Market cap
$6 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
3.26
|
2.98
|
2.50
|
2.54
|
1.71
|
1.16
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
0.03
|
0.04
|
|||||
|
Gross Profit
|
3.26
|
2.98
|
2.50
|
2.54
|
1.71
|
1.16
|
|||||
|
Operating Expenses
|
5.90
|
5.81
|
6.70
|
7.06
|
8.42
|
6.91
|
|||||
|
Operating Profit (EBIT)
|
-2.64
|
-2.83
|
-4.20
|
-4.52
|
-6.72
|
-5.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.48
|
-2.68
|
-3.96
|
-4.13
|
-6.55
|
-5.65
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.03
|
-0.17
|
-0.10
|
|||||
|
Profit after Tax (Net Income)
|
-2.48
|
-2.68
|
-3.96
|
-4.13
|
-6.55
|
-5.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-5.65
|
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
|
6.07
|
7.40
|
6.01
|
9.80
|
13.65
|
18.39
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
0.29
|
0.36
|
|||||
|
Current Liabilities
|
0.89
|
0.97
|
0.89
|
0.81
|
1.07
|
1.42
|
|||||
|
Total Liabilities
|
7.86
|
8.36
|
6.90
|
10.61
|
14.72
|
19.82
|
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
|
0.31
|
0.31
|
0.31
|
1.02
|
1.07
|
1.09
|
|||||
|
Current Assets
|
6.65
|
8.05
|
6.59
|
9.59
|
13.65
|
18.72
|
|||||
|
Total Assets
|
7.86
|
8.36
|
6.90
|
10.61
|
14.72
|
19.82
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
0.03
|
|||||
|
Net Current Assets
|
5.76
|
7.08
|
5.69
|
8.78
|
12.58
|
17.30
|
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
|
--
|
-2.29
|
-2.82
|
-4.11
|
-4.65
|
-4.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
-0.50
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
4.00
|
0.00
|
0.00
|
1.29
|
11.45
|
|||||
|
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 ($)
|
-1.19
|
-1.17
|
-2.57
|
-2.69
|
-4.32
|
-5.52
|
|||||
|
Cash EPS ($)
|
--
|
-1.17
|
-2.57
|
-2.69
|
-4.30
|
-5.49
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.23
|
3.90
|
6.37
|
9.00
|
18.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.00
|
-1.83
|
-2.68
|
-3.06
|
-4.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.00
|
-1.83
|
-2.68
|
-3.39
|
-4.64
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-40.00
|
-50.12
|
-35.27
|
-40.86
|
-36.78
|
|||||
|
ROE (%)
|
-36.75
|
-40.00
|
-50.12
|
-35.27
|
-40.90
|
-36.88
|
|||||
|
ROA (%)
|
-35.06
|
-35.12
|
-45.24
|
-32.65
|
-37.95
|
-34.22
|
|||||
|
EBIT Margin (%)
|
-15.64
|
--
|
-158.39
|
-176.69
|
-383.87
|
-486.36
|
|||||
|
Net Margin (%)
|
-75.90
|
-90.07
|
-158.39
|
-162.78
|
-383.87
|
-486.36
|
|||||
|
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 (%)
|
33.30
|
0.19
|
-0.02
|
0.49
|
0.47
|
1.66
|
|||||
|
EBIT Growth (%)
|
54.05
|
--
|
11.75
|
31.51
|
-16.07
|
-20.25
|
|||||
|
Net Profit Growth (%)
|
19.72
|
32.31
|
4.22
|
36.90
|
-16.07
|
48.18
|
|||||
|
EPS Growth (%)
|
40.60
|
0.54
|
0.04
|
0.38
|
0.22
|
-3.43
|
|||||
|
Book Value Growth (%)
|
-8.28
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.85
|
-1.55
|
-1.28
|
-0.07
|
-0.23
|
|||||
|
Price / Book Value
|
0.95
|
0.67
|
1.02
|
0.54
|
0.03
|
0.07
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.03
|
1.09
|
0.00
|
0.89
|
1.94
|
3.01
|
|||||
|
Close Price ($)
|
2.91
|
2.17
|
3.99
|
3.45
|
2.85
|
12.90
|
|||||
|
High Price ($)
|
13.93
|
13.93
|
5.18
|
7.50
|
14.19
|
56.80
|
|||||
|
Low Price ($)
|
1.90
|
1.90
|
2.78
|
2.55
|
2.40
|
12.10
|
|||||
|
Market Cap ($ Cr)
|
6.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
0.00
|
|||||
|
Current Ratio
|
7.43
|
8.32
|
7.37
|
11.84
|
12.72
|
13.18
|
|||||
|
Quick Ratio
|
7.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-39.58
|
-55.57
|
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
|
0.46
|
0.39
|
0.29
|
0.20
|
0.10
|
0.07
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
157.34
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
4,388.39
|
3,550.72
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|