Market cap
$77 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.03
|
0.04
|
0.09
|
0.20
|
0.20
|
0.58
|
|||||
|
Cost of Revenue
|
0.26
|
0.06
|
0.09
|
0.16
|
0.20
|
0.58
|
|||||
|
Gross Profit
|
-0.23
|
-0.02
|
-0.01
|
0.04
|
--
|
--
|
|||||
|
Operating Expenses
|
12.05
|
10.91
|
11.06
|
10.39
|
7.34
|
4.85
|
|||||
|
Operating Profit (EBIT)
|
-12.28
|
-10.93
|
-11.07
|
-10.35
|
-7.34
|
-4.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-11.88
|
-10.58
|
-10.42
|
-9.95
|
-7.19
|
-4.77
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-0.31
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-11.88
|
-10.58
|
-10.42
|
-9.95
|
-6.88
|
-4.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-7.19
|
-4.77
|
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
|
42.47
|
7.88
|
17.86
|
10.06
|
17.91
|
24.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.08
|
1.20
|
1.41
|
1.26
|
1.04
|
1.18
|
|||||
|
Current Liabilities
|
1.49
|
0.97
|
0.56
|
0.93
|
0.45
|
0.54
|
|||||
|
Total Liabilities
|
46.54
|
10.05
|
19.83
|
12.25
|
19.40
|
25.88
|
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
|
3.45
|
3.51
|
3.53
|
3.14
|
2.50
|
2.43
|
|||||
|
Current Assets
|
41.60
|
6.54
|
16.30
|
9.11
|
16.90
|
23.45
|
|||||
|
Total Assets
|
46.54
|
10.05
|
19.83
|
12.25
|
19.40
|
25.88
|
|||||
|
Total Debt*
|
0.36
|
0.40
|
0.49
|
0.20
|
0.27
|
0.33
|
|||||
|
Net Current Assets
|
40.10
|
5.57
|
15.74
|
8.18
|
16.45
|
22.90
|
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
|
--
|
-9.14
|
-8.74
|
-7.13
|
-6.38
|
-4.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.45
|
-0.51
|
-0.52
|
-0.31
|
-0.24
|
|||||
|
Cash from Financing Activities
|
--
|
-0.13
|
16.62
|
-0.22
|
-0.13
|
24.53
|
|||||
|
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 ($)
|
-1.06
|
-1.15
|
-1.15
|
-1.60
|
-1.12
|
-0.78
|
|||||
|
Cash EPS ($)
|
--
|
-1.10
|
-1.11
|
-1.56
|
-1.09
|
-0.75
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.86
|
1.97
|
1.62
|
2.91
|
3.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.00
|
-0.97
|
-1.15
|
-1.04
|
-0.70
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.01
|
-1.02
|
-1.19
|
-1.07
|
-0.74
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-79.47
|
-72.84
|
-70.00
|
-32.27
|
-33.50
|
|||||
|
ROE (%)
|
-47.20
|
-82.22
|
-74.64
|
-71.18
|
-32.73
|
-34.10
|
|||||
|
ROA (%)
|
-38.09
|
-70.82
|
-64.96
|
-62.91
|
-30.40
|
-30.77
|
|||||
|
EBIT Margin (%)
|
-28,000.45
|
-28,038.65
|
-12,109.23
|
-5,005.26
|
-3,612.43
|
-825.39
|
|||||
|
Net Margin (%)
|
-39,282.85
|
-28,038.65
|
-12,109.23
|
-5,005.26
|
-3,385.73
|
-827.60
|
|||||
|
Cash Profit Margin (%)
|
-0.08
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
57.22
|
-0.56
|
-0.57
|
-0.02
|
-0.65
|
0.35
|
|||||
|
EBIT Growth (%)
|
23.18
|
-1.54
|
-4.66
|
-35.56
|
-54.34
|
38.92
|
|||||
|
Net Profit Growth (%)
|
-7.77
|
-1.54
|
-4.66
|
-44.64
|
-44.27
|
38.79
|
|||||
|
EPS Growth (%)
|
13.78
|
0.00
|
0.28
|
-0.44
|
-0.44
|
0.57
|
|||||
|
Book Value Growth (%)
|
79.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.68
|
-6.55
|
-4.84
|
-9.58
|
-15.53
|
|||||
|
Price / Book Value
|
1.87
|
3.60
|
3.82
|
4.79
|
3.68
|
3.07
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.08
|
-2.23
|
-5.29
|
-4.13
|
-6.97
|
-11.14
|
|||||
|
Close Price ($)
|
5.36
|
3.09
|
7.55
|
7.77
|
10.70
|
12.06
|
|||||
|
High Price ($)
|
9.30
|
8.62
|
13.98
|
13.90
|
14.89
|
24.95
|
|||||
|
Low Price ($)
|
2.62
|
2.76
|
5.61
|
7.01
|
7.01
|
6.65
|
|||||
|
Market Cap ($ Cr)
|
76.75
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.03
|
0.02
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.00
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
27.86
|
6.72
|
29.06
|
9.79
|
37.62
|
43.19
|
|||||
|
Quick Ratio
|
27.82
|
6.71
|
28.89
|
9.70
|
37.62
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-47.80
|
-374.58
|
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 (%)
|
98.51
|
63.61
|
0.80
|
35.20
|
32.44
|
40.47
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
0.04
|
|||||
|
Receivable days
|
--
|
119.52
|
150.06
|
124.83
|
268.81
|
127.86
|
|||||
|
Inventory Days
|
--
|
320.78
|
347.73
|
92.61
|
0.00
|
--
|
|||||
|
Payable days
|
--
|
1,549.43
|
995.57
|
609.01
|
234.50
|
73.66
|
|||||
|
Cash Conversion Cycle
|
--
|
-1,109.13
|
-497.78
|
-391.56
|
34.32
|
--
|