Market cap
$10 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
5.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.06
|
0.02
|
--
|
1.98
|
4.29
|
2.29
|
|||||
|
Cost of Revenue
|
2.46
|
3.64
|
--
|
5.24
|
3.92
|
3.01
|
|||||
|
Gross Profit
|
-2.41
|
-3.62
|
--
|
1.98
|
4.29
|
2.29
|
|||||
|
Operating Expenses
|
55.01
|
60.11
|
61.04
|
94.71
|
74.92
|
42.74
|
|||||
|
Operating Profit (EBIT)
|
-56.52
|
-63.73
|
-61.04
|
-92.73
|
-70.63
|
-40.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
10.72
|
--
|
|||||
|
Profit before Tax
|
-49.56
|
-61.44
|
-52.79
|
-83.41
|
-58.21
|
-55.32
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
9.51
|
-12.42
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-49.56
|
-61.44
|
-52.79
|
-71.06
|
-45.79
|
-55.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-58.21
|
-55.32
|
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
|
-3.40
|
5.59
|
25.65
|
66.91
|
127.26
|
60.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
20.74
|
31.66
|
59.05
|
39.90
|
35.48
|
21.78
|
|||||
|
Current Liabilities
|
15.77
|
13.97
|
13.15
|
12.67
|
18.05
|
14.54
|
|||||
|
Total Liabilities
|
48.87
|
51.22
|
97.84
|
119.48
|
180.79
|
96.70
|
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
|
20.10
|
27.95
|
38.88
|
48.28
|
78.21
|
37.96
|
|||||
|
Current Assets
|
13.01
|
23.27
|
58.96
|
71.20
|
102.58
|
58.75
|
|||||
|
Total Assets
|
48.87
|
51.22
|
97.84
|
119.48
|
180.79
|
96.70
|
|||||
|
Total Debt*
|
20.23
|
28.89
|
33.64
|
37.67
|
37.09
|
22.73
|
|||||
|
Net Current Assets
|
-2.76
|
9.30
|
45.82
|
58.53
|
84.53
|
45.65
|
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
|
--
|
-43.44
|
-41.40
|
-52.40
|
-34.90
|
-34.64
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.18
|
0.03
|
30.08
|
-81.96
|
-5.54
|
|||||
|
Cash from Financing Activities
|
--
|
11.76
|
53.73
|
0.78
|
118.55
|
68.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1.70
|
--
|
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 ($)
|
-1.88
|
-2.73
|
-11.49
|
-1.59
|
-10.45
|
-12.67
|
|||||
|
Cash EPS ($)
|
--
|
-2.57
|
-10.21
|
-1.48
|
-9.55
|
-11.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.25
|
5.58
|
1.50
|
29.04
|
13.83
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.93
|
-9.01
|
-1.17
|
-7.96
|
-7.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.94
|
-9.01
|
-1.44
|
-17.40
|
-9.20
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-131.04
|
-64.43
|
-52.84
|
-37.01
|
-287.80
|
|||||
|
ROE (%)
|
--
|
-393.35
|
-114.06
|
-73.19
|
-48.81
|
-6,652.92
|
|||||
|
ROA (%)
|
-77.81
|
-82.43
|
-48.58
|
-47.33
|
-33.00
|
-76.28
|
|||||
|
EBIT Margin (%)
|
-91,136.36
|
-279,263.64
|
--
|
-3,375.38
|
-1,647.90
|
-2,414.62
|
|||||
|
Net Margin (%)
|
-90,116.36
|
-279,263.64
|
--
|
-3,592.42
|
-305.19
|
-2,414.62
|
|||||
|
Cash Profit Margin (%)
|
-0.04
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-99.06
|
--
|
-1.00
|
-0.54
|
0.87
|
4.81
|
|||||
|
EBIT Growth (%)
|
-13.00
|
-1.17
|
9.05
|
5.47
|
-27.68
|
-124.02
|
|||||
|
Net Profit Growth (%)
|
-99.06
|
-16.38
|
25.71
|
-55.18
|
17.22
|
-178.52
|
|||||
|
EPS Growth (%)
|
81.34
|
0.76
|
-6.22
|
0.85
|
0.18
|
0.08
|
|||||
|
Book Value Growth (%)
|
-111.55
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.38
|
-0.31
|
-0.41
|
-0.13
|
-0.78
|
|||||
|
Price / Book Value
|
5.45
|
4.18
|
0.63
|
0.44
|
0.05
|
0.71
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.28
|
-0.62
|
-0.03
|
-0.51
|
0.83
|
-0.16
|
|||||
|
Close Price ($)
|
1.10
|
1.04
|
3.51
|
6.60
|
14.10
|
98.60
|
|||||
|
High Price ($)
|
2.88
|
5.10
|
16.94
|
21.10
|
100.00
|
105.40
|
|||||
|
Low Price ($)
|
0.77
|
1.04
|
1.52
|
2.70
|
12.00
|
95.80
|
|||||
|
Market Cap ($ Cr)
|
10.36
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
5.17
|
1.31
|
0.56
|
0.29
|
0.38
|
|||||
|
Short term debt to equity ratio
|
-2.20
|
0.95
|
0.19
|
0.06
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
0.83
|
1.67
|
4.49
|
5.62
|
5.68
|
4.04
|
|||||
|
Quick Ratio
|
0.83
|
--
|
4.46
|
--
|
5.50
|
3.86
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-18.02
|
-5,029.00
|
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 (%)
|
1,012.73
|
7,250.00
|
--
|
895.05
|
14.61
|
21.08
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
--
|
0.01
|
0.03
|
0.03
|
|||||
|
Receivable days
|
--
|
28,223.86
|
--
|
1,692.37
|
47.25
|
63.77
|
|||||
|
Inventory Days
|
--
|
33.64
|
--
|
229.08
|
274.50
|
159.45
|
|||||
|
Payable days
|
--
|
220.79
|
--
|
122.48
|
347.27
|
370.16
|
|||||
|
Cash Conversion Cycle
|
--
|
28,036.72
|
--
|
1,798.98
|
-25.52
|
-146.95
|