Market cap
$1 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.50
|
0.38
|
--
|
1.18
|
1.84
|
--
|
|||||
|
Cost of Revenue
|
1.33
|
0.35
|
0.35
|
0.89
|
1.54
|
--
|
|||||
|
Gross Profit
|
-0.85
|
0.03
|
-0.35
|
0.29
|
0.30
|
--
|
|||||
|
Operating Expenses
|
14.44
|
7.90
|
4.48
|
8.53
|
10.40
|
2.34
|
|||||
|
Operating Profit (EBIT)
|
-14.99
|
-7.90
|
-4.48
|
-8.25
|
-10.10
|
-2.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
1.46
|
|||||
|
Profit before Tax
|
-16.26
|
-7.99
|
-4.47
|
-8.24
|
-10.10
|
-0.88
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-16.79
|
-8.76
|
-5.66
|
-8.24
|
-10.10
|
-0.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-0.88
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
21.83
|
16.80
|
2.54
|
3.58
|
3.63
|
0.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
82.12
|
81.86
|
--
|
0.18
|
0.37
|
--
|
|||||
|
Current Liabilities
|
3.42
|
4.01
|
0.27
|
1.40
|
1.88
|
0.03
|
|||||
|
Total Liabilities
|
35.89
|
31.61
|
2.81
|
5.16
|
5.88
|
0.90
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
116.63
|
117.38
|
0.17
|
0.51
|
0.57
|
0.01
|
|||||
|
Current Assets
|
2.90
|
2.30
|
2.64
|
4.65
|
5.31
|
0.89
|
|||||
|
Total Assets
|
35.37
|
31.61
|
2.81
|
5.16
|
--
|
0.90
|
|||||
|
Total Debt*
|
0.40
|
0.50
|
--
|
0.37
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
12.36
|
2.37
|
3.25
|
3.43
|
0.85
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-0.98
|
-5.73
|
-8.51
|
-8.92
|
-1.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-0.12
|
-0.01
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
0.16
|
4.33
|
8.51
|
-0.53
|
0.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-1.51
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-15.04
|
-39.43
|
-10.15
|
-0.16
|
-0.20
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-39.41
|
-9.52
|
-0.16
|
-0.20
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
75.59
|
4.55
|
0.07
|
0.07
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.42
|
-10.28
|
-0.17
|
-0.18
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.42
|
-10.28
|
-0.17
|
-0.18
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-88.35
|
-174.43
|
-217.55
|
--
|
-82.10
|
|||||
|
ROE (%)
|
-86.93
|
-90.64
|
-184.96
|
-228.68
|
--
|
-82.10
|
|||||
|
ROA (%)
|
-82.49
|
-50.92
|
-142.01
|
-149.46
|
--
|
-50.86
|
|||||
|
EBIT Margin (%)
|
-574.02
|
-2,067.54
|
--
|
-701.11
|
-548.80
|
--
|
|||||
|
Net Margin (%)
|
-671.01
|
-2,293.46
|
--
|
-701.02
|
-548.70
|
-60.44
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
-1.00
|
-0.36
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
-76.69
|
45.79
|
18.35
|
--
|
36.68
|
|||||
|
Net Profit Growth (%)
|
--
|
-54.92
|
31.40
|
18.34
|
--
|
79.82
|
|||||
|
EPS Growth (%)
|
--
|
-2.88
|
-61.45
|
0.18
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
-95.05
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.04
|
-0.58
|
-188.23
|
-5,464.89
|
--
|
|||||
|
Price / Book Value
|
0.12
|
0.02
|
1.29
|
433.45
|
15,199.33
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
0.06
|
-0.31
|
-192.08
|
-5,559.26
|
--
|
|||||
|
Close Price ($)
|
13.00
|
36.25
|
147.05
|
765.00
|
27,200.00
|
--
|
|||||
|
High Price ($)
|
140.00
|
391.00
|
952.00
|
36,125.00
|
172,975.00
|
--
|
|||||
|
Low Price ($)
|
11.51
|
35.00
|
85.43
|
488.75
|
21,675.00
|
--
|
|||||
|
Market Cap ($ Cr)
|
0.50
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.03
|
--
|
0.10
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.03
|
--
|
0.05
|
--
|
--
|
|||||
|
Current Ratio
|
0.85
|
0.57
|
9.70
|
3.32
|
2.83
|
26.54
|
|||||
|
Quick Ratio
|
0.85
|
--
|
8.53
|
2.78
|
2.37
|
--
|
|||||
|
Interest Coverage
|
-21.58
|
-54.10
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Mar-21 | Dec-20 | Mar-20 | Dec-19 | Mar-19 | Mar-18 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
57.49
|
0.26
|
--
|
14.80
|
5.82
|
--
|
|||||
|
Asset Turnover
|
0.12
|
0.02
|
--
|
0.21
|
--
|
--
|
|||||
|
Receivable days
|
--
|
33.47
|
--
|
43.64
|
21.24
|
--
|
|||||
|
Inventory Days
|
--
|
332.90
|
557.73
|
332.59
|
204.55
|
--
|
|||||
|
Payable days
|
--
|
202.97
|
434.77
|
418.25
|
160.75
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
163.39
|
--
|
-42.03
|
65.04
|
--
|