Market cap
$9 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.12
|
--
|
0.21
|
0.28
|
0.23
|
0.22
|
|||||
|
Gross Profit
|
-0.12
|
--
|
-0.21
|
-0.28
|
-0.23
|
-0.22
|
|||||
|
Operating Expenses
|
6.61
|
5.76
|
10.82
|
10.52
|
13.16
|
11.50
|
|||||
|
Operating Profit (EBIT)
|
-6.65
|
-5.76
|
-10.82
|
-10.52
|
-13.16
|
-11.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-5.92
|
-7.03
|
-11.51
|
-10.06
|
-13.18
|
-11.23
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.02
|
-0.04
|
|||||
|
Profit after Tax (Net Income)
|
-5.92
|
-7.03
|
-11.51
|
-10.06
|
-13.18
|
-11.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-13.18
|
-11.35
|
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
|
6.31
|
2.26
|
2.56
|
5.66
|
7.20
|
10.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.85
|
0.84
|
1.29
|
0.19
|
0.37
|
0.55
|
|||||
|
Current Liabilities
|
0.79
|
0.75
|
0.61
|
0.90
|
1.70
|
1.54
|
|||||
|
Total Liabilities
|
8.73
|
3.85
|
4.45
|
6.75
|
9.27
|
12.87
|
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
|
2.36
|
2.89
|
1.02
|
3.72
|
0.75
|
0.78
|
|||||
|
Current Assets
|
5.59
|
0.97
|
3.43
|
3.03
|
8.53
|
12.09
|
|||||
|
Total Assets
|
8.73
|
3.85
|
4.45
|
6.75
|
9.27
|
12.87
|
|||||
|
Total Debt*
|
0.43
|
0.49
|
0.75
|
0.39
|
0.55
|
0.80
|
|||||
|
Net Current Assets
|
4.80
|
0.22
|
2.83
|
2.13
|
6.82
|
10.55
|
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
|
--
|
-5.18
|
-7.40
|
-9.55
|
-12.77
|
-11.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.02
|
-0.01
|
-0.02
|
-0.20
|
-0.05
|
|||||
|
Cash from Financing Activities
|
--
|
5.73
|
7.81
|
7.52
|
8.40
|
13.40
|
|||||
|
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 ($)
|
-7.15
|
-8.93
|
-21.51
|
-5.89
|
-6.83
|
-5.36
|
|||||
|
Cash EPS ($)
|
-6.29
|
-8.73
|
-21.13
|
-5.72
|
-6.71
|
-5.25
|
|||||
|
Adjusted Book Value ($)
|
4.21
|
2.87
|
4.79
|
3.31
|
3.73
|
5.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-6.59
|
-13.84
|
-5.59
|
-6.62
|
-5.31
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-6.61
|
-13.87
|
-5.61
|
-6.72
|
-5.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-231.66
|
-245.69
|
-145.75
|
-136.35
|
-115.08
|
|||||
|
ROE (%)
|
-138.08
|
-291.56
|
-280.02
|
-156.42
|
-146.53
|
-125.11
|
|||||
|
ROA (%)
|
-97.69
|
-169.21
|
-205.38
|
-125.53
|
-119.01
|
-103.80
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-375.65
|
38.93
|
-14.39
|
23.54
|
-17.15
|
2.28
|
|||||
|
Net Profit Growth (%)
|
32.50
|
38.93
|
-14.39
|
23.67
|
-17.34
|
4.22
|
|||||
|
EPS Growth (%)
|
46.71
|
0.58
|
-2.65
|
0.14
|
-0.27
|
0.45
|
|||||
|
Book Value Growth (%)
|
24.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.51
|
-0.29
|
-0.36
|
-0.60
|
-0.13
|
|||||
|
Price / Book Value
|
1.24
|
1.58
|
1.31
|
0.64
|
1.09
|
0.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.11
|
-0.48
|
-0.08
|
-0.12
|
-0.27
|
0.66
|
|||||
|
Close Price ($)
|
5.33
|
4.53
|
6.26
|
3,710.00
|
7,122.50
|
24,213.00
|
|||||
|
High Price ($)
|
11.96
|
11.96
|
3,396.75
|
9,432.50
|
27,650.00
|
108,500.00
|
|||||
|
Low Price ($)
|
2.96
|
2.90
|
4.01
|
1,522.50
|
5,528.25
|
24,153.50
|
|||||
|
Market Cap ($ Cr)
|
9.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.22
|
0.29
|
0.07
|
0.08
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.06
|
0.10
|
0.04
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
7.10
|
1.29
|
5.67
|
3.36
|
5.00
|
7.83
|
|||||
|
Quick Ratio
|
7.10
|
--
|
--
|
0.45
|
3.45
|
7.00
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-611.04
|
-42.06
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
4,646.61
|
3,492.43
|
3,063.24
|
1,525.19
|
|||||
|
Payable days
|
--
|
--
|
558.12
|
646.01
|
1,095.33
|
971.63
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|