Market cap
$10 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.01
|
0.29
|
1.50
|
0.58
|
--
|
--
|
|||||
|
Cost of Revenue
|
-4.37
|
0.02
|
9.36
|
0.01
|
16.40
|
0.27
|
|||||
|
Gross Profit
|
4.37
|
0.26
|
-7.86
|
0.58
|
-16.40
|
-0.27
|
|||||
|
Operating Expenses
|
13.22
|
13.23
|
6.46
|
16.05
|
96.99
|
37.17
|
|||||
|
Operating Profit (EBIT)
|
-13.22
|
-13.23
|
-14.32
|
-15.47
|
-113.39
|
-37.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-12.31
|
-12.60
|
-12.96
|
-14.29
|
-112.66
|
-37.13
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
112.21
|
-0.59
|
|||||
|
Profit after Tax (Net Income)
|
-12.31
|
-12.60
|
-12.96
|
-14.29
|
-112.66
|
-36.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-112.66
|
-37.13
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
38.47
|
12.44
|
19.31
|
18.26
|
25.64
|
49.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.73
|
0.73
|
1.31
|
1.31
|
1.31
|
1.96
|
|||||
|
Current Liabilities
|
3.09
|
2.76
|
3.36
|
4.39
|
3.20
|
7.32
|
|||||
|
Total Liabilities
|
45.38
|
15.93
|
23.98
|
22.65
|
30.16
|
56.82
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.38
|
0.37
|
0.40
|
0.13
|
0.00
|
0.24
|
|||||
|
Current Assets
|
41.91
|
15.56
|
23.58
|
22.52
|
30.15
|
56.58
|
|||||
|
Total Assets
|
45.38
|
15.93
|
23.98
|
22.65
|
30.16
|
56.82
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
0.19
|
|||||
|
Net Current Assets
|
38.82
|
12.80
|
20.22
|
18.14
|
26.95
|
49.27
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-12.89
|
-13.56
|
-12.18
|
-25.01
|
-37.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.02
|
-0.09
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
4.64
|
14.82
|
5.14
|
0.68
|
1.75
|
|||||
|
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-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.28
|
-1.64
|
-2.18
|
-3.82
|
-30.19
|
-33.93
|
|||||
|
Cash EPS ($)
|
--
|
-1.64
|
-2.17
|
-3.82
|
-30.14
|
-33.68
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.62
|
3.24
|
4.89
|
6.87
|
45.97
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.68
|
-2.28
|
-3.26
|
-6.70
|
-35.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.68
|
-2.28
|
-3.28
|
-6.70
|
-35.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-79.37
|
-68.98
|
-65.08
|
-299.07
|
-57.34
|
|||||
|
ROE (%)
|
-48.35
|
-79.37
|
-68.98
|
-65.08
|
-299.83
|
-57.58
|
|||||
|
ROA (%)
|
-37.37
|
-63.14
|
-55.58
|
-54.11
|
-259.05
|
-48.84
|
|||||
|
EBIT Margin (%)
|
-237,362.80
|
-4,409.16
|
-862.43
|
-2,449.59
|
--
|
--
|
|||||
|
Net Margin (%)
|
-237,362.80
|
-4,409.16
|
-862.43
|
-2,449.59
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-10.77
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-99.38
|
-0.81
|
1.58
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
11.14
|
2.77
|
9.30
|
61.77
|
-0.66
|
30.58
|
|||||
|
Net Profit Growth (%)
|
11.14
|
2.77
|
9.30
|
87.32
|
-208.35
|
32.24
|
|||||
|
EPS Growth (%)
|
44.60
|
0.25
|
0.43
|
0.87
|
0.11
|
0.33
|
|||||
|
Book Value Growth (%)
|
-67.38
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.52
|
-1.51
|
-1.23
|
-0.01
|
-0.08
|
|||||
|
Price / Book Value
|
0.26
|
0.53
|
1.01
|
0.96
|
0.05
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.35
|
0.64
|
0.25
|
0.28
|
0.74
|
1.35
|
|||||
|
Close Price ($)
|
0.80
|
0.85
|
3.29
|
4.70
|
6.62
|
57.40
|
|||||
|
High Price ($)
|
2.22
|
5.00
|
8.85
|
12.00
|
64.20
|
169.20
|
|||||
|
Low Price ($)
|
0.55
|
0.84
|
2.15
|
0.47
|
6.08
|
55.76
|
|||||
|
Market Cap ($ Cr)
|
10.00
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Current Ratio
|
13.55
|
5.63
|
7.01
|
5.14
|
9.42
|
7.73
|
|||||
|
Quick Ratio
|
13.55
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-83.30
|
-22,528.70
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
0.01
|
0.06
|
0.02
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
17,374.46
|
58.95
|
65,082.12
|
29.12
|
4,219.25
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|