Market cap
$89 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
2.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.92
|
0.41
|
--
|
1.00
|
--
|
4.04
|
|||||
|
Cost of Revenue
|
0.53
|
0.38
|
0.02
|
0.02
|
0.21
|
--
|
|||||
|
Gross Profit
|
0.39
|
0.03
|
-0.02
|
1.00
|
-0.21
|
4.04
|
|||||
|
Operating Expenses
|
12.24
|
13.31
|
12.68
|
10.90
|
14.63
|
14.25
|
|||||
|
Operating Profit (EBIT)
|
-11.85
|
-13.28
|
-12.68
|
-9.90
|
-14.63
|
-10.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.56
|
0.08
|
|||||
|
Profit before Tax
|
-10.75
|
-11.99
|
-11.04
|
-8.57
|
-14.07
|
-10.13
|
|||||
|
Provision for Tax
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-10.75
|
-12.00
|
-11.05
|
-8.57
|
-14.07
|
-10.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.07
|
-10.13
|
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
|
37.27
|
41.59
|
52.50
|
62.38
|
70.24
|
83.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.20
|
0.22
|
0.41
|
0.61
|
0.73
|
0.90
|
|||||
|
Current Liabilities
|
2.96
|
3.80
|
2.96
|
3.28
|
3.19
|
2.83
|
|||||
|
Total Liabilities
|
43.39
|
45.60
|
55.88
|
66.27
|
74.15
|
87.41
|
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
|
14.51
|
14.61
|
14.80
|
15.10
|
15.17
|
15.40
|
|||||
|
Current Assets
|
25.92
|
30.99
|
41.07
|
51.17
|
58.99
|
72.01
|
|||||
|
Total Assets
|
43.39
|
45.60
|
55.88
|
66.27
|
74.15
|
87.41
|
|||||
|
Total Debt*
|
0.12
|
0.19
|
0.19
|
0.22
|
0.68
|
0.83
|
|||||
|
Net Current Assets
|
22.96
|
27.19
|
38.12
|
47.90
|
55.80
|
69.18
|
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
|
--
|
-9.81
|
-10.64
|
-7.43
|
-12.91
|
-9.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
0.00
|
39.91
|
-40.01
|
-0.03
|
|||||
|
Cash from Financing Activities
|
--
|
0.24
|
--
|
32,461.46
|
0.01
|
20.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-52.91
|
11.37
|
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 ($)
|
-0.22
|
-0.24
|
-0.23
|
-0.17
|
-0.29
|
-0.21
|
|||||
|
Cash EPS ($)
|
-0.22
|
-0.24
|
-0.22
|
-0.17
|
-0.29
|
-0.21
|
|||||
|
Adjusted Book Value ($)
|
0.76
|
0.85
|
1.07
|
1.27
|
1.43
|
1.71
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.20
|
-0.22
|
-0.15
|
-0.26
|
-0.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.20
|
-0.22
|
-0.15
|
-0.26
|
-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 (%)
|
--
|
-25.40
|
-19.17
|
-12.84
|
-18.10
|
-12.99
|
|||||
|
ROE (%)
|
-27.27
|
-25.50
|
-19.24
|
-12.93
|
-18.28
|
-13.08
|
|||||
|
ROA (%)
|
-22.43
|
-23.65
|
-18.09
|
-12.21
|
-17.42
|
-12.45
|
|||||
|
EBIT Margin (%)
|
-916.14
|
-2,927.32
|
--
|
-856.85
|
--
|
-250.94
|
|||||
|
Net Margin (%)
|
-1,168.20
|
-2,928.78
|
--
|
-857.15
|
-2,501.67
|
-245.88
|
|||||
|
Cash Profit Margin (%)
|
-0.06
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
583.87
|
--
|
-1.00
|
--
|
-1.00
|
0.01
|
|||||
|
EBIT Growth (%)
|
28.57
|
-8.58
|
-28.89
|
39.08
|
-38.83
|
28.54
|
|||||
|
Net Profit Growth (%)
|
8.97
|
-8.58
|
-28.91
|
39.08
|
-38.83
|
26.85
|
|||||
|
EPS Growth (%)
|
9.12
|
-0.09
|
-0.29
|
0.39
|
-0.39
|
0.33
|
|||||
|
Book Value Growth (%)
|
-20.74
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.36
|
-9.32
|
-8.58
|
-7.15
|
-12.95
|
|||||
|
Price / Book Value
|
2.28
|
1.55
|
1.96
|
1.18
|
1.43
|
1.57
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.65
|
-2.81
|
-5.70
|
-2.67
|
-3.04
|
-6.00
|
|||||
|
Close Price ($)
|
1.32
|
1.31
|
2.10
|
1.50
|
2.05
|
2.68
|
|||||
|
High Price ($)
|
1.96
|
2.20
|
2.55
|
2.66
|
3.18
|
10.81
|
|||||
|
Low Price ($)
|
1.17
|
1.13
|
1.12
|
1.38
|
1.95
|
2.57
|
|||||
|
Market Cap ($ Cr)
|
89.09
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
8.75
|
8.16
|
13.88
|
15.61
|
18.51
|
25.42
|
|||||
|
Quick Ratio
|
8.75
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-25.01
|
-120.43
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.02
|
0.01
|
--
|
0.01
|
--
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
833.27
|
18,251.50
|
12,855.14
|
711.31
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|