Market cap
$6 Mln
Revenue (TTM)
$7 Mln
P/E Ratio
0.1
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
7.02
|
8.68
|
12.84
|
30.57
|
30.37
|
16.71
|
|||||
|
Cost of Revenue
|
9.20
|
10.52
|
13.60
|
25.00
|
26.23
|
15.61
|
|||||
|
Gross Profit
|
-2.17
|
-1.85
|
-0.76
|
5.57
|
4.14
|
1.10
|
|||||
|
Operating Expenses
|
5.55
|
3.32
|
10.91
|
29.05
|
12.31
|
5.87
|
|||||
|
Operating Profit (EBIT)
|
-5.15
|
-5.17
|
-11.68
|
-23.48
|
-8.17
|
-4.76
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.79
|
-5.87
|
-11.22
|
-23.27
|
-7.79
|
-4.98
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.09
|
-23.54
|
0.12
|
|||||
|
Profit after Tax (Net Income)
|
-4.79
|
-5.87
|
-11.22
|
-23.18
|
-7.79
|
-4.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.09
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-4.98
|
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
|
7.14
|
4.61
|
3.19
|
12.23
|
34.64
|
41.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.09
|
0.15
|
0.40
|
0.27
|
|||||
|
Current Liabilities
|
6.80
|
7.69
|
9.40
|
7.23
|
3.62
|
3.88
|
|||||
|
Total Liabilities
|
20.73
|
12.30
|
12.68
|
19.73
|
38.65
|
45.53
|
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
|
11.24
|
11.25
|
11.93
|
17.91
|
35.27
|
40.64
|
|||||
|
Current Assets
|
2.70
|
1.05
|
0.75
|
1.82
|
3.39
|
4.89
|
|||||
|
Total Assets
|
20.73
|
12.30
|
12.68
|
19.73
|
38.65
|
45.53
|
|||||
|
Total Debt*
|
0.21
|
0.24
|
0.38
|
0.41
|
0.83
|
0.41
|
|||||
|
Net Current Assets
|
-4.10
|
-6.64
|
-8.65
|
-5.41
|
-0.23
|
1.83
|
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
|
--
|
-1.33
|
-2.60
|
2.05
|
-1.92
|
-3.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.33
|
-2.08
|
-1.56
|
-25.66
|
|||||
|
Cash from Financing Activities
|
--
|
1.32
|
2.12
|
-0.22
|
0.45
|
28.82
|
|||||
|
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 ($)
|
-0.70
|
-0.62
|
-4.93
|
-15.23
|
-5.16
|
-6.33
|
|||||
|
Cash EPS ($)
|
--
|
-0.57
|
-3.55
|
-10.72
|
-0.62
|
-3.93
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.49
|
1.40
|
8.03
|
22.97
|
52.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.14
|
-1.14
|
1.35
|
-1.27
|
-4.46
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.14
|
-1.14
|
0.54
|
-2.31
|
-37.10
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-139.63
|
-138.60
|
-96.38
|
-20.16
|
-17.88
|
|||||
|
ROE (%)
|
-81.60
|
-150.72
|
-145.64
|
-98.93
|
-20.49
|
-21.12
|
|||||
|
ROA (%)
|
-24.56
|
-47.04
|
-69.27
|
-79.41
|
-18.50
|
-16.62
|
|||||
|
EBIT Margin (%)
|
-46.01
|
-63.13
|
-87.07
|
-75.64
|
-25.64
|
-29.09
|
|||||
|
Net Margin (%)
|
-68.24
|
-67.70
|
-87.43
|
-75.82
|
-25.64
|
-29.79
|
|||||
|
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 (%)
|
-32.53
|
-0.32
|
-0.58
|
0.01
|
0.82
|
0.71
|
|||||
|
EBIT Growth (%)
|
27.36
|
51.00
|
51.66
|
-196.96
|
-60.18
|
-563.44
|
|||||
|
Net Profit Growth (%)
|
48.95
|
47.67
|
51.58
|
-197.67
|
-56.42
|
-180.20
|
|||||
|
EPS Growth (%)
|
82.83
|
0.87
|
0.68
|
-1.95
|
0.18
|
-1.08
|
|||||
|
Book Value Growth (%)
|
-75.35
|
--
|
--
|
--
|
--
|
--
|
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
|
0.15
|
-1.00
|
-0.42
|
-0.07
|
-0.16
|
-0.42
|
|||||
|
Price / Book Value
|
0.97
|
1.27
|
1.48
|
0.13
|
0.04
|
0.05
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-25.04
|
-1.22
|
-0.63
|
-0.10
|
-1.52
|
0.33
|
|||||
|
Close Price ($)
|
0.38
|
0.62
|
2.07
|
1.06
|
0.84
|
2.65
|
|||||
|
High Price ($)
|
2.08
|
2.50
|
5.94
|
1.30
|
2.95
|
16.40
|
|||||
|
Low Price ($)
|
0.31
|
0.52
|
0.28
|
0.53
|
0.71
|
2.51
|
|||||
|
Market Cap ($ Cr)
|
6.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.12
|
0.03
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.05
|
0.09
|
0.02
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
0.40
|
0.14
|
0.08
|
0.25
|
0.94
|
1.26
|
|||||
|
Quick Ratio
|
0.40
|
--
|
--
|
0.25
|
0.78
|
1.26
|
|||||
|
Interest Coverage
|
-61.41
|
-13.84
|
-243.33
|
-155.74
|
-0.33
|
-41.65
|
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 (%)
|
12.47
|
9.76
|
5.45
|
2.85
|
3.57
|
4.01
|
|||||
|
Asset Turnover
|
0.36
|
0.69
|
0.79
|
1.05
|
0.72
|
0.56
|
|||||
|
Receivable days
|
--
|
32.56
|
22.35
|
11.67
|
10.55
|
11.22
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
4.25
|
4.16
|
0.36
|
|||||
|
Payable days
|
--
|
150.63
|
103.96
|
29.51
|
7.07
|
10.08
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-81.61
|
-13.59
|
7.64
|
1.50
|