Market cap
$4 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.33
|
--
|
--
|
-0.36
|
-0.13
|
--
|
|||||
|
Cost of Revenue
|
2.63
|
2.92
|
1.80
|
0.87
|
2.52
|
2.57
|
|||||
|
Gross Profit
|
-2.30
|
-2.92
|
-1.80
|
-0.87
|
-2.65
|
-2.57
|
|||||
|
Operating Expenses
|
20.14
|
29.99
|
37.22
|
26.81
|
27.22
|
35.46
|
|||||
|
Operating Profit (EBIT)
|
-22.44
|
-32.91
|
-39.03
|
-27.69
|
-27.22
|
-35.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-45.49
|
-36.19
|
-17.71
|
-26.15
|
-28.25
|
-36.16
|
|||||
|
Provision for Tax
|
0.00
|
0.01
|
0.01
|
0.02
|
0.07
|
0.07
|
|||||
|
Profit after Tax (Net Income)
|
-45.42
|
-36.20
|
-17.73
|
-26.17
|
-28.32
|
-36.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-36.23
|
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
|
10.87
|
-1.30
|
24.15
|
3.08
|
21.04
|
47.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.38
|
65.16
|
10.82
|
10.77
|
16.55
|
19.41
|
|||||
|
Current Liabilities
|
10.18
|
6.38
|
8.27
|
11.18
|
7.94
|
11.04
|
|||||
|
Total Liabilities
|
38.37
|
70.24
|
43.23
|
25.03
|
45.53
|
77.99
|
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
|
25.77
|
64.66
|
22.71
|
7.40
|
8.65
|
11.35
|
|||||
|
Current Assets
|
2.42
|
5.58
|
20.52
|
17.63
|
36.88
|
66.64
|
|||||
|
Total Assets
|
30.60
|
70.24
|
43.23
|
25.03
|
45.53
|
77.99
|
|||||
|
Total Debt*
|
3.37
|
1.44
|
9.58
|
15.09
|
19.36
|
20.02
|
|||||
|
Net Current Assets
|
--
|
-0.80
|
12.25
|
6.46
|
28.94
|
55.60
|
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
|
--
|
-26.39
|
-36.98
|
-21.29
|
-29.09
|
-27.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.11
|
0.72
|
1.95
|
-2.11
|
16.17
|
|||||
|
Cash from Financing Activities
|
--
|
13.19
|
38.37
|
2.90
|
0.29
|
37.28
|
|||||
|
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 ($)
|
-0.39
|
-0.02
|
-1.85
|
-5.69
|
-17.95
|
-24.16
|
|||||
|
Cash EPS ($)
|
--
|
-0.02
|
-1.66
|
-5.41
|
-16.35
|
-22.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
2.52
|
0.67
|
13.33
|
31.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.02
|
-3.87
|
-4.63
|
-18.44
|
-18.39
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.02
|
-3.87
|
-4.64
|
-18.51
|
-20.84
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-213.78
|
-68.31
|
-89.36
|
-52.46
|
-55.34
|
|||||
|
ROE (%)
|
--
|
-316.90
|
-130.21
|
-216.99
|
-82.59
|
-69.00
|
|||||
|
ROA (%)
|
-121.25
|
-63.80
|
-51.94
|
-74.18
|
-45.85
|
-48.84
|
|||||
|
EBIT Margin (%)
|
-8,249.40
|
--
|
--
|
6,634.73
|
19,539.55
|
--
|
|||||
|
Net Margin (%)
|
-13,679.22
|
--
|
--
|
7,330.25
|
21,132.09
|
--
|
|||||
|
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 (%)
|
277.27
|
--
|
1.00
|
-1.66
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-118.67
|
-135.85
|
36.98
|
9.54
|
26.16
|
-17.19
|
|||||
|
Net Profit Growth (%)
|
-96.24
|
-104.20
|
32.26
|
7.59
|
21.83
|
-20.41
|
|||||
|
EPS Growth (%)
|
91.59
|
0.99
|
0.67
|
0.68
|
0.26
|
0.02
|
|||||
|
Book Value Growth (%)
|
-90.94
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-84.26
|
-0.39
|
-0.05
|
-0.01
|
-0.07
|
|||||
|
Price / Book Value
|
0.88
|
-2,342.58
|
0.29
|
0.42
|
0.01
|
0.05
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.25
|
-94.36
|
0.09
|
-0.06
|
0.58
|
1.21
|
|||||
|
Close Price ($)
|
--
|
1.87
|
13.87
|
53.20
|
35.53
|
304.00
|
|||||
|
High Price ($)
|
--
|
105.12
|
162.45
|
131.10
|
406.60
|
1,719.50
|
|||||
|
Low Price ($)
|
--
|
1.50
|
9.12
|
33.25
|
25.08
|
269.80
|
|||||
|
Market Cap ($ Cr)
|
3.80
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.10
|
0.40
|
4.90
|
0.92
|
0.42
|
|||||
|
Short term debt to equity ratio
|
0.29
|
-1.10
|
0.05
|
2.09
|
0.24
|
0.02
|
|||||
|
Current Ratio
|
0.24
|
0.87
|
2.48
|
1.58
|
4.65
|
6.03
|
|||||
|
Quick Ratio
|
0.24
|
--
|
2.60
|
--
|
4.60
|
6.02
|
|||||
|
Interest Coverage
|
-54.33
|
-35.78
|
-5.36
|
-9.85
|
-12.65
|
-50.73
|
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 (%)
|
98.49
|
--
|
--
|
-160.78
|
-423.13
|
--
|
|||||
|
Asset Turnover
|
0.01
|
--
|
--
|
-0.01
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
-583.68
|
-1,982.98
|
--
|
|||||
|
Inventory Days
|
--
|
-119.75
|
-194.07
|
165.64
|
36.45
|
15.38
|
|||||
|
Payable days
|
--
|
312.63
|
330.51
|
461.49
|
261.98
|
364.18
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-879.53
|
-2,208.51
|
--
|