Market cap
$1 Mln
Revenue (TTM)
$18 Mln
P/E Ratio
--
P/B Ratio
8.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
18.05
|
20.18
|
19.36
|
18.22
|
16.84
|
8.24
|
|||||
|
Cost of Revenue
|
5.01
|
5.12
|
3.83
|
6.51
|
4.42
|
4.06
|
|||||
|
Gross Profit
|
13.04
|
15.07
|
15.53
|
11.71
|
12.42
|
4.19
|
|||||
|
Operating Expenses
|
17.73
|
13.63
|
23.21
|
29.55
|
96.55
|
170.99
|
|||||
|
Operating Profit (EBIT)
|
-4.70
|
1.44
|
-7.68
|
-17.85
|
-84.12
|
-166.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-15.29
|
0.39
|
-8.86
|
53.00
|
-76.65
|
-205.18
|
|||||
|
Provision for Tax
|
0.11
|
0.00
|
--
|
0.02
|
0.04
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-15.30
|
0.39
|
-8.86
|
52.98
|
-76.70
|
-205.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-78.01
|
-206.24
|
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
|
-82.49
|
-69.44
|
-71.26
|
-66.51
|
-71.80
|
-99.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.40
|
4.89
|
14.60
|
4.60
|
3.13
|
4.42
|
|||||
|
Current Liabilities
|
88.62
|
84.82
|
80.45
|
72.46
|
93.83
|
137.66
|
|||||
|
Total Liabilities
|
96.14
|
20.27
|
23.79
|
10.55
|
25.16
|
42.51
|
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
|
1.44
|
4.99
|
10.18
|
1.34
|
12.46
|
12.37
|
|||||
|
Current Assets
|
6.08
|
15.28
|
13.61
|
9.21
|
12.70
|
30.14
|
|||||
|
Total Assets
|
13.60
|
20.27
|
23.79
|
10.55
|
25.16
|
42.51
|
|||||
|
Total Debt*
|
68.50
|
54.55
|
45.97
|
43.37
|
71.13
|
115.68
|
|||||
|
Net Current Assets
|
--
|
-69.54
|
-66.84
|
-63.25
|
-81.13
|
-107.52
|
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
|
--
|
-1.99
|
-3.89
|
-8.97
|
-70.41
|
-146.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.06
|
-0.57
|
0.00
|
-0.34
|
-2.69
|
|||||
|
Cash from Financing Activities
|
--
|
1.89
|
4.62
|
4.78
|
61.94
|
90.69
|
|||||
|
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 ($)
|
-0.13
|
0.00
|
-0.09
|
4.54
|
-224.59
|
-2,385.95
|
|||||
|
Cash EPS ($)
|
--
|
0.00
|
-0.08
|
4.70
|
-221.62
|
-2,374.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.00
|
-0.04
|
-0.77
|
-206.18
|
-1,705.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
-0.04
|
-0.77
|
-207.18
|
-1,739.60
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.95
|
36.59
|
-445.03
|
-993.82
|
-396.91
|
|||||
|
ROE (%)
|
--
|
-0.56
|
12.86
|
-76.61
|
89.51
|
417.79
|
|||||
|
ROA (%)
|
-30.04
|
1.77
|
-51.60
|
296.66
|
-226.67
|
-269.14
|
|||||
|
EBIT Margin (%)
|
-26.02
|
7.13
|
-39.64
|
-97.96
|
-499.64
|
-2,023.30
|
|||||
|
Net Margin (%)
|
-84.80
|
1.94
|
-45.76
|
290.81
|
-455.53
|
-2,488.99
|
|||||
|
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 (%)
|
4.49
|
0.04
|
0.06
|
0.08
|
1.04
|
17.48
|
|||||
|
EBIT Growth (%)
|
-9.19
|
118.75
|
56.99
|
78.78
|
49.57
|
-17.21
|
|||||
|
Net Profit Growth (%)
|
-145.62
|
104.41
|
-116.72
|
169.07
|
62.62
|
-44.19
|
|||||
|
EPS Growth (%)
|
-88.32
|
1.00
|
-1.02
|
1.02
|
0.91
|
0.27
|
|||||
|
Book Value Growth (%)
|
0.19
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.00
|
|||||
|
Price / Book Value
|
8.37
|
--
|
--
|
-0.01
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.64
|
--
|
--
|
-2.71
|
-0.83
|
-0.65
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
0.07
|
8.00
|
704.06
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
10.63
|
1,012.50
|
10,368.75
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
0.06
|
6.89
|
675.38
|
|||||
|
Market Cap ($ Cr)
|
1.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.79
|
-0.65
|
-0.65
|
-0.99
|
-1.16
|
|||||
|
Short term debt to equity ratio
|
-0.83
|
-0.78
|
-0.64
|
-0.65
|
-0.95
|
-1.12
|
|||||
|
Current Ratio
|
0.07
|
0.18
|
0.17
|
0.13
|
0.14
|
0.22
|
|||||
|
Quick Ratio
|
0.04
|
0.17
|
0.15
|
0.10
|
0.08
|
0.16
|
|||||
|
Interest Coverage
|
-21.12
|
0.55
|
--
|
--
|
-4.68
|
-2.35
|
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 (%)
|
13.84
|
61.83
|
50.78
|
31.50
|
6.69
|
78.23
|
|||||
|
Asset Turnover
|
0.35
|
0.92
|
1.13
|
1.02
|
0.50
|
0.11
|
|||||
|
Receivable days
|
--
|
201.89
|
146.85
|
68.81
|
82.16
|
172.04
|
|||||
|
Inventory Days
|
--
|
96.60
|
155.95
|
198.44
|
539.93
|
668.17
|
|||||
|
Payable days
|
--
|
1,046.81
|
1,581.04
|
897.53
|
1,046.53
|
943.84
|
|||||
|
Cash Conversion Cycle
|
--
|
-748.32
|
-1,278.23
|
-630.28
|
-424.43
|
-103.64
|