Market cap
$36 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3.91
|
4.14
|
4.53
|
7.01
|
8.10
|
9.64
|
|||||
|
Cost of Revenue
|
4.28
|
4.28
|
6.51
|
7.29
|
8.60
|
9.29
|
|||||
|
Gross Profit
|
-0.37
|
-0.13
|
-1.99
|
-0.28
|
-0.49
|
0.35
|
|||||
|
Operating Expenses
|
5.09
|
2.96
|
2.60
|
2.47
|
3.06
|
3.21
|
|||||
|
Operating Profit (EBIT)
|
-4.38
|
-3.09
|
-4.59
|
-2.75
|
-3.55
|
-2.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.47
|
-3.19
|
-4.74
|
-3.08
|
-3.97
|
-3.40
|
|||||
|
Provision for Tax
|
--
|
--
|
-4,736,360.26
|
0.00
|
6.25
|
0.54
|
|||||
|
Profit after Tax (Net Income)
|
-4.47
|
-3.19
|
-4.74
|
-3.08
|
-3.97
|
-3.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-3.40
|
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
|
36.18
|
22.74
|
7.75
|
7.45
|
4.29
|
6.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.85
|
0.86
|
2.12
|
2.19
|
0.75
|
6.12
|
|||||
|
Current Liabilities
|
7.68
|
7.40
|
5.02
|
6.82
|
12.74
|
10.51
|
|||||
|
Total Liabilities
|
52.39
|
31.00
|
14.89
|
16.47
|
17.78
|
22.65
|
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
|
42.70
|
28.65
|
11.62
|
10.47
|
11.82
|
13.56
|
|||||
|
Current Assets
|
2.01
|
2.35
|
3.27
|
6.00
|
5.96
|
9.09
|
|||||
|
Total Assets
|
46.72
|
31.00
|
14.89
|
16.47
|
17.78
|
22.65
|
|||||
|
Total Debt*
|
3.75
|
3.89
|
3.59
|
4.63
|
8.76
|
12.49
|
|||||
|
Net Current Assets
|
--
|
-5.05
|
-1.75
|
-0.82
|
-6.77
|
-1.42
|
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
|
--
|
0.15
|
-0.47
|
-0.70
|
-0.41
|
-0.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.14
|
-0.29
|
-0.01
|
-0.40
|
-0.44
|
|||||
|
Cash from Financing Activities
|
--
|
-0.29
|
0.03
|
0.07
|
-1.77
|
4.60
|
|||||
|
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 ($)
|
-0.85
|
-0.21
|
-1.00
|
-0.29
|
-0.62
|
-0.71
|
|||||
|
Cash EPS ($)
|
--
|
-0.10
|
-0.45
|
-0.04
|
-0.20
|
-0.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.47
|
1.63
|
0.70
|
0.67
|
1.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.01
|
-0.10
|
-0.07
|
-0.06
|
-0.05
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
-0.16
|
-0.07
|
-0.13
|
-0.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-16.79
|
-40.43
|
-24.50
|
-25.18
|
-20.03
|
|||||
|
ROE (%)
|
-15.19
|
-20.91
|
-62.31
|
-52.43
|
-77.08
|
-48.49
|
|||||
|
ROA (%)
|
-13.62
|
-13.89
|
-30.21
|
-17.98
|
-19.65
|
-15.53
|
|||||
|
EBIT Margin (%)
|
-81.15
|
-74.45
|
-101.18
|
-39.15
|
-43.66
|
-29.64
|
|||||
|
Net Margin (%)
|
-114.33
|
-76.91
|
-104.58
|
-43.91
|
-49.02
|
-35.26
|
|||||
|
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 (%)
|
-10.97
|
-0.08
|
-0.35
|
-0.13
|
-0.16
|
-0.11
|
|||||
|
EBIT Growth (%)
|
-14.28
|
32.66
|
-66.92
|
22.41
|
-23.82
|
-11.07
|
|||||
|
Net Profit Growth (%)
|
-22.39
|
32.70
|
-53.84
|
22.50
|
-16.87
|
-18.58
|
|||||
|
EPS Growth (%)
|
-1.72
|
0.79
|
-2.44
|
0.53
|
0.13
|
-0.14
|
|||||
|
Book Value Growth (%)
|
325.66
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.89
|
-0.23
|
-0.41
|
-0.16
|
-0.68
|
|||||
|
Price / Book Value
|
1.05
|
0.83
|
0.14
|
0.17
|
0.14
|
0.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-225.89
|
-14.82
|
319,156.60
|
523.87
|
-8.75
|
42.73
|
|||||
|
Close Price ($)
|
--
|
1.21
|
2.33
|
6.00
|
47.95
|
241.30
|
|||||
|
High Price ($)
|
--
|
3.35
|
6.20
|
60.60
|
263.00
|
815.00
|
|||||
|
Low Price ($)
|
--
|
1.18
|
1.30
|
4.00
|
45.15
|
200.50
|
|||||
|
Market Cap ($ Cr)
|
36.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.17
|
0.46
|
0.62
|
2.04
|
2.08
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.17
|
0.28
|
0.43
|
2.04
|
1.20
|
|||||
|
Current Ratio
|
0.26
|
0.32
|
0.65
|
0.88
|
0.47
|
0.86
|
|||||
|
Quick Ratio
|
0.08
|
0.10
|
0.20
|
0.33
|
0.24
|
0.55
|
|||||
|
Interest Coverage
|
-44.18
|
-30.24
|
-29.73
|
-8.23
|
-8.14
|
-5.27
|
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 (%)
|
6.34
|
7.01
|
6.21
|
10.39
|
5.73
|
8.66
|
|||||
|
Asset Turnover
|
0.12
|
0.18
|
0.29
|
0.41
|
0.40
|
0.44
|
|||||
|
Receivable days
|
--
|
25.19
|
40.70
|
31.07
|
29.29
|
25.85
|
|||||
|
Inventory Days
|
--
|
166.03
|
168.16
|
167.30
|
133.55
|
138.45
|
|||||
|
Payable days
|
--
|
47.67
|
33.40
|
40.91
|
33.85
|
42.48
|
|||||
|
Cash Conversion Cycle
|
--
|
143.55
|
175.46
|
157.46
|
128.99
|
121.83
|