Market cap
$2 Mln
Revenue (TTM)
$9 Mln
P/E Ratio
0
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9.01
|
8.27
|
8.74
|
8.86
|
8.54
|
7.92
|
|||||
|
Cost of Revenue
|
2.73
|
3.15
|
2.91
|
3.88
|
3.79
|
3.43
|
|||||
|
Gross Profit
|
6.28
|
5.12
|
5.83
|
4.98
|
4.76
|
4.49
|
|||||
|
Operating Expenses
|
18.96
|
16.23
|
16.81
|
22.61
|
21.93
|
24.02
|
|||||
|
Operating Profit (EBIT)
|
-12.67
|
-11.11
|
-10.99
|
-17.63
|
-17.17
|
-19.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-11.12
|
-17.52
|
-11.16
|
-20.20
|
-14.52
|
-19.55
|
|||||
|
Provision for Tax
|
0.00
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-11.12
|
-17.52
|
-11.17
|
-20.21
|
-14.53
|
-19.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.53
|
-19.58
|
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
|
-2.06
|
2.62
|
6.53
|
3.21
|
12.36
|
25.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.16
|
0.46
|
0.78
|
3.39
|
7.63
|
1.16
|
|||||
|
Current Liabilities
|
4.01
|
3.03
|
2.56
|
3.17
|
4.69
|
3.31
|
|||||
|
Total Liabilities
|
13.12
|
6.12
|
9.86
|
9.77
|
24.67
|
30.42
|
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
|
1.23
|
0.93
|
1.01
|
1.56
|
1.90
|
2.29
|
|||||
|
Current Assets
|
7.90
|
5.19
|
8.86
|
8.21
|
22.77
|
28.13
|
|||||
|
Total Assets
|
13.13
|
6.11
|
9.86
|
9.77
|
24.67
|
30.42
|
|||||
|
Total Debt*
|
0.20
|
0.33
|
0.55
|
0.76
|
0.98
|
1.18
|
|||||
|
Net Current Assets
|
3.89
|
2.15
|
6.30
|
5.04
|
18.08
|
24.82
|
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
|
--
|
-10.81
|
-9.59
|
-17.94
|
-15.15
|
-17.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.09
|
-0.06
|
0.33
|
14.73
|
-15.72
|
|||||
|
Cash from Financing Activities
|
--
|
6.94
|
10.96
|
3.68
|
9.42
|
27.87
|
|||||
|
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 ($)
|
-151.78
|
-380.07
|
-139.21
|
-8,420.42
|
-48,416.67
|
-195,540.00
|
|||||
|
Cash EPS ($)
|
--
|
-371.02
|
-135.35
|
-8,285.42
|
-47,176.67
|
-190,660.00
|
|||||
|
Adjusted Book Value ($)
|
--
|
56.92
|
81.42
|
1,337.92
|
41,190.00
|
259,470.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-234.49
|
-119.59
|
-7,473.75
|
-50,496.67
|
-178,430.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-236.44
|
-120.34
|
-7,577.08
|
-50,903.33
|
-180,620.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-349.48
|
-202.15
|
-233.47
|
-71.79
|
-89.33
|
|||||
|
ROE (%)
|
--
|
-382.81
|
-229.24
|
-259.62
|
-75.84
|
-92.53
|
|||||
|
ROA (%)
|
-84.80
|
-219.26
|
-113.73
|
-117.35
|
-52.73
|
-77.55
|
|||||
|
EBIT Margin (%)
|
-69.81
|
-84.20
|
-124.00
|
-188.61
|
-61.68
|
-246.75
|
|||||
|
Net Margin (%)
|
-123.38
|
-211.86
|
-127.75
|
-227.99
|
-170.02
|
-246.86
|
|||||
|
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 (%)
|
8.36
|
-0.05
|
-0.01
|
0.04
|
0.08
|
0.06
|
|||||
|
EBIT Growth (%)
|
-28.72
|
35.75
|
35.17
|
-217.29
|
73.04
|
-14.78
|
|||||
|
Net Profit Growth (%)
|
24.24
|
-56.93
|
44.75
|
-39.13
|
25.72
|
-23.48
|
|||||
|
EPS Growth (%)
|
-333.36
|
-1.73
|
0.98
|
0.83
|
0.75
|
--
|
|||||
|
Book Value Growth (%)
|
73.94
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
-0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Price / Book Value
|
0.18
|
0.03
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.34
|
0.10
|
0.42
|
0.19
|
3.54
|
1.21
|
|||||
|
Close Price ($)
|
3.05
|
1.74
|
46.62
|
852.60
|
15,758.40
|
167,580.00
|
|||||
|
High Price ($)
|
25.95
|
70.14
|
1,264.20
|
17,992.80
|
271,950.00
|
1,819,771.80
|
|||||
|
Low Price ($)
|
0.08
|
1.71
|
38.80
|
605.05
|
8,937.75
|
157,348.80
|
|||||
|
Market Cap ($ Cr)
|
2.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.13
|
0.08
|
0.24
|
0.08
|
0.05
|
|||||
|
Short term debt to equity ratio
|
-0.10
|
0.10
|
0.04
|
0.07
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
1.97
|
1.71
|
3.46
|
2.59
|
4.86
|
8.50
|
|||||
|
Quick Ratio
|
1.54
|
1.08
|
2.79
|
1.96
|
4.29
|
7.65
|
|||||
|
Interest Coverage
|
-0.83
|
-0.66
|
-1.93
|
-4.80
|
-0.57
|
-454.53
|
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 (%)
|
17.14
|
18.05
|
19.76
|
22.01
|
16.46
|
9.47
|
|||||
|
Asset Turnover
|
0.69
|
1.03
|
0.89
|
0.51
|
0.31
|
0.31
|
|||||
|
Receivable days
|
--
|
71.11
|
76.85
|
69.16
|
46.09
|
38.16
|
|||||
|
Inventory Days
|
--
|
210.61
|
232.82
|
219.19
|
265.36
|
308.81
|
|||||
|
Payable days
|
--
|
210.14
|
251.94
|
217.63
|
176.41
|
133.69
|
|||||
|
Cash Conversion Cycle
|
--
|
71.57
|
57.74
|
70.72
|
135.04
|
213.28
|