Market cap
$8 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.35
|
0.72
|
0.30
|
0.12
|
0.11
|
0.03
|
|||||
|
Gross Profit
|
-0.35
|
-0.72
|
-0.30
|
-0.12
|
-0.11
|
-0.03
|
|||||
|
Operating Expenses
|
51.72
|
57.44
|
30.19
|
34.74
|
18.31
|
7.85
|
|||||
|
Operating Profit (EBIT)
|
-51.90
|
-58.16
|
-30.19
|
-34.74
|
-18.31
|
-7.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-50.49
|
-55.92
|
-26.56
|
-37.64
|
-19.47
|
-8.52
|
|||||
|
Provision for Tax
|
0.00
|
0.01
|
0.01
|
0.00
|
0.01
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-50.49
|
-55.92
|
-26.57
|
-37.64
|
-19.48
|
-8.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-8.52
|
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
|
-0.50
|
20.02
|
68.15
|
-2.13
|
-3.01
|
5.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.08
|
0.27
|
0.17
|
1.75
|
0.08
|
|||||
|
Current Liabilities
|
11.53
|
8.21
|
4.34
|
13.90
|
12.12
|
3.91
|
|||||
|
Total Liabilities
|
22.56
|
28.31
|
72.76
|
11.94
|
9.11
|
9.86
|
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
|
0.07
|
1.22
|
1.94
|
0.29
|
0.17
|
0.24
|
|||||
|
Current Assets
|
10.96
|
27.09
|
70.83
|
11.65
|
8.94
|
9.61
|
|||||
|
Total Assets
|
21.99
|
28.31
|
72.76
|
11.94
|
9.11
|
9.86
|
|||||
|
Total Debt*
|
0.04
|
0.27
|
0.46
|
4.62
|
1.93
|
2.14
|
|||||
|
Net Current Assets
|
--
|
18.89
|
66.49
|
-2.25
|
-3.18
|
5.70
|
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
|
--
|
-43.06
|
-25.24
|
-13.95
|
-12.74
|
-6.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-19.50
|
-0.25
|
6.60
|
5.21
|
-0.09
|
|||||
|
Cash from Financing Activities
|
--
|
0.03
|
83.56
|
16.44
|
-0.21
|
13.08
|
|||||
|
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 ($)
|
-10.18
|
-11.28
|
-0.66
|
-3.05
|
-0.02
|
-5.15
|
|||||
|
Cash EPS ($)
|
--
|
-11.13
|
-0.66
|
-3.04
|
-0.02
|
-5.13
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.04
|
1.71
|
--
|
--
|
3.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-8.69
|
-0.63
|
-1.13
|
-0.01
|
-3.91
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.69
|
-0.67
|
-1.13
|
-0.01
|
-3.96
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-125.81
|
-74.74
|
-5,368.36
|
-563.12
|
-171.32
|
|||||
|
ROE (%)
|
--
|
-126.85
|
-80.48
|
1,464.81
|
-1,364.20
|
-269.90
|
|||||
|
ROA (%)
|
-122.46
|
-110.66
|
-62.73
|
-357.64
|
-205.44
|
-136.06
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
5.74
|
-118.53
|
30.36
|
-95.33
|
-142.64
|
-32.46
|
|||||
|
Net Profit Growth (%)
|
-19.16
|
-110.50
|
29.43
|
-93.23
|
-128.60
|
-29.89
|
|||||
|
EPS Growth (%)
|
-852.75
|
-15.97
|
0.78
|
-151.04
|
1.00
|
0.11
|
|||||
|
Book Value Growth (%)
|
-109.10
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.07
|
-4.26
|
-0.89
|
-0.80
|
-0.01
|
|||||
|
Price / Book Value
|
1.96
|
0.19
|
1.66
|
-15.76
|
-5.17
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.56
|
0.39
|
-1.79
|
-1.26
|
-0.87
|
0.88
|
|||||
|
Close Price ($)
|
5.55
|
6.00
|
22.64
|
21.76
|
0.13
|
0.42
|
|||||
|
High Price ($)
|
39.92
|
46.00
|
155.28
|
80.00
|
0.54
|
2.07
|
|||||
|
Low Price ($)
|
4.52
|
5.48
|
18.00
|
0.06
|
0.09
|
0.31
|
|||||
|
Market Cap ($ Cr)
|
7.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
-2.16
|
-0.64
|
0.36
|
|||||
|
Short term debt to equity ratio
|
-0.07
|
0.01
|
0.00
|
-2.08
|
-0.64
|
0.35
|
|||||
|
Current Ratio
|
0.95
|
3.30
|
16.32
|
0.84
|
0.74
|
2.46
|
|||||
|
Quick Ratio
|
0.95
|
--
|
--
|
0.83
|
0.14
|
--
|
|||||
|
Interest Coverage
|
-9,182.19
|
--
|
-26.45
|
-40.54
|
-28.34
|
-10.10
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
153.84
|
10,786.67
|
22,909.68
|
--
|
|||||
|
Payable days
|
--
|
657.10
|
933.19
|
4,044.40
|
4,279.71
|
6,856.30
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|