Market cap
$29 Mln
Revenue (TTM)
$72 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
72.00
|
70.12
|
44.96
|
41.36
|
18.06
|
14.89
|
|||||
|
Cost of Revenue
|
43.14
|
48.54
|
39.63
|
44.04
|
20.24
|
17.30
|
|||||
|
Gross Profit
|
28.86
|
21.57
|
5.33
|
-2.68
|
-2.18
|
-2.41
|
|||||
|
Operating Expenses
|
38.75
|
54.56
|
109.09
|
145.89
|
59.62
|
47.29
|
|||||
|
Operating Profit (EBIT)
|
-9.67
|
-32.99
|
-103.76
|
-148.57
|
-58.12
|
-49.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
-9.92
|
--
|
--
|
|||||
|
Profit before Tax
|
-23.90
|
-53.75
|
-107.51
|
-166.27
|
-65.99
|
-50.18
|
|||||
|
Provision for Tax
|
-0.02
|
0.00
|
0.03
|
0.05
|
0.01
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
-23.88
|
-53.75
|
-107.54
|
-166.32
|
-65.99
|
-50.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-166.32
|
-65.99
|
-50.23
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
45.77
|
58.01
|
169.14
|
377.56
|
-154.28
|
59.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.27
|
20.55
|
30.96
|
33.98
|
232.03
|
--
|
|||||
|
Current Liabilities
|
28.41
|
28.25
|
94.34
|
40.77
|
11.86
|
7.68
|
|||||
|
Total Liabilities
|
121.85
|
106.80
|
294.43
|
452.30
|
89.61
|
73.57
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
45.62
|
41.87
|
57.58
|
119.69
|
9.25
|
4.62
|
|||||
|
Current Assets
|
47.82
|
64.94
|
236.85
|
332.62
|
80.36
|
68.95
|
|||||
|
Total Assets
|
141.27
|
106.80
|
294.43
|
452.30
|
89.61
|
67.52
|
|||||
|
Total Debt*
|
4.36
|
4.64
|
22.00
|
3.40
|
57.20
|
--
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
291.85
|
68.50
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-35.89
|
-65.59
|
-105.86
|
-53.64
|
-47.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.69
|
50.48
|
-277.66
|
-5.47
|
-3.77
|
|||||
|
Cash from Financing Activities
|
--
|
-1.22
|
-6.04
|
447.78
|
65.41
|
66.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
64.26
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.15
|
-0.34
|
-0.61
|
-1.18
|
-0.47
|
--
|
|||||
|
Cash EPS ($)
|
--
|
-0.34
|
-0.61
|
-1.16
|
-0.46
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.36
|
0.96
|
2.68
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.22
|
-0.37
|
-0.75
|
-0.38
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.22
|
-0.38
|
-0.82
|
-0.42
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-42.36
|
--
|
-117.18
|
354.37
|
--
|
|||||
|
ROE (%)
|
-46.03
|
-47.32
|
--
|
-148.98
|
139.76
|
--
|
|||||
|
ROA (%)
|
-33.81
|
-26.79
|
--
|
-61.38
|
-80.88
|
--
|
|||||
|
EBIT Margin (%)
|
-6.96
|
-47.04
|
-226.24
|
-359.21
|
-347.79
|
-333.87
|
|||||
|
Net Margin (%)
|
-33.17
|
-76.65
|
-239.19
|
-529.02
|
-365.40
|
-337.38
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
0.56
|
--
|
1.29
|
0.21
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
67.57
|
--
|
-136.52
|
-26.38
|
--
|
|||||
|
Net Profit Growth (%)
|
--
|
50.02
|
--
|
-152.02
|
-31.39
|
--
|
|||||
|
EPS Growth (%)
|
--
|
0.45
|
--
|
-1.53
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.45
|
-0.19
|
-6.40
|
-21.66
|
--
|
|||||
|
Price / Book Value
|
0.32
|
0.42
|
0.12
|
2.82
|
-9.27
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.69
|
0.40
|
1.45
|
-5.40
|
-18.33
|
--
|
|||||
|
Close Price ($)
|
0.15
|
0.15
|
0.12
|
7.57
|
10.12
|
--
|
|||||
|
High Price ($)
|
0.30
|
0.25
|
0.93
|
19.70
|
14.10
|
--
|
|||||
|
Low Price ($)
|
--
|
0.02
|
0.01
|
7.01
|
10.01
|
--
|
|||||
|
Market Cap ($ Cr)
|
28.99
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.08
|
0.13
|
0.01
|
-0.37
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.13
|
0.01
|
--
|
--
|
|||||
|
Current Ratio
|
1.68
|
2.30
|
2.51
|
8.16
|
6.78
|
8.98
|
|||||
|
Quick Ratio
|
1.26
|
1.76
|
2.34
|
7.87
|
6.08
|
8.18
|
|||||
|
Interest Coverage
|
-8.07
|
-10.99
|
-17.57
|
-19.10
|
-19.80
|
-35.78
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.38
|
14.33
|
50.94
|
62.00
|
45.55
|
47.20
|
|||||
|
Asset Turnover
|
1.02
|
0.35
|
--
|
0.15
|
0.22
|
--
|
|||||
|
Receivable days
|
--
|
85.83
|
197.19
|
149.55
|
154.24
|
172.41
|
|||||
|
Inventory Days
|
--
|
119.70
|
129.83
|
82.56
|
130.35
|
129.93
|
|||||
|
Payable days
|
--
|
30.43
|
45.49
|
41.31
|
67.87
|
80.03
|
|||||
|
Cash Conversion Cycle
|
--
|
175.10
|
281.53
|
190.80
|
216.72
|
222.30
|