Market cap
$15 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
0.01
|
3.37
|
1.18
|
1.75
|
|||||
|
Cost of Revenue
|
--
|
--
|
1.30
|
5.30
|
5.67
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
0.01
|
3.37
|
1.18
|
1.75
|
|||||
|
Operating Expenses
|
4.69
|
4.01
|
40.96
|
58.53
|
68.60
|
62.52
|
|||||
|
Operating Profit (EBIT)
|
-4.69
|
-4.01
|
-40.95
|
-55.16
|
-67.42
|
-60.77
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.21
|
|||||
|
Profit before Tax
|
-0.66
|
-1.01
|
-23.35
|
-57.27
|
-66.15
|
-60.56
|
|||||
|
Provision for Tax
|
--
|
--
|
0.01
|
0.01
|
-1.27
|
-2.44
|
|||||
|
Profit after Tax (Net Income)
|
-0.66
|
-1.01
|
-23.36
|
-57.28
|
-66.15
|
-58.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-66.15
|
-60.56
|
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
|
12.02
|
11.86
|
12.75
|
42.66
|
82.61
|
147.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
12.49
|
16.13
|
17.39
|
|||||
|
Current Liabilities
|
1.46
|
3.58
|
7.08
|
20.40
|
12.12
|
10.08
|
|||||
|
Total Liabilities
|
14.94
|
15.45
|
19.83
|
75.55
|
110.87
|
174.74
|
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
|
0.05
|
0.05
|
0.05
|
25.64
|
31.08
|
41.43
|
|||||
|
Current Assets
|
13.43
|
15.40
|
19.78
|
49.91
|
79.78
|
133.31
|
|||||
|
Total Assets
|
26.91
|
15.45
|
19.83
|
75.55
|
110.87
|
174.74
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
17.28
|
20.30
|
20.59
|
|||||
|
Net Current Assets
|
--
|
11.81
|
12.70
|
29.50
|
67.66
|
123.23
|
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
|
--
|
-4.36
|
-31.66
|
-51.61
|
-56.89
|
-52.20
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.17
|
25.34
|
38.77
|
58.35
|
-53.25
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
0.17
|
20.94
|
-2.04
|
89.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-16.07
|
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 ($)
|
-0.05
|
-0.08
|
-2.00
|
-6.72
|
-14.03
|
-12.12
|
|||||
|
Cash EPS ($)
|
--
|
-0.08
|
-1.97
|
-6.47
|
-13.49
|
-11.61
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.96
|
1.09
|
5.00
|
17.52
|
30.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.35
|
-2.71
|
-6.06
|
-12.06
|
-10.88
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.35
|
-2.71
|
-6.08
|
-12.22
|
-11.02
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.17
|
-64.28
|
-70.35
|
-48.86
|
-38.01
|
|||||
|
ROE (%)
|
-5.49
|
-8.17
|
-84.32
|
-91.46
|
-57.55
|
-44.30
|
|||||
|
ROA (%)
|
-2.67
|
-5.70
|
-48.98
|
-61.46
|
-46.32
|
-36.49
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-291,925.00
|
-1,698.81
|
-5,605.51
|
-3,464.37
|
|||||
|
Net Margin (%)
|
--
|
--
|
-291,987.50
|
-1,699.26
|
-5,605.68
|
-2,965.20
|
|||||
|
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
|
-1.00
|
1.86
|
-0.33
|
2.22
|
|||||
|
EBIT Growth (%)
|
76.65
|
--
|
59.22
|
13.42
|
-8.85
|
-0.49
|
|||||
|
Net Profit Growth (%)
|
37.20
|
95.70
|
59.22
|
13.40
|
-13.81
|
-2.80
|
|||||
|
EPS Growth (%)
|
39.63
|
0.96
|
0.70
|
0.52
|
-0.16
|
0.46
|
|||||
|
Book Value Growth (%)
|
-5.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-13.72
|
-0.70
|
-0.57
|
-0.05
|
-0.20
|
|||||
|
Price / Book Value
|
1.24
|
1.16
|
1.28
|
0.77
|
0.04
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.18
|
0.25
|
0.11
|
-0.04
|
0.84
|
1.65
|
|||||
|
Close Price ($)
|
0.70
|
1.12
|
1.40
|
3.85
|
11.40
|
36.30
|
|||||
|
High Price ($)
|
1.96
|
1.96
|
5.12
|
16.50
|
39.75
|
76.65
|
|||||
|
Low Price ($)
|
--
|
0.90
|
1.22
|
1.61
|
8.25
|
32.25
|
|||||
|
Market Cap ($ Cr)
|
14.70
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
0.40
|
0.25
|
0.14
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.11
|
0.05
|
0.02
|
|||||
|
Current Ratio
|
9.19
|
4.30
|
2.80
|
2.45
|
6.58
|
13.23
|
|||||
|
Quick Ratio
|
9.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-57,267.00
|
-33,072.50
|
-30,382.50
|
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
|
--
|
--
|
0.00
|
0.04
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
228.60
|
111.82
|
120.13
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|