Market cap
$85 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
3.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.51
|
0.59
|
0.68
|
0.49
|
0.39
|
0.36
|
|||||
|
Cost of Revenue
|
0.44
|
0.90
|
0.40
|
0.40
|
0.20
|
0.50
|
|||||
|
Gross Profit
|
0.51
|
0.59
|
0.68
|
0.49
|
0.39
|
0.36
|
|||||
|
Operating Expenses
|
42.77
|
49.55
|
49.33
|
45.90
|
40.29
|
29.21
|
|||||
|
Operating Profit (EBIT)
|
-42.27
|
-48.96
|
-48.65
|
-45.41
|
-39.90
|
-28.86
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.20
|
0.56
|
|||||
|
Profit before Tax
|
-40.05
|
-45.85
|
-45.43
|
-41.44
|
-38.70
|
-28.29
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.02
|
0.23
|
-1.20
|
-0.55
|
|||||
|
Profit after Tax (Net Income)
|
-40.05
|
-45.85
|
-45.43
|
-41.44
|
-38.70
|
-28.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-38.73
|
-28.32
|
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
|
26.53
|
45.39
|
82.95
|
69.74
|
106.34
|
140.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.10
|
0.81
|
1.46
|
2.04
|
2.57
|
|||||
|
Current Liabilities
|
10.80
|
16.39
|
13.43
|
10.44
|
7.81
|
6.56
|
|||||
|
Total Liabilities
|
48.13
|
61.88
|
97.19
|
81.64
|
116.19
|
149.54
|
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
|
1.74
|
1.76
|
2.14
|
4.23
|
4.91
|
3.42
|
|||||
|
Current Assets
|
35.59
|
60.13
|
95.05
|
77.41
|
111.28
|
146.13
|
|||||
|
Total Assets
|
48.13
|
61.88
|
97.19
|
81.64
|
116.19
|
149.54
|
|||||
|
Total Debt*
|
0.46
|
0.83
|
1.52
|
2.15
|
2.72
|
3.12
|
|||||
|
Net Current Assets
|
24.80
|
43.73
|
81.63
|
66.97
|
103.48
|
139.57
|
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
|
--
|
-37.92
|
-37.69
|
-30.89
|
-33.82
|
-23.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.34
|
13.73
|
36.20
|
38.15
|
-131.45
|
|||||
|
Cash from Financing Activities
|
--
|
2.58
|
53.78
|
--
|
0.08
|
35.45
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
4.40
|
-119.04
|
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 ($)
|
-0.59
|
-0.69
|
-0.95
|
-0.93
|
-0.87
|
-0.70
|
|||||
|
Cash EPS ($)
|
--
|
-0.67
|
-0.94
|
-0.92
|
-0.86
|
-0.69
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.68
|
1.74
|
1.56
|
2.38
|
3.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.57
|
-0.79
|
-0.69
|
-0.76
|
-0.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.57
|
-0.79
|
-0.70
|
-0.78
|
-0.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-70.17
|
-58.11
|
-45.80
|
-30.65
|
-20.76
|
|||||
|
ROE (%)
|
-111.38
|
-71.45
|
-59.51
|
-47.07
|
-31.37
|
-21.07
|
|||||
|
ROA (%)
|
-57.00
|
-57.65
|
-50.81
|
-41.90
|
-29.13
|
-19.90
|
|||||
|
EBIT Margin (%)
|
-7,884.06
|
-7,732.04
|
-6,651.68
|
-8,492.01
|
-10,026.94
|
-7,880.50
|
|||||
|
Net Margin (%)
|
-7,884.06
|
-7,732.04
|
-6,651.68
|
-8,492.01
|
-2,443.43
|
-3,065.11
|
|||||
|
Cash Profit Margin (%)
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-6.96
|
-0.13
|
0.40
|
0.26
|
0.08
|
-0.02
|
|||||
|
EBIT Growth (%)
|
21.50
|
-0.92
|
-9.63
|
-7.07
|
-36.81
|
-46.55
|
|||||
|
Net Profit Growth (%)
|
21.50
|
-0.92
|
-9.63
|
-7.07
|
-36.81
|
-46.53
|
|||||
|
EPS Growth (%)
|
40.33
|
0.28
|
-0.03
|
-0.07
|
-0.24
|
0.16
|
|||||
|
Book Value Growth (%)
|
-55.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.10
|
-4.55
|
-1.60
|
-1.62
|
-8.63
|
|||||
|
Price / Book Value
|
3.11
|
4.14
|
2.49
|
0.95
|
0.59
|
1.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.66
|
-2.90
|
-2.59
|
0.16
|
1.04
|
-3.82
|
|||||
|
Close Price ($)
|
1.30
|
2.81
|
4.34
|
1.48
|
1.40
|
6.01
|
|||||
|
High Price ($)
|
4.56
|
4.99
|
6.42
|
2.79
|
7.32
|
19.78
|
|||||
|
Low Price ($)
|
1.16
|
1.90
|
1.44
|
0.94
|
1.13
|
4.88
|
|||||
|
Market Cap ($ Cr)
|
84.80
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.02
|
0.03
|
0.03
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
3.30
|
3.67
|
7.08
|
7.41
|
14.25
|
22.28
|
|||||
|
Quick Ratio
|
3.30
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-24.48
|
-107.16
|
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 (%)
|
37.20
|
30.69
|
113.18
|
59.02
|
199.74
|
149.03
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
--
|
294.11
|
283.70
|
396.31
|
617.90
|
434.94
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
2,607.66
|
3,068.01
|
1,799.64
|
3,100.06
|
1,024.53
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|