Market cap
$4 Mln
Revenue (TTM)
$6 Mln
P/E Ratio
--
P/B Ratio
7.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5.78
|
7.38
|
11.56
|
14.92
|
10.33
|
7.58
|
|||||
|
Cost of Revenue
|
6.24
|
6.33
|
7.91
|
8.37
|
6.79
|
5.72
|
|||||
|
Gross Profit
|
-0.45
|
1.05
|
3.64
|
6.54
|
3.54
|
1.87
|
|||||
|
Operating Expenses
|
37.16
|
24.91
|
12.46
|
19.34
|
18.70
|
21.05
|
|||||
|
Operating Profit (EBIT)
|
-34.77
|
-23.86
|
-8.81
|
-12.79
|
-15.15
|
-19.18
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-44.42
|
-28.25
|
-13.23
|
-8.32
|
-27.11
|
-33.46
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.12
|
0.37
|
16.10
|
-1.10
|
|||||
|
Profit after Tax (Net Income)
|
-44.42
|
-28.25
|
-13.11
|
-10.25
|
-38.04
|
-32.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-38.04
|
-32.36
|
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
|
0.54
|
8.77
|
-1.33
|
1.60
|
-7.45
|
-7.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15.29
|
9.65
|
0.40
|
0.52
|
0.30
|
8.53
|
|||||
|
Current Liabilities
|
30.85
|
26.07
|
20.82
|
23.22
|
40.89
|
35.05
|
|||||
|
Total Liabilities
|
77.52
|
44.49
|
19.89
|
25.34
|
33.74
|
36.49
|
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
|
28.68
|
23.87
|
15.19
|
19.78
|
24.91
|
31.71
|
|||||
|
Current Assets
|
18.00
|
20.62
|
4.70
|
5.56
|
8.83
|
4.78
|
|||||
|
Total Assets
|
64.67
|
44.49
|
19.89
|
25.34
|
33.74
|
36.49
|
|||||
|
Total Debt*
|
21.62
|
6.12
|
6.55
|
8.67
|
13.80
|
18.62
|
|||||
|
Net Current Assets
|
--
|
-5.45
|
-16.12
|
-17.66
|
-32.06
|
-30.27
|
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
|
--
|
-15.88
|
-6.15
|
-6.01
|
-10.57
|
-14.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
0.09
|
-7.31
|
-6.01
|
|||||
|
Cash from Financing Activities
|
--
|
23.39
|
6.30
|
4.66
|
18.64
|
20.18
|
|||||
|
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 ($)
|
-196.99
|
-128.60
|
-15.63
|
-459.51
|
-212.77
|
-323,579.57
|
|||||
|
Cash EPS ($)
|
--
|
-119.07
|
-12.64
|
-323.11
|
-200.32
|
-311,372.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
39.91
|
--
|
71.87
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-72.27
|
-7.34
|
-269.64
|
-59.12
|
-142,183.59
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-72.27
|
-7.34
|
-270.97
|
-59.15
|
-142,615.38
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-280.95
|
-169.19
|
-123.28
|
-425.57
|
-327.18
|
|||||
|
ROE (%)
|
-954.45
|
-759.53
|
-9,565.07
|
350.29
|
523.19
|
499.84
|
|||||
|
ROA (%)
|
-79.41
|
-87.77
|
-57.96
|
-34.69
|
-108.35
|
-122.48
|
|||||
|
EBIT Margin (%)
|
-381.61
|
-375.81
|
-89.00
|
-18.77
|
-175.67
|
-392.81
|
|||||
|
Net Margin (%)
|
-768.25
|
-382.78
|
-113.42
|
-68.70
|
-368.15
|
-426.61
|
|||||
|
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 (%)
|
-33.59
|
-0.36
|
-0.23
|
0.44
|
0.36
|
0.45
|
|||||
|
EBIT Growth (%)
|
-227.16
|
-169.71
|
-267.37
|
84.58
|
39.07
|
-226.86
|
|||||
|
Net Profit Growth (%)
|
-238.57
|
-115.56
|
-27.90
|
73.06
|
-17.57
|
-201.61
|
|||||
|
EPS Growth (%)
|
-57.73
|
-7.23
|
0.97
|
-1.16
|
1.00
|
-2.02
|
|||||
|
Book Value Growth (%)
|
-99.25
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.12
|
-0.01
|
-0.02
|
0.00
|
|||||
|
Price / Book Value
|
7.68
|
0.32
|
-1.17
|
0.05
|
-0.10
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.73
|
-0.27
|
-1.02
|
19.40
|
-0.81
|
-0.63
|
|||||
|
Close Price ($)
|
30.12
|
507.20
|
74.00
|
6,540.00
|
211,000.00
|
11,500,000.00
|
|||||
|
High Price ($)
|
720.00
|
685.20
|
25,600.00
|
299,995.00
|
13,750,000.00
|
44,000,000.00
|
|||||
|
Low Price ($)
|
10.40
|
42.80
|
42.80
|
5,580.00
|
160,500.00
|
10,450,000.00
|
|||||
|
Market Cap ($ Cr)
|
3.87
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.70
|
-4.93
|
5.41
|
-1.85
|
-2.63
|
|||||
|
Short term debt to equity ratio
|
23.35
|
0.70
|
-4.82
|
5.32
|
-1.83
|
-1.75
|
|||||
|
Current Ratio
|
0.58
|
0.79
|
0.23
|
0.24
|
0.22
|
0.14
|
|||||
|
Quick Ratio
|
0.41
|
0.67
|
0.04
|
0.03
|
0.09
|
0.06
|
|||||
|
Interest Coverage
|
-88.42
|
-53.90
|
-3.50
|
-0.51
|
-2.03
|
-8.13
|
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 (%)
|
8.15
|
5.79
|
3.76
|
2.77
|
13.77
|
14.17
|
|||||
|
Asset Turnover
|
0.10
|
0.23
|
0.51
|
0.51
|
0.29
|
0.29
|
|||||
|
Receivable days
|
--
|
21.32
|
13.38
|
22.47
|
44.14
|
31.79
|
|||||
|
Inventory Days
|
--
|
200.94
|
200.21
|
217.51
|
211.91
|
125.19
|
|||||
|
Payable days
|
--
|
366.49
|
322.33
|
339.29
|
392.16
|
390.75
|
|||||
|
Cash Conversion Cycle
|
--
|
-144.23
|
-108.73
|
-99.30
|
-136.11
|
-233.78
|