Market cap
$108 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
12.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.98
|
1.12
|
0.04
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.31
|
0.33
|
--
|
--
|
0.01
|
0.01
|
|||||
|
Gross Profit
|
1.67
|
0.80
|
0.04
|
--
|
-0.01
|
-0.01
|
|||||
|
Operating Expenses
|
15.07
|
13.31
|
11.01
|
11.40
|
9.95
|
5.67
|
|||||
|
Operating Profit (EBIT)
|
-13.40
|
-12.51
|
-10.97
|
-11.40
|
-9.95
|
-5.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-12.29
|
-11.17
|
-8.81
|
-10.23
|
-9.89
|
-6.32
|
|||||
|
Provision for Tax
|
--
|
--
|
-8.81
|
0.00
|
-0.12
|
0.77
|
|||||
|
Profit after Tax (Net Income)
|
-12.29
|
-11.17
|
-8.81
|
-10.23
|
-9.77
|
-6.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-9.89
|
-6.32
|
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
|
8.98
|
5.42
|
4.48
|
-3.00
|
6.16
|
15.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.61
|
0.71
|
1.73
|
3.29
|
0.57
|
0.53
|
|||||
|
Current Liabilities
|
1.88
|
1.96
|
1.91
|
1.18
|
1.10
|
0.94
|
|||||
|
Total Liabilities
|
13.36
|
8.10
|
8.12
|
1.47
|
7.27
|
16.29
|
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
|
0.66
|
0.20
|
0.29
|
0.10
|
--
|
0.01
|
|||||
|
Current Assets
|
10.81
|
7.89
|
7.83
|
1.47
|
7.27
|
16.28
|
|||||
|
Total Assets
|
13.36
|
8.10
|
8.12
|
1.47
|
7.27
|
16.29
|
|||||
|
Total Debt*
|
0.26
|
0.21
|
0.28
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
8.93
|
5.93
|
5.92
|
0.29
|
6.16
|
15.34
|
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
|
--
|
-10.97
|
-9.13
|
-10.26
|
-8.81
|
-5.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.00
|
-0.01
|
2.03
|
-2.03
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
10.85
|
15.12
|
5.01
|
0.04
|
19.33
|
|||||
|
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 ($)
|
-0.32
|
-0.32
|
-0.37
|
-0.96
|
-0.54
|
-0.56
|
|||||
|
Cash EPS ($)
|
--
|
-0.32
|
-0.37
|
-0.96
|
-0.54
|
-0.56
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.15
|
0.19
|
--
|
0.34
|
1.37
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.31
|
-0.38
|
-0.96
|
-0.48
|
-0.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.31
|
-0.38
|
-0.96
|
-0.48
|
-0.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-214.98
|
-1,003.87
|
-646.98
|
-90.84
|
-363.14
|
|||||
|
ROE (%)
|
-170.61
|
-225.62
|
-1,192.69
|
-646.98
|
-90.84
|
-1,825.11
|
|||||
|
ROA (%)
|
-86.04
|
-137.77
|
-183.93
|
-234.38
|
-82.97
|
-69.49
|
|||||
|
EBIT Margin (%)
|
-643.93
|
-994.48
|
-25,511.63
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-621.71
|
-994.48
|
-20,497.67
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
-0.10
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
198.49
|
25.12
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-18.09
|
-1.80
|
-8.36
|
-1.75
|
-81.24
|
14.38
|
|||||
|
Net Profit Growth (%)
|
-15.20
|
-26.71
|
13.86
|
-4.72
|
-54.51
|
-66.51
|
|||||
|
EPS Growth (%)
|
15.52
|
0.14
|
0.62
|
-0.78
|
0.05
|
-1.53
|
|||||
|
Book Value Growth (%)
|
-34.75
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.66
|
-3.52
|
-2.39
|
-4.38
|
-8.60
|
|||||
|
Price / Book Value
|
12.62
|
5.47
|
6.92
|
-8.16
|
6.94
|
3.54
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.72
|
-2.05
|
-2.74
|
-2.30
|
-3.65
|
-7.15
|
|||||
|
Close Price ($)
|
0.98
|
0.84
|
1.29
|
2.29
|
2.35
|
4.84
|
|||||
|
High Price ($)
|
1.45
|
1.69
|
2.12
|
5.75
|
5.11
|
16.74
|
|||||
|
Low Price ($)
|
0.70
|
0.70
|
0.77
|
0.55
|
1.50
|
4.67
|
|||||
|
Market Cap ($ Cr)
|
107.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.06
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.01
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
5.74
|
4.02
|
4.10
|
1.25
|
6.59
|
17.36
|
|||||
|
Quick Ratio
|
5.53
|
3.93
|
4.10
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
-28.57
|
-93.74
|
-174.56
|
-6.07
|
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 (%)
|
24.29
|
12.38
|
100.00
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.14
|
0.14
|
0.01
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
29.60
|
182.63
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
105.55
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
773.50
|
--
|
--
|
32,233.31
|
13,940.38
|
|||||
|
Cash Conversion Cycle
|
--
|
-638.35
|
--
|
--
|
--
|
--
|