Market cap
$3 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.10
|
0.11
|
0.11
|
0.14
|
0.07
|
0.02
|
|||||
|
Gross Profit
|
-0.10
|
-0.11
|
-0.11
|
-0.14
|
-0.07
|
-0.02
|
|||||
|
Operating Expenses
|
3.90
|
3.26
|
3.81
|
6.05
|
12.43
|
3.66
|
|||||
|
Operating Profit (EBIT)
|
-3.93
|
-3.26
|
-3.92
|
-6.05
|
-12.43
|
-3.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.75
|
-2.66
|
-3.15
|
-2.16
|
-10.45
|
-1.66
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-3.75
|
-2.66
|
-3.15
|
-2.16
|
-10.45
|
-1.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-9.49
|
-1.65
|
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
|
5.50
|
2.08
|
3.34
|
4.64
|
7.00
|
13.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
0.53
|
3.87
|
3.63
|
|||||
|
Current Liabilities
|
0.68
|
0.60
|
0.76
|
0.83
|
1.51
|
0.55
|
|||||
|
Total Liabilities
|
6.86
|
2.68
|
4.09
|
5.47
|
12.37
|
17.38
|
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
|
3.74
|
1.71
|
1.42
|
1.40
|
1.48
|
1.47
|
|||||
|
Current Assets
|
2.43
|
0.97
|
2.68
|
4.07
|
10.90
|
15.91
|
|||||
|
Total Assets
|
6.85
|
2.68
|
4.09
|
5.47
|
12.37
|
17.38
|
|||||
|
Total Debt*
|
--
|
0.04
|
0.04
|
0.01
|
0.08
|
--
|
|||||
|
Net Current Assets
|
1.76
|
0.66
|
1.92
|
3.77
|
9.36
|
14.88
|
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
|
--
|
-2.82
|
-3.68
|
-6.58
|
-8.17
|
-4.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.30
|
-0.04
|
-0.05
|
-0.05
|
-0.03
|
|||||
|
Cash from Financing Activities
|
--
|
1.45
|
2.78
|
-0.36
|
3.91
|
19.37
|
|||||
|
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 ($)
|
-2.75
|
-2.02
|
-23.84
|
-26.98
|
-164.32
|
-30.38
|
|||||
|
Cash EPS ($)
|
-2.58
|
-1.94
|
-22.96
|
-25.23
|
-163.45
|
-30.05
|
|||||
|
Adjusted Book Value ($)
|
1.50
|
1.59
|
25.22
|
58.03
|
110.01
|
240.92
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.15
|
-27.81
|
-82.29
|
-128.40
|
-87.61
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.15
|
-28.10
|
-82.87
|
-141.66
|
-88.19
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-96.71
|
-78.57
|
-36.80
|
-103.08
|
-23.03
|
|||||
|
ROE (%)
|
-98.86
|
-98.07
|
-79.07
|
-37.08
|
-103.48
|
-23.03
|
|||||
|
ROA (%)
|
-72.73
|
-78.44
|
-65.97
|
-24.19
|
-70.24
|
-16.93
|
|||||
|
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 (%)
|
-15.87
|
16.95
|
35.15
|
51.68
|
-328.37
|
-164.89
|
|||||
|
Net Profit Growth (%)
|
-99.28
|
15.79
|
-46.16
|
79.35
|
-527.74
|
-29.60
|
|||||
|
EPS Growth (%)
|
-137.57
|
0.92
|
0.12
|
0.84
|
-4.41
|
0.27
|
|||||
|
Book Value Growth (%)
|
26.80
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.05
|
-0.09
|
-0.04
|
-0.61
|
|||||
|
Price / Book Value
|
0.55
|
0.35
|
0.04
|
0.04
|
0.07
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.09
|
0.03
|
0.60
|
0.55
|
0.79
|
4.74
|
|||||
|
Close Price ($)
|
2.17
|
2.81
|
5.65
|
11.55
|
2,945.16
|
7,472.25
|
|||||
|
High Price ($)
|
7.05
|
8.95
|
35.00
|
4,519.80
|
9,039.60
|
22,307.40
|
|||||
|
Low Price ($)
|
1.73
|
2.55
|
5.35
|
9.90
|
2,416.64
|
0.45
|
|||||
|
Market Cap ($ Cr)
|
3.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.01
|
0.00
|
0.01
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.01
|
0.00
|
0.01
|
--
|
|||||
|
Current Ratio
|
3.59
|
1.61
|
3.53
|
4.93
|
7.21
|
28.78
|
|||||
|
Quick Ratio
|
3.59
|
--
|
--
|
4.63
|
7.30
|
29.27
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
-519.00
|
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
|
--
|
--
|
811.17
|
144.89
|
-1,002.11
|
-2,891.99
|
|||||
|
Payable days
|
--
|
767.72
|
457.75
|
1,916.36
|
3,960.12
|
7,236.71
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|