Market cap
$3 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
0
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-0.22
|
--
|
--
|
--
|
3.11
|
12.29
|
|||||
|
Cost of Revenue
|
0.12
|
0.24
|
0.35
|
17.11
|
17.88
|
18.99
|
|||||
|
Gross Profit
|
-0.12
|
-0.24
|
-0.35
|
-0.57
|
3.11
|
12.29
|
|||||
|
Operating Expenses
|
26.77
|
26.07
|
24.25
|
28.88
|
31.76
|
33.69
|
|||||
|
Operating Profit (EBIT)
|
-26.89
|
-26.31
|
-24.60
|
-28.88
|
-28.64
|
-21.40
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-26.41
|
-25.97
|
-24.13
|
-18.65
|
7.01
|
-29.41
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-1.24
|
-35.66
|
-2.10
|
|||||
|
Profit after Tax (Net Income)
|
-26.41
|
-25.97
|
-24.13
|
-17.41
|
8.03
|
-27.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
8.03
|
-28.46
|
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
|
6.04
|
17.38
|
4.76
|
12.22
|
17.97
|
1.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.29
|
3.76
|
4.63
|
5.40
|
7.54
|
20.63
|
|||||
|
Current Liabilities
|
5.19
|
6.05
|
6.21
|
7.22
|
8.71
|
34.76
|
|||||
|
Total Liabilities
|
19.71
|
27.19
|
15.59
|
24.84
|
34.22
|
56.60
|
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
|
3.72
|
4.11
|
4.93
|
5.78
|
6.77
|
4.03
|
|||||
|
Current Assets
|
10.80
|
23.08
|
10.66
|
19.07
|
27.45
|
52.57
|
|||||
|
Total Assets
|
25.32
|
27.19
|
15.59
|
24.84
|
34.22
|
56.60
|
|||||
|
Total Debt*
|
4.21
|
4.63
|
4.63
|
5.40
|
9.54
|
16.72
|
|||||
|
Net Current Assets
|
--
|
17.03
|
4.45
|
11.84
|
18.74
|
17.81
|
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
|
--
|
-25.59
|
-23.79
|
-11.73
|
-21.02
|
-21.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.03
|
-0.71
|
|||||
|
Cash from Financing Activities
|
--
|
38.50
|
15.60
|
6.00
|
-2.62
|
26.16
|
|||||
|
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 ($)
|
-51.01
|
-26.02
|
-5,885.37
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-25.78
|
-5,799.51
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.42
|
1,159.76
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-25.65
|
-5,801.22
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-25.65
|
-5,801.22
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-165.43
|
-178.73
|
-77.16
|
35.33
|
-88.19
|
|||||
|
ROE (%)
|
-225.50
|
-234.61
|
-284.28
|
-115.32
|
83.66
|
-306.72
|
|||||
|
ROA (%)
|
-115.24
|
-121.38
|
-119.36
|
-58.96
|
17.68
|
-49.59
|
|||||
|
EBIT Margin (%)
|
9,114.55
|
--
|
--
|
--
|
225.24
|
-174.10
|
|||||
|
Net Margin (%)
|
12,003.64
|
--
|
--
|
--
|
257.77
|
-222.20
|
|||||
|
Cash Profit Margin (%)
|
0.07
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.75
|
1.85
|
|||||
|
EBIT Growth (%)
|
16.54
|
-7.61
|
-29.38
|
-365.90
|
132.78
|
22.16
|
|||||
|
Net Profit Growth (%)
|
-9.92
|
-7.61
|
-38.59
|
-316.91
|
129.39
|
-53.88
|
|||||
|
EPS Growth (%)
|
99.47
|
1.00
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-96.83
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
-0.36
|
0.00
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.70
|
0.54
|
0.00
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.39
|
0.29
|
0.17
|
0.64
|
-1.66
|
1.40
|
|||||
|
Close Price ($)
|
4.44
|
9.43
|
1,551.60
|
106,080.48
|
1,359,705.60
|
4,612,449.60
|
|||||
|
High Price ($)
|
59.40
|
1,976.40
|
143,856.00
|
1,512,086.40
|
5,010,690.96
|
25,324,516.80
|
|||||
|
Low Price ($)
|
3.84
|
9.07
|
1,314.00
|
89,084.16
|
1,136,995.20
|
3,739,190.40
|
|||||
|
Market Cap ($ Cr)
|
3.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.27
|
0.97
|
0.44
|
0.53
|
13.75
|
|||||
|
Short term debt to equity ratio
|
0.15
|
0.05
|
--
|
--
|
0.11
|
9.59
|
|||||
|
Current Ratio
|
2.08
|
3.82
|
1.72
|
2.64
|
3.15
|
1.51
|
|||||
|
Quick Ratio
|
2.08
|
--
|
--
|
--
|
2.97
|
1.42
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
0.20
|
-3.03
|
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 (%)
|
--
|
--
|
--
|
--
|
80.28
|
29.81
|
|||||
|
Asset Turnover
|
-0.01
|
--
|
--
|
--
|
0.07
|
0.22
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
361.50
|
89.63
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
33.54
|
47.52
|
75.62
|
|||||
|
Payable days
|
--
|
2,990.48
|
3,650.94
|
79.88
|
71.09
|
86.97
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
337.93
|
78.29
|