Market cap
$26 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
9.7
Div. Yield
0 %
Income Statement ($ 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
|
0.00
|
0.02
|
0.19
|
0.17
|
0.15
|
0.10
|
|||||
|
Gross Profit
|
0.00
|
-0.02
|
-0.19
|
-0.17
|
-0.15
|
-0.10
|
|||||
|
Operating Expenses
|
15.46
|
17.98
|
22.22
|
17.70
|
14,432.75
|
12.59
|
|||||
|
Operating Profit (EBIT)
|
-15.47
|
-17.98
|
-22.22
|
-17.88
|
-14,432.75
|
-12.59
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-18.65
|
-17.12
|
-20.78
|
-15.96
|
-14,259.95
|
-12.36
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-0.17
|
-0.07
|
|||||
|
Profit after Tax (Net Income)
|
-18.65
|
-17.12
|
-20.78
|
-15.96
|
-14,259.95
|
-12.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.26
|
-12.36
|
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
|
-3.22
|
6.53
|
21.19
|
40.91
|
56.04
|
71.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.50
|
0.00
|
0.05
|
0.06
|
--
|
0.05
|
|||||
|
Current Liabilities
|
4.32
|
4.50
|
4.33
|
2.68
|
2.80
|
2.33
|
|||||
|
Total Liabilities
|
12.92
|
11.04
|
25.57
|
43.65
|
58.84
|
73.95
|
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
|
0.14
|
0.23
|
0.32
|
0.31
|
0.11
|
1.23
|
|||||
|
Current Assets
|
8.46
|
10.80
|
25.25
|
43.34
|
58.72
|
72.72
|
|||||
|
Total Assets
|
17.06
|
11.04
|
25.57
|
43.65
|
58.84
|
73.95
|
|||||
|
Total Debt*
|
0.04
|
78.54
|
0.24
|
0.23
|
0.05
|
0.20
|
|||||
|
Net Current Assets
|
--
|
6.30
|
20.92
|
40.66
|
55.92
|
70.39
|
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
|
--
|
-15.68
|
-17.81
|
-14.35
|
-12.77
|
-10.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
11.06
|
3.37
|
-0.93
|
0.18
|
-19.53
|
|||||
|
Cash from Financing Activities
|
--
|
1.50
|
0.07
|
-0.50
|
-2.18
|
63.42
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-14.77
|
--
|
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 ($)
|
-1.62
|
-1.57
|
-1.93
|
-1.48
|
-1,313.82
|
-1.11
|
|||||
|
Cash EPS ($)
|
--
|
-1.57
|
-1.93
|
-1.48
|
-1,313.82
|
-1.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.60
|
1.96
|
3.79
|
5.16
|
6.40
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.44
|
-1.65
|
-1.33
|
-1.18
|
-0.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.44
|
-1.65
|
-1.33
|
-1.18
|
-0.95
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.15
|
-66.42
|
-32.83
|
-22,304.29
|
-27.00
|
|||||
|
ROE (%)
|
--
|
-123.51
|
-66.93
|
-32.93
|
-22,349.36
|
-27.09
|
|||||
|
ROA (%)
|
-94.77
|
-93.53
|
-60.04
|
-31.15
|
-21,477.96
|
-26.22
|
|||||
|
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 (%)
|
3.10
|
17.62
|
-30.20
|
-13.56
|
-13.69
|
-109.25
|
|||||
|
Net Profit Growth (%)
|
3.10
|
17.62
|
-30.20
|
99.89
|
-115,243.46
|
-109.25
|
|||||
|
EPS Growth (%)
|
9.02
|
0.18
|
-0.30
|
1.00
|
-1,187.77
|
-0.16
|
|||||
|
Book Value Growth (%)
|
-122.30
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.93
|
-1.66
|
-2.90
|
0.00
|
-7.22
|
|||||
|
Price / Book Value
|
9.74
|
5.05
|
1.62
|
1.13
|
1.17
|
1.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.21
|
-5.93
|
-0.51
|
-0.33
|
0.00
|
-1.52
|
|||||
|
Close Price ($)
|
4.17
|
3.03
|
3.19
|
4.28
|
6.04
|
7.98
|
|||||
|
High Price ($)
|
5.74
|
6.12
|
11.99
|
6.20
|
8.30
|
23.50
|
|||||
|
Low Price ($)
|
1.11
|
2.55
|
2.79
|
2.38
|
4.19
|
7.01
|
|||||
|
Market Cap ($ Cr)
|
26.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
12.02
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
-0.01
|
12.02
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.96
|
2.40
|
5.83
|
16.18
|
20.99
|
31.26
|
|||||
|
Quick Ratio
|
1.96
|
--
|
--
|
--
|
21.20
|
31.34
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-68.78
|
-55.76
|
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
|
--
|
--
|
--
|
-1,236.70
|
-912.65
|
-678.60
|
|||||
|
Payable days
|
--
|
90,503.04
|
4,872.64
|
1,958.05
|
3,667.73
|
4,886.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|