Market cap
$16 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
15.1
Div. Yield
0 %
Income Statement ($ 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
|
1.12
|
1.34
|
0.91
|
0.54
|
1.26
|
|||||
|
Cost of Revenue
|
0.66
|
0.19
|
0.26
|
2.36
|
0.18
|
2.52
|
|||||
|
Gross Profit
|
0.57
|
0.93
|
1.07
|
-1.45
|
0.54
|
1.26
|
|||||
|
Operating Expenses
|
2.84
|
3.07
|
2.51
|
0.58
|
3.16
|
3.10
|
|||||
|
Operating Profit (EBIT)
|
-2.28
|
-2.13
|
-1.44
|
-2.03
|
-2.63
|
-1.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.25
|
-2.05
|
-1.31
|
-1.91
|
-2.67
|
-1.85
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.04
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-2.25
|
-2.05
|
-1.31
|
-1.91
|
-2.67
|
-1.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-2.67
|
-1.85
|
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
|
1.12
|
0.93
|
2.60
|
3.52
|
4.80
|
3.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.94
|
1.02
|
1.17
|
0.06
|
0.27
|
0.46
|
|||||
|
Current Liabilities
|
0.41
|
0.30
|
0.27
|
0.28
|
0.30
|
0.30
|
|||||
|
Total Liabilities
|
2.89
|
2.25
|
4.04
|
3.85
|
5.37
|
4.55
|
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
|
1.02
|
1.11
|
1.29
|
0.27
|
0.44
|
0.60
|
|||||
|
Current Assets
|
1.46
|
1.14
|
2.75
|
3.58
|
4.92
|
3.95
|
|||||
|
Total Assets
|
2.89
|
2.25
|
4.04
|
3.85
|
5.37
|
4.55
|
|||||
|
Total Debt*
|
1.09
|
1.17
|
1.30
|
0.27
|
0.46
|
0.65
|
|||||
|
Net Current Assets
|
1.04
|
0.85
|
2.48
|
3.30
|
4.62
|
3.65
|
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
|
--
|
-1.33
|
-0.79
|
-2.30
|
-2.18
|
-1.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
0.00
|
0.06
|
2.69
|
-2.78
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
0.31
|
0.48
|
3.45
|
0.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
3.96
|
--
|
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 ($)
|
-0.07
|
-0.06
|
-0.04
|
-0.06
|
-0.08
|
-0.06
|
|||||
|
Cash EPS ($)
|
--
|
-0.06
|
-0.03
|
-0.05
|
-0.08
|
-0.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.03
|
0.08
|
0.10
|
0.14
|
0.12
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.04
|
-0.02
|
-0.07
|
-0.07
|
-0.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.04
|
-0.02
|
-0.07
|
-0.07
|
-0.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-68.18
|
-34.12
|
-42.19
|
-55.09
|
-34.94
|
|||||
|
ROE (%)
|
-218.76
|
-115.64
|
-42.84
|
-45.90
|
-62.22
|
-40.53
|
|||||
|
ROA (%)
|
-70.97
|
-65.03
|
-33.24
|
-41.41
|
-53.86
|
-34.37
|
|||||
|
EBIT Margin (%)
|
-345.32
|
-182.44
|
-98.19
|
-209.80
|
-494.61
|
-146.18
|
|||||
|
Net Margin (%)
|
-343.85
|
-182.44
|
-98.19
|
-209.80
|
-494.61
|
-146.18
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-46.47
|
-0.16
|
0.47
|
0.69
|
-0.57
|
0.52
|
|||||
|
EBIT Growth (%)
|
-28.64
|
-55.99
|
31.28
|
28.51
|
-44.57
|
28.36
|
|||||
|
Net Profit Growth (%)
|
-28.09
|
-55.99
|
31.28
|
28.51
|
-44.57
|
21.13
|
|||||
|
EPS Growth (%)
|
-26.11
|
-0.55
|
0.31
|
0.29
|
-0.38
|
0.21
|
|||||
|
Book Value Growth (%)
|
-39.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-21.55
|
-43.71
|
-17.73
|
-23.72
|
-29.48
|
|||||
|
Price / Book Value
|
15.06
|
47.21
|
22.01
|
9.62
|
13.20
|
14.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-24.11
|
-23.98
|
-54.04
|
-18.22
|
-23.88
|
-31.18
|
|||||
|
Close Price ($)
|
0.52
|
1.31
|
1.71
|
1.01
|
1.91
|
1.72
|
|||||
|
High Price ($)
|
2.70
|
2.70
|
2.41
|
2.30
|
2.85
|
5.66
|
|||||
|
Low Price ($)
|
0.48
|
0.93
|
0.93
|
0.90
|
1.34
|
1.65
|
|||||
|
Market Cap ($ Cr)
|
16.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.25
|
0.50
|
0.08
|
0.10
|
0.17
|
|||||
|
Short term debt to equity ratio
|
0.14
|
0.16
|
0.05
|
0.06
|
0.04
|
0.05
|
|||||
|
Current Ratio
|
3.54
|
3.84
|
10.21
|
12.89
|
16.30
|
13.26
|
|||||
|
Quick Ratio
|
3.54
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-60.37
|
-244.97
|
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 (%)
|
31.79
|
36.45
|
49.28
|
110.31
|
109.25
|
65.84
|
|||||
|
Asset Turnover
|
0.21
|
0.36
|
0.34
|
0.20
|
0.11
|
0.24
|
|||||
|
Receivable days
|
--
|
173.77
|
227.22
|
319.84
|
480.93
|
206.76
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
213.75
|
94.72
|
9.44
|
143.41
|
7.23
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
199.52
|