Market cap
$4 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.47
|
1.93
|
9.29
|
9.93
|
10.40
|
11.14
|
|||||
|
Cost of Revenue
|
1.17
|
1.90
|
5.30
|
4.82
|
4.76
|
5.25
|
|||||
|
Gross Profit
|
-0.71
|
0.02
|
3.99
|
5.11
|
5.65
|
5.89
|
|||||
|
Operating Expenses
|
9.31
|
9.00
|
16.72
|
16.28
|
15.83
|
11.81
|
|||||
|
Operating Profit (EBIT)
|
-9.42
|
-8.98
|
-12.73
|
-11.17
|
-10.19
|
-5.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-11.42
|
-10.49
|
-12.50
|
-11.10
|
-10.25
|
-8.96
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-1.21
|
1.05
|
|||||
|
Profit after Tax (Net Income)
|
-11.42
|
-10.49
|
-12.50
|
-11.10
|
-10.25
|
-8.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-10.25
|
-8.96
|
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
|
1.74
|
3.09
|
3.31
|
9.74
|
20.31
|
29.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.18
|
0.21
|
0.27
|
0.03
|
0.03
|
3.42
|
|||||
|
Current Liabilities
|
5.48
|
6.23
|
5.77
|
6.05
|
4.28
|
2.51
|
|||||
|
Total Liabilities
|
12.87
|
9.53
|
9.35
|
15.82
|
24.62
|
35.72
|
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
|
2.91
|
2.58
|
5.76
|
7.58
|
4.94
|
2.77
|
|||||
|
Current Assets
|
4.48
|
6.95
|
3.59
|
8.24
|
19.68
|
32.95
|
|||||
|
Total Assets
|
11.88
|
9.53
|
9.35
|
15.82
|
24.62
|
35.72
|
|||||
|
Total Debt*
|
0.24
|
0.27
|
0.31
|
0.20
|
0.19
|
3.42
|
|||||
|
Net Current Assets
|
--
|
0.72
|
-2.18
|
2.19
|
15.39
|
30.44
|
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
|
--
|
-4.24
|
-8.26
|
-5.81
|
-5.82
|
-10.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.00
|
1.98
|
-7.23
|
-3.19
|
-1.04
|
|||||
|
Cash from Financing Activities
|
--
|
10.24
|
5.82
|
0.07
|
-3.42
|
38.75
|
|||||
|
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 ($)
|
-50.28
|
-49.47
|
-294.76
|
-982.26
|
-923.06
|
-943.35
|
|||||
|
Cash EPS ($)
|
--
|
-41.30
|
-240.65
|
-795.07
|
-814.48
|
-837.67
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.57
|
78.09
|
862.04
|
1,829.65
|
3,135.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-20.00
|
-194.90
|
-513.94
|
-524.12
|
-1,122.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-20.01
|
-195.64
|
-933.82
|
-811.61
|
-1,232.24
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-300.49
|
-184.33
|
-72.95
|
-38.15
|
-95.83
|
|||||
|
ROE (%)
|
-473.40
|
-327.77
|
-191.51
|
-73.87
|
-40.90
|
-713.06
|
|||||
|
ROA (%)
|
-98.94
|
-111.09
|
-99.31
|
-54.90
|
-33.96
|
-42.75
|
|||||
|
EBIT Margin (%)
|
-1,376.28
|
-543.16
|
-136.38
|
-109.47
|
-96.20
|
-61.60
|
|||||
|
Net Margin (%)
|
-2,449.04
|
-543.68
|
-134.51
|
-111.80
|
-98.50
|
-80.48
|
|||||
|
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 (%)
|
-92.11
|
-0.79
|
-0.06
|
-0.05
|
-0.07
|
0.36
|
|||||
|
EBIT Growth (%)
|
-55.86
|
17.31
|
-16.59
|
-8.61
|
-45.89
|
-168.43
|
|||||
|
Net Profit Growth (%)
|
-12.04
|
16.09
|
-12.60
|
-8.33
|
-14.33
|
-92.64
|
|||||
|
EPS Growth (%)
|
85.05
|
0.83
|
0.70
|
-0.06
|
0.02
|
0.76
|
|||||
|
Book Value Growth (%)
|
-87.51
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.01
|
0.00
|
0.00
|
-0.01
|
|||||
|
Price / Book Value
|
2.32
|
0.02
|
0.03
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.43
|
0.75
|
0.14
|
0.55
|
1.72
|
4.14
|
|||||
|
Close Price ($)
|
2.65
|
10.40
|
106.20
|
400.80
|
1,100.00
|
6,248.00
|
|||||
|
High Price ($)
|
127.20
|
135.18
|
488.00
|
1,636.40
|
7,840.00
|
23,183.92
|
|||||
|
Low Price ($)
|
2.41
|
10.40
|
104.86
|
325.60
|
936.00
|
3,800.00
|
|||||
|
Market Cap ($ Cr)
|
3.88
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.09
|
0.09
|
0.02
|
0.01
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.02
|
0.01
|
0.02
|
0.01
|
--
|
|||||
|
Current Ratio
|
0.82
|
1.12
|
0.62
|
1.36
|
4.60
|
13.15
|
|||||
|
Quick Ratio
|
0.82
|
1.12
|
0.61
|
--
|
4.60
|
14.35
|
|||||
|
Interest Coverage
|
-4,809.41
|
-5,375.89
|
-57.58
|
-47.09
|
-41.88
|
-3.26
|
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 (%)
|
4.56
|
2.50
|
15.55
|
29.62
|
37.74
|
43.85
|
|||||
|
Asset Turnover
|
0.04
|
0.20
|
0.74
|
0.49
|
0.34
|
0.53
|
|||||
|
Receivable days
|
--
|
141.34
|
86.20
|
126.31
|
154.64
|
118.75
|
|||||
|
Inventory Days
|
--
|
4.32
|
3.11
|
0.00
|
-115.27
|
-208.92
|
|||||
|
Payable days
|
--
|
916.55
|
279.76
|
241.89
|
126.37
|
91.33
|
|||||
|
Cash Conversion Cycle
|
--
|
-770.88
|
-190.45
|
-115.58
|
-87.00
|
-181.50
|