Market cap
$11 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1.40
|
1.19
|
28.94
|
4.80
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.35
|
0.76
|
9.26
|
3.69
|
0.65
|
0.70
|
|||||
|
Gross Profit
|
1.05
|
0.43
|
19.68
|
1.11
|
-0.65
|
-0.70
|
|||||
|
Operating Expenses
|
11.97
|
10.80
|
40.09
|
50.80
|
29.16
|
24.78
|
|||||
|
Operating Profit (EBIT)
|
-10.92
|
-10.37
|
-20.41
|
-49.69
|
-29.16
|
-24.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-9.75
|
-2.04
|
-9.22
|
-60.61
|
-24.95
|
-27.05
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-4.21
|
1.09
|
|||||
|
Profit after Tax (Net Income)
|
-8.89
|
-1.18
|
-9.22
|
-60.61
|
-24.95
|
-27.05
|
|||||
|
Minority Interest
|
0.99
|
0.85
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-27.05
|
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
|
16.67
|
18.20
|
13.46
|
13.22
|
50.84
|
68.09
|
|||||
|
Minority Interest
|
0.99
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.34
|
5.44
|
10.04
|
19.85
|
14.86
|
3.59
|
|||||
|
Current Liabilities
|
13.62
|
12.12
|
15.41
|
42.78
|
10.68
|
9.72
|
|||||
|
Total Liabilities
|
52.42
|
40.90
|
38.91
|
63.93
|
76.38
|
81.39
|
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
|
17.22
|
17.22
|
11.80
|
16.74
|
24.38
|
23.99
|
|||||
|
Current Assets
|
21.58
|
23.68
|
27.10
|
47.18
|
52.00
|
57.40
|
|||||
|
Total Assets
|
52.42
|
40.90
|
38.91
|
63.93
|
76.38
|
81.39
|
|||||
|
Total Debt*
|
9.07
|
10.15
|
15.04
|
11.59
|
12.32
|
4.65
|
|||||
|
Net Current Assets
|
7.96
|
11.56
|
11.70
|
16.33
|
41.32
|
47.69
|
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
|
--
|
-8.14
|
-43.87
|
-22.61
|
-26.24
|
-23.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.61
|
29.37
|
1.44
|
4.01
|
-38.22
|
|||||
|
Cash from Financing Activities
|
--
|
8.95
|
20.66
|
15.06
|
20.44
|
57.75
|
|||||
|
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 ($)
|
-2.15
|
-0.27
|
-4.62
|
-33.72
|
-19.34
|
-24.49
|
|||||
|
Cash EPS ($)
|
--
|
-0.15
|
-2.58
|
-32.95
|
-18.84
|
-23.85
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.18
|
6.74
|
7.36
|
39.41
|
61.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.87
|
-21.98
|
-12.58
|
-20.34
|
-21.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.88
|
-22.00
|
-12.74
|
-20.59
|
-21.42
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.17
|
-34.59
|
-137.79
|
-36.72
|
-52.81
|
|||||
|
ROE (%)
|
-43.66
|
-7.48
|
-69.11
|
-189.23
|
-41.96
|
-60.04
|
|||||
|
ROA (%)
|
-16.17
|
-2.97
|
-17.93
|
-86.40
|
-31.63
|
-42.05
|
|||||
|
EBIT Margin (%)
|
-615.96
|
-63.22
|
-0.51
|
-1,218.13
|
--
|
--
|
|||||
|
Net Margin (%)
|
-633.66
|
-99.58
|
-31.86
|
-1,262.79
|
--
|
--
|
|||||
|
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 (%)
|
-93.72
|
-0.96
|
5.03
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-267.28
|
-411.51
|
99.75
|
-156.53
|
12.57
|
8.62
|
|||||
|
Net Profit Growth (%)
|
-132.63
|
87.16
|
84.79
|
-142.93
|
7.77
|
9.88
|
|||||
|
EPS Growth (%)
|
-26.17
|
0.94
|
0.86
|
-0.74
|
0.21
|
0.66
|
|||||
|
Book Value Growth (%)
|
-64.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-10.18
|
-0.05
|
-0.05
|
-0.03
|
-0.08
|
|||||
|
Price / Book Value
|
0.72
|
0.66
|
0.03
|
0.21
|
0.01
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.11
|
-5.91
|
-1.05
|
0.50
|
1.72
|
1.98
|
|||||
|
Close Price ($)
|
2.30
|
2.77
|
8.56
|
62.80
|
23.60
|
81.60
|
|||||
|
High Price ($)
|
7.77
|
14.70
|
63.60
|
101.20
|
87.60
|
253.60
|
|||||
|
Low Price ($)
|
2.25
|
2.30
|
7.48
|
22.00
|
21.80
|
78.00
|
|||||
|
Market Cap ($ Cr)
|
11.36
|
--
|
--
|
--
|
--
|
--
|
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
|
0.20
|
0.56
|
1.12
|
0.88
|
0.24
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.28
|
0.26
|
0.37
|
0.28
|
0.04
|
0.04
|
|||||
|
Current Ratio
|
1.58
|
1.95
|
1.76
|
1.10
|
4.87
|
5.91
|
|||||
|
Quick Ratio
|
1.43
|
1.78
|
1.56
|
1.06
|
4.85
|
5.89
|
|||||
|
Interest Coverage
|
-7.77
|
-0.58
|
-0.02
|
-26.96
|
-10.56
|
-26.49
|
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 (%)
|
134.76
|
38.34
|
13.35
|
14.75
|
--
|
--
|
|||||
|
Asset Turnover
|
0.03
|
0.03
|
0.56
|
0.07
|
--
|
--
|
|||||
|
Receivable days
|
--
|
663.18
|
28.85
|
54.37
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
1,273.60
|
100.51
|
106.35
|
90.42
|
72.44
|
|||||
|
Payable days
|
--
|
2,183.86
|
324.36
|
882.21
|
3,499.75
|
2,987.82
|
|||||
|
Cash Conversion Cycle
|
--
|
-247.09
|
-195.01
|
-721.49
|
--
|
--
|