Market cap
$448 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
7.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.81
|
1.87
|
1.01
|
0.45
|
0.86
|
0.67
|
|||||
|
Cost of Revenue
|
1.13
|
0.67
|
1.38
|
1.42
|
1.38
|
0.70
|
|||||
|
Gross Profit
|
1.68
|
1.20
|
-0.38
|
-0.98
|
-0.52
|
-0.03
|
|||||
|
Operating Expenses
|
7.59
|
4.51
|
4.24
|
7.52
|
5.37
|
13.27
|
|||||
|
Operating Profit (EBIT)
|
-5.68
|
-3.31
|
-4.62
|
-8.50
|
-5.89
|
-13.31
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.85
|
-2.38
|
-4.20
|
-9.45
|
-5.88
|
-13.31
|
|||||
|
Provision for Tax
|
-0.03
|
-0.08
|
0.34
|
-0.09
|
-0.25
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-6.25
|
-5.10
|
-4.53
|
-9.36
|
-5.63
|
-21.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
46.77
|
44.03
|
24.09
|
17.83
|
16.83
|
8.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.63
|
0.81
|
0.03
|
0.28
|
0.63
|
--
|
|||||
|
Current Liabilities
|
1.73
|
1.76
|
11.58
|
12.28
|
1.43
|
1.37
|
|||||
|
Total Liabilities
|
50.86
|
46.60
|
35.69
|
30.40
|
18.89
|
9.94
|
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
|
1.40
|
1.42
|
5.67
|
6.70
|
11.38
|
8.20
|
|||||
|
Current Assets
|
47.73
|
45.18
|
30.02
|
23.70
|
7.52
|
1.74
|
|||||
|
Total Assets
|
50.86
|
46.60
|
35.69
|
30.40
|
18.89
|
9.94
|
|||||
|
Total Debt*
|
0.95
|
1.05
|
7.78
|
9.63
|
0.90
|
1.12
|
|||||
|
Net Current Assets
|
46.00
|
43.42
|
18.45
|
11.42
|
6.09
|
0.37
|
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
|
--
|
-2.81
|
-3.57
|
-2.79
|
-0.58
|
-4.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.17
|
3.79
|
-7.84
|
-0.03
|
2.59
|
|||||
|
Cash from Financing Activities
|
--
|
13.80
|
7.58
|
19.30
|
7.72
|
1.68
|
|||||
|
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 ($)
|
-0.09
|
-0.08
|
-0.10
|
-0.22
|
-0.02
|
-0.06
|
|||||
|
Cash EPS ($)
|
--
|
-0.08
|
-0.08
|
-0.20
|
-0.02
|
-0.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.69
|
0.53
|
0.42
|
0.05
|
0.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.04
|
-0.08
|
-0.07
|
0.00
|
-0.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.04
|
-0.08
|
-0.14
|
0.00
|
-0.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-13.25
|
-15.28
|
-41.40
|
-41.10
|
-217.28
|
|||||
|
ROE (%)
|
-13.77
|
-14.97
|
-21.63
|
-53.99
|
-44.38
|
-230.24
|
|||||
|
ROA (%)
|
-13.22
|
-12.39
|
-13.72
|
-37.97
|
-39.09
|
-207.32
|
|||||
|
EBIT Margin (%)
|
-81.88
|
-177.49
|
-276.89
|
-1,973.84
|
-314.02
|
-3,814.27
|
|||||
|
Net Margin (%)
|
-222.34
|
-273.04
|
-450.10
|
-2,098.36
|
-652.62
|
-3,232.86
|
|||||
|
Cash Profit Margin (%)
|
-0.10
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
0.85
|
1.26
|
-0.48
|
0.29
|
-0.52
|
|||||
|
EBIT Growth (%)
|
--
|
-18.80
|
68.31
|
-224.63
|
89.39
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
-12.43
|
51.54
|
-66.06
|
73.99
|
-1,212.06
|
|||||
|
EPS Growth (%)
|
--
|
0.19
|
0.55
|
-13.18
|
0.74
|
--
|
|||||
|
Book Value Growth (%)
|
-8.36
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-61.97
|
--
|
--
|
-516.25
|
-111.02
|
|||||
|
Price / Book Value
|
7.13
|
7.17
|
--
|
--
|
172.86
|
280.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
169.96
|
-84.83
|
--
|
1.11
|
-1,082.05
|
-198.28
|
|||||
|
Close Price ($)
|
4.37
|
4.97
|
--
|
--
|
7.97
|
6.59
|
|||||
|
High Price ($)
|
11.50
|
7.94
|
--
|
9.44
|
9.08
|
27.47
|
|||||
|
Low Price ($)
|
3.09
|
4.85
|
--
|
--
|
3.75
|
5.40
|
|||||
|
Market Cap ($ Cr)
|
447.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.32
|
0.54
|
0.05
|
0.13
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.32
|
0.52
|
0.02
|
0.13
|
|||||
|
Current Ratio
|
27.53
|
25.71
|
2.59
|
1.93
|
5.26
|
1.27
|
|||||
|
Quick Ratio
|
27.53
|
--
|
--
|
--
|
5,262.40
|
948.78
|
|||||
|
Interest Coverage
|
-8.42
|
-24.65
|
-7.29
|
-10.08
|
--
|
--
|
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 (%)
|
89.84
|
138.69
|
502.03
|
1,168.93
|
4.16
|
0.22
|
|||||
|
Asset Turnover
|
0.06
|
0.05
|
0.03
|
0.02
|
0.06
|
0.06
|
|||||
|
Receivable days
|
--
|
747.99
|
1,861.76
|
2,149.47
|
7.92
|
623.04
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-1,927,519.05
|
-1,166,232.76
|
-675,718.78
|
|||||
|
Payable days
|
--
|
20.28
|
5.73
|
5.97
|
2.92
|
4.16
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-1,925,375.55
|
-1,166,227.77
|
-675,099.90
|