Market cap
$59 Mln
Revenue (TTM)
$156 Mln
P/E Ratio
--
P/B Ratio
888.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
155.60
|
42.72
|
1.56
|
2.00
|
3.59
|
4.06
|
|||||
|
Cost of Revenue
|
111.73
|
30.39
|
0.66
|
2.06
|
2.15
|
2.80
|
|||||
|
Gross Profit
|
43.87
|
12.33
|
0.90
|
-0.06
|
1.44
|
1.26
|
|||||
|
Operating Expenses
|
33.01
|
10.54
|
0.95
|
-0.04
|
2.02
|
2.34
|
|||||
|
Operating Profit (EBIT)
|
10.86
|
1.79
|
-0.06
|
-0.01
|
-1.04
|
-1.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
10.39
|
1.97
|
-0.04
|
-0.02
|
0.92
|
-0.46
|
|||||
|
Provision for Tax
|
0.49
|
0.10
|
--
|
--
|
-0.02
|
-0.35
|
|||||
|
Profit after Tax (Net Income)
|
9.90
|
1.87
|
-0.04
|
-0.02
|
0.94
|
-0.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-0.73
|
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
|
-11.28
|
-19.00
|
0.37
|
0.41
|
3.20
|
29.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.77
|
6.78
|
--
|
--
|
1.57
|
0.55
|
|||||
|
Current Liabilities
|
122.24
|
119.10
|
0.61
|
0.71
|
1.19
|
1.60
|
|||||
|
Total Liabilities
|
241.55
|
108.46
|
0.98
|
1.12
|
5.96
|
30.99
|
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
|
27.24
|
24.81
|
0.12
|
0.12
|
3.08
|
2.77
|
|||||
|
Current Assets
|
92.07
|
83.64
|
0.85
|
0.99
|
2.88
|
28.22
|
|||||
|
Total Assets
|
211.38
|
108.45
|
0.98
|
1.12
|
5.96
|
30.99
|
|||||
|
Total Debt*
|
21.41
|
27.31
|
--
|
--
|
1.59
|
--
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
0.28
|
1.69
|
26.62
|
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
|
--
|
-11.63
|
--
|
-0.82
|
-0.52
|
-0.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.02
|
--
|
4.10
|
16.72
|
0.64
|
|||||
|
Cash from Financing Activities
|
--
|
9.03
|
--
|
-4.40
|
-25.75
|
-0.19
|
|||||
|
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 ($)
|
1.43
|
0.56
|
-0.02
|
-0.01
|
0.37
|
-0.30
|
|||||
|
Cash EPS ($)
|
--
|
0.56
|
-0.02
|
0.02
|
0.42
|
-0.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
0.15
|
0.17
|
1.28
|
12.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.49
|
--
|
-0.34
|
-0.21
|
-0.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.49
|
--
|
-0.34
|
-0.21
|
-0.13
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
43.17
|
-9.84
|
-0.58
|
5.47
|
-2.46
|
|||||
|
ROE (%)
|
--
|
-20.09
|
-9.84
|
-0.83
|
5.74
|
-2.46
|
|||||
|
ROA (%)
|
9.30
|
3.42
|
-3.63
|
-0.42
|
5.06
|
-2.35
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
3.70
|
26.71
|
-11.30
|
|||||
|
Net Margin (%)
|
6.36
|
4.38
|
-2.44
|
-0.75
|
26.07
|
-17.98
|
|||||
|
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 (%)
|
16,313.82
|
26.43
|
-0.22
|
-0.44
|
-0.12
|
0.12
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
-92.28
|
308.71
|
35.35
|
|||||
|
Net Profit Growth (%)
|
2,401.16
|
5,026.32
|
-153.33
|
-101.60
|
228.08
|
31.33
|
|||||
|
EPS Growth (%)
|
892.57
|
36.19
|
-1.55
|
-1.02
|
2.25
|
0.31
|
|||||
|
Book Value Growth (%)
|
-4,433.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
-133.63
|
4.65
|
-29.90
|
|||||
|
Price / Book Value
|
888.05
|
--
|
--
|
4.95
|
1.36
|
0.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.16
|
--
|
--
|
9.73
|
4.04
|
13.11
|
|||||
|
Close Price ($)
|
--
|
--
|
--
|
0.84
|
1.74
|
8.97
|
|||||
|
High Price ($)
|
--
|
--
|
--
|
2.34
|
17.74
|
11.92
|
|||||
|
Low Price ($)
|
--
|
--
|
--
|
0.52
|
1.26
|
8.60
|
|||||
|
Market Cap ($ Cr)
|
58.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.44
|
--
|
--
|
0.50
|
--
|
|||||
|
Short term debt to equity ratio
|
-1.51
|
-1.15
|
--
|
--
|
0.01
|
--
|
|||||
|
Current Ratio
|
0.75
|
0.70
|
1.40
|
1.40
|
2.42
|
17.66
|
|||||
|
Quick Ratio
|
0.74
|
0.70
|
1.33
|
1.30
|
2.04
|
17.16
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
0.83
|
24.56
|
-0.37
|
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 (%)
|
35.08
|
174.55
|
11.56
|
8.81
|
18.71
|
17.70
|
|||||
|
Asset Turnover
|
1.46
|
0.78
|
1.49
|
0.56
|
0.19
|
0.13
|
|||||
|
Receivable days
|
--
|
319.55
|
41.76
|
77.42
|
70.77
|
49.69
|
|||||
|
Inventory Days
|
--
|
0.69
|
31.54
|
46.19
|
105.48
|
130.80
|
|||||
|
Payable days
|
--
|
560.73
|
133.37
|
62.18
|
83.61
|
68.01
|
|||||
|
Cash Conversion Cycle
|
--
|
-240.49
|
-60.07
|
61.43
|
92.63
|
112.48
|