Market cap
$10 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.37
|
12.19
|
14.57
|
13.75
|
14.87
|
5.68
|
|||||
|
Cost of Revenue
|
3.64
|
5.13
|
7.04
|
11.88
|
8.92
|
3.27
|
|||||
|
Gross Profit
|
4.74
|
7.07
|
7.53
|
1.87
|
5.95
|
2.41
|
|||||
|
Operating Expenses
|
11.93
|
12.05
|
19.97
|
22.50
|
38.26
|
18.49
|
|||||
|
Operating Profit (EBIT)
|
-7.19
|
-4.98
|
-12.44
|
-20.63
|
-32.31
|
-16.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.17
|
-4.75
|
-10.73
|
-16.80
|
-32.40
|
-10.91
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
3.64
|
0.09
|
-1.37
|
|||||
|
Profit after Tax (Net Income)
|
-7.17
|
-4.75
|
-10.73
|
-16.80
|
-32.40
|
-9.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-10.91
|
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
|
4.93
|
4.64
|
3.47
|
4.08
|
15.26
|
42.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.05
|
0.12
|
0.24
|
2.10
|
2.55
|
0.29
|
|||||
|
Current Liabilities
|
1.81
|
1.32
|
3.50
|
4.53
|
4.68
|
5.59
|
|||||
|
Total Liabilities
|
8.60
|
6.08
|
7.21
|
10.71
|
22.49
|
47.95
|
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
|
1.04
|
0.61
|
0.91
|
5.17
|
9.77
|
24.27
|
|||||
|
Current Assets
|
5.74
|
5.47
|
6.29
|
5.54
|
12.71
|
23.68
|
|||||
|
Total Assets
|
12.53
|
6.08
|
7.21
|
10.71
|
22.49
|
47.95
|
|||||
|
Total Debt*
|
0.13
|
0.19
|
0.32
|
0.72
|
1.49
|
0.67
|
|||||
|
Net Current Assets
|
--
|
4.15
|
2.79
|
1.01
|
8.03
|
18.08
|
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
|
--
|
-5.61
|
-4.58
|
-4.69
|
-16.02
|
-12.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.11
|
--
|
1.01
|
10.04
|
6.63
|
|||||
|
Cash from Financing Activities
|
--
|
5.26
|
6.34
|
3.44
|
1.92
|
9.57
|
|||||
|
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 ($)
|
-0.68
|
-0.51
|
-2.51
|
-2.35
|
-6.31
|
-43.10
|
|||||
|
Cash EPS ($)
|
--
|
-0.49
|
-1.60
|
-1.85
|
-5.72
|
-36.92
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.50
|
0.81
|
0.57
|
2.97
|
190.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.61
|
-1.07
|
-0.66
|
-3.12
|
-54.27
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.62
|
-1.07
|
-0.67
|
-3.32
|
-55.34
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-110.34
|
-249.81
|
-155.90
|
-108.94
|
-42.91
|
|||||
|
ROE (%)
|
-149.98
|
-117.33
|
-284.22
|
-173.68
|
-113.03
|
-50.03
|
|||||
|
ROA (%)
|
-70.21
|
-71.55
|
-119.73
|
-101.17
|
-91.99
|
-32.94
|
|||||
|
EBIT Margin (%)
|
-56.78
|
-38.97
|
-71.17
|
-152.96
|
-167.63
|
-283.13
|
|||||
|
Net Margin (%)
|
-85.62
|
-38.98
|
-73.62
|
-122.15
|
-217.90
|
-168.04
|
|||||
|
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 (%)
|
-38.46
|
-0.16
|
0.06
|
-0.08
|
1.62
|
-0.38
|
|||||
|
EBIT Growth (%)
|
29.48
|
54.18
|
50.68
|
15.62
|
-55.00
|
-97.87
|
|||||
|
Net Profit Growth (%)
|
-9.10
|
55.70
|
36.12
|
48.16
|
-239.49
|
6.69
|
|||||
|
EPS Growth (%)
|
61.23
|
0.80
|
-0.07
|
0.63
|
0.85
|
-13.98
|
|||||
|
Book Value Growth (%)
|
-28.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.69
|
-0.46
|
-0.12
|
-0.12
|
-0.10
|
|||||
|
Price / Book Value
|
1.98
|
1.73
|
1.43
|
0.49
|
0.25
|
0.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.15
|
-1.19
|
-0.22
|
0.11
|
-0.10
|
0.92
|
|||||
|
Close Price ($)
|
0.91
|
0.87
|
1.16
|
11.20
|
29.20
|
168.00
|
|||||
|
High Price ($)
|
2.37
|
2.37
|
443.20
|
52.80
|
177.60
|
430.00
|
|||||
|
Low Price ($)
|
0.76
|
0.52
|
0.73
|
4.80
|
28.30
|
92.40
|
|||||
|
Market Cap ($ Cr)
|
9.68
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.09
|
0.18
|
0.10
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.04
|
0.09
|
0.07
|
0.01
|
|||||
|
Current Ratio
|
3.17
|
4.14
|
1.80
|
1.22
|
2.72
|
4.23
|
|||||
|
Quick Ratio
|
2.23
|
3.25
|
1.20
|
0.65
|
1.57
|
3.55
|
|||||
|
Interest Coverage
|
--
|
-4,752.00
|
-1,037.20
|
-1,001.48
|
-1,557.69
|
-5.40
|
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 (%)
|
3.65
|
10.00
|
4.68
|
5.58
|
22.09
|
62.25
|
|||||
|
Asset Turnover
|
0.82
|
1.84
|
1.63
|
0.83
|
0.42
|
0.20
|
|||||
|
Receivable days
|
--
|
28.47
|
18.16
|
53.82
|
83.77
|
143.33
|
|||||
|
Inventory Days
|
--
|
115.68
|
121.53
|
122.30
|
187.89
|
303.09
|
|||||
|
Payable days
|
--
|
61.10
|
90.38
|
66.00
|
77.45
|
168.83
|
|||||
|
Cash Conversion Cycle
|
--
|
83.05
|
49.31
|
110.13
|
194.21
|
277.59
|