Market cap
$7 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.01
|
0.00
|
0.13
|
0.65
|
0.93
|
0.11
|
|||||
|
Cost of Revenue
|
0.01
|
0.00
|
0.63
|
0.76
|
0.77
|
0.08
|
|||||
|
Gross Profit
|
0.00
|
0.00
|
-0.49
|
-0.11
|
0.17
|
0.03
|
|||||
|
Operating Expenses
|
18.33
|
19.57
|
27.37
|
25.95
|
25.65
|
41.96
|
|||||
|
Operating Profit (EBIT)
|
-18.32
|
-19.57
|
-27.86
|
-26.06
|
-25.48
|
-41.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-53.02
|
-42.79
|
-35.02
|
-32.39
|
-27.65
|
-46.37
|
|||||
|
Provision for Tax
|
314.17
|
314.41
|
5,333.44
|
0.31
|
0.54
|
1.94
|
|||||
|
Profit after Tax (Net Income)
|
-51.95
|
-41.71
|
-34.45
|
-32.38
|
-27.65
|
-46.37
|
|||||
|
Minority Interest
|
1.07
|
1.07
|
0.57
|
0.01
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-27.61
|
-46.37
|
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
|
-33.28
|
5.61
|
8.29
|
16.05
|
5.21
|
10.18
|
|||||
|
Minority Interest
|
1.07
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
35.74
|
0.34
|
0.45
|
2.64
|
1.89
|
2.88
|
|||||
|
Current Liabilities
|
13.34
|
12.22
|
23.41
|
25.89
|
3.64
|
3.61
|
|||||
|
Total Liabilities
|
27.25
|
16.52
|
32.14
|
44.58
|
10.74
|
16.66
|
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
|
13.06
|
12.70
|
30.14
|
37.67
|
5.99
|
7.25
|
|||||
|
Current Assets
|
0.85
|
3.82
|
2.00
|
6.91
|
4.74
|
9.42
|
|||||
|
Total Assets
|
27.25
|
16.52
|
32.14
|
44.58
|
10.74
|
16.66
|
|||||
|
Total Debt*
|
4.23
|
3.01
|
6.92
|
18.22
|
3.38
|
4.72
|
|||||
|
Net Current Assets
|
-12.49
|
-8.40
|
-21.41
|
-18.98
|
1.10
|
5.81
|
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
|
--
|
-25,688.36
|
-16.76
|
-18.58
|
-22.39
|
-22.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2,438.74
|
-5.00
|
-0.01
|
-0.24
|
-16.31
|
|||||
|
Cash from Financing Activities
|
--
|
30,492.67
|
22.50
|
16.55
|
17.53
|
35.95
|
|||||
|
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 ($)
|
-1,854.34
|
-1,115.35
|
-68,892.00
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-1,108.06
|
-67,657.50
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
149.99
|
16,572.79
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-686,854.52
|
-33,524.24
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-687,221.98
|
-33,524.24
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-350.20
|
-139.26
|
-151.13
|
-235.41
|
-334.20
|
|||||
|
ROE (%)
|
--
|
-600.37
|
-283.12
|
-304.72
|
-359.39
|
-437.62
|
|||||
|
ROA (%)
|
-141.08
|
-171.45
|
-89.79
|
-117.08
|
-201.83
|
-311.63
|
|||||
|
EBIT Margin (%)
|
-355,342.39
|
-1,264,450.39
|
-20,641.30
|
-4,029.99
|
-2,716.46
|
-42,303.67
|
|||||
|
Net Margin (%)
|
-362,385.72
|
-1,305,608.79
|
-25,708.85
|
-5,018.92
|
-2,961.29
|
-44,148.56
|
|||||
|
Cash Profit Margin (%)
|
-1.44
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-74.09
|
-0.98
|
-0.79
|
-0.31
|
7.89
|
--
|
|||||
|
EBIT Growth (%)
|
-136.86
|
-46.08
|
-6.37
|
-2.51
|
42.92
|
-402.69
|
|||||
|
Net Profit Growth (%)
|
-105.57
|
-21.10
|
-6.38
|
-17.11
|
40.37
|
-406.83
|
|||||
|
EPS Growth (%)
|
--
|
0.98
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-161.57
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.05
|
0.01
|
0.00
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.02
|
0.00
|
30.55
|
-0.71
|
-0.02
|
0.07
|
|||||
|
Close Price ($)
|
26.43
|
180.25
|
1,158,159.60
|
1,618,250,400.00
|
11,272,590,720.00
|
261,702,576,000.00
|
|||||
|
High Price ($)
|
187,551.07
|
53,239,950.00
|
1,547,467,200.00
|
18,647,712,000.00
|
287,819,136,000.00
|
3,285,316,800,000.00
|
|||||
|
Low Price ($)
|
20.41
|
175.63
|
1,086,156.00
|
798,873,840.00
|
9,763,200,000.00
|
250,426,080,000.00
|
|||||
|
Market Cap ($ Cr)
|
6.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.54
|
0.84
|
1.14
|
0.65
|
0.46
|
|||||
|
Short term debt to equity ratio
|
-0.12
|
0.47
|
0.78
|
1.07
|
0.29
|
0.18
|
|||||
|
Current Ratio
|
0.06
|
0.31
|
0.09
|
0.27
|
1.30
|
2.61
|
|||||
|
Quick Ratio
|
0.05
|
0.31
|
0.08
|
0.24
|
1.04
|
2.47
|
|||||
|
Interest Coverage
|
-24.47
|
-16.92
|
-3.76
|
-4.07
|
-11.10
|
-22.92
|
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 (%)
|
83.52
|
--
|
859.94
|
907.19
|
56.54
|
561.57
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.02
|
0.07
|
0.01
|
|||||
|
Receivable days
|
--
|
65,858.52
|
9,548.19
|
1,806.20
|
218.63
|
1,025.58
|
|||||
|
Inventory Days
|
--
|
1,061.87
|
220.25
|
409.15
|
344.11
|
1,158.57
|
|||||
|
Payable days
|
--
|
1,093,932.05
|
5,456.37
|
2,536.90
|
841.71
|
4,255.74
|
|||||
|
Cash Conversion Cycle
|
--
|
-1,027,011.66
|
4,312.06
|
-321.56
|
-278.97
|
-2,071.59
|