Market cap
$1 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.75
|
4.86
|
5.05
|
4.45
|
7.42
|
6.78
|
|||||
|
Cost of Revenue
|
3.11
|
3.10
|
2.96
|
2.17
|
6.10
|
8.71
|
|||||
|
Gross Profit
|
1.64
|
1.76
|
2.08
|
2.28
|
1.32
|
-1.93
|
|||||
|
Operating Expenses
|
5.70
|
11.76
|
5.73
|
8.38
|
15.32
|
33.60
|
|||||
|
Operating Profit (EBIT)
|
-4.06
|
-10.00
|
-3.65
|
-6.10
|
-14.01
|
-35.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-11.12
|
-2.33
|
-4.31
|
-5.32
|
-10.81
|
-16.13
|
|||||
|
Provision for Tax
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-11.13
|
-2.34
|
-7.04
|
-13.98
|
-15.38
|
-14.66
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.09
|
0.24
|
1.47
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-14.66
|
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
|
0.63
|
4.14
|
6.22
|
12.84
|
21.03
|
31.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.61
|
0.35
|
4.73
|
3.41
|
3.81
|
7.68
|
|||||
|
Current Liabilities
|
1.65
|
2.06
|
2.56
|
3.59
|
4.21
|
5.04
|
|||||
|
Total Liabilities
|
7.54
|
6.55
|
13.52
|
19.71
|
28.92
|
43.92
|
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
|
0.15
|
0.19
|
4.28
|
4.73
|
3.52
|
8.53
|
|||||
|
Current Assets
|
5.74
|
6.36
|
9.24
|
14.97
|
25.40
|
35.39
|
|||||
|
Total Assets
|
11.63
|
6.55
|
13.52
|
19.71
|
28.92
|
43.92
|
|||||
|
Total Debt*
|
--
|
--
|
0.16
|
1.01
|
2.02
|
3.29
|
|||||
|
Net Current Assets
|
--
|
4.30
|
6.68
|
11.38
|
21.19
|
30.35
|
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
|
--
|
-4.74
|
-9.63
|
-15.29
|
-13.98
|
-25.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.75
|
7.34
|
-4.34
|
1.42
|
16.61
|
|||||
|
Cash from Financing Activities
|
--
|
0.01
|
0.01
|
5.51
|
4.52
|
21.90
|
|||||
|
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 ($)
|
-8.14
|
-1.71
|
-5.16
|
-10.88
|
-24.96
|
-26.43
|
|||||
|
Cash EPS ($)
|
--
|
-1.69
|
-5.08
|
-10.63
|
-24.18
|
-24.55
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.02
|
4.56
|
9.99
|
34.14
|
56.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.46
|
-7.06
|
-11.90
|
-22.69
|
-46.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.46
|
-7.07
|
-11.90
|
-22.80
|
-48.46
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-44.48
|
-69.59
|
-75.78
|
-53.54
|
-41.03
|
|||||
|
ROE (%)
|
-466.42
|
-45.14
|
-73.84
|
-82.55
|
-59.00
|
-49.85
|
|||||
|
ROA (%)
|
-104.72
|
-23.32
|
-42.37
|
-57.50
|
-42.22
|
-32.13
|
|||||
|
EBIT Margin (%)
|
-102.34
|
-47.98
|
-150.88
|
-135.11
|
-205.28
|
-424.12
|
|||||
|
Net Margin (%)
|
-234.53
|
-48.15
|
-139.50
|
-313.90
|
-207.28
|
-216.22
|
|||||
|
Cash Profit Margin (%)
|
-0.02
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-12.24
|
-0.04
|
0.13
|
-0.40
|
0.09
|
-0.16
|
|||||
|
EBIT Growth (%)
|
8.70
|
69.38
|
-26.49
|
60.48
|
47.04
|
-371.16
|
|||||
|
Net Profit Growth (%)
|
-47.72
|
66.77
|
49.66
|
9.07
|
-4.88
|
-214.93
|
|||||
|
EPS Growth (%)
|
-47.39
|
0.67
|
0.53
|
0.56
|
0.06
|
-0.91
|
|||||
|
Book Value Growth (%)
|
-86.05
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.16
|
-1.15
|
-0.29
|
-0.01
|
-0.04
|
|||||
|
Price / Book Value
|
1.94
|
0.65
|
1.30
|
0.31
|
0.01
|
0.02
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.62
|
0.81
|
-0.53
|
1.15
|
1.25
|
0.90
|
|||||
|
Close Price ($)
|
0.68
|
1.98
|
5.92
|
3.13
|
10.84
|
41.60
|
|||||
|
High Price ($)
|
6.71
|
6.71
|
10.31
|
18.94
|
106.40
|
256.00
|
|||||
|
Low Price ($)
|
0.65
|
1.77
|
1.85
|
2.60
|
10.36
|
38.88
|
|||||
|
Market Cap ($ Cr)
|
1.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.02
|
0.08
|
0.10
|
0.11
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.02
|
0.07
|
0.05
|
0.03
|
|||||
|
Current Ratio
|
3.49
|
3.09
|
3.61
|
4.17
|
6.03
|
7.02
|
|||||
|
Quick Ratio
|
2.92
|
2.50
|
3.25
|
3.63
|
5.48
|
6.14
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-52.69
|
-1,437.75
|
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 (%)
|
11.78
|
8.75
|
23.29
|
11.54
|
16.46
|
20.21
|
|||||
|
Asset Turnover
|
0.45
|
0.48
|
0.30
|
0.18
|
0.20
|
0.15
|
|||||
|
Receivable days
|
--
|
60.15
|
61.14
|
71.14
|
63.79
|
74.77
|
|||||
|
Inventory Days
|
--
|
124.74
|
176.40
|
359.45
|
202.17
|
172.91
|
|||||
|
Payable days
|
--
|
127.09
|
92.70
|
143.31
|
69.33
|
44.82
|
|||||
|
Cash Conversion Cycle
|
--
|
57.79
|
144.84
|
287.28
|
196.63
|
202.87
|