Market cap
$71 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
0.19
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.66
|
0.75
|
0.28
|
0.22
|
0.18
|
0.13
|
|||||
|
Gross Profit
|
-0.66
|
-0.75
|
-0.28
|
-0.22
|
-0.18
|
-0.13
|
|||||
|
Operating Expenses
|
16.66
|
13.79
|
11.18
|
13.05
|
11.80
|
18.10
|
|||||
|
Operating Profit (EBIT)
|
-17.32
|
-14.53
|
-11.47
|
-13.27
|
-11.98
|
-18.23
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.00
|
--
|
|||||
|
Profit before Tax
|
-29.77
|
-27.33
|
-12.66
|
-7.75
|
-11.12
|
-16.14
|
|||||
|
Provision for Tax
|
--
|
--
|
-12.66
|
--
|
-0.67
|
0.13
|
|||||
|
Profit after Tax (Net Income)
|
-29.77
|
-27.33
|
-12.66
|
-7.75
|
-11.12
|
-16.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-20.78
|
-27.33
|
-12.66
|
-7.75
|
-11.12
|
-16.14
|
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
|
177.03
|
181.53
|
133.12
|
140.44
|
141.97
|
126.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.38
|
1.38
|
1.47
|
1.61
|
1.38
|
1.46
|
|||||
|
Current Liabilities
|
7.56
|
11.62
|
11.76
|
7.78
|
25.06
|
5.32
|
|||||
|
Total Liabilities
|
193.53
|
194.53
|
146.36
|
149.83
|
168.41
|
132.98
|
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
|
147.13
|
145.66
|
141.49
|
138.22
|
92.32
|
17.37
|
|||||
|
Current Assets
|
38.84
|
48.87
|
4.86
|
11.61
|
76.09
|
115.61
|
|||||
|
Total Assets
|
224.81
|
194.53
|
146.36
|
149.83
|
168.41
|
132.98
|
|||||
|
Total Debt*
|
0.13
|
6.28
|
0.24
|
0.36
|
0.09
|
0.24
|
|||||
|
Net Current Assets
|
--
|
37.25
|
-6.90
|
3.84
|
51.03
|
110.29
|
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
|
--
|
-9.90
|
-5.81
|
-11.43
|
-13.18
|
-16.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.43
|
-4.64
|
-58.30
|
-52.79
|
-2.11
|
|||||
|
Cash from Financing Activities
|
--
|
65.63
|
3.87
|
5.38
|
25.87
|
83.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-40.10
|
--
|
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 ($)
|
-0.29
|
-0.26
|
-0.22
|
-0.14
|
-0.23
|
-0.47
|
|||||
|
Cash EPS ($)
|
--
|
-0.25
|
-0.21
|
-0.14
|
-0.23
|
-0.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.72
|
2.27
|
2.54
|
2.93
|
3.68
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.09
|
-0.10
|
-0.21
|
-0.27
|
-0.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.20
|
-0.20
|
-1.26
|
-1.36
|
-0.59
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.02
|
-9.23
|
-5.48
|
-8.28
|
-17.52
|
|||||
|
ROE (%)
|
-16.61
|
-17.37
|
-9.25
|
-5.49
|
-8.29
|
-17.58
|
|||||
|
ROA (%)
|
-15.28
|
-16.03
|
-8.55
|
-4.87
|
-7.38
|
-16.56
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
-4,144.92
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-4,144.92
|
-1,107.67
|
--
|
|||||
|
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 (%)
|
--
|
--
|
-1.00
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-145.39
|
-115.90
|
-63.30
|
30.30
|
30.64
|
-15.25
|
|||||
|
Net Profit Growth (%)
|
-138.45
|
-115.90
|
-63.30
|
30.30
|
31.11
|
31.52
|
|||||
|
EPS Growth (%)
|
-51.58
|
-0.19
|
-0.55
|
0.39
|
0.51
|
0.43
|
|||||
|
Book Value Growth (%)
|
-21.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.90
|
-3.28
|
-4.00
|
-3.44
|
-4.57
|
|||||
|
Price / Book Value
|
0.42
|
0.44
|
0.31
|
0.22
|
0.27
|
0.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.87
|
-1.39
|
-3.02
|
-2.73
|
3.36
|
2.58
|
|||||
|
Close Price ($)
|
--
|
0.75
|
0.71
|
0.56
|
0.79
|
2.15
|
|||||
|
High Price ($)
|
--
|
3.75
|
0.92
|
1.40
|
2.54
|
11.45
|
|||||
|
Low Price ($)
|
--
|
0.45
|
0.40
|
0.48
|
0.77
|
2.11
|
|||||
|
Market Cap ($ Cr)
|
71.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.03
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
5.14
|
4.20
|
0.41
|
1.49
|
3.04
|
21.72
|
|||||
|
Quick Ratio
|
5.14
|
4.19
|
0.37
|
1.49
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-16.65
|
-7.70
|
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
|
--
|
--
|
--
|
0.00
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
154.92
|
295.80
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
3,310.78
|
9,950.49
|
23,935.44
|
26,430.91
|
6,710.77
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|