Market cap
$0 Mln
Revenue (TTM)
$31 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ 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
|
30.70
|
33.56
|
33.36
|
36.16
|
29.98
|
23.09
|
|||||
|
Cost of Revenue
|
12.82
|
14.48
|
14.90
|
14.39
|
10.13
|
8.96
|
|||||
|
Gross Profit
|
17.88
|
19.08
|
18.46
|
21.77
|
19.85
|
14.13
|
|||||
|
Operating Expenses
|
23.72
|
28.34
|
27.07
|
26.42
|
24.25
|
18.21
|
|||||
|
Operating Profit (EBIT)
|
-5.84
|
-9.26
|
-8.60
|
-4.65
|
-4.40
|
-4.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-6.25
|
-10.26
|
-10.92
|
-5.49
|
-2.67
|
-4.14
|
|||||
|
Provision for Tax
|
0.01
|
-0.17
|
-0.09
|
0.06
|
0.03
|
0.28
|
|||||
|
Profit after Tax (Net Income)
|
-6.26
|
-10.09
|
-10.83
|
-5.55
|
-2.71
|
-4.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-2.71
|
-4.41
|
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
|
2.91
|
4.97
|
12.69
|
21.83
|
25.41
|
25.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.87
|
16.56
|
17.15
|
17.02
|
8.38
|
2.05
|
|||||
|
Current Liabilities
|
26.74
|
14.63
|
12.17
|
13.43
|
12.80
|
18.84
|
|||||
|
Total Liabilities
|
30.52
|
36.16
|
42.02
|
52.27
|
46.59
|
46.78
|
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
|
14.92
|
19.56
|
26.47
|
34.77
|
26.62
|
21.95
|
|||||
|
Current Assets
|
15.60
|
16.60
|
15.54
|
17.50
|
19.97
|
24.83
|
|||||
|
Total Assets
|
30.52
|
36.16
|
42.02
|
52.27
|
46.59
|
46.78
|
|||||
|
Total Debt*
|
16.27
|
16.44
|
15.63
|
8.44
|
8.03
|
10.88
|
|||||
|
Net Current Assets
|
-11.14
|
1.97
|
3.37
|
4.08
|
7.17
|
5.99
|
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
|
-2.79
|
0.19
|
-0.52
|
-1.11
|
1.51
|
2.10
|
|||||
|
Cash Flow from Investing Activities
|
-1.47
|
-1.64
|
-5.02
|
-4.18
|
-7.13
|
-2.16
|
|||||
|
Cash from Financing Activities
|
3.58
|
1.93
|
6.86
|
-0.50
|
0.09
|
2.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
2.48
|
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 ($)
|
-1.06
|
-0.26
|
-0.31
|
-0.16
|
-0.08
|
-0.13
|
|||||
|
Cash EPS ($)
|
-0.30
|
-0.13
|
-0.14
|
0.00
|
0.04
|
-0.01
|
|||||
|
Adjusted Book Value ($)
|
0.49
|
0.13
|
0.36
|
0.63
|
0.74
|
0.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.47
|
0.00
|
-0.01
|
-0.03
|
0.04
|
0.06
|
|||||
|
Free Cash Flow per Share ($)
|
-0.72
|
-0.04
|
-0.16
|
-0.13
|
-0.06
|
0.00
|
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 (%)
|
-30.85
|
-40.56
|
-36.97
|
-17.42
|
-7.71
|
-11.91
|
|||||
|
ROE (%)
|
-158.91
|
-114.22
|
-62.75
|
-23.49
|
-10.55
|
-16.18
|
|||||
|
ROA (%)
|
-18.78
|
-25.80
|
-22.97
|
-11.23
|
-5.80
|
-9.38
|
|||||
|
EBIT Margin (%)
|
-13.98
|
-24.28
|
-27.83
|
-12.61
|
-7.87
|
-17.00
|
|||||
|
Net Margin (%)
|
-20.40
|
-30.05
|
-32.47
|
-15.35
|
-9.03
|
-19.11
|
|||||
|
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 (%)
|
-0.09
|
0.01
|
-0.08
|
0.21
|
0.30
|
-0.27
|
|||||
|
EBIT Growth (%)
|
47.36
|
12.21
|
-103.55
|
-93.38
|
39.94
|
-30.43
|
|||||
|
Net Profit Growth (%)
|
37.92
|
6.87
|
-95.17
|
-105.06
|
38.67
|
-16.41
|
|||||
|
EPS Growth (%)
|
-3.01
|
0.14
|
-0.93
|
-1.03
|
0.40
|
-0.13
|
|||||
|
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
|
-1.18
|
-10.98
|
-1.78
|
-4.94
|
-18.61
|
-11.49
|
|||||
|
Price / Book Value
|
2.55
|
22.28
|
1.52
|
1.26
|
1.98
|
1.96
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
89.13
|
-42.21
|
-8.32
|
26.99
|
26.50
|
-3,397.18
|
|||||
|
Close Price ($)
|
1.26
|
2.91
|
5.50
|
7.90
|
14.65
|
15.00
|
|||||
|
High Price ($)
|
3.86
|
6.41
|
13.90
|
18.20
|
28.40
|
25.30
|
|||||
|
Low Price ($)
|
1.18
|
2.51
|
2.60
|
7.40
|
13.00
|
7.52
|
|||||
|
Market Cap ($ 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
|
5.59
|
3.31
|
1.23
|
0.39
|
0.32
|
0.42
|
|||||
|
Short term debt to equity ratio
|
5.36
|
0.07
|
0.03
|
0.02
|
0.01
|
0.35
|
|||||
|
Current Ratio
|
0.58
|
1.13
|
1.28
|
1.30
|
1.56
|
1.32
|
|||||
|
Quick Ratio
|
0.48
|
0.98
|
1.06
|
0.89
|
1.29
|
1.14
|
|||||
|
Interest Coverage
|
-2.19
|
-3.87
|
-5.66
|
-4.92
|
-7.51
|
-18.61
|
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 (%)
|
13.43
|
15.65
|
13.31
|
12.36
|
11.45
|
12.75
|
|||||
|
Asset Turnover
|
0.92
|
0.86
|
0.71
|
0.73
|
0.64
|
0.49
|
|||||
|
Receivable days
|
55.77
|
52.74
|
48.79
|
39.92
|
38.85
|
57.97
|
|||||
|
Inventory Days
|
72.11
|
62.04
|
100.77
|
114.65
|
125.03
|
131.95
|
|||||
|
Payable days
|
73.98
|
72.84
|
82.97
|
79.26
|
100.73
|
94.70
|
|||||
|
Cash Conversion Cycle
|
53.90
|
41.94
|
66.59
|
75.31
|
63.14
|
95.23
|