Market cap
$5 Mln
Revenue (TTM)
$14 Mln
P/E Ratio
--
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
13.80
|
15.08
|
18.76
|
17.03
|
21.24
|
23.20
|
|||||
|
Cost of Revenue
|
7.03
|
7.59
|
9.31
|
8.57
|
10.87
|
10.76
|
|||||
|
Gross Profit
|
6.78
|
7.49
|
9.45
|
8.46
|
10.37
|
12.44
|
|||||
|
Operating Expenses
|
10.38
|
10.71
|
11.91
|
11.58
|
10.81
|
9.74
|
|||||
|
Operating Profit (EBIT)
|
-3.60
|
-3.22
|
-2.46
|
-3.12
|
-0.45
|
2.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.18
|
-3.72
|
-2.79
|
-3.36
|
-0.62
|
2.56
|
|||||
|
Provision for Tax
|
10.66
|
10.66
|
-0.55
|
-1.44
|
-0.71
|
-1.90
|
|||||
|
Profit after Tax (Net Income)
|
-14.84
|
-14.38
|
-2.24
|
-1.92
|
0.09
|
4.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
0.09
|
4.47
|
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
|
2.38
|
4.28
|
18.16
|
19.42
|
20.32
|
20.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.47
|
1.72
|
2.30
|
2.82
|
3.30
|
0.14
|
|||||
|
Current Liabilities
|
8.52
|
8.44
|
6.89
|
6.50
|
4.97
|
5.39
|
|||||
|
Total Liabilities
|
20.89
|
14.44
|
27.35
|
28.74
|
28.60
|
25.58
|
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
|
5.12
|
5.80
|
17.75
|
18.04
|
15.83
|
11.19
|
|||||
|
Current Assets
|
7.25
|
8.64
|
9.60
|
10.70
|
12.77
|
14.38
|
|||||
|
Total Assets
|
19.62
|
14.44
|
27.35
|
28.74
|
28.60
|
25.58
|
|||||
|
Total Debt*
|
7.85
|
7.77
|
6.79
|
6.28
|
5.24
|
2.23
|
|||||
|
Net Current Assets
|
--
|
0.20
|
2.71
|
4.20
|
8.36
|
9.77
|
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
|
--
|
-1.25
|
-0.52
|
0.05
|
-0.11
|
2.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.54
|
-0.72
|
-2.16
|
-1.18
|
-0.69
|
|||||
|
Cash from Financing Activities
|
--
|
1.33
|
0.90
|
1.32
|
-1.18
|
2.52
|
|||||
|
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 ($)
|
-1.85
|
-1.80
|
-0.29
|
-0.20
|
0.01
|
0.50
|
|||||
|
Cash EPS ($)
|
--
|
-1.57
|
-0.09
|
-0.06
|
0.17
|
0.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.54
|
2.36
|
2.05
|
2.46
|
2.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.16
|
-0.07
|
0.01
|
-0.01
|
0.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.22
|
-0.17
|
-0.22
|
-0.16
|
0.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-77.73
|
-8.86
|
-7.49
|
0.36
|
25.07
|
|||||
|
ROE (%)
|
-445.52
|
-128.16
|
-11.93
|
-9.66
|
0.43
|
28.61
|
|||||
|
ROA (%)
|
-54.09
|
-68.82
|
-8.00
|
-6.69
|
0.32
|
21.69
|
|||||
|
EBIT Margin (%)
|
-17.44
|
-21.35
|
-13.12
|
-18.32
|
-2.10
|
11.91
|
|||||
|
Net Margin (%)
|
-107.50
|
-95.36
|
-11.95
|
-11.27
|
0.41
|
19.25
|
|||||
|
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 (%)
|
-17.40
|
-0.20
|
0.10
|
-0.20
|
-0.08
|
0.48
|
|||||
|
EBIT Growth (%)
|
20.09
|
-30.70
|
21.10
|
-599.77
|
-116.14
|
185.48
|
|||||
|
Net Profit Growth (%)
|
-418.21
|
-541.23
|
-16.84
|
-2,305.92
|
-98.05
|
236.22
|
|||||
|
EPS Growth (%)
|
-403.00
|
-5.20
|
-0.44
|
-20.17
|
-0.98
|
2.08
|
|||||
|
Book Value Growth (%)
|
-86.25
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.57
|
-4.57
|
-5.73
|
182.93
|
8.11
|
|||||
|
Price / Book Value
|
2.52
|
1.90
|
0.56
|
0.57
|
0.78
|
1.81
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.84
|
-10.09
|
-16.49
|
-8.37
|
21.04
|
9.31
|
|||||
|
Close Price ($)
|
0.60
|
1.02
|
1.33
|
1.16
|
1.93
|
4.08
|
|||||
|
High Price ($)
|
1.36
|
1.72
|
1.62
|
2.48
|
4.84
|
35.00
|
|||||
|
Low Price ($)
|
0.54
|
0.82
|
0.91
|
0.90
|
1.75
|
2.38
|
|||||
|
Market Cap ($ Cr)
|
5.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.82
|
0.37
|
0.32
|
0.26
|
0.11
|
|||||
|
Short term debt to equity ratio
|
2.70
|
1.42
|
0.25
|
0.18
|
0.10
|
0.10
|
|||||
|
Current Ratio
|
0.85
|
1.02
|
1.39
|
1.65
|
2.57
|
2.67
|
|||||
|
Quick Ratio
|
0.40
|
0.52
|
0.68
|
0.79
|
1.40
|
1.69
|
|||||
|
Interest Coverage
|
-6.29
|
-6.48
|
-7.44
|
-12.89
|
-2.55
|
13.88
|
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 (%)
|
8.48
|
11.35
|
8.46
|
9.98
|
12.52
|
11.10
|
|||||
|
Asset Turnover
|
0.50
|
0.72
|
0.67
|
0.59
|
0.78
|
1.13
|
|||||
|
Receivable days
|
--
|
39.96
|
32.00
|
46.74
|
45.03
|
36.91
|
|||||
|
Inventory Days
|
--
|
220.47
|
205.45
|
241.44
|
186.19
|
145.52
|
|||||
|
Payable days
|
--
|
62.75
|
56.95
|
69.68
|
64.40
|
60.10
|
|||||
|
Cash Conversion Cycle
|
--
|
197.68
|
180.50
|
218.50
|
166.81
|
122.33
|