Market cap
$24 Mln
Revenue (TTM)
$46 Mln
P/E Ratio
--
P/B Ratio
3.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
46.18
|
41.71
|
37.30
|
34.07
|
28.67
|
24.10
|
|||||
|
Cost of Revenue
|
7.18
|
8.90
|
18.61
|
17.44
|
15.19
|
12.74
|
|||||
|
Gross Profit
|
39.00
|
32.80
|
18.70
|
16.63
|
13.49
|
11.36
|
|||||
|
Operating Expenses
|
43.36
|
41.95
|
35.92
|
39.30
|
32.07
|
36.56
|
|||||
|
Operating Profit (EBIT)
|
-4.36
|
-9.15
|
-17.21
|
-22.68
|
-18.58
|
-25.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-6.34
|
-10.51
|
-17.74
|
-20.12
|
-0.61
|
-37.66
|
|||||
|
Provision for Tax
|
0.03
|
0.03
|
0.02
|
0.01
|
0.03
|
0.06
|
|||||
|
Profit after Tax (Net Income)
|
-6.37
|
-10.54
|
-17.76
|
-20.13
|
-0.64
|
-37.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-0.64
|
-37.71
|
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
|
5.96
|
10.48
|
4.43
|
4.79
|
23.88
|
11.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.57
|
6.19
|
5.65
|
5.05
|
6.11
|
28.05
|
|||||
|
Current Liabilities
|
10.54
|
11.90
|
12.02
|
18.09
|
20.89
|
13.84
|
|||||
|
Total Liabilities
|
34.61
|
28.56
|
22.10
|
27.93
|
50.88
|
53.22
|
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
|
11.63
|
10.48
|
1.40
|
4.86
|
7.74
|
6.80
|
|||||
|
Current Assets
|
12.44
|
18.08
|
20.70
|
23.08
|
43.14
|
46.42
|
|||||
|
Total Assets
|
36.50
|
28.56
|
22.10
|
27.93
|
50.88
|
53.22
|
|||||
|
Total Debt*
|
7.50
|
6.16
|
4.92
|
5.40
|
1.35
|
--
|
|||||
|
Net Current Assets
|
--
|
6.19
|
8.68
|
4.99
|
22.25
|
32.59
|
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
|
--
|
-13.36
|
-10.27
|
-24.90
|
-16.20
|
-26.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.00
|
0.00
|
0.62
|
-5.16
|
-0.01
|
|||||
|
Cash from Financing Activities
|
--
|
10.85
|
14.84
|
8.41
|
14.02
|
43.19
|
|||||
|
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 ($)
|
-0.59
|
-0.90
|
-3.22
|
-9.41
|
-0.48
|
-0.11
|
|||||
|
Cash EPS ($)
|
--
|
-0.83
|
-3.01
|
-8.68
|
0.40
|
-0.11
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.90
|
0.80
|
2.24
|
17.89
|
0.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.15
|
-1.86
|
-11.63
|
-12.13
|
-0.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.15
|
-1.87
|
-11.63
|
-12.16
|
-0.08
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-81.06
|
-181.71
|
-113.68
|
-3.50
|
-439.39
|
|||||
|
ROE (%)
|
-77.45
|
-141.30
|
-384.98
|
-140.43
|
-3.63
|
-439.39
|
|||||
|
ROA (%)
|
-16.68
|
-41.59
|
-70.99
|
-51.08
|
-1.23
|
-97.50
|
|||||
|
EBIT Margin (%)
|
-12.23
|
-24.12
|
-41.79
|
-57.28
|
-0.83
|
-154.76
|
|||||
|
Net Margin (%)
|
-13.78
|
-25.26
|
-47.61
|
-59.09
|
-2.23
|
-156.49
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
17.83
|
0.12
|
0.09
|
0.19
|
0.19
|
0.28
|
|||||
|
EBIT Growth (%)
|
65.29
|
35.48
|
20.12
|
-8,100.42
|
99.36
|
-364.70
|
|||||
|
Net Profit Growth (%)
|
61.64
|
40.67
|
11.78
|
-3,045.47
|
98.30
|
-243.25
|
|||||
|
EPS Growth (%)
|
77.15
|
0.72
|
0.66
|
-18.62
|
-3.35
|
1.00
|
|||||
|
Book Value Growth (%)
|
192.33
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.63
|
-0.34
|
-0.29
|
-1.91
|
-68.21
|
|||||
|
Price / Book Value
|
3.72
|
0.63
|
1.36
|
1.24
|
0.05
|
226.90
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.79
|
-0.70
|
-0.35
|
-0.54
|
-26.97
|
-69.32
|
|||||
|
Close Price ($)
|
0.95
|
0.57
|
1.09
|
2.77
|
18.33
|
150.40
|
|||||
|
High Price ($)
|
1.19
|
1.87
|
3.90
|
22.39
|
169.20
|
292.60
|
|||||
|
Low Price ($)
|
0.55
|
0.54
|
0.61
|
2.66
|
15.00
|
45.00
|
|||||
|
Market Cap ($ Cr)
|
23.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.59
|
1.11
|
1.13
|
0.06
|
--
|
|||||
|
Short term debt to equity ratio
|
0.08
|
0.03
|
0.12
|
0.96
|
0.02
|
0.59
|
|||||
|
Current Ratio
|
1.18
|
1.52
|
1.72
|
1.28
|
2.06
|
3.36
|
|||||
|
Quick Ratio
|
1.08
|
1.40
|
1.17
|
0.67
|
1.72
|
3.03
|
|||||
|
Interest Coverage
|
-12.15
|
-22.25
|
-7.40
|
-32.53
|
-0.64
|
-103.60
|
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 (%)
|
12.01
|
17.48
|
14.25
|
15.15
|
25.83
|
15.70
|
|||||
|
Asset Turnover
|
1.21
|
1.65
|
1.49
|
0.86
|
0.55
|
0.62
|
|||||
|
Receivable days
|
--
|
55.20
|
51.29
|
67.37
|
71.27
|
53.60
|
|||||
|
Inventory Days
|
--
|
165.60
|
172.29
|
189.24
|
139.82
|
165.53
|
|||||
|
Payable days
|
--
|
76.13
|
105.63
|
106.62
|
23.28
|
31.13
|
|||||
|
Cash Conversion Cycle
|
--
|
144.67
|
117.95
|
149.99
|
187.81
|
187.99
|