Market cap
$12 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.5
Div. Yield
0 %
Income Statement ($ 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
|
0.02
|
0.06
|
0.06
|
0.06
|
0.05
|
0.25
|
|||||
|
Gross Profit
|
-0.02
|
-0.06
|
-0.06
|
-0.06
|
-0.05
|
-0.25
|
|||||
|
Operating Expenses
|
27.83
|
31.54
|
36.26
|
43.05
|
41.67
|
21.44
|
|||||
|
Operating Profit (EBIT)
|
-27.83
|
-31.54
|
-36.32
|
-43.05
|
-41.67
|
-21.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-33.67
|
-35.67
|
-38.48
|
-44.35
|
-42.05
|
-21.43
|
|||||
|
Provision for Tax
|
2.34
|
-1.17
|
-0.87
|
-1.41
|
-1.20
|
-4.52
|
|||||
|
Profit after Tax (Net Income)
|
-33.67
|
-34.50
|
-37.61
|
-42.94
|
-40.85
|
-16.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-40.85
|
-16.92
|
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
|
-3.58
|
9.25
|
19.00
|
26.13
|
44.00
|
63.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.01
|
11.76
|
9.27
|
19.63
|
23.18
|
0.23
|
|||||
|
Current Liabilities
|
12.38
|
9.48
|
17.09
|
13.63
|
9.82
|
3.76
|
|||||
|
Total Liabilities
|
21.18
|
30.49
|
45.36
|
59.39
|
77.01
|
67.20
|
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
|
1.76
|
2.24
|
0.30
|
0.34
|
0.53
|
0.36
|
|||||
|
Current Assets
|
7.05
|
28.25
|
45.05
|
59.06
|
76.48
|
66.84
|
|||||
|
Total Assets
|
21.18
|
30.49
|
45.36
|
59.39
|
77.01
|
67.20
|
|||||
|
Total Debt*
|
4.36
|
16.93
|
21.83
|
23.85
|
23.47
|
0.49
|
|||||
|
Net Current Assets
|
-5.33
|
18.77
|
27.97
|
45.43
|
66.66
|
63.08
|
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
|
--
|
-27.75
|
-35.03
|
-33.64
|
-25.71
|
-12.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.03
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
12.77
|
20.19
|
16.38
|
34.29
|
48.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
8.58
|
--
|
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 ($)
|
-0.66
|
-0.74
|
-1.03
|
-1.36
|
-1.42
|
-0.60
|
|||||
|
Cash EPS ($)
|
--
|
-0.74
|
-1.03
|
-1.36
|
-1.42
|
-0.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.20
|
0.52
|
0.83
|
1.53
|
2.22
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.60
|
-0.96
|
-1.06
|
-0.89
|
-0.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.60
|
-0.96
|
-1.06
|
-0.89
|
-0.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-102.96
|
-82.83
|
-73.12
|
-62.29
|
-37.00
|
|||||
|
ROE (%)
|
--
|
-244.16
|
-166.65
|
-122.46
|
-76.21
|
-37.46
|
|||||
|
ROA (%)
|
-92.01
|
-90.95
|
-71.81
|
-62.97
|
-56.66
|
-34.50
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
55.82
|
10.29
|
15.78
|
1.46
|
-90.05
|
-43.84
|
|||||
|
Net Profit Growth (%)
|
8.01
|
8.28
|
12.42
|
-5.11
|
-141.48
|
-13.95
|
|||||
|
EPS Growth (%)
|
28.31
|
0.28
|
0.24
|
0.05
|
-1.39
|
0.11
|
|||||
|
Book Value Growth (%)
|
-118.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.04
|
-1.58
|
-3.67
|
-9.29
|
-13.61
|
|||||
|
Price / Book Value
|
3.47
|
3.86
|
3.13
|
6.02
|
8.63
|
3.64
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.58
|
-0.86
|
-1.17
|
-3.11
|
-8.09
|
-7.72
|
|||||
|
Close Price ($)
|
0.88
|
0.77
|
1.63
|
4.97
|
13.20
|
8.10
|
|||||
|
High Price ($)
|
1.55
|
2.20
|
6.68
|
13.65
|
13.65
|
17.85
|
|||||
|
Low Price ($)
|
0.51
|
0.70
|
1.53
|
3.80
|
2.89
|
2.13
|
|||||
|
Market Cap ($ Cr)
|
12.31
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.83
|
1.15
|
0.91
|
0.53
|
0.01
|
|||||
|
Short term debt to equity ratio
|
-1.22
|
0.56
|
0.66
|
0.16
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
0.57
|
2.98
|
2.64
|
4.33
|
7.79
|
17.80
|
|||||
|
Quick Ratio
|
0.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-4.06
|
-5.68
|
-7.23
|
-9.54
|
-30.93
|
-4,932.11
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
15,871.02
|
26,474.51
|
26,129.69
|
9,409.55
|
2,019.52
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|