Market cap
$2 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
27.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.74
|
0.64
|
2.27
|
1.38
|
0.38
|
--
|
|||||
|
Cost of Revenue
|
0.41
|
0.16
|
2.14
|
1.26
|
0.02
|
0.30
|
|||||
|
Gross Profit
|
0.34
|
0.48
|
0.12
|
0.12
|
0.36
|
-0.30
|
|||||
|
Operating Expenses
|
44.96
|
50.75
|
67.37
|
171.90
|
160.00
|
106.94
|
|||||
|
Operating Profit (EBIT)
|
-44.63
|
-50.27
|
-67.25
|
-171.78
|
-159.65
|
-106.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.10
|
0.04
|
|||||
|
Profit before Tax
|
-70.86
|
-69.90
|
-59.60
|
-179.05
|
-165.76
|
-106.93
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.15
|
6.09
|
-0.30
|
|||||
|
Profit after Tax (Net Income)
|
-70.86
|
-69.90
|
-59.60
|
-179.05
|
-165.76
|
-106.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-165.76
|
-106.93
|
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
|
-115.46
|
-95.46
|
-93.10
|
-56.51
|
76.78
|
221.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.11
|
86.45
|
109.21
|
102.94
|
96.18
|
1.11
|
|||||
|
Current Liabilities
|
137.15
|
53.93
|
22.23
|
27.27
|
32.90
|
16.67
|
|||||
|
Total Liabilities
|
165.95
|
44.92
|
38.34
|
73.70
|
205.85
|
239.44
|
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
|
0.10
|
0.23
|
0.94
|
1.56
|
2.99
|
2.63
|
|||||
|
Current Assets
|
28.70
|
44.69
|
37.39
|
72.14
|
202.87
|
236.81
|
|||||
|
Total Assets
|
165.95
|
44.92
|
38.34
|
73.70
|
205.85
|
239.44
|
|||||
|
Total Debt*
|
104.45
|
109.66
|
102.95
|
101.38
|
94.16
|
1.40
|
|||||
|
Net Current Assets
|
-108.45
|
-9.24
|
15.16
|
44.88
|
169.97
|
220.15
|
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
|
--
|
-57.62
|
-72.03
|
-155.01
|
-135.34
|
-82.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.02
|
-0.14
|
-0.45
|
|||||
|
Cash from Financing Activities
|
--
|
56.52
|
36.66
|
26.52
|
96.24
|
102.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-39.24
|
19.85
|
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 ($)
|
-5.45
|
-5.73
|
-19.61
|
-97.28
|
-5.91
|
-60.97
|
|||||
|
Cash EPS ($)
|
-2.58
|
-5.70
|
-19.51
|
-97.11
|
-5.89
|
-60.80
|
|||||
|
Adjusted Book Value ($)
|
-3.69
|
--
|
--
|
--
|
2.74
|
126.75
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.72
|
-23.70
|
-84.21
|
-4.82
|
-46.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.72
|
-23.70
|
-84.23
|
-4.83
|
-47.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-581.46
|
-217.82
|
-165.94
|
-84.14
|
-49.43
|
|||||
|
ROE (%)
|
--
|
74.14
|
79.67
|
-1,766.94
|
-111.08
|
-49.78
|
|||||
|
ROA (%)
|
-62.96
|
-167.91
|
-106.39
|
-128.10
|
-74.45
|
-46.42
|
|||||
|
EBIT Margin (%)
|
-7,228.57
|
-8,241.90
|
-1,962.49
|
-12,010.07
|
-42,011.73
|
--
|
|||||
|
Net Margin (%)
|
-9,549.87
|
-10,887.38
|
-2,630.14
|
-12,974.86
|
-6,694.55
|
-242,340.91
|
|||||
|
Cash Profit Margin (%)
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-14.52
|
-0.72
|
0.64
|
2.68
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-53.63
|
-18.99
|
73.17
|
-5.20
|
-47.33
|
-29.94
|
|||||
|
Net Profit Growth (%)
|
-39.08
|
-17.28
|
66.71
|
-8.02
|
-55.45
|
-30.02
|
|||||
|
EPS Growth (%)
|
56.99
|
0.71
|
0.80
|
-15.47
|
0.90
|
-0.13
|
|||||
|
Book Value Growth (%)
|
31.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.28
|
-0.02
|
-0.03
|
-3.64
|
-0.33
|
|||||
|
Price / Book Value
|
27.50
|
-0.20
|
-0.01
|
-0.10
|
7.85
|
0.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.75
|
-1.92
|
-1.68
|
-0.25
|
-3.20
|
1.84
|
|||||
|
Close Price ($)
|
1.41
|
1.60
|
5.98
|
47.20
|
343.68
|
325.28
|
|||||
|
High Price ($)
|
8.08
|
9.26
|
66.72
|
546.00
|
393.12
|
1,083.84
|
|||||
|
Low Price ($)
|
1.01
|
1.17
|
4.80
|
35.68
|
140.72
|
299.44
|
|||||
|
Market Cap ($ Cr)
|
2.31
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.15
|
-1.11
|
-1.79
|
1.23
|
0.01
|
|||||
|
Short term debt to equity ratio
|
-0.90
|
-0.26
|
0.00
|
-0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
0.21
|
0.83
|
1.68
|
2.65
|
6.17
|
14.21
|
|||||
|
Quick Ratio
|
0.21
|
0.82
|
1.65
|
2.57
|
6.11
|
14.21
|
|||||
|
Interest Coverage
|
-3.11
|
-3.12
|
-2.94
|
-12.45
|
-19.18
|
-2,673.38
|
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 (%)
|
11.05
|
36.29
|
5.78
|
5.14
|
66.13
|
--
|
|||||
|
Asset Turnover
|
0.01
|
0.02
|
0.04
|
0.01
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
103.54
|
16.28
|
42.22
|
120.78
|
--
|
|||||
|
Inventory Days
|
--
|
1,560.11
|
227.54
|
576.28
|
18,125.53
|
--
|
|||||
|
Payable days
|
--
|
34,176.49
|
2,526.24
|
3,461.47
|
136,110.41
|
5,323.18
|
|||||
|
Cash Conversion Cycle
|
--
|
-32,512.84
|
-2,282.43
|
-2,842.97
|
-117,864.11
|
--
|