Market cap
$0 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
0.1
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.54
|
2.89
|
3.59
|
6.12
|
12.77
|
9.97
|
|||||
|
Cost of Revenue
|
0.41
|
1.72
|
4.88
|
5.97
|
13.42
|
7.98
|
|||||
|
Gross Profit
|
1.13
|
1.17
|
-1.29
|
0.16
|
-0.65
|
1.99
|
|||||
|
Operating Expenses
|
3.09
|
5.23
|
13.71
|
4.39
|
5.16
|
4.40
|
|||||
|
Operating Profit (EBIT)
|
-1.55
|
-2.34
|
-10.12
|
-4.23
|
-11.61
|
-2.41
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.53
|
-3.58
|
-12.48
|
-4.47
|
-13.19
|
-2.61
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
5.89
|
0.85
|
|||||
|
Profit after Tax (Net Income)
|
-2.53
|
-3.58
|
-12.48
|
-4.47
|
-19.09
|
-3.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-13.19
|
-2.63
|
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
|
-2.97
|
-2.36
|
-0.19
|
2.59
|
-1.25
|
8.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.04
|
0.05
|
0.10
|
0.57
|
0.39
|
0.25
|
|||||
|
Current Liabilities
|
4.23
|
3.69
|
2.64
|
3.20
|
9.53
|
6.79
|
|||||
|
Total Liabilities
|
4.23
|
1.39
|
2.55
|
6.36
|
8.68
|
15.95
|
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
|
0.20
|
0.23
|
0.32
|
2.27
|
2.16
|
6.31
|
|||||
|
Current Assets
|
1.09
|
1.16
|
2.23
|
4.10
|
6.52
|
9.63
|
|||||
|
Total Assets
|
5.51
|
--
|
2.55
|
6.36
|
8.68
|
15.95
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
1.03
|
6.68
|
4.08
|
|||||
|
Net Current Assets
|
-3.14
|
-2.53
|
-0.41
|
0.90
|
-3.01
|
2.84
|
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
|
--
|
-0.67
|
-6.20
|
-3.53
|
-3.62
|
-4.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.70
|
-0.77
|
|||||
|
Cash from Financing Activities
|
--
|
0.44
|
6.42
|
3.68
|
3.08
|
6.48
|
|||||
|
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 ($)
|
--
|
--
|
--
|
-9.69
|
-0.75
|
-2.87
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
-9.28
|
-0.73
|
-2.58
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
5.62
|
--
|
7.38
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
-7.65
|
-0.14
|
-4.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
-7.99
|
-0.15
|
-4.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
281.18
|
-727.16
|
-98.68
|
-207.18
|
-38.76
|
|||||
|
ROE (%)
|
--
|
281.18
|
-1,038.48
|
-662.85
|
-498.29
|
-77.87
|
|||||
|
ROA (%)
|
-51.95
|
-181.81
|
-279.88
|
-59.46
|
-155.03
|
-29.12
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
-44.08
|
-90.21
|
-22.53
|
|||||
|
Net Margin (%)
|
-164.26
|
-123.90
|
-347.21
|
-73.01
|
-149.50
|
-34.69
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-8.82
|
-0.20
|
-0.41
|
-0.52
|
0.28
|
-0.29
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
76.56
|
-412.46
|
35.69
|
|||||
|
Net Profit Growth (%)
|
77.79
|
71.29
|
-179.06
|
76.57
|
-451.64
|
44.25
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
-11.96
|
0.74
|
-8.04
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
--
|
--
|
-0.01
|
-0.54
|
-0.57
|
|||||
|
Price / Book Value
|
0.35
|
--
|
--
|
0.03
|
-8.20
|
0.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.14
|
--
|
--
|
-0.40
|
-1.55
|
-2.61
|
|||||
|
Close Price ($)
|
--
|
--
|
0.12
|
0.14
|
8.00
|
32.60
|
|||||
|
High Price ($)
|
--
|
--
|
3.97
|
14.49
|
136.00
|
160.00
|
|||||
|
Low Price ($)
|
--
|
--
|
0.04
|
0.10
|
6.20
|
20.20
|
|||||
|
Market Cap ($ Cr)
|
0.17
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.01
|
--
|
--
|
0.40
|
-5.37
|
0.46
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.18
|
-5.05
|
0.43
|
|||||
|
Current Ratio
|
0.26
|
0.31
|
0.84
|
1.28
|
0.68
|
1.42
|
|||||
|
Quick Ratio
|
0.16
|
0.20
|
0.68
|
0.42
|
0.18
|
1.11
|
|||||
|
Interest Coverage
|
-12.02
|
--
|
--
|
-1.52
|
-6.86
|
-7.01
|
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 (%)
|
2.05
|
1.91
|
9.73
|
8.72
|
6.37
|
12.34
|
|||||
|
Asset Turnover
|
0.32
|
1.47
|
0.81
|
0.81
|
1.04
|
0.84
|
|||||
|
Receivable days
|
--
|
25.56
|
44.91
|
40.18
|
29.25
|
42.37
|
|||||
|
Inventory Days
|
--
|
90.50
|
119.39
|
231.18
|
94.28
|
90.45
|
|||||
|
Payable days
|
--
|
89.76
|
36.22
|
93.74
|
57.10
|
77.85
|
|||||
|
Cash Conversion Cycle
|
--
|
26.30
|
128.08
|
177.62
|
66.43
|
54.96
|