Market cap
$5 Mln
Revenue (TTM)
$9 Mln
P/E Ratio
--
P/B Ratio
2.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.50
|
2.00
|
11.00
|
--
|
--
|
0.25
|
|||||
|
Cost of Revenue
|
8.85
|
43.07
|
0.93
|
1.22
|
1.20
|
58.27
|
|||||
|
Gross Profit
|
-0.35
|
-41.07
|
10.08
|
-1.22
|
-1.20
|
-58.02
|
|||||
|
Operating Expenses
|
31.27
|
18.23
|
84.02
|
128.47
|
106.94
|
38.42
|
|||||
|
Operating Profit (EBIT)
|
-31.63
|
-59.31
|
-73.94
|
-129.69
|
-108.14
|
-96.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.66
|
--
|
|||||
|
Profit before Tax
|
-31.45
|
-59.61
|
-69.78
|
-123.46
|
-106.48
|
-95.40
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-1.20
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-31.45
|
-59.61
|
-69.78
|
-123.46
|
-105.28
|
-95.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-106.48
|
-95.40
|
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
|
-36.24
|
-36.19
|
14.27
|
70.67
|
180.34
|
210.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
24.72
|
28.10
|
23.62
|
20.64
|
22.27
|
23.79
|
|||||
|
Current Liabilities
|
21.02
|
21.92
|
14.54
|
28.34
|
23.13
|
19.81
|
|||||
|
Total Liabilities
|
30.53
|
13.83
|
52.42
|
119.66
|
225.74
|
254.42
|
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
|
5.25
|
5.82
|
1.19
|
3.25
|
5.31
|
7.13
|
|||||
|
Current Assets
|
4.26
|
8.01
|
51.23
|
116.41
|
220.43
|
247.29
|
|||||
|
Total Assets
|
13.76
|
13.83
|
52.42
|
119.66
|
225.74
|
254.42
|
|||||
|
Total Debt*
|
5.86
|
6.20
|
0.84
|
2.46
|
3.98
|
5.37
|
|||||
|
Net Current Assets
|
--
|
-13.91
|
36.69
|
88.06
|
197.30
|
227.48
|
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
|
--
|
-48.20
|
-71.94
|
-104.02
|
-90.42
|
-62.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.10
|
-0.27
|
-0.92
|
|||||
|
Cash from Financing Activities
|
--
|
6.28
|
9.51
|
0.08
|
61.21
|
69.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-29.47
|
6.37
|
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 ($)
|
-25.70
|
-50.66
|
-69.85
|
-128.53
|
-119.63
|
-141.63
|
|||||
|
Cash EPS ($)
|
--
|
-50.34
|
-68.92
|
-127.33
|
-118.26
|
-139.66
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
14.28
|
73.57
|
204.91
|
312.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-40.97
|
-72.01
|
-108.28
|
-102.74
|
-92.36
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-40.97
|
-72.01
|
-108.38
|
-103.04
|
-93.73
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
800.74
|
-158.16
|
-95.91
|
-52.57
|
-44.70
|
|||||
|
ROE (%)
|
--
|
543.76
|
-164.30
|
-98.37
|
-53.83
|
-45.34
|
|||||
|
ROA (%)
|
-109.42
|
-179.95
|
-81.10
|
-71.49
|
-43.85
|
-38.21
|
|||||
|
EBIT Margin (%)
|
-345.74
|
-2,980.35
|
-634.33
|
--
|
--
|
-38,159.60
|
|||||
|
Net Margin (%)
|
-370.05
|
-2,980.35
|
-634.33
|
--
|
-6,350.00
|
-38,160.80
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-22.73
|
-0.82
|
--
|
--
|
-1.00
|
-0.42
|
|||||
|
EBIT Growth (%)
|
50.62
|
14.57
|
43.48
|
-15.95
|
-11.62
|
-176.81
|
|||||
|
Net Profit Growth (%)
|
47.15
|
14.57
|
43.48
|
-17.27
|
-10.36
|
-166.09
|
|||||
|
EPS Growth (%)
|
53.28
|
0.27
|
0.46
|
-0.07
|
0.16
|
-1.66
|
|||||
|
Book Value Growth (%)
|
-52.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.01
|
-0.01
|
-0.02
|
-0.07
|
-0.14
|
|||||
|
Price / Book Value
|
2.68
|
-0.02
|
0.04
|
0.03
|
0.04
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.31
|
0.00
|
0.69
|
0.87
|
1.94
|
2.41
|
|||||
|
Close Price ($)
|
4.14
|
28.39
|
29.56
|
123.00
|
412.50
|
981.50
|
|||||
|
High Price ($)
|
71.50
|
71.50
|
201.00
|
441.00
|
1,024.50
|
3,831.50
|
|||||
|
Low Price ($)
|
3.12
|
12.00
|
28.50
|
62.00
|
100.50
|
936.00
|
|||||
|
Market Cap ($ Cr)
|
5.30
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.17
|
0.06
|
0.03
|
0.02
|
0.03
|
|||||
|
Short term debt to equity ratio
|
-0.04
|
-0.04
|
0.06
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
0.20
|
0.37
|
3.52
|
4.11
|
9.53
|
12.48
|
|||||
|
Quick Ratio
|
0.20
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-64.22
|
-31,799.67
|
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 (%)
|
23.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.30
|
0.06
|
0.13
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
42.81
|
1,129.51
|
1,204.04
|
824.02
|
11.39
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|