Market cap
$1 Mln
Revenue (TTM)
$6 Mln
P/E Ratio
0
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
5.71
|
4.23
|
5.29
|
8.33
|
5.37
|
2.92
|
|||||
|
Cost of Revenue
|
4.17
|
2.92
|
3.53
|
6.98
|
4.20
|
2.00
|
|||||
|
Gross Profit
|
1.55
|
1.31
|
1.75
|
1.35
|
1.18
|
0.92
|
|||||
|
Operating Expenses
|
23.91
|
30.02
|
22.21
|
33.46
|
38.09
|
28.15
|
|||||
|
Operating Profit (EBIT)
|
-21.62
|
-28.71
|
-20.46
|
-32.11
|
-36.92
|
-27.23
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-24.01
|
-31.55
|
-17.42
|
-31.30
|
-24.56
|
-27.16
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-22.72
|
-30.82
|
-17.40
|
-31.28
|
-24.02
|
-27.16
|
|||||
|
Minority Interest
|
0.96
|
0.73
|
0.03
|
0.06
|
0.54
|
0.21
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-27.32
|
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
|
-5.75
|
-1.67
|
-1.26
|
7.69
|
27.64
|
82.15
|
|||||
|
Minority Interest
|
0.96
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.68
|
5.08
|
6.74
|
5.98
|
6.06
|
4.84
|
|||||
|
Current Liabilities
|
14.75
|
9.78
|
11.35
|
7.98
|
7.90
|
9.48
|
|||||
|
Total Liabilities
|
26.93
|
17.39
|
16.80
|
20.95
|
41.20
|
96.48
|
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
|
6.30
|
6.36
|
7.52
|
8.43
|
9.35
|
49.70
|
|||||
|
Current Assets
|
5.87
|
11.03
|
9.28
|
12.52
|
31.85
|
46.78
|
|||||
|
Total Assets
|
18.05
|
17.39
|
16.80
|
20.95
|
41.20
|
96.48
|
|||||
|
Total Debt*
|
6.37
|
6.15
|
10.66
|
5.50
|
5.91
|
3.44
|
|||||
|
Net Current Assets
|
--
|
1.25
|
-2.08
|
4.72
|
23.95
|
37.30
|
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
|
--
|
-16.63
|
-15.73
|
-21.25
|
-34.08
|
-29.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.52
|
-0.05
|
1.14
|
-1.44
|
-0.27
|
|||||
|
Cash from Financing Activities
|
--
|
21.20
|
14.46
|
5.86
|
19.06
|
59.74
|
|||||
|
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 ($)
|
-162.47
|
-582.66
|
-355.05
|
-523.15
|
-721.28
|
-1,040.72
|
|||||
|
Cash EPS ($)
|
--
|
-576.43
|
-348.16
|
-517.88
|
-712.59
|
-1,034.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
128.61
|
830.06
|
3,147.67
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-314.31
|
-321.11
|
-355.42
|
-1,023.48
|
-1,119.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-315.39
|
-322.04
|
-358.57
|
-1,036.64
|
-1,129.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-444.40
|
-154.03
|
-133.84
|
-40.32
|
-61.03
|
|||||
|
ROE (%)
|
--
|
2,101.14
|
-541.13
|
-177.09
|
-43.75
|
-66.84
|
|||||
|
ROA (%)
|
-94.01
|
-180.30
|
-92.18
|
-100.67
|
-34.89
|
-52.42
|
|||||
|
EBIT Margin (%)
|
-142.29
|
-698.85
|
-315.11
|
-375.60
|
-457.01
|
-925.10
|
|||||
|
Net Margin (%)
|
-397.63
|
-727.85
|
-329.11
|
-375.46
|
-446.99
|
-930.04
|
|||||
|
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 (%)
|
14.91
|
-0.20
|
-0.37
|
0.55
|
0.84
|
0.50
|
|||||
|
EBIT Growth (%)
|
69.74
|
-77.66
|
46.77
|
-27.44
|
9.11
|
-491.15
|
|||||
|
Net Profit Growth (%)
|
18.68
|
-77.17
|
44.39
|
-30.25
|
11.58
|
-456.03
|
|||||
|
EPS Growth (%)
|
36.53
|
-0.64
|
0.32
|
0.27
|
0.31
|
-1.64
|
|||||
|
Book Value Growth (%)
|
-121.92
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.00
|
-0.01
|
0.00
|
0.00
|
-0.01
|
|||||
|
Price / Book Value
|
0.49
|
-0.08
|
-0.12
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.10
|
-0.03
|
41,112.85
|
-0.12
|
0.40
|
1.07
|
|||||
|
Close Price ($)
|
7.15
|
45.72
|
2,246.40
|
36,000.00
|
192,960.00
|
3,836,160.00
|
|||||
|
High Price ($)
|
813.60
|
3,614.33
|
1,093,248.00
|
760,320.00
|
3,997,440.00
|
6,284,160.00
|
|||||
|
Low Price ($)
|
4.16
|
42.30
|
1,949.83
|
34,560.00
|
126,720.00
|
2,018,880.00
|
|||||
|
Market Cap ($ Cr)
|
1.17
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.68
|
-8.45
|
0.72
|
0.21
|
0.04
|
|||||
|
Short term debt to equity ratio
|
-0.54
|
-1.55
|
-4.41
|
0.11
|
0.03
|
0.00
|
|||||
|
Current Ratio
|
0.40
|
1.13
|
0.82
|
1.57
|
4.03
|
4.93
|
|||||
|
Quick Ratio
|
0.36
|
1.05
|
0.41
|
0.83
|
2.57
|
3.76
|
|||||
|
Interest Coverage
|
-26.74
|
-15.13
|
-21.71
|
--
|
-0.52
|
-46.17
|
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 (%)
|
12.48
|
39.42
|
40.64
|
20.70
|
20.29
|
64.60
|
|||||
|
Asset Turnover
|
0.24
|
0.25
|
0.28
|
0.27
|
0.08
|
0.06
|
|||||
|
Receivable days
|
--
|
164.63
|
133.81
|
61.71
|
101.19
|
180.50
|
|||||
|
Inventory Days
|
--
|
337.13
|
541.56
|
456.25
|
986.50
|
1,110.11
|
|||||
|
Payable days
|
--
|
330.66
|
184.80
|
106.85
|
353.75
|
793.47
|
|||||
|
Cash Conversion Cycle
|
--
|
171.09
|
490.56
|
411.10
|
733.93
|
497.15
|