Market cap
$11 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
16.00
|
--
|
--
|
0.01
|
|||||
|
Cost of Revenue
|
0.09
|
0.02
|
0.38
|
4.03
|
0.13
|
0.23
|
|||||
|
Gross Profit
|
-0.09
|
-0.02
|
16.00
|
-4.03
|
-0.13
|
-0.23
|
|||||
|
Operating Expenses
|
12.78
|
9.43
|
11.49
|
12.59
|
12.31
|
14.24
|
|||||
|
Operating Profit (EBIT)
|
-12.82
|
-9.46
|
4.51
|
-12.59
|
-12.31
|
-14.24
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-12.28
|
-12.12
|
5.66
|
-12.42
|
-13.70
|
-13.96
|
|||||
|
Provision for Tax
|
-1.29
|
-1.28
|
2.07
|
0.09
|
-0.11
|
-0.19
|
|||||
|
Profit after Tax (Net Income)
|
-10.99
|
-10.84
|
3.59
|
-12.51
|
-13.58
|
-13.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-16.39
|
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
|
16.86
|
16.13
|
25.76
|
6.11
|
11.41
|
14.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.55
|
4.50
|
4.72
|
5.97
|
4.00
|
3.94
|
|||||
|
Current Liabilities
|
2.37
|
3.63
|
6.01
|
1.63
|
3.27
|
1.61
|
|||||
|
Total Liabilities
|
26.15
|
24.25
|
36.48
|
13.71
|
18.68
|
20.13
|
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
|
2.51
|
2.50
|
6.78
|
8.97
|
11.00
|
11.14
|
|||||
|
Current Assets
|
21.26
|
21.75
|
29.71
|
4.74
|
7.68
|
8.99
|
|||||
|
Total Assets
|
26.15
|
24.25
|
36.48
|
13.71
|
18.68
|
20.13
|
|||||
|
Total Debt*
|
0.33
|
0.37
|
0.06
|
0.11
|
0.11
|
0.21
|
|||||
|
Net Current Assets
|
18.89
|
18.12
|
23.70
|
3.10
|
4.41
|
7.38
|
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
|
--
|
-9.96
|
8.56
|
-9.56
|
-10.43
|
-10.68
|
|||||
|
Cash Flow from Investing Activities
|
--
|
14.43
|
-22.66
|
--
|
0.01
|
-0.16
|
|||||
|
Cash from Financing Activities
|
--
|
0.27
|
15.50
|
5.97
|
8.62
|
17.58
|
|||||
|
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 ($)
|
-2.50
|
-2.64
|
1.20
|
-1.62
|
-7.56
|
-1.09
|
|||||
|
Cash EPS ($)
|
--
|
-2.63
|
1.20
|
-1.62
|
-7.54
|
-1.08
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.93
|
8.58
|
0.79
|
6.35
|
1.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.43
|
2.85
|
-1.24
|
-5.80
|
-0.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.45
|
2.85
|
-1.24
|
-5.80
|
-0.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-51.22
|
22.44
|
-141.16
|
-103.29
|
-109.76
|
|||||
|
ROE (%)
|
-66.62
|
-51.74
|
22.56
|
-142.88
|
-104.54
|
-113.30
|
|||||
|
ROA (%)
|
-35.86
|
-35.68
|
14.32
|
-77.27
|
-70.00
|
-77.72
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
35.51
|
--
|
--
|
-115,734.61
|
|||||
|
Net Margin (%)
|
--
|
--
|
22.47
|
--
|
--
|
-114,194.25
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
-1.00
|
--
|
--
|
-1.00
|
--
|
|||||
|
EBIT Growth (%)
|
-8.33
|
-312.94
|
145.77
|
9.32
|
1.92
|
-85.95
|
|||||
|
Net Profit Growth (%)
|
8.31
|
-401.42
|
128.73
|
7.88
|
1.36
|
-100.69
|
|||||
|
EPS Growth (%)
|
23.79
|
-3.20
|
1.74
|
0.79
|
-5.95
|
0.98
|
|||||
|
Book Value Growth (%)
|
-50.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.75
|
2.75
|
-0.32
|
-0.45
|
-1.39
|
|||||
|
Price / Book Value
|
0.66
|
0.50
|
0.38
|
0.66
|
0.54
|
1.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.03
|
0.72
|
-2.95
|
-0.14
|
-0.02
|
-0.83
|
|||||
|
Close Price ($)
|
2.63
|
1.97
|
3.30
|
4.70
|
30.87
|
543.60
|
|||||
|
High Price ($)
|
3.29
|
4.18
|
8.98
|
76.64
|
644.40
|
2,826.00
|
|||||
|
Low Price ($)
|
1.76
|
1.76
|
3.00
|
4.16
|
20.88
|
288.07
|
|||||
|
Market Cap ($ Cr)
|
11.28
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.00
|
0.02
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
8.97
|
5.99
|
4.94
|
2.90
|
2.35
|
5.59
|
|||||
|
Quick Ratio
|
8.97
|
--
|
--
|
2.90
|
--
|
--
|
|||||
|
Interest Coverage
|
-614.22
|
-606.08
|
264.91
|
-1,115.02
|
-1,591.82
|
-2,037.14
|
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 (%)
|
--
|
--
|
3.76
|
--
|
--
|
4,391.41
|
|||||
|
Asset Turnover
|
--
|
--
|
0.64
|
--
|
--
|
0.00
|
|||||
|
Receivable days
|
--
|
--
|
30.26
|
--
|
--
|
9,397.56
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Payable days
|
--
|
10,867.93
|
299.24
|
55.08
|
1,592.71
|
478.42
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-268.98
|
--
|
--
|
--
|