Market cap
$2 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.35
|
0.44
|
0.21
|
0.16
|
0.04
|
--
|
|||||
|
Cost of Revenue
|
0.37
|
0.59
|
0.19
|
0.09
|
0.02
|
0.39
|
|||||
|
Gross Profit
|
-0.02
|
-0.15
|
0.02
|
0.06
|
0.02
|
-0.39
|
|||||
|
Operating Expenses
|
10.09
|
8.55
|
7.69
|
9.66
|
10.43
|
5.56
|
|||||
|
Operating Profit (EBIT)
|
-10.06
|
-8.70
|
-7.68
|
-9.60
|
-10.41
|
-5.56
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.43
|
-8.95
|
-8.61
|
-10.21
|
-12.35
|
-7.87
|
|||||
|
Provision for Tax
|
0.00
|
--
|
1.95
|
0.00
|
8.50
|
2.26
|
|||||
|
Profit after Tax (Net Income)
|
-10.43
|
-8.95
|
-8.61
|
-10.21
|
-12.35
|
-7.87
|
|||||
|
Minority Interest
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-7.87
|
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
|
-0.27
|
4.98
|
9.86
|
2.04
|
9.14
|
-0.43
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.09
|
2.64
|
1.96
|
0.71
|
|||||
|
Current Liabilities
|
0.93
|
1.70
|
1.28
|
1.52
|
2.82
|
3.98
|
|||||
|
Total Liabilities
|
1.53
|
6.62
|
11.17
|
6.15
|
11.91
|
4.21
|
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
|
0.09
|
1.39
|
2.30
|
2.78
|
2.89
|
3.27
|
|||||
|
Current Assets
|
0.52
|
5.23
|
8.87
|
3.37
|
9.03
|
0.93
|
|||||
|
Total Assets
|
1.12
|
6.62
|
11.17
|
6.15
|
11.91
|
4.21
|
|||||
|
Total Debt*
|
0.07
|
0.22
|
0.34
|
2.68
|
1.81
|
2.58
|
|||||
|
Net Current Assets
|
--
|
3.53
|
7.60
|
1.85
|
6.20
|
-3.05
|
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
|
--
|
-6.96
|
-6.52
|
-5.93
|
-6.16
|
-3.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.04
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
3.37
|
12.12
|
0.14
|
13.85
|
4.34
|
|||||
|
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 ($)
|
-4.97
|
-4.75
|
-9.19
|
-604.42
|
-802.27
|
-983.78
|
|||||
|
Cash EPS ($)
|
--
|
-4.54
|
-8.78
|
-581.61
|
-777.24
|
-935.60
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.64
|
10.52
|
120.49
|
593.77
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.69
|
-6.96
|
-350.77
|
-399.75
|
-461.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.71
|
-6.96
|
-350.77
|
-399.75
|
-461.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-116.24
|
-115.42
|
-130.31
|
-188.44
|
-293.51
|
|||||
|
ROE (%)
|
--
|
-120.68
|
-144.79
|
-182.73
|
-283.56
|
-591.07
|
|||||
|
ROA (%)
|
-141.35
|
-100.62
|
-99.42
|
-113.13
|
-153.27
|
-192.06
|
|||||
|
EBIT Margin (%)
|
-2,122.35
|
-2,041.36
|
-3,831.74
|
-5,982.80
|
-25,190.90
|
--
|
|||||
|
Net Margin (%)
|
-2,941.22
|
-2,046.34
|
-4,046.87
|
-6,494.10
|
-34,977.95
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
17.67
|
1.06
|
0.35
|
3.45
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
5.27
|
-9.54
|
13.38
|
-5.76
|
-58.46
|
80.25
|
|||||
|
Net Profit Growth (%)
|
-32.03
|
-3.97
|
15.72
|
17.32
|
-56.98
|
73.75
|
|||||
|
EPS Growth (%)
|
92.15
|
0.48
|
0.98
|
0.25
|
0.18
|
0.74
|
|||||
|
Book Value Growth (%)
|
-101.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.45
|
-0.13
|
0.00
|
0.00
|
-0.01
|
|||||
|
Price / Book Value
|
0.57
|
0.81
|
0.11
|
0.00
|
0.00
|
-0.17
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.72
|
0.06
|
0.90
|
0.01
|
0.79
|
-0.34
|
|||||
|
Close Price ($)
|
0.74
|
2.14
|
11.60
|
496.10
|
1,044.89
|
9,801.00
|
|||||
|
High Price ($)
|
5.29
|
14.20
|
879.45
|
3,476.00
|
10,362.00
|
10,923.00
|
|||||
|
Low Price ($)
|
0.48
|
1.27
|
8.60
|
220.44
|
715.00
|
1,639.00
|
|||||
|
Market Cap ($ Cr)
|
2.40
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.03
|
1.32
|
0.20
|
-6.01
|
|||||
|
Short term debt to equity ratio
|
-0.26
|
0.04
|
0.03
|
0.09
|
0.20
|
-4.36
|
|||||
|
Current Ratio
|
0.56
|
3.08
|
6.95
|
2.21
|
3.20
|
0.23
|
|||||
|
Quick Ratio
|
0.56
|
3.00
|
6.77
|
1.99
|
3.12
|
0.22
|
|||||
|
Interest Coverage
|
-489.44
|
-410.04
|
-17.81
|
-11.70
|
-2.57
|
-2.49
|
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 (%)
|
3.38
|
8.21
|
11.50
|
16.07
|
85.84
|
--
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.02
|
0.02
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
25.20
|
42.70
|
64.56
|
156.77
|
--
|
|||||
|
Inventory Days
|
--
|
114.73
|
535.57
|
1,073.87
|
2,410.61
|
18.70
|
|||||
|
Payable days
|
--
|
280.27
|
894.62
|
1,286.14
|
3,906.04
|
175.99
|
|||||
|
Cash Conversion Cycle
|
--
|
-140.34
|
-316.35
|
-147.72
|
-1,338.65
|
--
|