Market cap
$14 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
9.10
|
9.22
|
8.31
|
11.78
|
11.78
|
6.83
|
|||||
|
Operating Profit (EBIT)
|
-9.10
|
-9.22
|
-8.31
|
-11.78
|
-11.78
|
-6.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.98
|
-8.48
|
-8.20
|
-11.73
|
-11.73
|
-6.83
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.10
|
-0.10
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-7.98
|
-8.48
|
-8.20
|
-11.73
|
-11.73
|
-6.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-11.73
|
Liabilities ($ Mln) |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
7.94
|
11.66
|
3.81
|
10.60
|
10.60
|
15.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.93
|
0.26
|
--
|
0.53
|
--
|
--
|
|||||
|
Current Liabilities
|
0.55
|
0.22
|
0.26
|
0.53
|
1.07
|
0.51
|
|||||
|
Total Liabilities
|
9.98
|
12.15
|
4.07
|
11.67
|
11.67
|
15.58
|
Assets ($ Mln) |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
0.15
|
0.18
|
0.57
|
--
|
--
|
--
|
|||||
|
Current Assets
|
9.27
|
11.96
|
3.51
|
11.25
|
11.67
|
15.58
|
|||||
|
Total Assets
|
10.91
|
12.15
|
4.07
|
11.67
|
11.67
|
15.58
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
7.79
|
11.47
|
3.25
|
--
|
10.60
|
10.60
|
Cashflow ($ Mln) |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-6.35
|
-8.09
|
-9.68
|
-9.68
|
-5.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
14.88
|
-0.06
|
6.38
|
6.38
|
6.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.21
|
-0.21
|
-0.32
|
-0.45
|
-0.47
|
-0.26
|
|||||
|
Cash EPS ($)
|
--
|
-0.21
|
-0.32
|
-0.45
|
-0.47
|
-0.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.28
|
0.15
|
0.41
|
0.42
|
0.58
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.15
|
-0.31
|
-0.37
|
-0.39
|
-0.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.15
|
-0.31
|
-0.37
|
-0.39
|
-0.21
|
Profitability Ratios |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-109.69
|
-113.81
|
-91.42
|
-91.42
|
-37.42
|
|||||
|
ROE (%)
|
-81.44
|
-109.69
|
-113.81
|
-91.42
|
-91.42
|
-37.42
|
|||||
|
ROA (%)
|
-57.76
|
-104.63
|
-104.20
|
-86.11
|
-86.11
|
-36.66
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
52.39
|
-0.66
|
31.68
|
--
|
-72.64
|
-226.08
|
|||||
|
Net Profit Growth (%)
|
-4.06
|
-3.45
|
30.09
|
-71.89
|
-71.89
|
77.45
|
|||||
|
EPS Growth (%)
|
26.21
|
0.35
|
0.32
|
-0.72
|
-0.60
|
0.80
|
|||||
|
Book Value Growth (%)
|
-64.61
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-6.97
|
-8.59
|
-5.36
|
-5.02
|
-9.23
|
|||||
|
Price / Book Value
|
1.70
|
5.07
|
18.49
|
5.94
|
5.56
|
4.18
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.54
|
-6.16
|
-8.65
|
-4.39
|
-4.05
|
-7.11
|
|||||
|
Close Price ($)
|
1.01
|
1.44
|
2.73
|
2.42
|
2.35
|
2.42
|
|||||
|
High Price ($)
|
3.42
|
3.08
|
4.05
|
4.05
|
7.00
|
7.89
|
|||||
|
Low Price ($)
|
0.90
|
0.80
|
1.62
|
1.62
|
1.77
|
1.77
|
|||||
|
Market Cap ($ Cr)
|
13.54
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
16.71
|
53.36
|
13.46
|
21.04
|
10.92
|
30.40
|
|||||
|
Quick Ratio
|
16.71
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-25.82
|
-21.21
|
-53.23
|
--
|
--
|
-1,607.15
|
Operating Efficiency Ratios |
TTM | Jun-25 | Jun-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|