Market cap
$2 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
0
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.65
|
0.82
|
2.52
|
0.06
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.13
|
0.18
|
1.47
|
1.19
|
0.01
|
0.00
|
|||||
|
Gross Profit
|
0.52
|
0.63
|
1.06
|
-1.13
|
-0.01
|
0.00
|
|||||
|
Operating Expenses
|
8.69
|
6.98
|
57.54
|
34.91
|
13.48
|
3.42
|
|||||
|
Operating Profit (EBIT)
|
-8.17
|
-6.34
|
-56.49
|
-36.03
|
-13.48
|
-3.42
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.20
|
-14.03
|
-59.74
|
-37.42
|
-13.42
|
-3.42
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
-1.05
|
-0.01
|
-0.06
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-10.20
|
-14.03
|
-58.69
|
-37.41
|
-13.42
|
-3.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
13.47
|
15.76
|
9.61
|
-5.60
|
22.39
|
1.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
0.02
|
0.28
|
68.92
|
--
|
--
|
|||||
|
Current Liabilities
|
2.94
|
9.14
|
18.29
|
17.19
|
3.92
|
1.64
|
|||||
|
Total Liabilities
|
19.37
|
24.93
|
28.18
|
87.52
|
26.31
|
3.08
|
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
|
9.91
|
18.86
|
27.23
|
81.68
|
0.05
|
0.01
|
|||||
|
Current Assets
|
6.52
|
6.07
|
0.95
|
5.84
|
26.26
|
3.07
|
|||||
|
Total Assets
|
22.94
|
24.92
|
28.18
|
87.52
|
26.31
|
3.08
|
|||||
|
Total Debt*
|
0.19
|
0.05
|
9.45
|
9.89
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
-3.07
|
-17.34
|
-11.35
|
22.34
|
1.44
|
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
|
--
|
-9.68
|
-10.50
|
-13.58
|
-8.68
|
-2.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.03
|
-8.65
|
-0.03
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
14.45
|
6.74
|
1.04
|
32.53
|
-0.33
|
|||||
|
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 ($)
|
-8.04
|
-8.04
|
-4.28
|
-2,118.81
|
-67.03
|
-854.77
|
|||||
|
Cash EPS ($)
|
--
|
--
|
-4.27
|
-2,092.41
|
-66.95
|
-854.34
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
4.80
|
346.95
|
--
|
1,425.99
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
-2.95
|
-378.91
|
-24.33
|
-552.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
-2.95
|
-379.94
|
-24.43
|
-553.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
--
|
-80.48
|
-502.88
|
-280.52
|
-112.61
|
|||||
|
ROE (%)
|
-69.76
|
-69.76
|
-110.60
|
-2,928.31
|
-445.73
|
-112.61
|
|||||
|
ROA (%)
|
-37.24
|
-37.24
|
-52.84
|
-101.45
|
-65.73
|
-91.31
|
|||||
|
EBIT Margin (%)
|
-1,087.26
|
-1,087.26
|
-1,628.81
|
-2,310.85
|
-62,859.25
|
--
|
|||||
|
Net Margin (%)
|
-1,578.79
|
-1,578.79
|
-1,720.98
|
-2,325.21
|
-63,986.48
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.13
|
-0.13
|
--
|
--
|
--
|
--
|
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 (%)
|
-51.33
|
-51.33
|
-0.68
|
42.17
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
49.74
|
49.74
|
77.23
|
-58.71
|
-173.85
|
-292.70
|
|||||
|
Net Profit Growth (%)
|
76.92
|
-74.10
|
76.09
|
-56.89
|
-178.76
|
-292.70
|
|||||
|
EPS Growth (%)
|
99.30
|
99.30
|
1.00
|
-30.61
|
0.92
|
-1.85
|
|||||
|
Book Value Growth (%)
|
101.89
|
101.89
|
--
|
--
|
--
|
--
|
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
|
-0.36
|
0.00
|
--
|
--
|
|||||
|
Price / Book Value
|
0.19
|
0.19
|
0.32
|
0.00
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.47
|
-0.47
|
0.00
|
-0.15
|
--
|
--
|
|||||
|
Close Price ($)
|
1.13
|
1.13
|
78.00
|
2,677.50
|
--
|
--
|
|||||
|
High Price ($)
|
270.00
|
270.00
|
4,420.00
|
563,040.00
|
--
|
--
|
|||||
|
Low Price ($)
|
0.88
|
0.88
|
68.50
|
1,340.88
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
2.42
|
2.42
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.00
|
0.98
|
-1.76
|
--
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.00
|
0.98
|
-1.73
|
--
|
|||||
|
Current Ratio
|
2.21
|
2.21
|
0.66
|
0.05
|
0.34
|
6.69
|
|||||
|
Quick Ratio
|
2.14
|
2.14
|
0.65
|
0.05
|
0.32
|
6.69
|
|||||
|
Interest Coverage
|
-31.79
|
-31.79
|
-17.68
|
-41.44
|
-54.72
|
--
|
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 (%)
|
0.36
|
0.36
|
36.41
|
3.82
|
256.10
|
--
|
|||||
|
Asset Turnover
|
0.02
|
0.02
|
0.03
|
0.04
|
0.00
|
--
|
|||||
|
Receivable days
|
--
|
--
|
88.06
|
17.80
|
579.69
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
214.24
|
53.22
|
56.08
|
20,492.46
|
|||||
|
Payable days
|
--
|
--
|
5,550.33
|
1,129.14
|
1,046.56
|
56,310.30
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-5,248.04
|
-1,058.11
|
-410.79
|
--
|