Market cap
$89 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.20
|
0.25
|
0.25
|
0.26
|
0.26
|
0.26
|
|||||
|
Gross Profit
|
-0.20
|
-0.25
|
-0.25
|
-0.26
|
-0.26
|
-0.26
|
|||||
|
Operating Expenses
|
24.00
|
35.27
|
60.12
|
42.79
|
62.68
|
56.22
|
|||||
|
Operating Profit (EBIT)
|
-24.07
|
-35.27
|
-60.12
|
-42.79
|
-62.68
|
-56.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.35
|
0.19
|
|||||
|
Profit before Tax
|
-23.05
|
-33.85
|
-55.85
|
-37.54
|
-62.02
|
-57.78
|
|||||
|
Provision for Tax
|
--
|
--
|
-55,851,444.00
|
--
|
-0.66
|
1.48
|
|||||
|
Profit after Tax (Net Income)
|
-23.05
|
-33.85
|
-55.85
|
-37.54
|
-62.02
|
-57.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-62.02
|
-57.78
|
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
|
37.89
|
44.25
|
71.00
|
119.80
|
151.01
|
205.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
15.00
|
6.27
|
14.92
|
15.63
|
|||||
|
Current Liabilities
|
9.66
|
27.81
|
18.60
|
22.26
|
15.36
|
11.77
|
|||||
|
Total Liabilities
|
57.20
|
72.06
|
104.61
|
148.33
|
181.29
|
233.14
|
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
|
0.16
|
0.28
|
0.53
|
0.52
|
0.27
|
0.38
|
|||||
|
Current Assets
|
47.38
|
71.78
|
104.07
|
147.81
|
181.02
|
232.75
|
|||||
|
Total Assets
|
57.20
|
72.06
|
104.61
|
148.33
|
181.29
|
233.14
|
|||||
|
Total Debt*
|
0.14
|
15.53
|
15.30
|
15.66
|
16.08
|
15.86
|
|||||
|
Net Current Assets
|
37.72
|
43.97
|
85.47
|
125.55
|
165.66
|
220.98
|
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
|
--
|
-33.35
|
-43.21
|
-30.33
|
-56.64
|
-42.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
47.74
|
-44.92
|
30.00
|
-29.95
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
1.12
|
-0.17
|
-1.27
|
1.22
|
194.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-85.37
|
151.93
|
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 ($)
|
-0.38
|
-0.56
|
-0.94
|
-0.63
|
-1.06
|
-1.00
|
|||||
|
Cash EPS ($)
|
--
|
-0.56
|
-0.93
|
-0.63
|
-1.05
|
-0.99
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.74
|
1.19
|
2.02
|
2.58
|
3.55
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.55
|
-0.73
|
-0.51
|
-0.97
|
-0.73
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.55
|
-0.73
|
-0.51
|
-0.97
|
-0.73
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-46.34
|
-50.37
|
-24.82
|
-31.92
|
-38.98
|
|||||
|
ROE (%)
|
-56.13
|
-58.73
|
-58.54
|
-27.73
|
-34.77
|
-43.56
|
|||||
|
ROA (%)
|
-26.85
|
-38.32
|
-44.16
|
-22.78
|
-29.93
|
-36.51
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-2,639.97
|
-31,169.26
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
55.59
|
40.77
|
-52.03
|
41.21
|
-7.67
|
-63.01
|
|||||
|
Net Profit Growth (%)
|
54.46
|
39.40
|
-48.77
|
39.47
|
-7.35
|
-53.85
|
|||||
|
EPS Growth (%)
|
54.86
|
0.40
|
-0.48
|
0.40
|
-0.06
|
-0.03
|
|||||
|
Book Value Growth (%)
|
-31.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.21
|
-5.31
|
-5.53
|
-6.57
|
-4.02
|
|||||
|
Price / Book Value
|
2.37
|
7.04
|
4.18
|
1.73
|
2.70
|
1.13
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.96
|
-8.11
|
-3.93
|
-2.29
|
-4.15
|
-0.33
|
|||||
|
Close Price ($)
|
2.13
|
5.18
|
4.99
|
3.51
|
6.96
|
4.00
|
|||||
|
High Price ($)
|
6.18
|
7.20
|
6.55
|
11.97
|
7.99
|
15.95
|
|||||
|
Low Price ($)
|
1.07
|
1.14
|
2.71
|
1.42
|
2.36
|
3.37
|
|||||
|
Market Cap ($ Cr)
|
89.28
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.35
|
0.22
|
0.13
|
0.11
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.35
|
0.00
|
0.13
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
4.91
|
2.58
|
5.59
|
6.64
|
11.78
|
19.77
|
|||||
|
Quick Ratio
|
4.91
|
--
|
--
|
--
|
12.00
|
30.39
|
|||||
|
Interest Coverage
|
-15.24
|
-16.76
|
-28.00
|
-17.13
|
-35.61
|
-32.16
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-4,506.24
|
-90,527.89
|
-100,379.60
|
|||||
|
Payable days
|
--
|
245.62
|
1,110.95
|
1,022.78
|
814.15
|
968.73
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|