Market cap
$36 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
6.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-0.09
|
0.15
|
0.10
|
2.60
|
0.34
|
36.03
|
|||||
|
Cost of Revenue
|
0.12
|
0.04
|
0.03
|
0.87
|
0.81
|
12.15
|
|||||
|
Gross Profit
|
-0.12
|
0.11
|
0.07
|
1.73
|
-0.81
|
23.88
|
|||||
|
Operating Expenses
|
4.25
|
3.41
|
3.69
|
3.96
|
3.90
|
4.30
|
|||||
|
Operating Profit (EBIT)
|
-4.37
|
-3.31
|
-3.62
|
-2.24
|
-3.90
|
19.59
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.70
|
-1.19
|
-3.46
|
-1.85
|
-1.72
|
18.74
|
|||||
|
Provision for Tax
|
0.06
|
1.24
|
-0.43
|
-0.39
|
0.61
|
4.46
|
|||||
|
Profit after Tax (Net Income)
|
-2.76
|
-2.42
|
-3.03
|
-1.46
|
-2.33
|
14.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
14.28
|
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
|
37.50
|
39.56
|
44.31
|
50.69
|
55.11
|
60.16
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.25
|
--
|
0.34
|
0.76
|
1.26
|
0.55
|
|||||
|
Current Liabilities
|
0.72
|
0.77
|
0.77
|
0.82
|
1.61
|
4.11
|
|||||
|
Total Liabilities
|
39.19
|
40.33
|
45.41
|
52.28
|
57.97
|
64.82
|
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
|
4.57
|
3.23
|
4.58
|
6.60
|
9.01
|
5.05
|
|||||
|
Current Assets
|
33.90
|
37.11
|
40.83
|
45.67
|
48.96
|
59.77
|
|||||
|
Total Assets
|
39.19
|
40.33
|
45.41
|
52.28
|
57.97
|
64.82
|
|||||
|
Total Debt*
|
--
|
--
|
0.02
|
0.02
|
0.17
|
--
|
|||||
|
Net Current Assets
|
33.18
|
36.34
|
40.07
|
44.85
|
47.36
|
55.67
|
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
|
--
|
-0.87
|
-1.08
|
0.33
|
-5.44
|
19.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.72
|
1.05
|
6.54
|
-22.27
|
2.99
|
|||||
|
Cash from Financing Activities
|
--
|
-2.60
|
-3.72
|
-3.42
|
-3.34
|
-3.50
|
|||||
|
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 ($)
|
-0.12
|
-0.11
|
-0.13
|
-0.06
|
-0.10
|
0.59
|
|||||
|
Cash EPS ($)
|
--
|
-0.10
|
-0.12
|
-0.05
|
-0.08
|
0.60
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.73
|
1.92
|
2.15
|
2.31
|
2.47
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.04
|
-0.05
|
0.01
|
-0.23
|
0.80
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.04
|
-0.05
|
0.01
|
-0.25
|
0.80
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.77
|
-6.38
|
-2.75
|
-4.03
|
26.13
|
|||||
|
ROE (%)
|
-7.16
|
-5.77
|
-6.39
|
-2.75
|
-4.04
|
26.13
|
|||||
|
ROA (%)
|
-6.70
|
-5.64
|
-6.21
|
-2.64
|
-3.79
|
24.62
|
|||||
|
EBIT Margin (%)
|
2,327.27
|
-790.00
|
-3,459.00
|
-70.93
|
-510.09
|
52.02
|
|||||
|
Net Margin (%)
|
3,136.36
|
-1,613.33
|
-3,034.00
|
-56.02
|
-690.21
|
39.64
|
|||||
|
Cash Profit Margin (%)
|
0.02
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-120.66
|
0.50
|
-0.96
|
6.72
|
-0.99
|
7.18
|
|||||
|
EBIT Growth (%)
|
11.88
|
65.74
|
-87.48
|
-7.33
|
-109.17
|
2,012.35
|
|||||
|
Net Profit Growth (%)
|
-20.95
|
20.24
|
-108.24
|
37.36
|
-116.29
|
935.63
|
|||||
|
EPS Growth (%)
|
-22.06
|
0.19
|
-1.12
|
0.37
|
-1.17
|
9.25
|
|||||
|
Book Value Growth (%)
|
-11.12
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-12.36
|
-10.13
|
-35.24
|
-22.53
|
4.80
|
|||||
|
Price / Book Value
|
0.95
|
0.76
|
0.69
|
1.01
|
0.95
|
1.14
|
|||||
|
Dividend Yield (%)
|
6.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.25
|
6.85
|
3.01
|
-3.90
|
-3.05
|
0.47
|
|||||
|
Close Price ($)
|
--
|
1.31
|
1.33
|
2.18
|
2.20
|
2.82
|
|||||
|
High Price ($)
|
--
|
1.90
|
2.25
|
2.60
|
2.91
|
4.15
|
|||||
|
Low Price ($)
|
--
|
1.16
|
1.22
|
2.02
|
2.11
|
2.60
|
|||||
|
Market Cap ($ Cr)
|
35.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
46.95
|
48.19
|
53.31
|
55.50
|
30.51
|
14.55
|
|||||
|
Quick Ratio
|
46.95
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-0.45
|
18.41
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.00
|
0.05
|
0.01
|
0.62
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
62.88
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,982.79
|
2,139.32
|
132.06
|
218.07
|
15.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|