Market cap
$6 Mln
Revenue (TTM)
$5 Mln
P/E Ratio
--
P/B Ratio
6.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.62
|
6.30
|
13.97
|
15.29
|
16.06
|
16.90
|
|||||
|
Cost of Revenue
|
8.23
|
9.46
|
12.66
|
14.60
|
13.93
|
13.45
|
|||||
|
Gross Profit
|
-3.61
|
-3.16
|
1.31
|
0.70
|
2.13
|
3.45
|
|||||
|
Operating Expenses
|
7.54
|
4.81
|
5.69
|
6.69
|
7.66
|
6.54
|
|||||
|
Operating Profit (EBIT)
|
-8.40
|
-7.97
|
-4.38
|
-5.99
|
-5.53
|
-3.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-9.61
|
-9.13
|
-4.68
|
-6.55
|
-5.58
|
-1.41
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.22
|
-0.01
|
1.80
|
|||||
|
Profit after Tax (Net Income)
|
-9.61
|
-9.13
|
-4.68
|
-6.55
|
-5.58
|
-1.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-1.41
|
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
|
0.86
|
0.14
|
8.51
|
13.19
|
18.18
|
23.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.84
|
0.04
|
0.47
|
1.86
|
0.06
|
0.54
|
|||||
|
Current Liabilities
|
7.50
|
10.29
|
8.56
|
10.21
|
5.95
|
3.39
|
|||||
|
Total Liabilities
|
17.71
|
10.44
|
17.55
|
25.26
|
24.19
|
27.18
|
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
|
0.16
|
0.41
|
1.95
|
3.27
|
0.87
|
2.03
|
|||||
|
Current Assets
|
10.04
|
10.03
|
15.60
|
21.99
|
23.32
|
25.15
|
|||||
|
Total Assets
|
19.55
|
10.44
|
17.55
|
25.26
|
24.19
|
27.18
|
|||||
|
Total Debt*
|
3.94
|
5.56
|
6.92
|
7.54
|
2.42
|
1.50
|
|||||
|
Net Current Assets
|
0.70
|
-0.26
|
7.04
|
11.78
|
17.37
|
21.76
|
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
|
--
|
-1.06
|
-0.54
|
-3.43
|
-6.51
|
-9.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-0.02
|
-0.19
|
-0.03
|
-0.07
|
|||||
|
Cash from Financing Activities
|
--
|
0.76
|
0.50
|
3.96
|
1.64
|
12.91
|
|||||
|
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 ($)
|
-3.48
|
-3.41
|
-1.86
|
-2.61
|
-3.01
|
-0.77
|
|||||
|
Cash EPS ($)
|
--
|
-3.39
|
-1.80
|
-2.44
|
-2.74
|
-0.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.05
|
3.39
|
5.26
|
9.83
|
12.73
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.40
|
-0.21
|
-1.37
|
-3.52
|
-5.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.40
|
-0.22
|
-1.44
|
-3.53
|
-5.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-86.42
|
-25.87
|
-31.69
|
-24.60
|
-7.00
|
|||||
|
ROE (%)
|
-1,919.28
|
-211.02
|
-43.10
|
-41.75
|
-26.92
|
-8.14
|
|||||
|
ROA (%)
|
-42.15
|
-65.28
|
-21.85
|
-26.48
|
-21.71
|
-6.29
|
|||||
|
EBIT Margin (%)
|
-109.72
|
-133.45
|
-28.83
|
-39.16
|
-34.42
|
-8.01
|
|||||
|
Net Margin (%)
|
-207.92
|
-144.88
|
-33.48
|
-42.82
|
-34.73
|
-8.37
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-61.39
|
-0.55
|
-0.09
|
-0.05
|
-0.05
|
0.87
|
|||||
|
EBIT Growth (%)
|
-28.95
|
-108.86
|
32.74
|
-8.38
|
-308.12
|
89.54
|
|||||
|
Net Profit Growth (%)
|
-110.10
|
-95.27
|
28.57
|
-17.41
|
-294.41
|
86.99
|
|||||
|
EPS Growth (%)
|
-91.09
|
-0.83
|
0.29
|
0.13
|
-2.90
|
0.88
|
|||||
|
Book Value Growth (%)
|
-91.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.49
|
-1.72
|
-0.16
|
-0.43
|
-4.63
|
|||||
|
Price / Book Value
|
6.78
|
31.05
|
0.94
|
0.08
|
0.13
|
0.28
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.27
|
-1.18
|
-3.74
|
-1.43
|
-0.92
|
-3.65
|
|||||
|
Close Price ($)
|
1.81
|
1.67
|
3.20
|
2.87
|
9.03
|
25.06
|
|||||
|
High Price ($)
|
5.70
|
5.70
|
4.90
|
13.16
|
46.76
|
215.74
|
|||||
|
Low Price ($)
|
1.31
|
1.53
|
2.24
|
2.80
|
8.05
|
24.78
|
|||||
|
Market Cap ($ Cr)
|
5.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
38.62
|
0.81
|
0.57
|
0.13
|
0.06
|
|||||
|
Short term debt to equity ratio
|
4.60
|
38.62
|
0.76
|
0.43
|
0.13
|
0.04
|
|||||
|
Current Ratio
|
1.34
|
0.97
|
1.82
|
2.15
|
3.92
|
7.41
|
|||||
|
Quick Ratio
|
0.11
|
0.06
|
0.32
|
0.54
|
1.32
|
4.75
|
|||||
|
Interest Coverage
|
-8.29
|
-11.68
|
-6.21
|
-10.71
|
-95.28
|
-22.57
|
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 (%)
|
12.25
|
5.23
|
15.41
|
29.18
|
31.25
|
41.61
|
|||||
|
Asset Turnover
|
0.20
|
0.45
|
0.65
|
0.62
|
0.63
|
0.75
|
|||||
|
Receivable days
|
--
|
71.93
|
86.49
|
113.21
|
137.03
|
114.32
|
|||||
|
Inventory Days
|
--
|
430.85
|
424.46
|
400.10
|
320.88
|
245.89
|
|||||
|
Payable days
|
--
|
56.25
|
31.31
|
24.92
|
7.31
|
8.68
|
|||||
|
Cash Conversion Cycle
|
--
|
446.53
|
479.63
|
488.39
|
450.59
|
351.54
|