Market cap
$26 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.02
|
0.04
|
0.01
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
-0.02
|
-0.04
|
-0.01
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
20.38
|
21.14
|
19.89
|
15.31
|
13.03
|
2.29
|
|||||
|
Operating Profit (EBIT)
|
-20.41
|
-21.14
|
-19.89
|
-15.31
|
-13.03
|
-2.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-20.30
|
-21.02
|
-19.45
|
-14.64
|
-12.96
|
-4.43
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.02
|
-0.14
|
2.17
|
|||||
|
Profit after Tax (Net Income)
|
-20.30
|
-21.02
|
-19.45
|
-14.64
|
-12.83
|
-4.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-12.96
|
-4.43
|
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
|
8.18
|
2.60
|
1.65
|
15.94
|
2.37
|
13.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
2.46
|
3.24
|
1.62
|
1.19
|
1.67
|
0.59
|
|||||
|
Total Liabilities
|
13.10
|
5.84
|
3.28
|
17.13
|
4.04
|
14.00
|
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
|
1.64
|
1.16
|
0.51
|
0.31
|
--
|
0.81
|
|||||
|
Current Assets
|
9.00
|
4.69
|
2.77
|
16.83
|
4.04
|
14.00
|
|||||
|
Total Assets
|
19.63
|
5.84
|
3.28
|
17.13
|
4.04
|
14.00
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
1.45
|
1.15
|
15.63
|
2.37
|
13.41
|
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
|
--
|
-13.99
|
-14.47
|
-12.09
|
-9.95
|
-3.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.60
|
-0.20
|
-0.26
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
16.59
|
0.87
|
24.99
|
0.35
|
16.40
|
|||||
|
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 ($)
|
-0.52
|
-0.62
|
-0.73
|
-0.56
|
-1.60
|
-0.57
|
|||||
|
Cash EPS ($)
|
--
|
-0.62
|
-0.73
|
-0.56
|
-1.60
|
-0.57
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.08
|
0.06
|
0.61
|
0.30
|
1.72
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.41
|
-0.54
|
-0.46
|
-1.24
|
-0.41
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.43
|
-0.55
|
-0.47
|
-1.24
|
-0.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-987.32
|
-221.11
|
-159.89
|
-162.53
|
-68.54
|
|||||
|
ROE (%)
|
-376.55
|
-987.32
|
-221.11
|
-159.89
|
-162.53
|
-102.68
|
|||||
|
ROA (%)
|
-148.08
|
-460.91
|
-190.60
|
-138.30
|
-142.23
|
-63.04
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-44.48
|
-8.06
|
-32.85
|
-12.34
|
-475.83
|
-187.18
|
|||||
|
Net Profit Growth (%)
|
0.24
|
-8.06
|
-32.85
|
-14.13
|
-189.68
|
-228.49
|
|||||
|
EPS Growth (%)
|
25.21
|
0.14
|
-0.31
|
0.65
|
-1.82
|
-2.44
|
|||||
|
Book Value Growth (%)
|
25.36
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.85
|
-3.16
|
-4.23
|
-3.05
|
-5.43
|
|||||
|
Price / Book Value
|
3.35
|
31.08
|
37.19
|
3.88
|
16.46
|
1.79
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.99
|
-3.65
|
-3.04
|
67.68
|
-2.75
|
-4.80
|
|||||
|
Close Price ($)
|
0.75
|
2.40
|
2.30
|
2.35
|
4.88
|
3.08
|
|||||
|
High Price ($)
|
4.00
|
4.00
|
3.48
|
5.10
|
6.74
|
5.47
|
|||||
|
Low Price ($)
|
0.54
|
0.54
|
1.35
|
1.06
|
1.12
|
2.75
|
|||||
|
Market Cap ($ Cr)
|
26.31
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
3.66
|
1.45
|
1.71
|
14.09
|
2.43
|
23.81
|
|||||
|
Quick Ratio
|
3.61
|
1.41
|
1.71
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-197.44
|
-1.05
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
470.26
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
7,231.95
|
28,359.05
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|