Market cap
$6 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
2.47
|
3.14
|
1.17
|
|||||
|
Cost of Revenue
|
--
|
--
|
0.90
|
15.28
|
13.63
|
10.79
|
|||||
|
Gross Profit
|
--
|
--
|
-0.90
|
-15.28
|
-10.49
|
-9.61
|
|||||
|
Operating Expenses
|
0.82
|
4.02
|
9.63
|
-1.61
|
11.83
|
12.51
|
|||||
|
Operating Profit (EBIT)
|
-0.82
|
-4.02
|
-9.63
|
-13.67
|
-22.32
|
-22.12
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.12
|
|||||
|
Profit before Tax
|
-1.71
|
-2.23
|
-11.38
|
-13.84
|
-22.16
|
-22.32
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-0.17
|
0.43
|
|||||
|
Profit after Tax (Net Income)
|
-18.35
|
-18.49
|
-149.19
|
-27.56
|
-22.16
|
-22.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-22.16
|
-22.32
|
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
|
2.81
|
-1.89
|
15.84
|
165.02
|
191.92
|
213.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.15
|
3.49
|
2.02
|
7.76
|
6.49
|
8.75
|
|||||
|
Current Liabilities
|
2.75
|
8.75
|
16.20
|
14.77
|
15.43
|
5.89
|
|||||
|
Total Liabilities
|
14.46
|
10.34
|
34.06
|
187.55
|
213.84
|
228.44
|
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
|
0.01
|
0.02
|
22.72
|
156.54
|
107.79
|
35.41
|
|||||
|
Current Assets
|
11.70
|
10.32
|
11.34
|
31.01
|
106.05
|
193.03
|
|||||
|
Total Assets
|
14.46
|
10.34
|
34.06
|
187.55
|
213.84
|
228.44
|
|||||
|
Total Debt*
|
--
|
3.51
|
3.31
|
5.10
|
8.90
|
9.44
|
|||||
|
Net Current Assets
|
8.95
|
1.57
|
-4.86
|
16.24
|
90.62
|
187.14
|
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
|
--
|
-8.74
|
-13.86
|
-24.24
|
-21.01
|
-20.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
7.13
|
7.56
|
-68.89
|
34.35
|
-107.54
|
|||||
|
Cash from Financing Activities
|
--
|
1.87
|
-2.66
|
-0.31
|
-0.16
|
121.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-6.83
|
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 ($)
|
-4.59
|
-4.77
|
-38.62
|
-7.16
|
-6.23
|
-6.28
|
|||||
|
Cash EPS ($)
|
--
|
-4.77
|
-38.39
|
-6.61
|
-5.66
|
-5.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
4.10
|
42.89
|
53.97
|
60.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.26
|
-3.59
|
-6.30
|
-5.91
|
-5.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.26
|
-4.35
|
-24.21
|
-24.88
|
-7.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-178.07
|
-157.65
|
-14.86
|
-10.45
|
-12.86
|
|||||
|
ROE (%)
|
--
|
-265.10
|
-164.98
|
-15.44
|
-10.92
|
-13.58
|
|||||
|
ROA (%)
|
-67.79
|
-83.28
|
-134.64
|
-13.73
|
-10.02
|
-12.60
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
-550.18
|
-697.05
|
-1,873.13
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-1,114.35
|
-706.33
|
-1,729.83
|
|||||
|
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
|
-0.21
|
1.67
|
8.20
|
|||||
|
EBIT Growth (%)
|
101.38
|
--
|
29.12
|
37.78
|
0.64
|
-35.44
|
|||||
|
Net Profit Growth (%)
|
79.72
|
87.61
|
-441.38
|
-24.37
|
0.74
|
-36.11
|
|||||
|
EPS Growth (%)
|
80.42
|
0.88
|
-4.39
|
-0.15
|
0.01
|
0.10
|
|||||
|
Book Value Growth (%)
|
-84.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.19
|
-0.02
|
-0.40
|
-0.12
|
-0.33
|
|||||
|
Price / Book Value
|
2.18
|
-1.91
|
0.15
|
0.07
|
0.01
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.02
|
-3.27
|
25.70
|
-0.69
|
4.54
|
8.57
|
|||||
|
Close Price ($)
|
1.07
|
0.93
|
0.63
|
2.85
|
15.28
|
42.00
|
|||||
|
High Price ($)
|
2.95
|
2.95
|
2.95
|
88.84
|
47.40
|
266.40
|
|||||
|
Low Price ($)
|
0.70
|
0.54
|
0.47
|
1.57
|
11.64
|
41.40
|
|||||
|
Market Cap ($ Cr)
|
5.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.86
|
0.21
|
0.03
|
0.05
|
0.04
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.01
|
0.08
|
0.00
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
4.26
|
1.18
|
0.70
|
2.10
|
6.87
|
32.79
|
|||||
|
Quick Ratio
|
4.26
|
--
|
--
|
1.98
|
6.72
|
32.58
|
|||||
|
Interest Coverage
|
0.99
|
--
|
-4.22
|
-44.76
|
-75.10
|
-69.54
|
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 (%)
|
--
|
--
|
--
|
34.61
|
0.00
|
0.00
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
0.01
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
--
|
--
|
63.20
|
0.00
|
7.26
|
|||||
|
Inventory Days
|
--
|
--
|
700.34
|
48.58
|
48.12
|
47.16
|
|||||
|
Payable days
|
--
|
--
|
4,487.68
|
288.17
|
218.63
|
86.65
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-176.38
|
-170.51
|
-32.23
|