Market cap
$2 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
0.20
|
-0.91
|
-0.32
|
|||||
|
Cost of Revenue
|
0.18
|
0.20
|
0.19
|
0.20
|
0.00
|
0.00
|
|||||
|
Gross Profit
|
-0.18
|
-0.20
|
-0.19
|
0.00
|
0.00
|
0.00
|
|||||
|
Operating Expenses
|
28.36
|
27.46
|
11.01
|
22.27
|
22.60
|
17.93
|
|||||
|
Operating Profit (EBIT)
|
-28.36
|
-27.46
|
-11.01
|
-22.27
|
-22.60
|
-17.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-24.60
|
-26.49
|
-7.28
|
-19.98
|
-21.76
|
-17.83
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.10
|
0.88
|
0.64
|
|||||
|
Profit after Tax (Net Income)
|
-24.49
|
-26.39
|
-7.24
|
-19.88
|
-21.67
|
-18.38
|
|||||
|
Minority Interest
|
0.10
|
0.11
|
0.04
|
0.10
|
0.09
|
0.08
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-21.67
|
-18.38
|
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
|
12.27
|
9.71
|
32.86
|
34.21
|
46.91
|
64.83
|
|||||
|
Minority Interest
|
0.10
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.17
|
0.16
|
0.14
|
0.30
|
0.47
|
0.84
|
|||||
|
Current Liabilities
|
1.78
|
7.75
|
3.99
|
9.70
|
7.06
|
4.25
|
|||||
|
Total Liabilities
|
15.95
|
17.57
|
37.04
|
44.30
|
54.62
|
70.20
|
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
|
7.58
|
7.71
|
28.13
|
28.51
|
21.37
|
21.73
|
|||||
|
Current Assets
|
6.59
|
9.87
|
8.91
|
15.79
|
33.26
|
48.47
|
|||||
|
Total Assets
|
15.95
|
17.57
|
37.04
|
44.30
|
54.62
|
70.20
|
|||||
|
Total Debt*
|
0.13
|
0.24
|
0.18
|
0.35
|
0.52
|
0.75
|
|||||
|
Net Current Assets
|
4.81
|
2.11
|
4.92
|
8.61
|
26.20
|
44.22
|
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
|
--
|
-5.54
|
-14.37
|
-19.93
|
-16.74
|
-15.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.45
|
0.51
|
13.88
|
19.91
|
13.41
|
|||||
|
Cash from Financing Activities
|
--
|
6.41
|
6.77
|
5.45
|
1.11
|
1.51
|
|||||
|
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 ($)
|
-2.23
|
-2.22
|
-3.53
|
-15.42
|
-23.56
|
-20.96
|
|||||
|
Cash EPS ($)
|
-47.64
|
-2.20
|
-3.44
|
-15.26
|
-23.35
|
-20.70
|
|||||
|
Adjusted Book Value ($)
|
12.00
|
0.82
|
16.02
|
26.53
|
51.02
|
73.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.46
|
-7.00
|
-15.45
|
-18.20
|
-17.39
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.47
|
-7.00
|
-15.45
|
-18.45
|
-17.52
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-122.72
|
-21.42
|
-48.50
|
-38.35
|
-25.21
|
|||||
|
ROE (%)
|
-221.89
|
-123.95
|
-21.59
|
-49.02
|
-38.78
|
-25.50
|
|||||
|
ROA (%)
|
-93.28
|
-96.63
|
-17.80
|
-40.19
|
-34.72
|
-23.88
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
-10,173.95
|
2,383.85
|
5,545.94
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-10,153.01
|
2,381.10
|
5,745.00
|
|||||
|
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
|
1.22
|
-1.84
|
-1.32
|
|||||
|
EBIT Growth (%)
|
-845.89
|
-265.47
|
63.67
|
8.17
|
-22.23
|
-33.12
|
|||||
|
Net Profit Growth (%)
|
-840.29
|
-264.45
|
63.58
|
8.25
|
-17.86
|
34.80
|
|||||
|
EPS Growth (%)
|
-93.88
|
0.37
|
0.77
|
0.35
|
-0.12
|
0.37
|
|||||
|
Book Value Growth (%)
|
-90.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.30
|
-1.33
|
-0.05
|
-0.06
|
-0.19
|
|||||
|
Price / Book Value
|
0.21
|
0.81
|
0.29
|
0.03
|
0.03
|
0.05
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.15
|
0.06
|
-0.18
|
0.71
|
1.41
|
2.46
|
|||||
|
Close Price ($)
|
1.68
|
6.58
|
46.90
|
156.00
|
276.00
|
778.00
|
|||||
|
High Price ($)
|
48.00
|
49.50
|
206.00
|
474.00
|
872.00
|
1,450.00
|
|||||
|
Low Price ($)
|
1.42
|
5.50
|
20.00
|
130.32
|
270.00
|
720.00
|
|||||
|
Market Cap ($ Cr)
|
2.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.03
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.70
|
1.27
|
2.23
|
1.63
|
4.71
|
11.41
|
|||||
|
Quick Ratio
|
3.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-360.69
|
-678.28
|
-176.54
|
-355.73
|
-323.78
|
-224.65
|
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 (%)
|
--
|
--
|
--
|
104.70
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
0.00
|
-0.01
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
--
|
382.40
|
--
|
-570.70
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
3,146.22
|
4,896.51
|
5,277.49
|
5,486,359.38
|
8,868,934.09
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|