Market cap
$12 Mln
Revenue (TTM)
$52 Mln
P/E Ratio
--
P/B Ratio
331.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
51.57
|
52.68
|
48.67
|
51.87
|
56.97
|
53.90
|
|||||
|
Cost of Revenue
|
32.89
|
33.37
|
29.17
|
30.06
|
31.60
|
31.07
|
|||||
|
Gross Profit
|
18.69
|
19.31
|
19.50
|
21.81
|
25.37
|
22.83
|
|||||
|
Operating Expenses
|
21.46
|
21.88
|
27.80
|
31.81
|
32.91
|
30.36
|
|||||
|
Operating Profit (EBIT)
|
-2.78
|
-2.57
|
-8.30
|
-10.01
|
-7.54
|
-7.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.40
|
-4.38
|
-8.84
|
-9.48
|
-7.48
|
-5.19
|
|||||
|
Provision for Tax
|
0.15
|
0.06
|
0.07
|
0.09
|
0.07
|
0.04
|
|||||
|
Profit after Tax (Net Income)
|
-3.55
|
-4.44
|
-8.91
|
-9.57
|
-7.55
|
-5.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-7.55
|
-5.23
|
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
|
3.64
|
4.92
|
2.10
|
9.52
|
17.23
|
23.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.45
|
11.02
|
10.48
|
11.94
|
12.61
|
12.74
|
|||||
|
Current Liabilities
|
13.17
|
13.21
|
16.56
|
12.97
|
12.45
|
12.65
|
|||||
|
Total Liabilities
|
40.43
|
29.15
|
29.14
|
34.44
|
42.29
|
48.69
|
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
|
3.30
|
3.90
|
5.57
|
6.99
|
6.52
|
6.43
|
|||||
|
Current Assets
|
23.96
|
25.25
|
23.56
|
27.45
|
35.77
|
42.25
|
|||||
|
Total Assets
|
51.22
|
29.15
|
29.14
|
34.44
|
42.29
|
48.69
|
|||||
|
Total Debt*
|
4.01
|
4.53
|
4.64
|
2.75
|
1.77
|
2.66
|
|||||
|
Net Current Assets
|
--
|
12.04
|
7.00
|
14.48
|
23.31
|
29.61
|
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
|
--
|
-2.12
|
-7.29
|
-6.75
|
-9.52
|
8.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.14
|
-0.01
|
-0.11
|
-0.29
|
-5.56
|
|||||
|
Cash from Financing Activities
|
--
|
5.96
|
2.61
|
-0.01
|
-0.07
|
9.47
|
|||||
|
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 ($)
|
-0.21
|
-0.26
|
-0.54
|
-0.59
|
-0.47
|
-0.33
|
|||||
|
Cash EPS ($)
|
--
|
-0.17
|
-0.45
|
-0.46
|
-0.39
|
-0.28
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.29
|
0.13
|
0.59
|
1.08
|
1.47
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.12
|
-0.44
|
-0.42
|
-0.60
|
0.52
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.13
|
-0.44
|
-0.42
|
-0.61
|
0.50
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-54.80
|
-93.75
|
-61.21
|
-33.58
|
-22.00
|
|||||
|
ROE (%)
|
-82.86
|
-126.43
|
-153.37
|
-71.54
|
-37.24
|
-25.70
|
|||||
|
ROA (%)
|
-7.35
|
-15.22
|
-28.03
|
-24.95
|
-16.59
|
-13.63
|
|||||
|
EBIT Margin (%)
|
-2.75
|
-8.32
|
-18.17
|
-18.28
|
-13.24
|
-13.98
|
|||||
|
Net Margin (%)
|
-6.88
|
-8.42
|
-18.31
|
-18.45
|
-13.25
|
-9.69
|
|||||
|
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 (%)
|
3.68
|
0.08
|
-0.06
|
-0.09
|
0.06
|
0.48
|
|||||
|
EBIT Growth (%)
|
73.74
|
50.46
|
6.73
|
-25.70
|
-0.12
|
-14.43
|
|||||
|
Net Profit Growth (%)
|
34.88
|
50.20
|
6.90
|
-26.81
|
-44.44
|
17.44
|
|||||
|
EPS Growth (%)
|
36.85
|
0.52
|
0.09
|
-0.25
|
-0.43
|
0.28
|
|||||
|
Book Value Growth (%)
|
-41.96
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.42
|
-3.14
|
-4.77
|
-4.26
|
-18.55
|
|||||
|
Price / Book Value
|
331.20
|
3.98
|
13.33
|
4.79
|
1.87
|
4.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.61
|
-6.39
|
-4.07
|
-5.55
|
-3.25
|
-11.26
|
|||||
|
Close Price ($)
|
1.15
|
1.14
|
1.68
|
2.81
|
2.01
|
6.11
|
|||||
|
High Price ($)
|
1.65
|
1.87
|
3.65
|
3.48
|
6.48
|
9.71
|
|||||
|
Low Price ($)
|
0.87
|
0.78
|
1.27
|
1.31
|
1.96
|
2.13
|
|||||
|
Market Cap ($ Cr)
|
12.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.92
|
2.21
|
0.29
|
0.10
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.14
|
1.35
|
0.10
|
0.06
|
0.04
|
|||||
|
Current Ratio
|
1.82
|
1.91
|
1.42
|
2.12
|
2.87
|
3.34
|
|||||
|
Quick Ratio
|
1.08
|
1.32
|
0.77
|
1.35
|
2.02
|
2.74
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-5.22
|
-2.39
|
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 (%)
|
13.75
|
18.12
|
17.25
|
18.61
|
17.15
|
18.02
|
|||||
|
Asset Turnover
|
1.07
|
1.81
|
1.53
|
1.35
|
1.25
|
1.41
|
|||||
|
Receivable days
|
--
|
62.19
|
67.72
|
68.38
|
62.46
|
57.61
|
|||||
|
Inventory Days
|
--
|
102.31
|
129.75
|
124.62
|
105.30
|
78.34
|
|||||
|
Payable days
|
--
|
67.70
|
71.91
|
50.77
|
38.31
|
23.04
|
|||||
|
Cash Conversion Cycle
|
--
|
96.81
|
125.57
|
142.24
|
129.44
|
112.91
|