Market cap
$0 Mln
Revenue (TTM)
$-44 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.83
|
-31.29
|
17.50
|
-2.48
|
23.57
|
10.05
|
|||||
|
Cost of Revenue
|
5.66
|
6.11
|
9.87
|
8.78
|
12.13
|
6.48
|
|||||
|
Gross Profit
|
3.42
|
-37.40
|
10.06
|
-11.26
|
23.57
|
10.05
|
|||||
|
Operating Expenses
|
6.25
|
15.74
|
15.20
|
19.65
|
14.03
|
8.97
|
|||||
|
Operating Profit (EBIT)
|
-8.09
|
-53.14
|
-3.41
|
-30.91
|
9.54
|
1.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.97
|
-27.55
|
-5.83
|
-33.97
|
-0.77
|
-2.57
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.00
|
0.05
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-4.96
|
-27.45
|
-5.26
|
-33.97
|
0.02
|
-2.58
|
|||||
|
Minority Interest
|
0.01
|
0.11
|
0.57
|
2.41
|
0.85
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-8.14
|
-2.58
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
25.63
|
10.54
|
31.53
|
28.87
|
55.00
|
10.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
23.26
|
1.34
|
1.79
|
5.36
|
3.16
|
0.82
|
|||||
|
Current Liabilities
|
9.06
|
27.83
|
44.34
|
53.87
|
91.51
|
11.32
|
|||||
|
Total Liabilities
|
54.65
|
36.37
|
74.54
|
86.63
|
148.92
|
22.91
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
28.41
|
17.72
|
21.12
|
17.59
|
20.52
|
6.29
|
|||||
|
Current Assets
|
26.23
|
18.64
|
53.43
|
69.04
|
128.40
|
16.61
|
|||||
|
Total Assets
|
54.65
|
36.37
|
74.54
|
86.63
|
148.92
|
22.91
|
|||||
|
Total Debt*
|
18.25
|
4.62
|
2.33
|
5.39
|
0.11
|
1.11
|
|||||
|
Net Current Assets
|
17.18
|
-9.19
|
9.09
|
15.18
|
36.89
|
5.30
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-3.52
|
-19.11
|
13.41
|
-3.94
|
-20.48
|
0.11
|
|||||
|
Cash Flow from Investing Activities
|
-21.63
|
-0.11
|
1.42
|
-7.09
|
-12.10
|
-6.55
|
|||||
|
Cash from Financing Activities
|
28.03
|
5.49
|
1.66
|
9.81
|
43.58
|
2.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-3,097.96
|
-6,862.37
|
-7,512.87
|
-84,936.10
|
113.91
|
-25,754.59
|
|||||
|
Cash EPS ($)
|
-1,539.69
|
-6,126.89
|
-4,138.38
|
-78,199.10
|
4,698.49
|
-25,349.03
|
|||||
|
Adjusted Book Value ($)
|
16,021.66
|
2,634.67
|
45,045.90
|
72,176.81
|
275,016.29
|
107,716.99
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-2,202.31
|
-4,777.81
|
19,161.25
|
-9,851.38
|
-102,412.50
|
1,056.75
|
|||||
|
Free Cash Flow per Share ($)
|
-2,209.48
|
-4,777.81
|
7,946.96
|
-9,851.38
|
-153,583.44
|
1,004.91
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-16.79
|
-111.98
|
-15.44
|
-76.03
|
0.07
|
-24.99
|
|||||
|
ROE (%)
|
-27.41
|
-130.49
|
-17.41
|
-81.01
|
0.07
|
-28.68
|
|||||
|
ROA (%)
|
-10.89
|
-49.50
|
-6.53
|
-28.85
|
0.03
|
-14.18
|
|||||
|
EBIT Margin (%)
|
-340.41
|
85.44
|
-19.50
|
1,322.20
|
3.55
|
--
|
|||||
|
Net Margin (%)
|
-594.87
|
87.73
|
-30.05
|
1,368.56
|
0.10
|
-25.63
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1.03
|
-2.79
|
8.05
|
-1.11
|
1.35
|
-0.44
|
|||||
|
EBIT Growth (%)
|
89.39
|
-683.26
|
89.60
|
-4,027.34
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
81.94
|
-421.95
|
84.52
|
-149,228.44
|
100.88
|
-131.35
|
|||||
|
EPS Growth (%)
|
0.55
|
0.09
|
0.91
|
-746.64
|
1.00
|
-1.31
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.00
|
|||||
|
Price / Book Value
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.61
|
0.52
|
29.64
|
0.56
|
-14.49
|
-57.55
|
|||||
|
Close Price ($)
|
4,996.08
|
240,084.00
|
1,705,860.00
|
45,173,700.00
|
83,397,600.00
|
121,937,400.00
|
|||||
|
High Price ($)
|
414,460.80
|
1,958,580.00
|
51,801,282.00
|
135,837,000.00
|
398,034,000.00
|
743,628,600.00
|
|||||
|
Low Price ($)
|
4,626.72
|
157,950.00
|
1,086,696.00
|
37,908,000.00
|
71,393,400.00
|
110,249,100.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.71
|
0.44
|
0.07
|
0.19
|
0.00
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.32
|
0.02
|
0.05
|
0.00
|
0.03
|
|||||
|
Current Ratio
|
2.90
|
0.67
|
1.20
|
1.28
|
1.40
|
1.47
|
|||||
|
Quick Ratio
|
--
|
--
|
0.55
|
2.25
|
2.54
|
2.45
|
|||||
|
Interest Coverage
|
-1.33
|
-32.52
|
-1.41
|
-14.06
|
0.52
|
--
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
152.96
|
-3.42
|
79.53
|
-21.53
|
0.29
|
7.21
|
|||||
|
Asset Turnover
|
0.02
|
-0.56
|
0.22
|
-0.02
|
0.27
|
0.55
|
|||||
|
Receivable days
|
513.74
|
-87.50
|
150.83
|
-44.27
|
6.14
|
48.43
|
|||||
|
Inventory Days
|
--
|
1,731.22
|
-428.35
|
-3,246.48
|
-1,732.79
|
110.62
|
|||||
|
Payable days
|
706.00
|
1,714.58
|
1,598.51
|
2,868.62
|
1,477.96
|
364.82
|
|||||
|
Cash Conversion Cycle
|
--
|
-70.86
|
-1,876.04
|
-6,159.37
|
-3,204.62
|
-205.77
|