Market cap
$78 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.50
|
0.20
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
-0.15
|
0.62
|
0.77
|
0.89
|
0.65
|
0.03
|
|||||
|
Gross Profit
|
0.32
|
-0.41
|
-0.77
|
-0.89
|
-0.65
|
-0.03
|
|||||
|
Operating Expenses
|
38.58
|
12.88
|
7.08
|
9.24
|
8.08
|
4.47
|
|||||
|
Operating Profit (EBIT)
|
-36.22
|
-13.29
|
-7.86
|
-10.13
|
-8.74
|
-4.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-385.34
|
-270.34
|
-9.33
|
-9.87
|
-4.64
|
-4.66
|
|||||
|
Provision for Tax
|
12.17
|
12.17
|
-0.03
|
-0.03
|
-5.42
|
0.17
|
|||||
|
Profit after Tax (Net Income)
|
-397.51
|
-282.50
|
-9.30
|
-9.84
|
-4.64
|
-4.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-4.66
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
157.28
|
264.38
|
2.00
|
7.93
|
9.64
|
3.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.17
|
--
|
0.13
|
0.16
|
0.19
|
0.70
|
|||||
|
Current Liabilities
|
2.90
|
4.70
|
5.19
|
3.69
|
2.01
|
2.77
|
|||||
|
Total Liabilities
|
163.25
|
269.08
|
7.31
|
11.79
|
11.84
|
5.90
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
144.82
|
0.08
|
4.14
|
6.95
|
7.42
|
4.29
|
|||||
|
Current Assets
|
15.53
|
11.23
|
3.17
|
4.84
|
4.42
|
1.61
|
|||||
|
Total Assets
|
163.25
|
269.08
|
7.31
|
11.79
|
11.84
|
5.90
|
|||||
|
Total Debt*
|
--
|
3.08
|
3.76
|
--
|
--
|
0.70
|
|||||
|
Net Current Assets
|
12.63
|
14.19
|
-2.01
|
1.15
|
2.42
|
-1.16
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-16.72
|
-6.93
|
-8.51
|
-6.43
|
-3.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-189.16
|
-1.16
|
-0.70
|
-3.12
|
-2.34
|
|||||
|
Cash from Financing Activities
|
--
|
215.51
|
5.91
|
8.03
|
12.24
|
5.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-13.06
|
-11.16
|
-1,367.09
|
-4,278.97
|
-3,314.04
|
-3,331.72
|
|||||
|
Cash EPS ($)
|
--
|
-11.16
|
-1,253.28
|
-3,832.24
|
-2,846.49
|
-3,311.22
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.45
|
293.55
|
3,449.69
|
6,886.52
|
2,240.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.66
|
-1,019.05
|
-3,698.83
|
-4,595.11
|
-2,248.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.66
|
-1,039.46
|
-4,002.42
|
-5,132.50
|
-3,868.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-206.79
|
-135.77
|
-111.99
|
-68.85
|
-156.34
|
|||||
|
ROE (%)
|
-188.55
|
-212.11
|
-187.23
|
-111.99
|
-72.62
|
-177.12
|
|||||
|
ROA (%)
|
-435.99
|
-204.42
|
-97.33
|
-83.30
|
-52.30
|
-114.68
|
|||||
|
EBIT Margin (%)
|
-13,833.88
|
-132,210.42
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-15,914.89
|
-138,400.02
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
0.17
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
1,064.46
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-8,439.09
|
-3,441.02
|
22.80
|
-197.41
|
26.19
|
-92.15
|
|||||
|
Net Profit Growth (%)
|
-54,854.30
|
-2,938.90
|
5.54
|
-112.12
|
0.53
|
-98.73
|
|||||
|
EPS Growth (%)
|
98.70
|
0.99
|
0.68
|
-0.29
|
0.01
|
-0.99
|
|||||
|
Book Value Growth (%)
|
-85.07
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.18
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Price / Book Value
|
0.29
|
0.19
|
0.01
|
0.00
|
0.00
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.19
|
-0.16
|
-0.43
|
0.34
|
1.56
|
--
|
|||||
|
Close Price ($)
|
1.06
|
2.03
|
618.00
|
2,745.60
|
7,986.00
|
--
|
|||||
|
High Price ($)
|
18.23
|
690.00
|
5,446.32
|
13,464.00
|
23,892.00
|
--
|
|||||
|
Low Price ($)
|
0.96
|
1.93
|
510.00
|
2,508.00
|
5,411.34
|
--
|
|||||
|
Market Cap ($ Cr)
|
77.87
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.01
|
1.89
|
--
|
--
|
0.22
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
1.89
|
--
|
--
|
0.22
|
|||||
|
Current Ratio
|
5.35
|
2.39
|
0.61
|
1.31
|
2.20
|
0.58
|
|||||
|
Quick Ratio
|
5.29
|
2.25
|
0.25
|
0.85
|
2.11
|
0.54
|
|||||
|
Interest Coverage
|
-1,396.07
|
-647.69
|
-4.47
|
-71.47
|
-2.51
|
-26.84
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-07 | Dec-06 | Dec-05 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
15.89
|
348.80
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.03
|
0.00
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
728.69
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
743.27
|
844.05
|
388.29
|
85.88
|
776.30
|
|||||
|
Payable days
|
--
|
463.55
|
417.84
|
274.03
|
375.91
|
5,761.37
|
|||||
|
Cash Conversion Cycle
|
--
|
1,008.40
|
--
|
--
|
--
|
--
|