Market cap
$25 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.01
|
0.02
|
0.02
|
0.02
|
0.01
|
0.02
|
|||||
|
Gross Profit
|
-0.01
|
-0.02
|
-0.02
|
-0.02
|
-0.01
|
-0.02
|
|||||
|
Operating Expenses
|
39.24
|
37.14
|
27.62
|
31.38
|
27.69
|
20.52
|
|||||
|
Operating Profit (EBIT)
|
-39.25
|
-37.14
|
-27.62
|
-31.38
|
-27.69
|
-20.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.73
|
-0.09
|
|||||
|
Profit before Tax
|
-37.71
|
-34.77
|
-25.50
|
-30.09
|
-26.96
|
-20.61
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-0.73
|
-0.21
|
|||||
|
Profit after Tax (Net Income)
|
-37.71
|
-34.77
|
-25.50
|
-30.09
|
-26.23
|
-20.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-26.96
|
-20.61
|
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
|
26.83
|
39.35
|
71.48
|
91.02
|
117.96
|
138.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Current Liabilities
|
5.45
|
8.26
|
4.97
|
5.24
|
5.57
|
3.13
|
|||||
|
Total Liabilities
|
37.73
|
47.61
|
76.44
|
96.25
|
123.53
|
141.26
|
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
|
1.27
|
1.99
|
1.99
|
4.03
|
5.34
|
0.02
|
|||||
|
Current Assets
|
31.01
|
45.62
|
74.46
|
92.22
|
118.20
|
141.24
|
|||||
|
Total Assets
|
37.73
|
47.61
|
76.44
|
96.25
|
123.53
|
141.26
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
25.56
|
37.36
|
69.49
|
86.98
|
112.63
|
138.11
|
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
|
--
|
-29.76
|
-21.03
|
-20.94
|
-20.76
|
-16.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.02
|
-0.02
|
-0.01
|
-4.73
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
3.67
|
-1.48
|
0.00
|
113.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-25.49
|
96.82
|
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 ($)
|
-4.34
|
-4.04
|
-3.02
|
-0.24
|
-3.11
|
-2.44
|
|||||
|
Cash EPS ($)
|
--
|
-4.04
|
-3.02
|
-0.24
|
-3.11
|
-2.44
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.57
|
8.47
|
0.73
|
13.97
|
16.37
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.46
|
-2.49
|
-0.17
|
-2.46
|
-1.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.46
|
-2.49
|
-0.17
|
-2.46
|
-1.95
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-62.74
|
-31.39
|
-28.80
|
-20.48
|
-24.93
|
|||||
|
ROE (%)
|
-113.95
|
-62.74
|
-31.39
|
-28.80
|
-20.48
|
-24.93
|
|||||
|
ROA (%)
|
-69.15
|
-56.06
|
-29.54
|
-27.39
|
-19.81
|
-22.39
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-3,588.10
|
24,242.35
|
|||||
|
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 (%)
|
-31.31
|
-36.33
|
15.25
|
-8.68
|
-34.38
|
-41.07
|
|||||
|
Net Profit Growth (%)
|
-31.31
|
-36.33
|
15.25
|
-14.74
|
-27.29
|
-15.58
|
|||||
|
EPS Growth (%)
|
-28.83
|
-0.34
|
-11.58
|
0.92
|
-0.27
|
0.15
|
|||||
|
Book Value Growth (%)
|
-55.05
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.15
|
-0.31
|
-3.66
|
-0.17
|
-0.66
|
|||||
|
Price / Book Value
|
0.90
|
0.13
|
0.11
|
1.21
|
0.04
|
0.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.01
|
1.04
|
2.48
|
-0.73
|
3.84
|
5.97
|
|||||
|
Close Price ($)
|
1.93
|
8.85
|
14.16
|
13.20
|
7.93
|
24.00
|
|||||
|
High Price ($)
|
19.35
|
19.35
|
34.65
|
20.85
|
27.00
|
147.00
|
|||||
|
Low Price ($)
|
1.70
|
8.27
|
11.62
|
7.50
|
7.50
|
13.13
|
|||||
|
Market Cap ($ Cr)
|
25.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
5.69
|
5.53
|
14.99
|
17.61
|
21.23
|
45.18
|
|||||
|
Quick Ratio
|
5.69
|
--
|
--
|
17.33
|
20.29
|
44.35
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-3,461.38
|
-242.42
|
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
|
--
|
--
|
31,948.63
|
53,469.42
|
179,086.64
|
35,904.88
|
|||||
|
Payable days
|
--
|
56,750.72
|
15,952.83
|
29,942.56
|
106,881.28
|
26,247.29
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|