Market cap
$68 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
0.05
|
0.01
|
0.16
|
0.37
|
0.18
|
|||||
|
Cost of Revenue
|
0.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-0.14
|
0.05
|
0.01
|
0.16
|
0.37
|
0.18
|
|||||
|
Operating Expenses
|
20.09
|
30.92
|
42.65
|
29.90
|
26.33
|
29.33
|
|||||
|
Operating Profit (EBIT)
|
-20.20
|
-30.87
|
-42.64
|
-29.74
|
-25.95
|
-29.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-1.19
|
|||||
|
Profit before Tax
|
-18.42
|
-45.93
|
-42.08
|
-30.01
|
-27.30
|
-30.34
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-29.74
|
1.35
|
1.19
|
|||||
|
Profit after Tax (Net Income)
|
-18.42
|
-45.93
|
-42.08
|
-30.01
|
-28.65
|
-30.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-27.30
|
-30.34
|
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
|
20.36
|
23.52
|
32.10
|
38.14
|
60.10
|
80.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.59
|
0.41
|
0.24
|
0.40
|
10.77
|
15.36
|
|||||
|
Current Liabilities
|
5.89
|
8.42
|
7.22
|
18.47
|
10.92
|
4.36
|
|||||
|
Total Liabilities
|
32.74
|
32.35
|
39.56
|
57.00
|
81.80
|
99.95
|
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
|
3.05
|
2.46
|
16.90
|
17.06
|
17.12
|
17.34
|
|||||
|
Current Assets
|
23.80
|
29.89
|
22.66
|
39.94
|
64.68
|
82.61
|
|||||
|
Total Assets
|
32.74
|
32.35
|
39.56
|
57.00
|
81.80
|
99.95
|
|||||
|
Total Debt*
|
1.41
|
1.03
|
0.38
|
10.44
|
15.31
|
15.23
|
|||||
|
Net Current Assets
|
17.91
|
21.47
|
15.44
|
21.48
|
53.76
|
78.25
|
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
|
--
|
-22.58
|
-33.36
|
-11.98
|
-22.69
|
-28.50
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.04
|
--
|
--
|
--
|
-15.00
|
|||||
|
Cash from Financing Activities
|
--
|
27.61
|
18.21
|
-4.23
|
0.73
|
96.36
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-21.96
|
52.84
|
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 ($)
|
-0.69
|
-1.73
|
-1.89
|
-1.67
|
-1.60
|
-1.75
|
|||||
|
Cash EPS ($)
|
--
|
-1.72
|
-1.89
|
-1.67
|
-1.60
|
-1.75
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.88
|
1.44
|
2.12
|
3.35
|
4.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.85
|
-1.50
|
-0.67
|
-1.27
|
-1.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.89
|
-1.50
|
-0.67
|
-1.27
|
-2.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-161.06
|
-103.83
|
-48.40
|
-33.53
|
-45.16
|
|||||
|
ROE (%)
|
-83.93
|
-165.16
|
-119.83
|
-61.09
|
-40.83
|
-51.00
|
|||||
|
ROA (%)
|
-46.62
|
-127.75
|
-87.16
|
-43.24
|
-31.53
|
-43.16
|
|||||
|
EBIT Margin (%)
|
--
|
-91,866.00
|
-300,585.71
|
-19,360.00
|
-6,938.77
|
-16,106.63
|
|||||
|
Net Margin (%)
|
--
|
-91,866.00
|
-300,585.71
|
-19,360.00
|
-7,659.63
|
3,015.90
|
|||||
|
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 (%)
|
--
|
2.57
|
-0.91
|
-0.59
|
1.07
|
15.58
|
|||||
|
EBIT Growth (%)
|
2.74
|
-9.15
|
-40.24
|
-15.63
|
10.98
|
-138.42
|
|||||
|
Net Profit Growth (%)
|
66.82
|
-9.15
|
-40.24
|
-4.75
|
5.58
|
-150.76
|
|||||
|
EPS Growth (%)
|
72.25
|
0.09
|
-0.13
|
-0.05
|
0.09
|
-0.87
|
|||||
|
Book Value Growth (%)
|
-38.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.90
|
-2.47
|
-6.74
|
-3.97
|
-5.83
|
|||||
|
Price / Book Value
|
3.12
|
1.76
|
3.24
|
5.30
|
1.89
|
2.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.31
|
-0.39
|
-2.01
|
-661.86
|
-2.81
|
-3.86
|
|||||
|
Close Price ($)
|
1.63
|
1.56
|
4.67
|
11.26
|
6.34
|
10.20
|
|||||
|
High Price ($)
|
3.24
|
11.64
|
14.74
|
11.78
|
11.78
|
30.37
|
|||||
|
Low Price ($)
|
1.09
|
1.38
|
4.32
|
5.87
|
4.63
|
9.23
|
|||||
|
Market Cap ($ Cr)
|
67.72
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.27
|
0.25
|
0.19
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.00
|
0.26
|
0.08
|
0.00
|
|||||
|
Current Ratio
|
4.04
|
3.55
|
3.14
|
2.16
|
5.92
|
18.95
|
|||||
|
Quick Ratio
|
4.04
|
--
|
--
|
--
|
5.92
|
20.21
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-19.25
|
-24.56
|
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 (%)
|
--
|
9,082.00
|
10,064.29
|
1,575.48
|
2,262.30
|
3,040.88
|
|||||
|
Asset Turnover
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
--
|
21,732.38
|
50,234.92
|
12,846.20
|
6,819.14
|
7,368.57
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|