Market cap
$15 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
--
P/B Ratio
55.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.00
|
1.40
|
0.28
|
0.50
|
0.45
|
0.35
|
|||||
|
Cost of Revenue
|
1.81
|
0.62
|
0.05
|
0.19
|
0.22
|
0.15
|
|||||
|
Gross Profit
|
2.19
|
0.77
|
0.22
|
0.32
|
0.23
|
0.20
|
|||||
|
Operating Expenses
|
8.97
|
8.35
|
9.77
|
19.50
|
16.46
|
77.52
|
|||||
|
Operating Profit (EBIT)
|
-6.78
|
-7.58
|
-9.55
|
-19.19
|
-16.23
|
-77.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.74
|
-7.92
|
-8.93
|
-18.51
|
-16.28
|
-79.25
|
|||||
|
Provision for Tax
|
--
|
--
|
0.02
|
0.76
|
0.74
|
-65.85
|
|||||
|
Profit after Tax (Net Income)
|
-7.73
|
-7.92
|
-8.93
|
-18.51
|
-16.28
|
-79.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-16.28
|
-79.25
|
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
|
-0.43
|
1.89
|
5.47
|
4.19
|
7.42
|
0.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.57
|
1.06
|
0.08
|
0.08
|
0.17
|
0.23
|
|||||
|
Current Liabilities
|
6.81
|
6.44
|
3.44
|
4.08
|
4.93
|
7.28
|
|||||
|
Total Liabilities
|
15.75
|
9.39
|
8.99
|
8.35
|
12.52
|
7.56
|
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
|
7.96
|
8.48
|
6.57
|
6.84
|
8.09
|
6.93
|
|||||
|
Current Assets
|
0.98
|
0.92
|
2.42
|
1.52
|
4.43
|
0.62
|
|||||
|
Total Assets
|
9.92
|
9.39
|
8.99
|
8.35
|
12.52
|
7.56
|
|||||
|
Total Debt*
|
5.03
|
3.03
|
0.15
|
0.16
|
2.02
|
2.09
|
|||||
|
Net Current Assets
|
--
|
-5.53
|
-1.02
|
-2.56
|
-0.50
|
-6.66
|
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
|
--
|
-4.89
|
-7.46
|
-8.86
|
-8.20
|
-1.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.88
|
-1.16
|
-0.50
|
-1.79
|
-1.18
|
|||||
|
Cash from Financing Activities
|
--
|
6.15
|
8.20
|
7.18
|
13.44
|
2.96
|
|||||
|
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 ($)
|
-0.22
|
-0.24
|
-0.27
|
-0.83
|
-0.98
|
-6.63
|
|||||
|
Cash EPS ($)
|
--
|
-0.19
|
-0.23
|
-0.78
|
-0.95
|
-6.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.06
|
0.16
|
0.19
|
0.44
|
0.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.15
|
-0.22
|
-0.40
|
-0.49
|
-0.15
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.15
|
-0.26
|
-0.40
|
-0.60
|
-0.25
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-150.38
|
-179.27
|
-268.46
|
-281.28
|
5,553.64
|
|||||
|
ROE (%)
|
--
|
-215.22
|
-184.93
|
-318.68
|
-436.02
|
1,944.49
|
|||||
|
ROA (%)
|
-76.13
|
-86.19
|
-103.04
|
-177.39
|
-162.19
|
-1,996.94
|
|||||
|
EBIT Margin (%)
|
-187.53
|
-551.61
|
-3,002.54
|
-3,662.70
|
-3,525.33
|
-23,869.77
|
|||||
|
Net Margin (%)
|
-193.13
|
-567.74
|
-3,236.59
|
-3,673.02
|
-3,618.00
|
-22,385.59
|
|||||
|
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 (%)
|
563.52
|
4.05
|
-0.45
|
0.12
|
0.27
|
0.07
|
|||||
|
EBIT Growth (%)
|
-9.42
|
7.14
|
55.11
|
-16.36
|
81.23
|
-2,097.63
|
|||||
|
Net Profit Growth (%)
|
-3.37
|
11.34
|
51.74
|
-13.70
|
79.45
|
-1,792.64
|
|||||
|
EPS Growth (%)
|
7.31
|
0.12
|
0.68
|
0.15
|
0.85
|
-13.72
|
|||||
|
Book Value Growth (%)
|
-113.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
-1.94
|
-2.39
|
-2.43
|
-0.20
|
|||||
|
Price / Book Value
|
55.86
|
--
|
3.17
|
10.56
|
5.33
|
355.61
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.77
|
--
|
-2.42
|
-2.47
|
-2.47
|
-0.23
|
|||||
|
Close Price ($)
|
--
|
--
|
0.52
|
1.99
|
2.37
|
11.79
|
|||||
|
High Price ($)
|
--
|
--
|
2.30
|
5.37
|
14.40
|
555.75
|
|||||
|
Low Price ($)
|
--
|
--
|
0.31
|
1.14
|
0.40
|
9.00
|
|||||
|
Market Cap ($ Cr)
|
15.12
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.60
|
0.03
|
0.04
|
0.27
|
47.57
|
|||||
|
Short term debt to equity ratio
|
-5.70
|
1.04
|
0.01
|
0.02
|
0.25
|
42.33
|
|||||
|
Current Ratio
|
0.14
|
0.14
|
0.70
|
0.37
|
0.90
|
0.09
|
|||||
|
Quick Ratio
|
0.14
|
--
|
--
|
--
|
0.90
|
78.86
|
|||||
|
Interest Coverage
|
-9.98
|
-34.20
|
-12.83
|
-355.00
|
-38.04
|
-27.16
|
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 (%)
|
13.45
|
46.31
|
15.58
|
5.95
|
11.33
|
11.40
|
|||||
|
Asset Turnover
|
0.39
|
0.15
|
0.03
|
0.05
|
0.04
|
0.09
|
|||||
|
Receivable days
|
--
|
90.20
|
48.30
|
29.35
|
37.07
|
41.78
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
-476,240.11
|
-706,629.73
|
|||||
|
Payable days
|
--
|
1,293.30
|
12,825.89
|
2,095.79
|
1,329.78
|
3,518.96
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-2,066.44
|
-477,532.82
|
-710,106.91
|