Market cap
$5 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
|
--
|
--
|
7.81
|
7.30
|
6.07
|
5.17
|
|||||
|
Cost of Revenue
|
0.04
|
0.04
|
7.17
|
15.52
|
1.55
|
15.38
|
|||||
|
Gross Profit
|
-0.04
|
-0.04
|
0.64
|
-8.22
|
6.07
|
-10.21
|
|||||
|
Operating Expenses
|
4.07
|
5.13
|
10.40
|
6.52
|
25.02
|
9.95
|
|||||
|
Operating Profit (EBIT)
|
-4.11
|
-5.17
|
-9.76
|
-14.74
|
-18.95
|
-20.17
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.01
|
-5.16
|
-9.56
|
-14.12
|
-18.84
|
-20.17
|
|||||
|
Provision for Tax
|
--
|
--
|
-9.56
|
1.31
|
-0.11
|
2.33
|
|||||
|
Profit after Tax (Net Income)
|
-4.01
|
-5.16
|
-9.56
|
-14.12
|
-18.73
|
-20.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-18.84
|
-23.37
|
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
|
2.56
|
3.81
|
8.95
|
18.00
|
31.11
|
47.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.07
|
12.05
|
4.82
|
6.93
|
|||||
|
Current Liabilities
|
0.69
|
0.33
|
0.93
|
3.91
|
5.02
|
4.44
|
|||||
|
Total Liabilities
|
3.94
|
4.14
|
9.94
|
33.96
|
40.95
|
58.82
|
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
|
0.01
|
0.01
|
0.02
|
13.12
|
2.81
|
4.04
|
|||||
|
Current Assets
|
3.24
|
4.13
|
9.92
|
20.84
|
38.15
|
54.78
|
|||||
|
Total Assets
|
6.49
|
4.14
|
9.94
|
33.96
|
40.95
|
58.82
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
8.76
|
0.86
|
2.29
|
|||||
|
Net Current Assets
|
--
|
3.80
|
8.99
|
16.93
|
33.13
|
50.34
|
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
|
--
|
-5.43
|
-10.72
|
-15.99
|
-19.36
|
-19.73
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.40
|
-0.68
|
-0.09
|
-0.14
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
0.05
|
1.23
|
43.48
|
|||||
|
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 ($)
|
-1.10
|
-1.41
|
-2.62
|
-3.87
|
-5.15
|
-7.02
|
|||||
|
Cash EPS ($)
|
-1.10
|
-1.41
|
-2.50
|
-3.41
|
-4.72
|
-6.59
|
|||||
|
Adjusted Book Value ($)
|
0.44
|
1.04
|
2.45
|
4.93
|
8.55
|
16.52
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.49
|
-2.93
|
-4.38
|
-5.32
|
-6.87
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.49
|
-3.04
|
-4.56
|
-5.34
|
-6.92
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-80.93
|
-53.55
|
-48.10
|
-45.84
|
-54.06
|
|||||
|
ROE (%)
|
-126.06
|
-80.93
|
-70.96
|
-57.51
|
-47.67
|
-57.15
|
|||||
|
ROA (%)
|
-60.87
|
-73.31
|
-43.55
|
-37.70
|
-37.54
|
-41.60
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-91.53
|
-193.49
|
-312.09
|
-320.95
|
|||||
|
Net Margin (%)
|
--
|
--
|
-122.46
|
-193.49
|
-308.43
|
-390.23
|
|||||
|
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 (%)
|
--
|
-1.00
|
0.07
|
0.20
|
0.17
|
-0.59
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
49.40
|
25.47
|
-14.21
|
-68.22
|
|||||
|
Net Profit Growth (%)
|
49.39
|
46.00
|
32.31
|
24.59
|
7.17
|
-4.47
|
|||||
|
EPS Growth (%)
|
49.39
|
0.46
|
0.32
|
0.25
|
0.27
|
0.34
|
|||||
|
Book Value Growth (%)
|
-54.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.58
|
-2.67
|
-0.48
|
-0.75
|
-0.06
|
|||||
|
Price / Book Value
|
3.50
|
2.14
|
2.85
|
0.38
|
0.45
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.57
|
-0.79
|
-2.27
|
0.26
|
1.19
|
3.06
|
|||||
|
Close Price ($)
|
1.70
|
2.23
|
6.98
|
1.86
|
3.88
|
8.75
|
|||||
|
High Price ($)
|
7.00
|
10.40
|
8.44
|
4.49
|
9.20
|
60.80
|
|||||
|
Low Price ($)
|
1.16
|
2.15
|
1.55
|
1.64
|
3.17
|
8.00
|
|||||
|
Market Cap ($ Cr)
|
5.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
0.49
|
0.03
|
0.05
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.02
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
4.70
|
12.55
|
10.68
|
5.33
|
7.60
|
12.33
|
|||||
|
Quick Ratio
|
4.70
|
--
|
--
|
5.43
|
7.57
|
12.33
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-170.69
|
-4,147.50
|
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 (%)
|
--
|
--
|
--
|
12.72
|
21.38
|
1.30
|
|||||
|
Asset Turnover
|
--
|
--
|
0.36
|
0.19
|
0.12
|
0.11
|
|||||
|
Receivable days
|
--
|
--
|
21.71
|
55.70
|
41.06
|
5.33
|
|||||
|
Inventory Days
|
--
|
--
|
-18.86
|
-2.55
|
18.09
|
7.92
|
|||||
|
Payable days
|
--
|
5,195.20
|
69.42
|
36.52
|
239.60
|
20.06
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-66.57
|
16.63
|
-180.45
|
-6.81
|