Market cap
$9 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.50
|
5.07
|
5.21
|
2.23
|
2.52
|
3.53
|
|||||
|
Cost of Revenue
|
2.96
|
10.38
|
7.22
|
7.59
|
19.84
|
0.00
|
|||||
|
Gross Profit
|
-0.34
|
-5.31
|
-2.01
|
-5.36
|
-17.31
|
3.53
|
|||||
|
Operating Expenses
|
13.83
|
10.24
|
6.73
|
10.72
|
24.22
|
19.87
|
|||||
|
Operating Profit (EBIT)
|
-12.66
|
-10.24
|
-6.73
|
-10.72
|
-24.22
|
-19.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-12.62
|
-10.18
|
-7.99
|
-10.63
|
-24.21
|
-29.15
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.75
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-12.62
|
-10.18
|
-7.99
|
-10.61
|
-24.96
|
-29.15
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.04
|
0.06
|
|||||
|
Consolidated Profit
|
-6.50
|
-10.18
|
-7.99
|
-10.63
|
-25.09
|
-29.89
|
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
|
-0.78
|
3.21
|
3.71
|
-0.32
|
-4.03
|
-8.16
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.01
|
0.03
|
0.45
|
8.09
|
|||||
|
Current Liabilities
|
4.07
|
4.57
|
2.21
|
3.33
|
9.46
|
16.48
|
|||||
|
Total Liabilities
|
7.03
|
7.45
|
5.60
|
2.71
|
5.89
|
16.42
|
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
|
0.11
|
0.21
|
0.25
|
0.42
|
0.59
|
0.75
|
|||||
|
Current Assets
|
2.85
|
7.24
|
5.34
|
2.29
|
5.30
|
15.66
|
|||||
|
Total Assets
|
7.03
|
7.45
|
5.60
|
2.71
|
5.89
|
16.42
|
|||||
|
Total Debt*
|
0.20
|
0.31
|
0.30
|
0.85
|
4.41
|
17.19
|
|||||
|
Net Current Assets
|
-1.22
|
2.67
|
3.14
|
-1.04
|
-4.17
|
-0.82
|
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
|
--
|
-7.81
|
-7.50
|
-10.78
|
-17.89
|
-8.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.12
|
--
|
--
|
0.00
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
8.74
|
9.88
|
8.76
|
8.77
|
20.31
|
|||||
|
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 ($)
|
-2.12
|
-0.40
|
-6.50
|
-4.69
|
-82.33
|
-290.30
|
|||||
|
Cash EPS ($)
|
--
|
-0.40
|
-6.50
|
-4.69
|
-82.33
|
-290.29
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.13
|
3.02
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.31
|
-6.10
|
-4.76
|
-59.00
|
-82.09
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.31
|
-6.10
|
-4.76
|
-59.00
|
-82.09
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-270.25
|
-351.70
|
-2,335.25
|
-530.64
|
-784.07
|
|||||
|
ROE (%)
|
--
|
-294.00
|
-471.82
|
487.68
|
409.62
|
393.42
|
|||||
|
ROA (%)
|
-167.06
|
-155.95
|
-192.33
|
-247.01
|
-223.85
|
-347.61
|
|||||
|
EBIT Margin (%)
|
-223.17
|
-200.48
|
-129.17
|
-480.41
|
-959.91
|
-562.71
|
|||||
|
Net Margin (%)
|
-280.48
|
-200.84
|
-153.30
|
-475.71
|
-989.21
|
-825.38
|
|||||
|
Cash Profit Margin (%)
|
-0.02
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-39.29
|
-0.03
|
1.34
|
-0.12
|
-0.29
|
-0.10
|
|||||
|
EBIT Growth (%)
|
27.61
|
-50.93
|
37.21
|
55.75
|
-21.90
|
-1,131.67
|
|||||
|
Net Profit Growth (%)
|
-91.80
|
-27.40
|
24.74
|
57.48
|
14.36
|
-51,440.06
|
|||||
|
EPS Growth (%)
|
55.17
|
0.94
|
-0.39
|
0.94
|
0.72
|
-32,563.68
|
|||||
|
Book Value Growth (%)
|
-103.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.31
|
-1.25
|
-0.23
|
-0.01
|
-0.02
|
|||||
|
Price / Book Value
|
0.86
|
7.32
|
2.70
|
-7.43
|
-0.06
|
-0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.50
|
-1.92
|
522,964.64
|
-0.21
|
-0.06
|
-0.27
|
|||||
|
Close Price ($)
|
0.29
|
0.92
|
8.14
|
15.90
|
135.00
|
16,920.00
|
|||||
|
High Price ($)
|
2.75
|
9.57
|
30.90
|
275.40
|
18,216.00
|
86,364.00
|
|||||
|
Low Price ($)
|
0.23
|
0.86
|
2.12
|
11.48
|
106.22
|
4,500.00
|
|||||
|
Market Cap ($ Cr)
|
8.87
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.10
|
0.08
|
-2.65
|
-1.09
|
-2.11
|
|||||
|
Short term debt to equity ratio
|
-0.25
|
0.10
|
0.08
|
-2.65
|
-1.06
|
-1.56
|
|||||
|
Current Ratio
|
0.70
|
1.59
|
2.42
|
0.69
|
0.56
|
0.95
|
|||||
|
Quick Ratio
|
0.70
|
--
|
--
|
0.85
|
0.59
|
0.98
|
|||||
|
Interest Coverage
|
-788.32
|
-541.24
|
-5.22
|
-30.28
|
-221.16
|
-15.34
|
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 (%)
|
9.26
|
8.30
|
2.38
|
4.37
|
10.97
|
12.51
|
|||||
|
Asset Turnover
|
0.60
|
0.78
|
1.25
|
0.52
|
0.23
|
0.42
|
|||||
|
Receivable days
|
--
|
19.62
|
7.77
|
30.65
|
52.00
|
45.69
|
|||||
|
Inventory Days
|
--
|
--
|
-27.09
|
-19.55
|
-6.62
|
-1,068,467.52
|
|||||
|
Payable days
|
--
|
81.39
|
83.31
|
117.46
|
29.88
|
2,449,959.12
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-102.63
|
-106.37
|
15.51
|
-3,518,380.95
|