
0.47
|
0.44
|
0.75
|
-0.20
|
|||||
|
Book Value Growth (%)
|
595.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.01
|
-0.85
|
-0.45
|
-1.37
|
-0.01
|
|||||
|
Price / Book Value
|
1.12
|
0.04
|
2.64
|
2.53
|
3.24
|
0.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.16
|
0.31
|
-0.42
|
-0.12
|
-0.92
|
0.08
|
|||||
|
Close Price ($)
|
1.73
|
27.80
|
347.00
|
350.00
|
1,907.50
|
1,514.00
|
|||||
|
High Price ($)
|
1,030.00
|
1,030.00
|
462.50
|
2,836.00
|
2,427.38
|
12,473.75
|
|||||
|
Low Price ($)
|
1.63
|
25.50
|
210.50
|
255.00
|
177.22
|
1,388.88
|
|||||
|
Market Cap ($ Cr)
|
9.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
2.62
|
4.84
|
2.26
|
4.77
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.87
|
0.04
|
0.26
|
0.04
|
|||||
|
Current Ratio
|
6.88
|
3.81
|
3.11
|
6.33
|
3.35
|
3.32
|
|||||
|
Quick Ratio
|
6.88
|
--
|
--
|
--
|
3.05
|
3.09
|
|||||
|
Interest Coverage
|
-7.10
|
-7.24
|
-5.66
|
-6.26
|
-5.17
|
-16.02
|
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 (%)
|
--
|
--
|
--
|
--
|
166.93
|
155.29
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
0.03
|
0.06
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
1,123.90
|
443.71
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
9,248.18
|
1,163.59
|
618.17
|
|||||
|
Payable days
|
--
|
929.83
|
1,090.81
|
1,969.70
|
517.06
|
295.22
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
1,770.44
|
766.66
|