Market cap
$20 Mln
Revenue (TTM)
$37 Mln
P/E Ratio
--
P/B Ratio
11.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
37.22
|
37.06
|
35.60
|
31.08
|
34.69
|
40.11
|
|||||
|
Cost of Revenue
|
10.57
|
10.57
|
10.71
|
9.13
|
13.96
|
11.05
|
|||||
|
Gross Profit
|
26.65
|
26.49
|
24.89
|
21.95
|
20.73
|
29.06
|
|||||
|
Operating Expenses
|
39.07
|
40.73
|
41.34
|
53.90
|
52.25
|
51.81
|
|||||
|
Operating Profit (EBIT)
|
-12.42
|
-14.24
|
-16.45
|
-31.95
|
-31.52
|
-22.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.52
|
-2.58
|
|||||
|
Profit before Tax
|
-18.61
|
-8.60
|
-22.41
|
-30.06
|
-33.91
|
-25.29
|
|||||
|
Provision for Tax
|
-0.40
|
-0.40
|
-1.69
|
-0.81
|
-1.09
|
-0.74
|
|||||
|
Profit after Tax (Net Income)
|
-18.21
|
-8.20
|
-20.72
|
-29.25
|
-32.81
|
-24.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-32.81
|
-24.56
|
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
|
-0.75
|
5.90
|
11.11
|
23.28
|
35.37
|
62.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
14.69
|
28.57
|
26.44
|
15.44
|
18.14
|
13.25
|
|||||
|
Current Liabilities
|
24.02
|
9.71
|
9.82
|
14.55
|
9.71
|
13.69
|
|||||
|
Total Liabilities
|
61.98
|
44.18
|
47.37
|
53.26
|
63.23
|
89.52
|
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
|
22.22
|
23.55
|
25.77
|
27.56
|
29.47
|
25.22
|
|||||
|
Current Assets
|
15.74
|
20.63
|
21.60
|
25.70
|
33.76
|
64.30
|
|||||
|
Total Assets
|
61.98
|
44.18
|
47.37
|
53.26
|
63.23
|
89.52
|
|||||
|
Total Debt*
|
26.33
|
29.11
|
26.89
|
18.31
|
18.25
|
13.82
|
|||||
|
Net Current Assets
|
-8.29
|
10.93
|
11.78
|
11.16
|
24.05
|
50.61
|
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
|
--
|
-12.38
|
-14.43
|
-21.66
|
-28.23
|
-14.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.42
|
-0.67
|
-0.94
|
-6.46
|
-4.28
|
|||||
|
Cash from Financing Activities
|
--
|
9.31
|
9.33
|
14.47
|
4.96
|
0.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-29.73
|
-17.60
|
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 ($)
|
-5.80
|
-2.61
|
-7.57
|
-13.10
|
-15.09
|
-11.30
|
|||||
|
Cash EPS ($)
|
-5.80
|
-2.09
|
-6.94
|
-12.19
|
-14.57
|
-10.78
|
|||||
|
Adjusted Book Value ($)
|
-0.24
|
1.88
|
4.06
|
10.42
|
16.27
|
28.79
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.94
|
-5.27
|
-9.70
|
-12.99
|
-6.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.99
|
-5.38
|
-10.12
|
-15.96
|
-8.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-22.46
|
-52.07
|
-61.43
|
-50.47
|
-31.36
|
|||||
|
ROE (%)
|
--
|
-96.39
|
-120.52
|
-99.73
|
-67.00
|
-34.64
|
|||||
|
ROA (%)
|
-30.40
|
-17.91
|
-41.18
|
-50.21
|
-42.96
|
-27.37
|
|||||
|
EBIT Margin (%)
|
-41.64
|
-16.15
|
-59.03
|
-96.20
|
-89.04
|
-63.07
|
|||||
|
Net Margin (%)
|
-48.94
|
-22.12
|
-58.21
|
-94.09
|
-101.99
|
-65.44
|
|||||
|
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 (%)
|
3.07
|
0.04
|
0.15
|
-0.10
|
-0.14
|
0.02
|
|||||
|
EBIT Growth (%)
|
-72.07
|
71.51
|
29.74
|
3.18
|
-22.10
|
-143.92
|
|||||
|
Net Profit Growth (%)
|
-86.81
|
60.43
|
29.16
|
10.87
|
-33.61
|
-213.37
|
|||||
|
EPS Growth (%)
|
-59.14
|
0.66
|
0.42
|
0.13
|
-0.34
|
-2.00
|
|||||
|
Book Value Growth (%)
|
-106.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.24
|
-0.12
|
-0.08
|
-0.10
|
-0.37
|
|||||
|
Price / Book Value
|
11.43
|
0.34
|
0.22
|
0.11
|
0.10
|
0.15
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.92
|
-5.71
|
-1.35
|
-0.24
|
0.02
|
1.21
|
|||||
|
Close Price ($)
|
7.48
|
12.78
|
18.20
|
22.20
|
31.00
|
83.80
|
|||||
|
High Price ($)
|
26.00
|
32.20
|
31.80
|
91.80
|
86.60
|
233.68
|
|||||
|
Low Price ($)
|
7.01
|
12.00
|
14.00
|
18.22
|
20.60
|
77.60
|
|||||
|
Market Cap ($ Cr)
|
20.20
|
--
|
--
|
--
|
--
|
--
|
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
|
-4.12
|
4.93
|
2.42
|
0.79
|
0.52
|
0.22
|
|||||
|
Short term debt to equity ratio
|
-19.62
|
0.09
|
0.04
|
0.12
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
0.66
|
2.13
|
2.20
|
1.77
|
3.48
|
4.70
|
|||||
|
Quick Ratio
|
0.50
|
1.58
|
1.92
|
1.51
|
3.12
|
4.35
|
|||||
|
Interest Coverage
|
-4.97
|
-2.29
|
-15.02
|
-189.39
|
-232.93
|
-6.33
|
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 (%)
|
18.23
|
20.37
|
20.56
|
19.49
|
16.33
|
11.28
|
|||||
|
Asset Turnover
|
0.62
|
0.81
|
0.71
|
0.53
|
0.45
|
0.45
|
|||||
|
Receivable days
|
--
|
73.27
|
68.63
|
68.87
|
53.64
|
44.09
|
|||||
|
Inventory Days
|
--
|
138.44
|
109.37
|
142.83
|
107.67
|
122.99
|
|||||
|
Payable days
|
--
|
107.25
|
121.81
|
109.14
|
58.37
|
87.15
|
|||||
|
Cash Conversion Cycle
|
--
|
104.45
|
56.20
|
102.55
|
102.94
|
79.93
|