Market cap
$26 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
0.07
|
46.87
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
-0.07
|
-46.87
|
|||||
|
Operating Expenses
|
13.17
|
11.11
|
8.22
|
7.69
|
11.07
|
14.10
|
|||||
|
Operating Profit (EBIT)
|
-13.17
|
-11.11
|
-8.22
|
-7.69
|
-11.07
|
-14.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-13.32
|
-12.47
|
-8.19
|
-7.85
|
-11.37
|
-14.31
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.01
|
0.31
|
0.21
|
|||||
|
Profit after Tax (Net Income)
|
-13.32
|
-12.47
|
-8.19
|
-7.85
|
-11.37
|
-14.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-14.31
|
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
|
8.20
|
6.15
|
6.88
|
9.54
|
5.12
|
9.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.00
|
0.03
|
0.25
|
0.24
|
|||||
|
Current Liabilities
|
1.38
|
1.45
|
0.83
|
0.68
|
1.39
|
0.87
|
|||||
|
Total Liabilities
|
10.97
|
7.60
|
7.71
|
10.24
|
6.76
|
10.99
|
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
|
1.00
|
0.74
|
0.07
|
0.09
|
0.03
|
0.41
|
|||||
|
Current Assets
|
8.58
|
6.86
|
7.64
|
10.15
|
6.73
|
10.58
|
|||||
|
Total Assets
|
18.17
|
7.60
|
7.71
|
10.24
|
6.76
|
10.99
|
|||||
|
Total Debt*
|
--
|
0.01
|
0.03
|
0.06
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
5.41
|
6.81
|
8.75
|
5.34
|
9.71
|
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
|
--
|
-9.80
|
-6.98
|
-8.45
|
-9.30
|
-12.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.30
|
--
|
--
|
1.16
|
-0.17
|
|||||
|
Cash from Financing Activities
|
--
|
9.31
|
4.74
|
11.32
|
6.04
|
18.19
|
|||||
|
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 ($)
|
-0.83
|
-0.80
|
-1.12
|
-1.80
|
-9.50
|
-16.03
|
|||||
|
Cash EPS ($)
|
--
|
-0.80
|
-1.12
|
-1.80
|
-9.50
|
-16.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.40
|
0.94
|
2.19
|
4.28
|
11.06
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.63
|
-0.96
|
-1.94
|
-7.76
|
-13.54
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.63
|
-0.96
|
-1.94
|
-7.83
|
-13.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-190.86
|
-99.23
|
-106.63
|
-151.59
|
-197.05
|
|||||
|
ROE (%)
|
-185.64
|
-191.40
|
-99.75
|
-107.03
|
-151.59
|
-197.05
|
|||||
|
ROA (%)
|
-93.03
|
-162.82
|
-91.21
|
-92.29
|
-128.17
|
-176.41
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-4.37
|
29.11
|
21.52
|
-93.12
|
|||||
|
Net Profit Growth (%)
|
-30.72
|
-52.28
|
-4.37
|
31.01
|
20.55
|
-98.86
|
|||||
|
EPS Growth (%)
|
28.49
|
0.28
|
0.38
|
0.81
|
0.41
|
-0.10
|
|||||
|
Book Value Growth (%)
|
-46.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.23
|
-0.67
|
-0.80
|
-0.82
|
-0.04
|
|||||
|
Price / Book Value
|
4.55
|
2.50
|
0.79
|
0.66
|
1.82
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.40
|
-0.72
|
-57.27
|
19.43
|
-2,729.87
|
0.69
|
|||||
|
Close Price ($)
|
0.95
|
0.99
|
0.75
|
1.44
|
7.80
|
16.50
|
|||||
|
High Price ($)
|
2.20
|
3.80
|
1.69
|
9.08
|
43.75
|
87.50
|
|||||
|
Low Price ($)
|
0.49
|
0.66
|
0.58
|
0.99
|
2.61
|
15.88
|
|||||
|
Market Cap ($ Cr)
|
26.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.01
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
--
|
--
|
|||||
|
Current Ratio
|
6.20
|
4.72
|
9.20
|
14.96
|
4.85
|
12.19
|
|||||
|
Quick Ratio
|
6.20
|
--
|
--
|
--
|
--
|
120.37
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-36.24
|
-66.43
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-513,046.50
|
-731.56
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
2,885.41
|
1.91
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|