Market cap
$49 Mln
Revenue (TTM)
$27 Mln
P/E Ratio
--
P/B Ratio
3.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27.46
|
24.05
|
15.97
|
15.20
|
9.41
|
8.85
|
|||||
|
Cost of Revenue
|
15.46
|
13.34
|
8.41
|
9.18
|
6.90
|
6.46
|
|||||
|
Gross Profit
|
12.00
|
10.71
|
7.56
|
6.02
|
2.51
|
2.39
|
|||||
|
Operating Expenses
|
13.54
|
11.91
|
11.78
|
13.64
|
15.31
|
12.01
|
|||||
|
Operating Profit (EBIT)
|
-1.55
|
-1.20
|
-4.22
|
-7.62
|
-12.80
|
-9.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.22
|
-0.36
|
-4.29
|
-5.85
|
-12.18
|
-8.52
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
1.35
|
0.03
|
0.03
|
|||||
|
Profit after Tax (Net Income)
|
-1.22
|
-0.36
|
-4.29
|
-5.85
|
-12.20
|
-8.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.01
|
-0.03
|
-0.01
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-8.53
|
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
|
14.76
|
14.56
|
12.09
|
14.43
|
16.30
|
24.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.86
|
3.00
|
0.63
|
0.53
|
0.78
|
1.62
|
|||||
|
Current Liabilities
|
3.70
|
3.75
|
4.27
|
3.14
|
4.36
|
4.21
|
|||||
|
Total Liabilities
|
25.02
|
21.32
|
17.00
|
18.10
|
21.50
|
30.44
|
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
|
14.78
|
15.28
|
13.55
|
14.42
|
15.79
|
16.96
|
|||||
|
Current Assets
|
6.54
|
6.04
|
3.45
|
3.68
|
5.71
|
13.48
|
|||||
|
Total Assets
|
25.02
|
21.32
|
17.00
|
18.10
|
21.50
|
30.44
|
|||||
|
Total Debt*
|
3.34
|
3.65
|
1.25
|
1.12
|
1.39
|
1.43
|
|||||
|
Net Current Assets
|
2.84
|
2.29
|
-0.82
|
0.54
|
1.35
|
9.27
|
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
|
--
|
0.69
|
0.44
|
-3.56
|
-7.72
|
-6.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.33
|
-0.22
|
-0.13
|
-0.28
|
-0.68
|
|||||
|
Cash from Financing Activities
|
--
|
0.90
|
-0.33
|
1.74
|
-0.23
|
16.27
|
|||||
|
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 ($)
|
-0.65
|
-0.23
|
-2.87
|
-4.12
|
-10.70
|
-7.53
|
|||||
|
Cash EPS ($)
|
-0.65
|
0.87
|
-1.86
|
-3.05
|
-9.36
|
-6.26
|
|||||
|
Adjusted Book Value ($)
|
8.25
|
9.07
|
8.10
|
10.16
|
14.29
|
21.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.43
|
0.29
|
-2.51
|
-6.77
|
-5.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.22
|
0.14
|
-2.59
|
-7.01
|
-6.39
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.30
|
-29.70
|
-35.22
|
-55.86
|
-41.09
|
|||||
|
ROE (%)
|
-8.29
|
-2.72
|
-32.35
|
-38.09
|
-59.72
|
-44.19
|
|||||
|
ROA (%)
|
-5.04
|
-1.89
|
-24.45
|
-29.56
|
-46.99
|
-33.43
|
|||||
|
EBIT Margin (%)
|
-4.51
|
-1.21
|
-26.41
|
-38.40
|
-129.26
|
-96.02
|
|||||
|
Net Margin (%)
|
-4.42
|
-1.51
|
-26.87
|
-38.51
|
-129.65
|
-96.62
|
|||||
|
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 (%)
|
33.50
|
0.51
|
0.05
|
0.61
|
0.06
|
0.45
|
|||||
|
EBIT Growth (%)
|
26.90
|
93.12
|
27.75
|
52.04
|
-43.18
|
7.10
|
|||||
|
Net Profit Growth (%)
|
32.54
|
91.54
|
26.70
|
52.04
|
-42.73
|
19.53
|
|||||
|
EPS Growth (%)
|
46.06
|
0.92
|
0.30
|
0.61
|
-0.42
|
0.38
|
|||||
|
Book Value Growth (%)
|
7.68
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-101.61
|
-1.93
|
-1.58
|
-0.05
|
-0.21
|
|||||
|
Price / Book Value
|
3.37
|
2.53
|
0.68
|
0.64
|
0.04
|
0.07
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
74.74
|
23.60
|
-3.01
|
-1.95
|
0.13
|
1.20
|
|||||
|
Close Price ($)
|
24.76
|
22.98
|
5.54
|
6.50
|
11.03
|
31.60
|
|||||
|
High Price ($)
|
33.63
|
28.50
|
7.30
|
20.48
|
35.40
|
183.60
|
|||||
|
Low Price ($)
|
10.92
|
3.90
|
4.31
|
4.75
|
9.40
|
31.20
|
|||||
|
Market Cap ($ Cr)
|
49.05
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.25
|
0.10
|
0.08
|
0.09
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.04
|
0.05
|
0.04
|
0.04
|
0.02
|
|||||
|
Current Ratio
|
1.77
|
1.61
|
0.81
|
1.17
|
1.31
|
3.20
|
|||||
|
Quick Ratio
|
1.56
|
1.36
|
0.64
|
1.05
|
1.15
|
3.07
|
|||||
|
Interest Coverage
|
-12.50
|
-3.97
|
-56.97
|
-324.17
|
-1,013.83
|
-424.85
|
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 (%)
|
8.30
|
8.25
|
5.00
|
8.56
|
11.01
|
7.88
|
|||||
|
Asset Turnover
|
1.14
|
1.26
|
0.91
|
0.77
|
0.36
|
0.35
|
|||||
|
Receivable days
|
--
|
21.13
|
24.02
|
28.08
|
33.63
|
32.42
|
|||||
|
Inventory Days
|
--
|
22.71
|
24.07
|
21.73
|
33.66
|
25.85
|
|||||
|
Payable days
|
--
|
23.94
|
26.94
|
53.00
|
103.33
|
100.58
|
|||||
|
Cash Conversion Cycle
|
--
|
19.90
|
21.15
|
-3.19
|
-36.04
|
-42.30
|