Market cap
$73 Mln
Revenue (TTM)
$2 Mln
P/E Ratio
--
P/B Ratio
11.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.62
|
2.04
|
2.14
|
2.09
|
2.08
|
1.42
|
|||||
|
Cost of Revenue
|
1.08
|
1.47
|
1.44
|
1.22
|
1.33
|
0.92
|
|||||
|
Gross Profit
|
0.54
|
0.57
|
0.70
|
0.86
|
0.75
|
0.50
|
|||||
|
Operating Expenses
|
7.58
|
8.88
|
7.39
|
5.73
|
4.90
|
4.43
|
|||||
|
Operating Profit (EBIT)
|
-7.05
|
-8.32
|
-6.69
|
-4.87
|
-4.15
|
-3.93
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-6.96
|
-8.23
|
-10.48
|
-5.49
|
-4.48
|
-6.18
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.33
|
2.25
|
|||||
|
Profit after Tax (Net Income)
|
-6.96
|
-8.23
|
-10.48
|
-5.49
|
-4.81
|
-8.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-4.48
|
-6.37
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
5.33
|
6.68
|
6.43
|
6.44
|
8.57
|
11.86
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.06
|
0.08
|
0.06
|
0.08
|
0.13
|
0.10
|
|||||
|
Current Liabilities
|
0.91
|
0.78
|
0.98
|
1.00
|
0.75
|
0.78
|
|||||
|
Total Liabilities
|
7.20
|
7.55
|
7.47
|
7.52
|
9.46
|
12.74
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.47
|
2.56
|
2.68
|
6.50
|
6.76
|
7.27
|
|||||
|
Current Assets
|
3.82
|
4.99
|
4.79
|
1.02
|
2.69
|
5.47
|
|||||
|
Total Assets
|
10.11
|
7.55
|
7.47
|
7.52
|
9.46
|
12.74
|
|||||
|
Total Debt*
|
0.19
|
0.25
|
0.19
|
0.24
|
0.19
|
0.13
|
|||||
|
Net Current Assets
|
--
|
4.20
|
3.81
|
0.02
|
1.95
|
4.69
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-5.13
|
-4.63
|
-3.53
|
-2.99
|
-2.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
-0.09
|
-0.05
|
-0.08
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
5.40
|
8.54
|
2.09
|
0.16
|
7.63
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-121.56
|
-157.70
|
-71.06
|
-46.36
|
-80.62
|
|||||
|
ROE (%)
|
-115.97
|
-125.56
|
-162.94
|
-73.08
|
-47.09
|
-88.79
|
|||||
|
ROA (%)
|
-63.70
|
-109.60
|
-139.89
|
-64.63
|
-43.35
|
-74.31
|
|||||
|
EBIT Margin (%)
|
-375.01
|
-402.97
|
-488.83
|
-259.41
|
-215.19
|
-425.95
|
|||||
|
Net Margin (%)
|
-430.43
|
-404.08
|
-489.86
|
-263.04
|
-231.33
|
-592.23
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-37.25
|
-0.05
|
0.03
|
0.00
|
0.46
|
0.51
|
|||||
|
EBIT Growth (%)
|
40.81
|
21.55
|
-93.38
|
-20.88
|
26.12
|
-128.41
|
|||||
|
Net Profit Growth (%)
|
18.95
|
21.50
|
-91.11
|
-14.02
|
42.88
|
-162.09
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
11.36
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.55
|
0.54
|
0.41
|
0.05
|
0.44
|
0.83
|
|||||
|
Close Price ($)
|
2.85
|
4.79
|
8.29
|
2.61
|
3.65
|
3.21
|
|||||
|
High Price ($)
|
8.63
|
11.68
|
11.78
|
5.15
|
5.98
|
23.51
|
|||||
|
Low Price ($)
|
2.81
|
4.17
|
2.22
|
1.53
|
2.06
|
0.73
|
|||||
|
Market Cap ($ Cr)
|
72.57
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.04
|
0.03
|
0.04
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.03
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
4.21
|
6.36
|
4.88
|
1.02
|
3.60
|
7.01
|
|||||
|
Quick Ratio
|
4.02
|
6.21
|
4.66
|
0.85
|
3.29
|
6.84
|
|||||
|
Interest Coverage
|
-334.34
|
-364.19
|
-488.67
|
-71.35
|
-539.89
|
-51.15
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.46
|
5.81
|
3.45
|
7.13
|
5.44
|
5.02
|
|||||
|
Asset Turnover
|
0.15
|
0.27
|
0.29
|
0.25
|
0.19
|
0.13
|
|||||
|
Receivable days
|
--
|
17.24
|
18.99
|
22.92
|
16.20
|
23.21
|
|||||
|
Inventory Days
|
--
|
40.99
|
48.27
|
59.41
|
49.60
|
36.71
|
|||||
|
Payable days
|
--
|
149.23
|
174.88
|
181.37
|
161.33
|
314.41
|
|||||
|
Cash Conversion Cycle
|
--
|
-91.00
|
-107.62
|
-99.04
|
-95.54
|
-254.49
|