Market cap
$4 Mln
Revenue (TTM)
$45 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ 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
|
0.29
|
8.04
|
6.53
|
61.80
|
85.76
|
64.36
|
|||||
|
Cost of Revenue
|
--
|
3.19
|
3.46
|
33.34
|
49.41
|
36.89
|
|||||
|
Gross Profit
|
0.29
|
4.85
|
3.07
|
28.46
|
36.35
|
27.47
|
|||||
|
Operating Expenses
|
8.20
|
19.46
|
-9.56
|
71.31
|
117.49
|
91.15
|
|||||
|
Operating Profit (EBIT)
|
-7.91
|
-14.61
|
12.63
|
-42.84
|
-81.14
|
-63.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.08
|
-8.27
|
23.92
|
-71.67
|
-97.74
|
-76.17
|
|||||
|
Provision for Tax
|
--
|
--
|
0.00
|
-12.42
|
16.57
|
12.84
|
|||||
|
Profit after Tax (Net Income)
|
-0.43
|
-8.27
|
23.92
|
-71.67
|
-97.74
|
-76.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-97.74
|
-76.17
|
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
|
4.27
|
-4.68
|
2.07
|
-48.40
|
8.88
|
13.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.86
|
0.50
|
1.74
|
9.82
|
90.84
|
93.14
|
|||||
|
Current Liabilities
|
19.22
|
22.22
|
19.24
|
197.45
|
81.47
|
73.24
|
|||||
|
Total Liabilities
|
25.35
|
18.04
|
23.05
|
158.87
|
181.19
|
180.24
|
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
|
18.82
|
6.13
|
6.91
|
72.97
|
92.04
|
109.75
|
|||||
|
Current Assets
|
6.53
|
11.91
|
16.14
|
85.90
|
89.15
|
70.50
|
|||||
|
Total Assets
|
25.35
|
18.04
|
23.05
|
158.87
|
181.19
|
180.24
|
|||||
|
Total Debt*
|
1.07
|
0.36
|
1.17
|
122.69
|
87.81
|
86.90
|
|||||
|
Net Current Assets
|
-12.69
|
-10.31
|
-3.10
|
-111.55
|
7.68
|
-2.74
|
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
|
-9.65
|
-9.37
|
-35.82
|
-29.19
|
-65.05
|
-48.58
|
|||||
|
Cash Flow from Investing Activities
|
1.69
|
-0.01
|
0.00
|
8.30
|
-8.14
|
-35.65
|
|||||
|
Cash from Financing Activities
|
7.32
|
8.42
|
21.38
|
11.45
|
73.46
|
84.37
|
|||||
|
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 ($)
|
-0.24
|
-3.21
|
43.63
|
-462.98
|
-979.40
|
-991.84
|
|||||
|
Cash EPS ($)
|
-0.01
|
-2.97
|
47.27
|
-410.30
|
-797.55
|
-877.97
|
|||||
|
Adjusted Book Value ($)
|
2.37
|
--
|
3.77
|
--
|
88.93
|
180.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-5.35
|
-3.64
|
-65.35
|
-188.53
|
-651.77
|
-632.54
|
|||||
|
Free Cash Flow per Share ($)
|
-5.36
|
-3.64
|
-65.37
|
-189.81
|
-652.93
|
-1,332.72
|
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 (%)
|
-84.87
|
1,524.07
|
61.69
|
-83.83
|
-99.00
|
-92.56
|
|||||
|
ROE (%)
|
206.75
|
632.60
|
-103.24
|
362.65
|
-859.70
|
-206.25
|
|||||
|
ROA (%)
|
-1.98
|
-40.24
|
26.29
|
-42.15
|
-54.09
|
-59.90
|
|||||
|
EBIT Margin (%)
|
-2,818.53
|
-102.11
|
371.87
|
-49.09
|
-94.66
|
-99.01
|
|||||
|
Net Margin (%)
|
-150.00
|
-102.80
|
366.25
|
-115.97
|
-113.98
|
-118.36
|
|||||
|
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 (%)
|
-0.96
|
0.23
|
-0.89
|
-0.28
|
0.33
|
9.23
|
|||||
|
EBIT Growth (%)
|
1.85
|
-133.82
|
180.05
|
62.63
|
-27.39
|
-52.03
|
|||||
|
Net Profit Growth (%)
|
94.81
|
-134.57
|
133.37
|
26.68
|
-28.32
|
-80.06
|
|||||
|
EPS Growth (%)
|
0.93
|
-1.07
|
1.09
|
0.53
|
0.01
|
-0.65
|
|||||
|
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
|
-4.33
|
-1.94
|
0.03
|
0.00
|
0.00
|
-0.01
|
|||||
|
Price / Book Value
|
0.44
|
-3.42
|
0.39
|
0.00
|
0.03
|
0.04
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.14
|
-1.19
|
-0.17
|
-4.63
|
-0.79
|
-1.05
|
|||||
|
Close Price ($)
|
1.03
|
6.21
|
912.50
|
3,507.50
|
64,500.00
|
202,000.00
|
|||||
|
High Price ($)
|
6.80
|
962.50
|
7,187.50
|
81,750.00
|
288,000.00
|
283,750.00
|
|||||
|
Low Price ($)
|
0.91
|
6.00
|
160.63
|
3,150.00
|
56,000.00
|
81,552.50
|
|||||
|
Market Cap ($ 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
|
0.25
|
-0.08
|
0.57
|
-2.53
|
9.89
|
6.27
|
|||||
|
Short term debt to equity ratio
|
0.04
|
-0.08
|
0.35
|
-2.40
|
0.18
|
0.12
|
|||||
|
Current Ratio
|
0.34
|
0.54
|
0.84
|
0.44
|
1.09
|
0.96
|
|||||
|
Quick Ratio
|
0.34
|
0.37
|
0.61
|
0.38
|
0.91
|
0.87
|
|||||
|
Interest Coverage
|
-424.26
|
-149.33
|
66.17
|
-0.73
|
-4.90
|
-5.12
|
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 (%)
|
866.78
|
44.34
|
50.31
|
61.29
|
37.93
|
45.51
|
|||||
|
Asset Turnover
|
0.01
|
0.39
|
0.07
|
0.36
|
0.47
|
0.51
|
|||||
|
Receivable days
|
3,860.03
|
155.56
|
1,151.13
|
208.04
|
131.63
|
87.75
|
|||||
|
Inventory Days
|
--
|
460.00
|
812.97
|
141.44
|
78.87
|
41.62
|
|||||
|
Payable days
|
--
|
637.30
|
396.40
|
87.07
|
85.82
|
77.90
|
|||||
|
Cash Conversion Cycle
|
--
|
-21.74
|
1,567.69
|
262.41
|
124.68
|
51.47
|