Market cap
$26 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
0.80
|
0.51
|
0.15
|
0.97
|
0.36
|
|||||
|
Cost of Revenue
|
0.31
|
0.50
|
0.00
|
0.30
|
0.29
|
0.01
|
|||||
|
Gross Profit
|
-0.09
|
0.80
|
0.51
|
-0.15
|
0.68
|
0.35
|
|||||
|
Operating Expenses
|
6.52
|
7.15
|
5.21
|
6.62
|
15.80
|
12.06
|
|||||
|
Operating Profit (EBIT)
|
-7.31
|
-7.15
|
-4.71
|
-6.77
|
-15.11
|
-11.71
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.40
|
-8.35
|
-5.37
|
-8.02
|
-15.51
|
-11.21
|
|||||
|
Provision for Tax
|
-2.30
|
0.02
|
-0.11
|
0.26
|
0.80
|
0.83
|
|||||
|
Profit after Tax (Net Income)
|
-7.90
|
-7.91
|
-4.90
|
-7.79
|
-16.42
|
-12.84
|
|||||
|
Minority Interest
|
0.49
|
0.47
|
0.36
|
0.39
|
-0.11
|
-0.80
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-16.42
|
-12.84
|
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
|
10.29
|
11.11
|
1.23
|
1.55
|
4.45
|
8.84
|
|||||
|
Minority Interest
|
0.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.44
|
1.60
|
0.26
|
0.43
|
0.80
|
1.14
|
|||||
|
Current Liabilities
|
5.69
|
6.16
|
6.56
|
6.10
|
5.54
|
3.69
|
|||||
|
Total Liabilities
|
25.10
|
21.06
|
7.54
|
7.78
|
10.93
|
13.70
|
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
|
18.99
|
18.56
|
5.36
|
6.13
|
7.95
|
6.04
|
|||||
|
Current Assets
|
0.41
|
2.50
|
2.18
|
1.66
|
2.99
|
7.65
|
|||||
|
Total Assets
|
25.10
|
21.06
|
7.54
|
7.78
|
10.93
|
13.70
|
|||||
|
Total Debt*
|
1.76
|
3.47
|
3.20
|
2.77
|
3.41
|
3.34
|
|||||
|
Net Current Assets
|
-5.28
|
-3.66
|
-4.38
|
-4.28
|
-2.83
|
5.93
|
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
|
--
|
-2.99
|
-1.81
|
-4.19
|
-7.40
|
-7.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.21
|
--
|
-0.36
|
-1.72
|
-0.81
|
|||||
|
Cash from Financing Activities
|
--
|
4.64
|
1.98
|
3.87
|
4.01
|
10.00
|
|||||
|
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 ($)
|
-0.33
|
-0.34
|
-0.37
|
-1.11
|
-5.11
|
-4.94
|
|||||
|
Cash EPS ($)
|
-0.29
|
-0.32
|
-0.36
|
-1.10
|
-5.11
|
-4.94
|
|||||
|
Adjusted Book Value ($)
|
0.40
|
0.48
|
0.09
|
0.22
|
1.39
|
3.41
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.13
|
-0.14
|
-0.60
|
-2.30
|
-2.93
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.13
|
-0.14
|
-0.60
|
-2.34
|
-2.93
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-83.18
|
-112.03
|
-127.77
|
-163.81
|
-100.49
|
|||||
|
ROE (%)
|
-69.24
|
-128.20
|
-352.69
|
-259.29
|
-247.03
|
-166.28
|
|||||
|
ROA (%)
|
-33.02
|
-55.30
|
-63.99
|
-83.21
|
-133.35
|
-90.21
|
|||||
|
EBIT Margin (%)
|
--
|
-997.16
|
-891.64
|
-4,402.79
|
-1,569.49
|
-3,087.05
|
|||||
|
Net Margin (%)
|
--
|
-993.60
|
-962.12
|
-5,109.26
|
-1,693.50
|
-3,608.47
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
0.56
|
2.34
|
-0.84
|
1.73
|
-0.26
|
|||||
|
EBIT Growth (%)
|
-160.15
|
-74.68
|
32.30
|
55.91
|
-38.58
|
-5.52
|
|||||
|
Net Profit Growth (%)
|
-143.83
|
-61.30
|
37.05
|
52.58
|
-27.92
|
-31.13
|
|||||
|
EPS Growth (%)
|
-64.94
|
0.09
|
0.66
|
0.78
|
-0.03
|
0.01
|
|||||
|
Book Value Growth (%)
|
-2.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.26
|
-1.58
|
-1.05
|
-0.12
|
-0.69
|
|||||
|
Price / Book Value
|
2.55
|
4.46
|
6.32
|
5.25
|
0.45
|
1.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.90
|
-7.03
|
-2.31
|
-1.60
|
-0.26
|
-0.57
|
|||||
|
Close Price ($)
|
1.58
|
2.13
|
0.59
|
1.16
|
6.25
|
33.90
|
|||||
|
High Price ($)
|
5.48
|
5.48
|
2.18
|
18.70
|
39.40
|
299.50
|
|||||
|
Low Price ($)
|
0.90
|
0.40
|
0.41
|
0.67
|
5.00
|
19.50
|
|||||
|
Market Cap ($ Cr)
|
26.12
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.31
|
2.61
|
1.78
|
0.77
|
0.38
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.17
|
2.42
|
1.52
|
0.59
|
0.25
|
|||||
|
Current Ratio
|
0.07
|
0.41
|
0.33
|
0.27
|
0.54
|
2.07
|
|||||
|
Quick Ratio
|
0.07
|
--
|
--
|
--
|
0.30
|
2.07
|
|||||
|
Interest Coverage
|
-53.09
|
-19.08
|
-5.50
|
-5.11
|
-51.78
|
-48.34
|
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 (%)
|
--
|
95.91
|
226.66
|
498.30
|
141.22
|
119.76
|
|||||
|
Asset Turnover
|
--
|
0.06
|
0.07
|
0.02
|
0.08
|
0.02
|
|||||
|
Receivable days
|
--
|
440.17
|
686.15
|
2,550.80
|
338.13
|
731.68
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
1,579.89
|
849.59
|
-29,218.38
|
|||||
|
Payable days
|
--
|
--
|
54,067.53
|
136.58
|
--
|
827.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
3,994.11
|
1,187.73
|
-29,314.15
|