Market cap
$3 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
0.1
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
0.01
|
0.02
|
0.03
|
0.02
|
|||||
|
Gross Profit
|
--
|
--
|
-0.01
|
-0.02
|
-0.03
|
-0.02
|
|||||
|
Operating Expenses
|
15.84
|
15.52
|
21.17
|
31.06
|
23.81
|
20.65
|
|||||
|
Operating Profit (EBIT)
|
-15.84
|
-15.52
|
-21.17
|
-31.08
|
-23.83
|
-20.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-16.50
|
-16.23
|
-21.11
|
-30.86
|
-23.74
|
-20.66
|
|||||
|
Provision for Tax
|
--
|
--
|
-21,367.17
|
0.00
|
5.72
|
-0.01
|
|||||
|
Profit after Tax (Net Income)
|
-16.50
|
-16.23
|
-21.11
|
-30.86
|
-23.74
|
-20.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-19.60
|
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
|
14.80
|
7.96
|
1.62
|
7.42
|
22.27
|
41.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.02
|
--
|
--
|
0.44
|
--
|
|||||
|
Current Liabilities
|
2.34
|
2.17
|
2.50
|
3.25
|
2.81
|
1.59
|
|||||
|
Total Liabilities
|
19.48
|
10.16
|
4.12
|
10.67
|
25.09
|
42.86
|
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
|
1.29
|
1.80
|
2.05
|
3.14
|
3.61
|
3.72
|
|||||
|
Current Assets
|
15.84
|
8.36
|
2.08
|
7.53
|
21.47
|
39.14
|
|||||
|
Total Assets
|
19.48
|
10.16
|
4.12
|
10.67
|
25.09
|
42.86
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
13.50
|
6.18
|
-0.43
|
4.28
|
18.66
|
37.55
|
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
|
--
|
-15.31
|
-17.15
|
-24.74
|
-17.78
|
-14.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.00
|
-0.07
|
0.10
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
21.54
|
12.01
|
10.59
|
0.01
|
25.68
|
|||||
|
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 ($)
|
-222.71
|
-382.76
|
-1.94
|
-20.77
|
-21,582.38
|
-18,786.34
|
|||||
|
Cash EPS ($)
|
--
|
-382.76
|
-1.94
|
-20.76
|
-21,559.13
|
-18,765.85
|
|||||
|
Adjusted Book Value ($)
|
--
|
187.78
|
0.15
|
4.99
|
20,249.76
|
37,524.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-361.11
|
-1.58
|
-16.65
|
-16,162.69
|
-12,986.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-361.11
|
-1.58
|
-16.70
|
-16,162.69
|
-13,062.47
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-338.74
|
-467.24
|
-207.88
|
-74.71
|
-57.25
|
|||||
|
ROE (%)
|
-145.00
|
-338.74
|
-467.24
|
-207.88
|
-74.71
|
-57.25
|
|||||
|
ROA (%)
|
-128.18
|
-227.24
|
-285.38
|
-172.62
|
-69.88
|
-55.68
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
171.99
|
--
|
31.59
|
-29.99
|
-14.88
|
-15.17
|
|||||
|
Net Profit Growth (%)
|
4.56
|
23.13
|
31.59
|
-29.99
|
-14.88
|
-15.17
|
|||||
|
EPS Growth (%)
|
87.77
|
-195.91
|
0.91
|
1.00
|
-0.15
|
0.06
|
|||||
|
Book Value Growth (%)
|
-43.59
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.00
|
-0.44
|
-0.01
|
0.00
|
0.00
|
|||||
|
Price / Book Value
|
0.19
|
0.01
|
5.71
|
0.05
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.18
|
0.50
|
75.45
|
0.21
|
0.88
|
1.87
|
|||||
|
Close Price ($)
|
11.42
|
38.50
|
936.76
|
10,120.00
|
63,800.00
|
57,640.00
|
|||||
|
High Price ($)
|
1,210.00
|
1,210.00
|
15,840.00
|
85,360.00
|
159,280.00
|
339,680.00
|
|||||
|
Low Price ($)
|
9.30
|
37.62
|
308.66
|
8,360.00
|
42,680.00
|
51,480.00
|
|||||
|
Market Cap ($ Cr)
|
2.87
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
6.77
|
3.84
|
0.83
|
2.31
|
7.64
|
24.69
|
|||||
|
Quick Ratio
|
6.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-21.30
|
--
|
--
|
--
|
-1.31
|
-4,025.90
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
48,805.50
|
|||||
|
Payable days
|
--
|
--
|
67,448.33
|
22,402.54
|
10,112.18
|
9,451.07
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|