Market cap
$7 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.08
|
0.08
|
0.05
|
0.08
|
0.06
|
0.06
|
|||||
|
Cost of Revenue
|
0.13
|
0.30
|
0.13
|
0.08
|
0.07
|
0.07
|
|||||
|
Gross Profit
|
-0.04
|
-0.22
|
-0.08
|
0.00
|
0.00
|
-0.01
|
|||||
|
Operating Expenses
|
9.67
|
6.83
|
5.43
|
4.88
|
5.56
|
2.94
|
|||||
|
Operating Profit (EBIT)
|
-9.71
|
-7.05
|
-5.51
|
-4.88
|
-5.56
|
-2.95
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-9.20
|
-7.23
|
-6.99
|
-4.91
|
-7.07
|
-4.95
|
|||||
|
Provision for Tax
|
--
|
--
|
0.00
|
0.00
|
1.51
|
-1.42
|
|||||
|
Profit after Tax (Net Income)
|
-9.20
|
-7.23
|
-6.99
|
-4.91
|
-7.07
|
-4.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-7.48
|
-5.96
|
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
|
17.00
|
12.84
|
0.97
|
-0.73
|
2.23
|
-5.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
11.83
|
--
|
--
|
0.46
|
3.06
|
|||||
|
Current Liabilities
|
1.04
|
0.84
|
1.15
|
3.19
|
0.69
|
7.62
|
|||||
|
Total Liabilities
|
19.08
|
13.67
|
2.12
|
2.46
|
2.91
|
1.89
|
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
|
1.25
|
1.28
|
1.30
|
1.17
|
1.21
|
1.16
|
|||||
|
Current Assets
|
16.79
|
12.40
|
0.82
|
1.29
|
1.70
|
0.73
|
|||||
|
Total Assets
|
19.08
|
13.67
|
2.12
|
2.46
|
2.91
|
1.89
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
1.13
|
0.00
|
2.00
|
|||||
|
Net Current Assets
|
15.76
|
11.56
|
-0.33
|
-1.90
|
0.57
|
-6.89
|
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
|
--
|
-7.16
|
-5.27
|
-3.65
|
-5.31
|
-2.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.20
|
-0.32
|
-0.12
|
-0.21
|
-0.15
|
|||||
|
Cash from Financing Activities
|
--
|
18.95
|
5.03
|
3.31
|
6.55
|
2.94
|
|||||
|
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 ($)
|
-8.94
|
-13.60
|
-4,994.95
|
-49,113.74
|
-70,685.93
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-13.17
|
-4,856.99
|
-47,487.03
|
-68,749.72
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
24.13
|
692.90
|
--
|
22,259.58
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-13.47
|
-3,765.44
|
-36,469.47
|
-53,141.71
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-13.51
|
-3,995.39
|
-37,664.69
|
-55,230.41
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-104.80
|
-1,022.52
|
-373.73
|
943.29
|
117.36
|
|||||
|
ROE (%)
|
-61.64
|
-104.80
|
-5,777.80
|
-655.74
|
403.53
|
77.27
|
|||||
|
ROA (%)
|
-53.48
|
-91.59
|
-305.15
|
-182.77
|
-294.27
|
-311.22
|
|||||
|
EBIT Margin (%)
|
-10,978.48
|
-9,551.87
|
-14,122.69
|
-5,706.71
|
-9,200.33
|
-7,420.24
|
|||||
|
Net Margin (%)
|
-10,978.48
|
-9,551.87
|
-15,293.78
|
-6,513.41
|
-11,694.45
|
-8,210.53
|
|||||
|
Cash Profit Margin (%)
|
-0.05
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
33.07
|
0.66
|
-0.39
|
0.25
|
0.00
|
0.24
|
|||||
|
EBIT Growth (%)
|
-36.47
|
-12.02
|
-50.07
|
22.62
|
-24.30
|
0.12
|
|||||
|
Net Profit Growth (%)
|
-31.49
|
-3.44
|
-42.38
|
30.52
|
-42.79
|
-6.80
|
|||||
|
EPS Growth (%)
|
99.68
|
1.00
|
0.90
|
0.31
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-71.66
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.34
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Price / Book Value
|
0.42
|
0.19
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.56
|
1.37
|
0.08
|
-0.03
|
0.27
|
--
|
|||||
|
Close Price ($)
|
2.88
|
4.60
|
481,917.60
|
10,709,280.00
|
31,056,912.00
|
--
|
|||||
|
High Price ($)
|
12.03
|
1,294,818.89
|
22,389,088.50
|
126,904,968.00
|
232,926,840.00
|
--
|
|||||
|
Low Price ($)
|
2.34
|
4.32
|
334,665.00
|
9,697,253.04
|
20,347,632.00
|
--
|
|||||
|
Market Cap ($ Cr)
|
6.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
-1.55
|
0.00
|
-0.35
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
-1.55
|
0.00
|
-0.35
|
|||||
|
Current Ratio
|
16.20
|
14.81
|
0.71
|
0.40
|
2.47
|
0.10
|
|||||
|
Quick Ratio
|
16.20
|
--
|
--
|
0.40
|
2.03
|
0.10
|
|||||
|
Interest Coverage
|
--
|
--
|
-12.06
|
-7.07
|
-3.69
|
-9.39
|
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 (%)
|
33.63
|
39.19
|
40.08
|
17.80
|
30.86
|
10.42
|
|||||
|
Asset Turnover
|
0.00
|
0.01
|
0.02
|
0.03
|
0.03
|
0.04
|
|||||
|
Receivable days
|
--
|
115.77
|
126.81
|
77.69
|
75.33
|
87.18
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
726.69
|
842.76
|
0.01
|
|||||
|
Payable days
|
--
|
527.63
|
1,818.46
|
2,937.54
|
4,243.03
|
5,066.43
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-1,691.65
|
-2,133.16
|
-3,324.93
|
-4,979.25
|