Market cap
$97 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1.01
|
0.05
|
0.09
|
0.11
|
0.10
|
0.08
|
|||||
|
Gross Profit
|
-0.66
|
-0.05
|
-0.09
|
-0.11
|
-0.10
|
-0.08
|
|||||
|
Operating Expenses
|
17.87
|
14.74
|
11.53
|
9.75
|
13.28
|
11.36
|
|||||
|
Operating Profit (EBIT)
|
-18.51
|
-14.74
|
-11.63
|
-9.86
|
-13.28
|
-11.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-16.34
|
-13.14
|
-11.44
|
-10.74
|
-13.17
|
-11.31
|
|||||
|
Provision for Tax
|
--
|
--
|
0.18
|
--
|
-118.00
|
-0.04
|
|||||
|
Profit after Tax (Net Income)
|
-16.34
|
-13.14
|
-11.44
|
-10.74
|
-13.17
|
-11.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-13.17
|
-11.31
|
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
|
68.93
|
77.55
|
3.53
|
4.50
|
7.29
|
14.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.55
|
0.57
|
0.04
|
0.04
|
0.18
|
0.40
|
|||||
|
Current Liabilities
|
3.89
|
3.42
|
2.46
|
3.79
|
2.07
|
1.98
|
|||||
|
Total Liabilities
|
77.25
|
81.54
|
6.03
|
8.33
|
9.54
|
16.77
|
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
|
1.19
|
1.72
|
0.21
|
0.41
|
0.72
|
0.89
|
|||||
|
Current Assets
|
72.17
|
79.82
|
5.82
|
7.92
|
8.81
|
15.88
|
|||||
|
Total Assets
|
145.54
|
81.54
|
6.03
|
8.33
|
9.54
|
16.77
|
|||||
|
Total Debt*
|
0.88
|
0.87
|
0.11
|
0.23
|
0.46
|
0.68
|
|||||
|
Net Current Assets
|
--
|
76.40
|
3.36
|
4.14
|
6.75
|
13.90
|
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
|
--
|
-13.05
|
-8.83
|
-8.53
|
-11.55
|
-9.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-72.38
|
1.54
|
1.97
|
-3.84
|
3.20
|
|||||
|
Cash from Financing Activities
|
--
|
86.24
|
7.94
|
6.56
|
4.32
|
4.32
|
|||||
|
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 ($)
|
-0.26
|
-0.20
|
-0.67
|
-0.89
|
-1.71
|
-1.59
|
|||||
|
Cash EPS ($)
|
-0.25
|
-0.19
|
-0.67
|
-0.88
|
-1.69
|
-1.58
|
|||||
|
Adjusted Book Value ($)
|
1.03
|
1.15
|
0.21
|
0.37
|
0.94
|
2.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.19
|
-0.52
|
-0.70
|
-1.50
|
-1.32
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.20
|
-0.52
|
-0.71
|
-1.51
|
-1.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.03
|
-273.33
|
-172.07
|
-115.45
|
-56.31
|
|||||
|
ROE (%)
|
-22.31
|
-32.42
|
-284.97
|
-182.19
|
-121.53
|
-58.48
|
|||||
|
ROA (%)
|
-18.01
|
-30.01
|
-159.40
|
-120.24
|
-100.12
|
-52.56
|
|||||
|
EBIT Margin (%)
|
-4,722.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-4,722.25
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.15
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
311.90
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-28.57
|
-14.85
|
-6.55
|
20.07
|
-18.77
|
-24.47
|
|||||
|
Net Profit Growth (%)
|
-28.57
|
-14.85
|
-6.55
|
18.44
|
-16.40
|
-23.38
|
|||||
|
EPS Growth (%)
|
58.90
|
0.71
|
0.24
|
0.48
|
-0.07
|
-0.23
|
|||||
|
Book Value Growth (%)
|
23.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-10.22
|
-1.67
|
-1.85
|
-1.76
|
-4.71
|
|||||
|
Price / Book Value
|
1.44
|
1.73
|
5.40
|
4.42
|
3.19
|
3.71
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.89
|
-4.32
|
-1.21
|
-1.29
|
-1.16
|
-3.43
|
|||||
|
Close Price ($)
|
1.95
|
2.00
|
1.12
|
1.64
|
3.01
|
7.50
|
|||||
|
High Price ($)
|
4.67
|
4.67
|
2.35
|
4.37
|
9.25
|
10.69
|
|||||
|
Low Price ($)
|
1.60
|
1.11
|
0.82
|
1.00
|
3.00
|
4.31
|
|||||
|
Market Cap ($ Cr)
|
96.72
|
--
|
--
|
--
|
--
|
--
|
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
|
0.03
|
0.05
|
0.06
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.02
|
0.04
|
0.04
|
0.02
|
|||||
|
Current Ratio
|
18.56
|
23.33
|
2.37
|
2.09
|
4.26
|
8.00
|
|||||
|
Quick Ratio
|
17.82
|
23.16
|
2.37
|
2.10
|
4.31
|
8.09
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-0.10
|
-257.11
|
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 (%)
|
50.87
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
2,269.21
|
-84.29
|
-249.82
|
-495.95
|
-430.13
|
|||||
|
Payable days
|
--
|
2,626.69
|
1,047.59
|
814.92
|
707.22
|
1,331.24
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|