Market cap
$67 Mln
Revenue (TTM)
$17 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16.62
|
16.49
|
4.07
|
1.34
|
1.69
|
1.21
|
|||||
|
Cost of Revenue
|
12.15
|
14.48
|
3.13
|
0.36
|
0.43
|
0.27
|
|||||
|
Gross Profit
|
4.47
|
2.01
|
0.95
|
0.98
|
1.27
|
0.94
|
|||||
|
Operating Expenses
|
11.32
|
8.00
|
9.11
|
4.69
|
5.92
|
18.07
|
|||||
|
Operating Profit (EBIT)
|
-6.84
|
-5.99
|
-8.16
|
-3.71
|
-4.65
|
-17.12
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-124.03
|
-33.35
|
-1.27
|
7.82
|
-15.86
|
-16.05
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
11.20
|
2.05
|
|||||
|
Profit after Tax (Net Income)
|
-124.03
|
-33.35
|
-1.27
|
7.82
|
-15.86
|
-16.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-16.05
|
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
|
38.85
|
139.42
|
34.00
|
26.17
|
9.33
|
12.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.36
|
11.84
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
43.05
|
63.37
|
4.25
|
0.98
|
0.59
|
2.00
|
|||||
|
Total Liabilities
|
132.32
|
214.63
|
38.25
|
27.15
|
9.92
|
14.10
|
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
|
0.61
|
0.61
|
0.11
|
0.11
|
5.72
|
8.64
|
|||||
|
Current Assets
|
88.65
|
214.02
|
38.14
|
27.04
|
4.20
|
5.47
|
|||||
|
Total Assets
|
177.92
|
214.63
|
38.25
|
27.15
|
9.92
|
14.10
|
|||||
|
Total Debt*
|
13.54
|
73.34
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
150.64
|
33.89
|
26.06
|
3.61
|
3.47
|
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
|
--
|
-9.78
|
-3.53
|
-3.56
|
-0.78
|
-4.86
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-197.50
|
-2.63
|
0.19
|
-8.97
|
-9.47
|
|||||
|
Cash from Financing Activities
|
--
|
206.83
|
6.68
|
2.69
|
10.50
|
15.21
|
|||||
|
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 ($)
|
-2.66
|
-0.71
|
-0.08
|
0.51
|
-1.21
|
-2.46
|
|||||
|
Cash EPS ($)
|
--
|
-0.71
|
-0.08
|
0.51
|
-1.21
|
-2.46
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.98
|
2.09
|
1.71
|
0.71
|
1.86
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.21
|
-0.22
|
-0.23
|
-0.06
|
-0.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.21
|
-0.22
|
-0.23
|
-0.06
|
-0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-27.03
|
-4.23
|
44.05
|
-147.96
|
-241.73
|
|||||
|
ROE (%)
|
-139.16
|
-38.47
|
-4.23
|
44.05
|
-147.96
|
-244.16
|
|||||
|
ROA (%)
|
-110.91
|
-26.38
|
-3.89
|
42.19
|
-132.03
|
-205.06
|
|||||
|
EBIT Margin (%)
|
-538.54
|
-36.35
|
-200.35
|
-277.14
|
-274.97
|
-1,153.46
|
|||||
|
Net Margin (%)
|
-746.26
|
-202.25
|
-31.21
|
583.65
|
-936.93
|
-1,322.82
|
|||||
|
Cash Profit Margin (%)
|
-0.20
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
120.96
|
3.05
|
2.04
|
-0.21
|
0.39
|
15.73
|
|||||
|
EBIT Growth (%)
|
-2,408.92
|
26.55
|
-119.83
|
20.22
|
66.75
|
-549.88
|
|||||
|
Net Profit Growth (%)
|
-514.42
|
-2,523.83
|
-116.26
|
149.31
|
1.20
|
-527.89
|
|||||
|
EPS Growth (%)
|
-131.54
|
-8.11
|
-1.15
|
1.42
|
0.51
|
-3.60
|
|||||
|
Book Value Growth (%)
|
-29.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.71
|
-31.60
|
3.19
|
-1.04
|
-2.55
|
|||||
|
Price / Book Value
|
2.13
|
0.89
|
1.18
|
0.95
|
1.77
|
3.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.04
|
2.81
|
-0.26
|
0.46
|
-2.68
|
-2.56
|
|||||
|
Close Price ($)
|
1.11
|
2.64
|
2.47
|
1.63
|
0.63
|
3.14
|
|||||
|
High Price ($)
|
8.49
|
8.49
|
5.41
|
2.50
|
8.88
|
11.05
|
|||||
|
Low Price ($)
|
0.98
|
1.25
|
0.95
|
0.58
|
0.57
|
0.19
|
|||||
|
Market Cap ($ Cr)
|
67.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.53
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.44
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
2.06
|
3.38
|
8.98
|
27.56
|
7.16
|
2.74
|
|||||
|
Quick Ratio
|
2.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-18.25
|
-1.70
|
--
|
--
|
-0.42
|
-6.81
|
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 (%)
|
--
|
--
|
--
|
21.76
|
--
|
--
|
|||||
|
Asset Turnover
|
0.15
|
0.13
|
0.12
|
0.07
|
0.14
|
0.16
|
|||||
|
Receivable days
|
--
|
--
|
26.13
|
79.46
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1.37
|
7.33
|
66.89
|
92.26
|
112.29
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|