Market cap
$16 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ 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
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Gross Profit
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Operating Expenses
|
1.83
|
1.77
|
3.41
|
2.24
|
1.72
|
0.29
|
|||||
|
Operating Profit (EBIT)
|
-1.83
|
-1.78
|
-3.41
|
-2.24
|
-1.72
|
-0.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.52
|
-1.62
|
-3.08
|
-4.00
|
-1.07
|
-0.40
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.00
|
-0.87
|
0.11
|
|||||
|
Profit after Tax (Net Income)
|
-2.52
|
-1.62
|
-3.08
|
-4.00
|
-1.07
|
-0.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1.07
|
-0.50
|
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
|
6.59
|
8.26
|
6.45
|
8.53
|
11.02
|
2.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
0.11
|
0.13
|
0.16
|
0.51
|
0.07
|
0.06
|
|||||
|
Total Liabilities
|
6.81
|
8.39
|
6.61
|
9.04
|
11.09
|
2.59
|
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
|
4.59
|
5.17
|
2.85
|
1.72
|
1.78
|
1.48
|
|||||
|
Current Assets
|
2.11
|
3.22
|
3.76
|
7.32
|
9.31
|
1.11
|
|||||
|
Total Assets
|
6.81
|
8.39
|
6.61
|
9.04
|
11.09
|
2.59
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
2.00
|
3.10
|
5.18
|
9.04
|
12.39
|
1.33
|
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
|
--
|
-1.26
|
-1.71
|
-1.27
|
-1.34
|
-0.27
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.11
|
1.35
|
1.48
|
-9.33
|
-0.54
|
|||||
|
Cash from Financing Activities
|
--
|
0.34
|
--
|
--
|
10.32
|
0.00
|
|||||
|
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 ($)
|
-0.18
|
-0.12
|
-0.23
|
-0.30
|
-0.08
|
-0.03
|
|||||
|
Cash EPS ($)
|
-0.18
|
-0.12
|
-0.23
|
-0.30
|
-0.08
|
-0.03
|
|||||
|
Adjusted Book Value ($)
|
0.48
|
0.60
|
0.49
|
0.64
|
0.83
|
0.20
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.09
|
-0.13
|
-0.10
|
-0.10
|
-0.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.09
|
-0.24
|
-0.18
|
-0.16
|
-0.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-21.96
|
-41.10
|
-40.94
|
-15.77
|
-12.89
|
|||||
|
ROE (%)
|
-33.93
|
-21.96
|
-41.10
|
-40.94
|
-15.77
|
-12.89
|
|||||
|
ROA (%)
|
-32.12
|
-21.54
|
-39.35
|
-39.75
|
-15.62
|
-12.69
|
|||||
|
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 (%)
|
-17.35
|
47.97
|
-52.54
|
-30.27
|
-493.67
|
89.99
|
|||||
|
Net Profit Growth (%)
|
-12.81
|
47.52
|
23.04
|
-274.46
|
-166.36
|
87.08
|
|||||
|
EPS Growth (%)
|
-9.52
|
0.49
|
0.23
|
-2.74
|
-1.57
|
0.90
|
|||||
|
Book Value Growth (%)
|
-26.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-12.54
|
-5.41
|
-2.45
|
-11.73
|
-556.72
|
|||||
|
Price / Book Value
|
2.41
|
2.45
|
2.58
|
1.15
|
1.14
|
88.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.56
|
-9.66
|
-3.80
|
-1.18
|
-1.97
|
-770.06
|
|||||
|
Close Price ($)
|
--
|
1.48
|
1.26
|
0.74
|
0.94
|
17.47
|
|||||
|
High Price ($)
|
--
|
2.94
|
3.19
|
1.80
|
29.00
|
18.11
|
|||||
|
Low Price ($)
|
--
|
1.05
|
0.62
|
0.54
|
0.70
|
16.10
|
|||||
|
Market Cap ($ Cr)
|
16.29
|
--
|
--
|
--
|
--
|
--
|
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
|
19.45
|
25.02
|
23.67
|
14.36
|
127.69
|
18.22
|
|||||
|
Quick Ratio
|
19.45
|
--
|
23.49
|
--
|
--
|
18.22
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-9.36
|
-1.32
|
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
|
--
|
3,692.59
|
4,928.77
|
--
|
-23.56
|
-8.19
|
|||||
|
Payable days
|
--
|
12,594.75
|
53,378.34
|
272,913.46
|
30,108.52
|
18,140.75
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|