Market cap
$68 Mln
Revenue (TTM)
$24 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
24.27
|
21.48
|
26.63
|
43.45
|
112.92
|
103.77
|
|||||
|
Cost of Revenue
|
20.41
|
20.18
|
26.29
|
37.44
|
71.97
|
66.70
|
|||||
|
Gross Profit
|
3.86
|
1.31
|
0.34
|
6.01
|
40.94
|
37.07
|
|||||
|
Operating Expenses
|
23.40
|
21.93
|
28.30
|
19.52
|
41.08
|
37.60
|
|||||
|
Operating Profit (EBIT)
|
-19.54
|
-20.62
|
-27.96
|
-13.51
|
-0.13
|
-0.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.19
|
3.48
|
|||||
|
Profit before Tax
|
-15.63
|
-18.27
|
-25.82
|
-13.81
|
-0.29
|
1.65
|
|||||
|
Provision for Tax
|
-0.36
|
-0.27
|
0.09
|
0.07
|
0.10
|
0.03
|
|||||
|
Profit after Tax (Net Income)
|
-15.48
|
-18.00
|
74.82
|
-5.49
|
-0.39
|
1.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-0.39
|
0.47
|
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
|
133.08
|
140.70
|
154.07
|
74.27
|
75.39
|
74.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.10
|
1.24
|
1.20
|
7.90
|
3.98
|
1.30
|
|||||
|
Current Liabilities
|
6.50
|
9.39
|
7.96
|
30.78
|
23.39
|
20.85
|
|||||
|
Total Liabilities
|
147.18
|
151.34
|
163.23
|
112.95
|
102.77
|
96.66
|
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
|
8.39
|
8.67
|
10.38
|
33.47
|
27.67
|
23.94
|
|||||
|
Current Assets
|
132.30
|
142.67
|
152.85
|
79.49
|
75.10
|
72.73
|
|||||
|
Total Assets
|
147.18
|
151.34
|
163.23
|
112.95
|
102.77
|
96.66
|
|||||
|
Total Debt*
|
1.08
|
0.86
|
2.02
|
12.24
|
4.56
|
2.21
|
|||||
|
Net Current Assets
|
125.80
|
133.27
|
144.89
|
48.70
|
51.71
|
51.88
|
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
|
--
|
-6.70
|
-15.43
|
1.16
|
-7.81
|
1.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.81
|
141.49
|
-4.15
|
-3.87
|
-1.48
|
|||||
|
Cash from Financing Activities
|
--
|
-0.43
|
-13.63
|
10.07
|
-1.04
|
19.34
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-12.72
|
19.09
|
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 ($)
|
-0.65
|
-0.76
|
3.14
|
-0.24
|
-0.02
|
0.07
|
|||||
|
Cash EPS ($)
|
--
|
-0.65
|
3.26
|
-0.12
|
0.08
|
0.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.92
|
6.46
|
3.19
|
3.26
|
3.31
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.28
|
-0.65
|
0.05
|
-0.34
|
0.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.33
|
-0.71
|
-0.13
|
-0.51
|
-0.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-12.10
|
61.68
|
-6.59
|
-0.50
|
2.41
|
|||||
|
ROE (%)
|
-11.31
|
-12.21
|
65.53
|
-7.33
|
-0.52
|
2.98
|
|||||
|
ROA (%)
|
-10.06
|
-11.45
|
54.18
|
-5.09
|
-0.39
|
1.85
|
|||||
|
EBIT Margin (%)
|
-45.29
|
-85.04
|
-102.98
|
-30.80
|
-0.12
|
-0.51
|
|||||
|
Net Margin (%)
|
-63.80
|
-83.80
|
280.98
|
-12.63
|
-0.35
|
1.51
|
|||||
|
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 (%)
|
3.11
|
-0.19
|
-0.39
|
-0.62
|
0.09
|
0.19
|
|||||
|
EBIT Growth (%)
|
58.10
|
33.37
|
-104.89
|
-10,116.03
|
75.28
|
73.41
|
|||||
|
Net Profit Growth (%)
|
-120.71
|
-124.06
|
1,463.09
|
-1,300.26
|
-124.20
|
131.73
|
|||||
|
EPS Growth (%)
|
-120.42
|
-1.24
|
14.30
|
-12.95
|
-1.24
|
1.26
|
|||||
|
Book Value Growth (%)
|
-10.83
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.07
|
1.17
|
-34.90
|
-427.75
|
390.90
|
|||||
|
Price / Book Value
|
0.51
|
0.65
|
0.57
|
2.58
|
2.22
|
8.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
308.87
|
2.24
|
1.89
|
-16.95
|
72.67
|
421.18
|
|||||
|
Close Price ($)
|
2.52
|
3.84
|
3.66
|
8.24
|
7.24
|
28.14
|
|||||
|
High Price ($)
|
5.30
|
4.07
|
9.24
|
9.67
|
28.67
|
29.00
|
|||||
|
Low Price ($)
|
2.44
|
2.86
|
2.95
|
4.72
|
6.46
|
7.56
|
|||||
|
Market Cap ($ Cr)
|
68.10
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.16
|
0.06
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.14
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
20.35
|
15.19
|
19.20
|
2.58
|
3.21
|
3.49
|
|||||
|
Quick Ratio
|
19.04
|
14.40
|
18.26
|
2.17
|
1.97
|
2.53
|
|||||
|
Interest Coverage
|
-5.17
|
--
|
-20.28
|
-31.34
|
-0.92
|
-1.10
|
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 (%)
|
10.00
|
18.94
|
15.83
|
16.51
|
21.99
|
19.24
|
|||||
|
Asset Turnover
|
0.16
|
0.14
|
0.19
|
0.40
|
1.13
|
1.18
|
|||||
|
Receivable days
|
--
|
70.42
|
78.10
|
134.51
|
72.44
|
68.44
|
|||||
|
Inventory Days
|
--
|
134.81
|
139.80
|
202.98
|
124.04
|
110.12
|
|||||
|
Payable days
|
--
|
57.61
|
56.90
|
100.87
|
65.30
|
58.77
|
|||||
|
Cash Conversion Cycle
|
--
|
147.62
|
161.00
|
236.63
|
131.18
|
119.79
|