Market cap
$2 Mln
Revenue (TTM)
$9 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.54
|
8.79
|
11.00
|
6.19
|
6.42
|
14.02
|
|||||
|
Cost of Revenue
|
11.88
|
21.64
|
6.99
|
16.20
|
4.93
|
-0.21
|
|||||
|
Gross Profit
|
-2.17
|
-12.85
|
4.01
|
6.19
|
1.48
|
14.23
|
|||||
|
Operating Expenses
|
26.63
|
5.28
|
10.47
|
25.00
|
27.93
|
8.90
|
|||||
|
Operating Profit (EBIT)
|
-28.79
|
-18.13
|
-6.46
|
-18.81
|
-26.45
|
5.33
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-36.66
|
-26.98
|
-7.66
|
-18.81
|
-26.45
|
5.33
|
|||||
|
Provision for Tax
|
--
|
--
|
6.45
|
0.06
|
1.44
|
0.33
|
|||||
|
Profit after Tax (Net Income)
|
-36.65
|
-26.92
|
-7.32
|
-15.94
|
-29.24
|
4.76
|
|||||
|
Minority Interest
|
0.00
|
0.05
|
0.34
|
5.14
|
-1.36
|
-0.24
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
4.76
|
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
|
17.26
|
30.62
|
37.03
|
36.19
|
49.19
|
60.76
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.36
|
4.32
|
13.51
|
0.09
|
2.39
|
1.09
|
|||||
|
Current Liabilities
|
19.20
|
18.12
|
1.56
|
2.77
|
2.21
|
1.09
|
|||||
|
Total Liabilities
|
56.28
|
51.32
|
44.05
|
37.71
|
53.19
|
62.10
|
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
|
15.43
|
49.81
|
24.79
|
26.03
|
27.46
|
26.17
|
|||||
|
Current Assets
|
11.08
|
1.51
|
3.41
|
2.42
|
4.24
|
36.69
|
|||||
|
Total Assets
|
48.17
|
51.32
|
44.05
|
37.71
|
53.19
|
62.10
|
|||||
|
Total Debt*
|
0.41
|
20.65
|
7.70
|
0.76
|
0.75
|
0.18
|
|||||
|
Net Current Assets
|
--
|
3.58
|
11.94
|
--
|
--
|
--
|
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
|
--
|
-13.99
|
-11.95
|
-3.40
|
-9.14
|
3.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-19.54
|
0.38
|
2.30
|
-18.89
|
-23.96
|
|||||
|
Cash from Financing Activities
|
--
|
31.58
|
12.54
|
-0.73
|
-0.30
|
41.48
|
|||||
|
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 ($)
|
-67.86
|
-46.63
|
-2.00
|
-6.40
|
-13.40
|
4.39
|
|||||
|
Cash EPS ($)
|
--
|
-32.48
|
0.13
|
-4.82
|
-13.18
|
4.39
|
|||||
|
Adjusted Book Value ($)
|
--
|
53.04
|
10.12
|
14.52
|
22.54
|
56.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-24.23
|
-3.27
|
-1.37
|
-4.19
|
3.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-28.05
|
-3.74
|
-2.02
|
-11.36
|
-13.58
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-56.09
|
-17.91
|
-36.70
|
-52.74
|
13.06
|
|||||
|
ROE (%)
|
-153.08
|
-79.59
|
-19.98
|
-37.35
|
-53.19
|
13.18
|
|||||
|
ROA (%)
|
-83.23
|
-56.46
|
-17.89
|
-35.08
|
-50.72
|
12.79
|
|||||
|
EBIT Margin (%)
|
-378.27
|
-294.02
|
-73.63
|
-304.00
|
-412.09
|
38.01
|
|||||
|
Net Margin (%)
|
-429.40
|
-306.19
|
-66.51
|
-257.62
|
-455.64
|
33.94
|
|||||
|
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 (%)
|
-36.48
|
-0.20
|
0.78
|
-0.04
|
-0.54
|
9.84
|
|||||
|
EBIT Growth (%)
|
-290.94
|
-219.18
|
56.95
|
28.85
|
-596.22
|
231.29
|
|||||
|
Net Profit Growth (%)
|
-56.24
|
-267.99
|
54.12
|
45.47
|
-714.39
|
217.76
|
|||||
|
EPS Growth (%)
|
-3,689.40
|
-22.32
|
0.69
|
0.52
|
-4.05
|
2.06
|
|||||
|
Book Value Growth (%)
|
-87.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.01
|
-1.08
|
-0.10
|
-0.04
|
1.11
|
|||||
|
Price / Book Value
|
0.13
|
0.01
|
0.21
|
0.04
|
0.02
|
0.09
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
33.04
|
-1.10
|
-37.42
|
0.26
|
0.12
|
-5.96
|
|||||
|
Close Price ($)
|
3.73
|
11.10
|
53.75
|
92.55
|
82.80
|
729.00
|
|||||
|
High Price ($)
|
128.50
|
128.50
|
152.77
|
221.85
|
757.50
|
2,775.00
|
|||||
|
Low Price ($)
|
3.05
|
10.63
|
52.75
|
40.80
|
82.80
|
480.75
|
|||||
|
Market Cap ($ Cr)
|
2.43
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.67
|
0.21
|
0.02
|
0.02
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
0.59
|
0.02
|
0.02
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
0.58
|
0.08
|
2.18
|
0.87
|
1.92
|
33.55
|
|||||
|
Quick Ratio
|
0.58
|
--
|
--
|
--
|
-0.40
|
-0.52
|
|||||
|
Interest Coverage
|
-11.22
|
-22.98
|
-18.25
|
--
|
-5,988.50
|
8,161.25
|
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 (%)
|
119.31
|
0.55
|
2.10
|
27.32
|
64.33
|
0.20
|
|||||
|
Asset Turnover
|
0.19
|
0.18
|
0.27
|
0.14
|
0.11
|
0.38
|
|||||
|
Receivable days
|
--
|
5.81
|
31.91
|
171.70
|
118.28
|
2.57
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
115.66
|
1,568.67
|
-65,005.80
|
|||||
|
Payable days
|
--
|
23.09
|
79.79
|
40.98
|
75.29
|
-611.24
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
246.38
|
1,611.66
|
-64,391.99
|