Market cap
$35 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
67.5
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
2.85
|
3.77
|
2.96
|
3.89
|
2.14
|
1.99
|
|||||
|
Operating Profit (EBIT)
|
-2.85
|
-3.77
|
-2.96
|
-3.89
|
-2.17
|
-1.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.87
|
-1.42
|
-3.06
|
-3.96
|
-2.14
|
-2.18
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-2.87
|
-1.42
|
-3.06
|
-3.96
|
-2.14
|
-2.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-2.14
|
-2.18
|
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
|
-3.71
|
-2.85
|
-3.56
|
-2.36
|
-1.40
|
-3.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.13
|
2.02
|
3.09
|
2.82
|
2.74
|
3.13
|
|||||
|
Current Liabilities
|
2.98
|
2.21
|
1.50
|
0.64
|
0.50
|
1.10
|
|||||
|
Total Liabilities
|
1.41
|
1.39
|
1.03
|
1.11
|
1.84
|
0.89
|
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
|
1.33
|
1.31
|
0.95
|
0.85
|
0.63
|
0.56
|
|||||
|
Current Assets
|
0.08
|
0.08
|
0.08
|
0.26
|
1.21
|
0.33
|
|||||
|
Total Assets
|
--
|
1.39
|
1.03
|
1.11
|
1.84
|
0.89
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
2.86
|
3.29
|
|||||
|
Net Current Assets
|
-2.91
|
-2.13
|
-1.43
|
-0.38
|
0.71
|
-0.77
|
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
|
-0.85
|
-1.00
|
-1.60
|
-2.04
|
-2.47
|
-0.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.23
|
-0.21
|
|||||
|
Cash from Financing Activities
|
1.00
|
1.13
|
1.75
|
1.29
|
3.58
|
1.30
|
|||||
|
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 ($)
|
--
|
--
|
--
|
--
|
-0.01
|
-0.01
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
-0.01
|
-0.01
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
-0.01
|
0.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
-0.01
|
0.00
|
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 (%)
|
87.75
|
44.29
|
103.25
|
887.45
|
-302.69
|
3,059.77
|
|||||
|
ROE (%)
|
87.75
|
44.29
|
103.25
|
211.04
|
90.40
|
65.42
|
|||||
|
ROA (%)
|
-205.55
|
-117.28
|
-286.05
|
-269.02
|
-156.68
|
-290.41
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
-1.00
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
--
|
-7.41
|
-298.08
|
|||||
|
Net Profit Growth (%)
|
-102.58
|
53.56
|
22.85
|
-85.11
|
1.92
|
-317.00
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
0.12
|
--
|
|||||
|
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
|
--
|
--
|
--
|
--
|
-31.25
|
-11.08
|
|||||
|
Price / Book Value
|
--
|
--
|
--
|
--
|
-47.89
|
-7.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
0.06
|
-34.16
|
-13.93
|
|||||
|
Close Price ($)
|
--
|
--
|
0.08
|
0.15
|
0.25
|
0.10
|
|||||
|
High Price ($)
|
--
|
--
|
0.21
|
0.27
|
1.50
|
0.14
|
|||||
|
Low Price ($)
|
--
|
--
|
0.06
|
0.11
|
0.10
|
0.03
|
|||||
|
Market Cap ($ 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
|
--
|
--
|
--
|
--
|
-2.05
|
-0.98
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
-0.09
|
-0.05
|
|||||
|
Current Ratio
|
0.03
|
0.04
|
0.05
|
0.40
|
2.44
|
0.30
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-63.32
|
-10.47
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|