Market cap
$42 Mln
Revenue (TTM)
$9 Mln
P/E Ratio
--
P/B Ratio
12
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9.42
|
8.97
|
8.63
|
9.83
|
8.81
|
10.30
|
|||||
|
Cost of Revenue
|
2.86
|
2.64
|
2.20
|
3.03
|
3.91
|
3.99
|
|||||
|
Gross Profit
|
6.56
|
6.33
|
6.43
|
6.79
|
4.90
|
6.31
|
|||||
|
Operating Expenses
|
10.66
|
12.03
|
13.19
|
13.90
|
13.73
|
13.69
|
|||||
|
Operating Profit (EBIT)
|
-4.10
|
-5.70
|
-6.76
|
-7.11
|
-8.83
|
-7.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.14
|
-5.72
|
-4.71
|
-6.98
|
-8.77
|
-6.88
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.05
|
-0.07
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-4.14
|
-5.72
|
-4.71
|
-6.93
|
-8.71
|
-6.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.05
|
0.07
|
0.06
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-6.82
|
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
|
3.47
|
2.81
|
5.83
|
8.01
|
10.23
|
16.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.48
|
0.86
|
0.22
|
0.28
|
0.40
|
0.50
|
|||||
|
Current Liabilities
|
4.40
|
4.13
|
3.74
|
3.08
|
3.30
|
3.10
|
|||||
|
Total Liabilities
|
12.75
|
7.81
|
9.80
|
11.37
|
13.70
|
19.81
|
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
|
0.23
|
0.33
|
0.51
|
0.58
|
0.73
|
0.88
|
|||||
|
Current Assets
|
8.12
|
7.48
|
9.29
|
10.79
|
12.97
|
18.93
|
|||||
|
Total Assets
|
16.46
|
7.81
|
9.80
|
11.37
|
13.70
|
19.81
|
|||||
|
Total Debt*
|
0.62
|
1.02
|
0.35
|
0.40
|
0.50
|
0.59
|
|||||
|
Net Current Assets
|
--
|
3.35
|
5.54
|
7.72
|
9.67
|
15.84
|
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
|
--
|
-2.92
|
-2.92
|
-5.33
|
-6.03
|
-4.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
2.97
|
-2.97
|
-0.01
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
0.79
|
0.23
|
2.56
|
-0.01
|
4.57
|
|||||
|
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 ($)
|
-0.05
|
-0.07
|
-0.06
|
-0.09
|
-0.13
|
-0.10
|
|||||
|
Cash EPS ($)
|
--
|
-0.07
|
-0.06
|
-0.09
|
-0.12
|
-0.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.03
|
0.07
|
0.11
|
0.15
|
0.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.04
|
-0.04
|
-0.07
|
-0.09
|
-0.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.04
|
-0.04
|
-0.07
|
-0.09
|
-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 (%)
|
--
|
-114.28
|
-64.61
|
-72.44
|
-62.91
|
-39.99
|
|||||
|
ROE (%)
|
-131.89
|
-132.38
|
-68.09
|
-75.98
|
-65.48
|
-41.87
|
|||||
|
ROA (%)
|
-29.30
|
-65.01
|
-44.53
|
-55.27
|
-51.96
|
-34.63
|
|||||
|
EBIT Margin (%)
|
-43.56
|
-63.48
|
-54.62
|
-71.04
|
-99.62
|
-66.57
|
|||||
|
Net Margin (%)
|
-43.98
|
-63.76
|
-54.62
|
-70.51
|
-98.87
|
-66.17
|
|||||
|
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 (%)
|
3.72
|
0.04
|
-0.12
|
0.12
|
-0.15
|
0.90
|
|||||
|
EBIT Growth (%)
|
16.91
|
-20.85
|
32.48
|
20.43
|
-27.89
|
7.96
|
|||||
|
Net Profit Growth (%)
|
40.59
|
-21.40
|
31.97
|
20.41
|
-27.69
|
7.07
|
|||||
|
EPS Growth (%)
|
43.65
|
-0.15
|
0.34
|
0.27
|
-0.28
|
0.12
|
|||||
|
Book Value Growth (%)
|
-8.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.92
|
-15.89
|
-7.55
|
-3.82
|
-21.02
|
|||||
|
Price / Book Value
|
12.02
|
7.97
|
12.84
|
6.53
|
3.25
|
8.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.86
|
-4.05
|
-15.39
|
-6.76
|
-1.92
|
-16.98
|
|||||
|
Close Price ($)
|
--
|
0.27
|
0.96
|
0.69
|
0.48
|
2.06
|
|||||
|
High Price ($)
|
--
|
1.39
|
1.10
|
1.35
|
2.20
|
4.85
|
|||||
|
Low Price ($)
|
--
|
0.23
|
0.54
|
0.42
|
0.41
|
1.47
|
|||||
|
Market Cap ($ Cr)
|
41.73
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.36
|
0.06
|
0.05
|
0.05
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.06
|
0.02
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.85
|
1.81
|
2.48
|
3.51
|
3.93
|
6.11
|
|||||
|
Quick Ratio
|
1.14
|
0.89
|
1.49
|
2.65
|
3.39
|
5.62
|
|||||
|
Interest Coverage
|
-97.29
|
-222.53
|
--
|
--
|
-160.65
|
-419.30
|
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 (%)
|
11.18
|
7.87
|
5.51
|
3.18
|
7.88
|
9.15
|
|||||
|
Asset Turnover
|
0.67
|
1.02
|
0.82
|
0.78
|
0.53
|
0.52
|
|||||
|
Receivable days
|
--
|
24.05
|
16.68
|
18.70
|
33.95
|
35.87
|
|||||
|
Inventory Days
|
--
|
517.58
|
528.36
|
266.61
|
155.91
|
181.20
|
|||||
|
Payable days
|
--
|
169.30
|
176.48
|
180.91
|
144.16
|
93.51
|
|||||
|
Cash Conversion Cycle
|
--
|
372.32
|
368.55
|
104.40
|
45.70
|
123.56
|