Market cap
$19 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.96
|
0.57
|
0.50
|
0.42
|
0.48
|
0.93
|
|||||
|
Cost of Revenue
|
0.02
|
0.02
|
0.00
|
--
|
--
|
3.35
|
|||||
|
Gross Profit
|
0.95
|
0.55
|
0.50
|
0.42
|
0.48
|
0.93
|
|||||
|
Operating Expenses
|
47.53
|
30.30
|
44.14
|
29.68
|
34.77
|
39.84
|
|||||
|
Operating Profit (EBIT)
|
-46.58
|
-29.75
|
-43.64
|
-29.26
|
-34.30
|
-38.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-42.70
|
-26.73
|
-39.80
|
-27.87
|
-33.93
|
-43.76
|
|||||
|
Provision for Tax
|
-0.14
|
0.00
|
0.00
|
0.58
|
0.01
|
0.45
|
|||||
|
Profit after Tax (Net Income)
|
-42.19
|
-26.48
|
-39.83
|
-28.45
|
-23.21
|
-73.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-23.21
|
-73.33
|
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
|
0.03
|
27.77
|
52.09
|
88.74
|
31.20
|
48.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
1.41
|
0.21
|
6.86
|
|||||
|
Current Liabilities
|
0.00
|
2.40
|
14.82
|
7.54
|
9.35
|
18.41
|
|||||
|
Total Liabilities
|
0.03
|
30.16
|
66.91
|
97.69
|
40.76
|
67.05
|
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
|
0.00
|
0.15
|
2.47
|
1.72
|
2.48
|
3.86
|
|||||
|
Current Assets
|
0.03
|
30.01
|
64.44
|
95.96
|
38.28
|
63.19
|
|||||
|
Total Assets
|
0.06
|
30.16
|
66.91
|
97.69
|
40.76
|
67.05
|
|||||
|
Total Debt*
|
--
|
--
|
0.10
|
0.21
|
0.35
|
0.35
|
|||||
|
Net Current Assets
|
--
|
27.62
|
49.62
|
88.43
|
28.93
|
44.78
|
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
|
--
|
-33.12
|
-33.97
|
-25.34
|
-29.20
|
-56.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
37.37
|
23.37
|
-57.35
|
15.67
|
1.03
|
|||||
|
Cash from Financing Activities
|
--
|
-0.14
|
-0.14
|
82.39
|
1.65
|
39.78
|
|||||
|
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 ($)
|
-637.12
|
-30.96
|
-46.76
|
-9.16
|
-7.78
|
-1,232.42
|
|||||
|
Cash EPS ($)
|
--
|
-30.93
|
-46.76
|
-9.21
|
-7.75
|
-1,230.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
32.46
|
61.15
|
28.58
|
10.45
|
817.41
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-38.72
|
-39.88
|
-8.16
|
-9.78
|
-947.34
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-38.72
|
-40.02
|
-8.16
|
-9.78
|
-947.34
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-66.25
|
-56.45
|
-47.22
|
-57.64
|
-120.94
|
|||||
|
ROE (%)
|
-303.57
|
-66.33
|
-56.57
|
-47.44
|
-58.14
|
-170.28
|
|||||
|
ROA (%)
|
-166.69
|
-54.57
|
-48.40
|
-41.10
|
-43.06
|
-91.21
|
|||||
|
EBIT Margin (%)
|
-1,671.94
|
--
|
-7,944.71
|
-6,840.33
|
-7,113.63
|
-4,097.74
|
|||||
|
Net Margin (%)
|
-4,417.28
|
-4,646.14
|
-7,950.90
|
-6,710.38
|
-4,865.83
|
-7,876.37
|
|||||
|
Cash Profit Margin (%)
|
-0.26
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
100.63
|
0.14
|
0.18
|
-0.11
|
-0.49
|
-0.96
|
|||||
|
EBIT Growth (%)
|
41.13
|
--
|
-37.24
|
14.53
|
11.06
|
84.83
|
|||||
|
Net Profit Growth (%)
|
-9.44
|
33.52
|
-40.00
|
-22.59
|
68.35
|
71.31
|
|||||
|
EPS Growth (%)
|
-1,309.38
|
0.34
|
-4.10
|
-0.18
|
0.99
|
0.74
|
|||||
|
Book Value Growth (%)
|
-98.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.02
|
-0.07
|
-0.25
|
-0.02
|
0.00
|
|||||
|
Price / Book Value
|
0.75
|
0.02
|
0.05
|
0.08
|
0.01
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.84
|
1.07
|
1.47
|
3.08
|
0.89
|
1.10
|
|||||
|
Close Price ($)
|
32.54
|
29.01
|
167.50
|
116.50
|
135.00
|
918.00
|
|||||
|
High Price ($)
|
98.00
|
215.00
|
171.50
|
436.50
|
1,062.00
|
11,880.00
|
|||||
|
Low Price ($)
|
14.03
|
14.03
|
79.50
|
109.10
|
99.63
|
810.00
|
|||||
|
Market Cap ($ Cr)
|
19.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
--
|
0.01
|
|||||
|
Current Ratio
|
12.53
|
12.53
|
4.35
|
12.73
|
4.10
|
3.43
|
|||||
|
Quick Ratio
|
12.53
|
--
|
--
|
--
|
4.09
|
3.04
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-3.14
|
-6.80
|
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 (%)
|
--
|
--
|
--
|
--
|
1,084.49
|
814.50
|
|||||
|
Asset Turnover
|
0.04
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
--
|
--
|
4,456.22
|
4,883.78
|
4,590.54
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
801.58
|
|||||
|
Payable days
|
--
|
29,759.93
|
199,335.19
|
--
|
--
|
615.84
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
4,776.27
|