Market cap
$6 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.36
|
0.49
|
0.53
|
0.55
|
0.53
|
0.45
|
|||||
|
Gross Profit
|
-0.36
|
-0.49
|
-0.53
|
-0.55
|
-0.53
|
-0.45
|
|||||
|
Operating Expenses
|
16.52
|
20.90
|
23.30
|
24.69
|
24.41
|
16.44
|
|||||
|
Operating Profit (EBIT)
|
-16.75
|
-20.90
|
-23.83
|
-25.24
|
-24.93
|
-16.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.10
|
--
|
|||||
|
Profit before Tax
|
-15.72
|
-19.47
|
-21.82
|
-23.52
|
-24.67
|
-16.53
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-0.37
|
-0.33
|
|||||
|
Profit after Tax (Net Income)
|
-15.72
|
-19.47
|
-21.82
|
-23.52
|
-24.67
|
-16.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-24.67
|
-16.53
|
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
|
20.67
|
27.13
|
42.16
|
46.20
|
38.73
|
54.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.10
|
0.31
|
0.70
|
1.06
|
1.40
|
1.71
|
|||||
|
Current Liabilities
|
1.89
|
2.12
|
2.10
|
1.37
|
1.53
|
1.58
|
|||||
|
Total Liabilities
|
24.55
|
29.56
|
44.95
|
48.64
|
41.66
|
57.70
|
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
|
0.58
|
0.74
|
1.22
|
1.71
|
2.23
|
2.66
|
|||||
|
Current Assets
|
22.08
|
28.83
|
43.73
|
46.92
|
39.44
|
55.04
|
|||||
|
Total Assets
|
24.55
|
29.56
|
44.95
|
48.64
|
41.66
|
57.70
|
|||||
|
Total Debt*
|
0.51
|
0.70
|
1.06
|
1.40
|
1.72
|
2.01
|
|||||
|
Net Current Assets
|
20.20
|
26.70
|
41.64
|
45.55
|
37.91
|
53.46
|
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
|
--
|
-15.57
|
-16.84
|
-18.86
|
-15.62
|
-11.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
15.86
|
1.34
|
-7.87
|
-34.55
|
-0.37
|
|||||
|
Cash from Financing Activities
|
--
|
1.02
|
13.64
|
25.79
|
0.00
|
57.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-50.17
|
--
|
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 ($)
|
-512.77
|
-1,180.12
|
-1,314.40
|
-2,157.43
|
-3,203.77
|
-1,816.24
|
|||||
|
Cash EPS ($)
|
--
|
-1,150.48
|
-1,282.59
|
-2,107.71
|
-3,135.58
|
-1,766.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
1,644.24
|
2,539.70
|
4,238.53
|
5,029.74
|
5,978.48
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-943.52
|
-1,014.34
|
-1,730.09
|
-2,028.44
|
-1,301.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-943.82
|
-1,016.57
|
-1,733.12
|
-2,043.38
|
-1,342.42
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-54.81
|
-48.05
|
-53.42
|
-50.94
|
-51.34
|
|||||
|
ROE (%)
|
-65.79
|
-56.21
|
-49.39
|
-55.38
|
-52.98
|
-53.75
|
|||||
|
ROA (%)
|
-49.03
|
-52.26
|
-46.63
|
-52.09
|
-49.66
|
-48.44
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-24,185.29
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
30.06
|
10.76
|
7.22
|
4.67
|
-49.26
|
-80.92
|
|||||
|
Net Profit Growth (%)
|
31.84
|
10.76
|
7.22
|
4.67
|
-49.26
|
-80.92
|
|||||
|
EPS Growth (%)
|
65.36
|
0.10
|
0.39
|
0.33
|
-0.76
|
0.58
|
|||||
|
Book Value Growth (%)
|
-98.45
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.00
|
0.00
|
|||||
|
Price / Book Value
|
0.30
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.87
|
1.45
|
1.97
|
1.96
|
1.54
|
3.28
|
|||||
|
Close Price ($)
|
10.71
|
11.23
|
105.70
|
179.90
|
178.50
|
230.65
|
|||||
|
High Price ($)
|
196.70
|
196.70
|
243.95
|
227.15
|
277.55
|
398.30
|
|||||
|
Low Price ($)
|
8.67
|
10.54
|
85.75
|
87.85
|
117.25
|
174.65
|
|||||
|
Market Cap ($ Cr)
|
6.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.03
|
0.03
|
0.04
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
11.70
|
13.58
|
20.88
|
34.23
|
25.78
|
34.83
|
|||||
|
Quick Ratio
|
11.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-93.80
|
-883.42
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
509.41
|
495.65
|
359.56
|
420.24
|
786.47
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|