Market cap
$21 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
26.2
P/B Ratio
1
Div. Yield
0.7 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.45
|
0.37
|
0.29
|
-3.99
|
5.49
|
-0.26
|
|||||
|
Cost of Revenue
|
0.20
|
0.17
|
0.20
|
0.18
|
0.08
|
0.06
|
|||||
|
Gross Profit
|
0.24
|
5.78
|
0.04
|
-3.99
|
5.49
|
-0.26
|
|||||
|
Operating Expenses
|
-0.55
|
0.27
|
0.28
|
0.24
|
0.23
|
0.24
|
|||||
|
Operating Profit (EBIT)
|
0.80
|
5.51
|
-0.88
|
-4.23
|
5.26
|
-0.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.79
|
5.51
|
-0.88
|
-4.23
|
5.26
|
-0.50
|
|||||
|
Provision for Tax
|
--
|
--
|
0.01
|
-0.02
|
-0.16
|
-0.17
|
|||||
|
Profit after Tax (Net Income)
|
0.79
|
5.51
|
-0.88
|
-4.23
|
5.26
|
-0.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-4.23
|
5.26
|
-0.50
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
19.83
|
19.19
|
13.84
|
14.83
|
16.98
|
11.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.22
|
0.09
|
0.12
|
0.09
|
0.10
|
0.01
|
|||||
|
Current Liabilities
|
0.02
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
|||||
|
Total Liabilities
|
20.08
|
19.28
|
13.95
|
14.92
|
17.08
|
11.94
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
19.99
|
19.22
|
13.89
|
14.80
|
16.91
|
11.90
|
|||||
|
Current Assets
|
0.09
|
0.00
|
0.07
|
0.11
|
0.16
|
0.03
|
|||||
|
Total Assets
|
20.08
|
19.28
|
13.95
|
14.92
|
17.08
|
11.94
|
|||||
|
Total Debt*
|
0.02
|
0.02
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
--
|
--
|
-2.15
|
0.26
|
1.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
-2.29
|
-0.83
|
-0.45
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
2.08
|
-0.13
|
-1.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.11
|
0.79
|
-0.13
|
-0.30
|
0.44
|
-0.04
|
|||||
|
Cash EPS ($)
|
0.11
|
0.79
|
-0.13
|
-0.30
|
0.44
|
-0.04
|
|||||
|
Adjusted Book Value ($)
|
2.83
|
2.74
|
1.97
|
1.06
|
1.43
|
1.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
-0.15
|
0.02
|
0.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
-0.15
|
0.02
|
0.10
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
4.06
|
33.33
|
-6.17
|
-26.61
|
36.45
|
-3.72
|
|||||
|
ROE (%)
|
4.07
|
33.36
|
-6.17
|
-26.61
|
36.45
|
-4.10
|
|||||
|
ROA (%)
|
4.03
|
33.15
|
-6.13
|
-26.45
|
36.22
|
-3.89
|
|||||
|
EBIT Margin (%)
|
--
|
1,509.79
|
-306.00
|
106.06
|
95.80
|
192.74
|
|||||
|
Net Margin (%)
|
177.99
|
1,483.30
|
-309.49
|
106.06
|
95.80
|
192.74
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.20
|
0.30
|
1.07
|
-1.73
|
22.23
|
-1.14
|
|||||
|
EBIT Growth (%)
|
--
|
741.16
|
79.34
|
-180.53
|
1,155.36
|
-129.42
|
|||||
|
Net Profit Growth (%)
|
-85.59
|
722.81
|
79.10
|
-180.53
|
1,155.36
|
-129.42
|
|||||
|
EPS Growth (%)
|
-0.86
|
7.23
|
0.58
|
-1.68
|
11.55
|
-1.29
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
22.71
|
2.84
|
-13.56
|
-6.00
|
6.00
|
-40.87
|
|||||
|
Price / Book Value
|
0.91
|
0.82
|
0.87
|
1.71
|
1.86
|
1.72
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.61
|
2.84
|
-13.55
|
-5.98
|
5.97
|
-40.80
|
|||||
|
Close Price ($)
|
2.57
|
2.23
|
1.71
|
1.81
|
2.65
|
1.71
|
|||||
|
High Price ($)
|
2.88
|
2.85
|
1.90
|
2.80
|
3.28
|
1.75
|
|||||
|
Low Price ($)
|
2.11
|
1.52
|
1.55
|
1.78
|
1.65
|
0.90
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
4.03
|
2.06
|
137.47
|
179.79
|
83.20
|
3.09
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
179.79
|
-2.81
|
-0.50
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-100,771.86
|
142,045.70
|
-841.22
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.24
|
5.56
|
9.74
|
-0.50
|
0.02
|
-0.12
|
|||||
|
Asset Turnover
|
0.02
|
0.02
|
0.02
|
-0.25
|
0.38
|
-0.02
|
|||||
|
Receivable days
|
14.38
|
23.85
|
30.56
|
-0.97
|
0.05
|
-4.76
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
169.19
|
455.51
|
462.54
|
|||||
|
Payable days
|
138.20
|
1.73
|
1.00
|
2.60
|
28.26
|
69.13
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
29.56
|
165.62
|
427.31
|
388.66
|