Market cap
$11 Mln
Revenue (TTM)
$29 Mln
P/E Ratio
--
P/B Ratio
4.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
29.14
|
34.07
|
37.95
|
44.71
|
53.04
|
49.60
|
|||||
|
Cost of Revenue
|
23.90
|
27.10
|
26.58
|
35.00
|
40.93
|
36.00
|
|||||
|
Gross Profit
|
5.24
|
6.96
|
11.38
|
9.71
|
12.11
|
13.60
|
|||||
|
Operating Expenses
|
23.13
|
22.11
|
19.49
|
19.13
|
26.95
|
29.57
|
|||||
|
Operating Profit (EBIT)
|
-17.89
|
-15.15
|
-8.12
|
-9.42
|
-14.83
|
-15.97
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-18.50
|
-15.85
|
-13.15
|
-15.52
|
-20.06
|
-16.40
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.01
|
--
|
-0.11
|
1.20
|
|||||
|
Profit after Tax (Net Income)
|
-18.50
|
-15.85
|
-13.15
|
-15.52
|
-20.06
|
-16.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-19.22
|
-16.41
|
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
|
-1.49
|
9.15
|
6.65
|
-19.18
|
-8.47
|
4.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.79
|
0.80
|
0.84
|
10.87
|
8.30
|
0.39
|
|||||
|
Current Liabilities
|
16.15
|
13.39
|
17.66
|
27.19
|
25.66
|
21.72
|
|||||
|
Total Liabilities
|
31.60
|
23.34
|
25.14
|
18.88
|
25.49
|
26.32
|
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
|
1.79
|
1.88
|
1.83
|
1.12
|
1.39
|
1.62
|
|||||
|
Current Assets
|
13.66
|
21.46
|
23.31
|
17.76
|
24.10
|
24.71
|
|||||
|
Total Assets
|
29.11
|
23.34
|
25.14
|
18.88
|
25.49
|
26.32
|
|||||
|
Total Debt*
|
0.82
|
10.03
|
10.41
|
27.58
|
21.89
|
10.78
|
|||||
|
Net Current Assets
|
--
|
8.07
|
5.66
|
-9.43
|
-0.72
|
2.98
|
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
|
--
|
-17.04
|
-6.12
|
-4.27
|
-15.43
|
-17.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.25
|
-0.17
|
-0.02
|
0.00
|
-0.34
|
|||||
|
Cash from Financing Activities
|
--
|
17.32
|
16.08
|
4.36
|
15.92
|
17.38
|
|||||
|
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 ($)
|
-1.40
|
-1.85
|
-1.64
|
-3.71
|
-8.43
|
-0.17
|
|||||
|
Cash EPS ($)
|
--
|
-1.83
|
-1.62
|
-3.67
|
-8.38
|
-0.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.07
|
0.83
|
--
|
--
|
0.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.99
|
-0.76
|
-1.02
|
-6.48
|
-0.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.02
|
-0.78
|
-1.04
|
-6.49
|
-0.19
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-87.48
|
-103.35
|
-142.29
|
-141.19
|
-122.19
|
|||||
|
ROE (%)
|
--
|
-200.61
|
209.88
|
112.28
|
940.10
|
-224.58
|
|||||
|
ROA (%)
|
-50.02
|
-65.37
|
-59.75
|
-69.97
|
-77.43
|
-70.73
|
|||||
|
EBIT Margin (%)
|
-46.19
|
-43.25
|
-20.21
|
-21.06
|
-27.97
|
-30.65
|
|||||
|
Net Margin (%)
|
-63.48
|
-46.52
|
-34.65
|
-34.72
|
-37.81
|
-33.07
|
|||||
|
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 (%)
|
-19.13
|
-0.10
|
-0.15
|
-0.16
|
0.07
|
0.19
|
|||||
|
EBIT Growth (%)
|
-8.13
|
-92.07
|
18.54
|
36.52
|
2.41
|
-71.38
|
|||||
|
Net Profit Growth (%)
|
-13.18
|
-20.49
|
15.27
|
22.61
|
-22.28
|
-61.17
|
|||||
|
EPS Growth (%)
|
7.19
|
-0.13
|
0.56
|
0.56
|
-47.16
|
0.98
|
|||||
|
Book Value Growth (%)
|
-435.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
-0.54
|
-0.01
|
-2.05
|
|||||
|
Price / Book Value
|
4.29
|
--
|
--
|
-0.44
|
-0.02
|
8.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.03
|
--
|
--
|
-3.81
|
-1.47
|
-2.97
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
2.00
|
174.50
|
896.75
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
361.25
|
1,075.00
|
4,200.00
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
1.50
|
150.00
|
860.25
|
|||||
|
Market Cap ($ Cr)
|
11.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.10
|
1.57
|
-1.44
|
-2.58
|
2.57
|
|||||
|
Short term debt to equity ratio
|
-0.02
|
1.01
|
1.44
|
-0.87
|
-1.61
|
2.47
|
|||||
|
Current Ratio
|
0.85
|
1.60
|
1.32
|
0.65
|
0.94
|
1.14
|
|||||
|
Quick Ratio
|
0.41
|
1.00
|
0.86
|
0.24
|
0.31
|
0.35
|
|||||
|
Interest Coverage
|
-18.98
|
-13.30
|
-1.40
|
-1.54
|
-2.84
|
-12.66
|
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 (%)
|
10.66
|
6.80
|
10.86
|
8.57
|
12.16
|
12.33
|
|||||
|
Asset Turnover
|
0.79
|
1.41
|
1.72
|
2.02
|
2.05
|
2.14
|
|||||
|
Receivable days
|
--
|
34.53
|
38.27
|
41.98
|
43.26
|
42.40
|
|||||
|
Inventory Days
|
--
|
108.89
|
133.40
|
143.36
|
148.25
|
142.89
|
|||||
|
Payable days
|
--
|
70.43
|
110.55
|
98.82
|
90.31
|
87.15
|
|||||
|
Cash Conversion Cycle
|
--
|
72.99
|
61.11
|
86.53
|
101.20
|
98.14
|