Market cap
$96 Mln
Revenue (TTM)
$17 Mln
P/E Ratio
--
P/B Ratio
2.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16.54
|
13.56
|
12.89
|
11.03
|
6.81
|
1.50
|
|||||
|
Cost of Revenue
|
8.04
|
6.81
|
7.00
|
6.28
|
5.91
|
2.66
|
|||||
|
Gross Profit
|
8.50
|
6.75
|
5.89
|
4.76
|
0.91
|
-1.17
|
|||||
|
Operating Expenses
|
42.12
|
43.84
|
49.12
|
52.87
|
74.78
|
63.70
|
|||||
|
Operating Profit (EBIT)
|
-33.62
|
-37.09
|
-43.22
|
-48.12
|
-73.87
|
-64.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.71
|
0.02
|
|||||
|
Profit before Tax
|
-34.85
|
-35.57
|
-40.72
|
-44.24
|
-73.16
|
-64.85
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.89
|
-0.71
|
-0.02
|
|||||
|
Profit after Tax (Net Income)
|
-34.85
|
-35.57
|
-40.72
|
-44.24
|
-73.16
|
-64.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-73.16
|
-64.85
|
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
|
36.76
|
41.01
|
49.04
|
84.40
|
123.72
|
186.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.61
|
2.53
|
1.13
|
1.03
|
1.53
|
0.51
|
|||||
|
Current Liabilities
|
9.63
|
11.73
|
8.73
|
8.77
|
8.80
|
15.74
|
|||||
|
Total Liabilities
|
72.63
|
55.26
|
58.90
|
94.20
|
134.05
|
202.47
|
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
|
3.76
|
4.35
|
5.19
|
5.29
|
5.39
|
4.99
|
|||||
|
Current Assets
|
59.24
|
50.91
|
53.71
|
88.91
|
128.66
|
197.49
|
|||||
|
Total Assets
|
72.63
|
55.26
|
58.90
|
94.20
|
134.05
|
202.47
|
|||||
|
Total Debt*
|
13.41
|
0.31
|
0.27
|
0.19
|
--
|
--
|
|||||
|
Net Current Assets
|
49.61
|
39.18
|
44.98
|
80.14
|
119.86
|
181.75
|
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
|
--
|
-27.95
|
-38.77
|
-41.81
|
-72.34
|
-47.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.19
|
-0.38
|
-0.80
|
-0.59
|
-2.71
|
|||||
|
Cash from Financing Activities
|
--
|
27.50
|
1.02
|
0.17
|
0.01
|
176.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-72.92
|
126.87
|
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 ($)
|
-0.38
|
-0.38
|
-0.56
|
-0.62
|
-1.04
|
-0.92
|
|||||
|
Cash EPS ($)
|
--
|
-0.37
|
-0.54
|
-0.60
|
-1.02
|
-0.91
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.44
|
0.67
|
1.18
|
1.75
|
2.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.30
|
-0.53
|
-0.58
|
-1.02
|
-0.67
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.31
|
-0.54
|
-0.59
|
-1.03
|
-0.71
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-78.51
|
-60.82
|
-42.47
|
-47.21
|
-51.12
|
|||||
|
ROE (%)
|
-89.64
|
-79.01
|
-61.03
|
-42.51
|
-47.21
|
-51.16
|
|||||
|
ROA (%)
|
-55.39
|
-62.32
|
-53.19
|
-38.76
|
-43.48
|
-47.32
|
|||||
|
EBIT Margin (%)
|
-207.03
|
-262.29
|
-315.90
|
-401.00
|
-1,073.73
|
-4,334.96
|
|||||
|
Net Margin (%)
|
-210.75
|
-262.29
|
-315.90
|
-401.00
|
-972.41
|
-4,285.06
|
|||||
|
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 (%)
|
53.16
|
0.05
|
0.17
|
0.62
|
3.55
|
4.09
|
|||||
|
EBIT Growth (%)
|
13.02
|
12.64
|
7.95
|
39.54
|
-12.82
|
-176.07
|
|||||
|
Net Profit Growth (%)
|
47.46
|
12.64
|
7.95
|
39.54
|
-12.85
|
-177.57
|
|||||
|
EPS Growth (%)
|
27.17
|
0.32
|
0.10
|
0.40
|
-0.12
|
-1.76
|
|||||
|
Book Value Growth (%)
|
-18.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.59
|
-1.58
|
-1.82
|
-0.81
|
-7.86
|
|||||
|
Price / Book Value
|
2.59
|
2.25
|
1.31
|
0.95
|
0.48
|
2.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.72
|
-1.72
|
-0.68
|
-0.12
|
0.82
|
-5.01
|
|||||
|
Close Price ($)
|
1.35
|
0.98
|
0.88
|
1.12
|
0.84
|
7.25
|
|||||
|
High Price ($)
|
2.22
|
2.22
|
1.39
|
3.28
|
7.50
|
16.61
|
|||||
|
Low Price ($)
|
0.68
|
0.53
|
0.76
|
0.77
|
0.68
|
6.85
|
|||||
|
Market Cap ($ Cr)
|
95.67
|
--
|
--
|
--
|
--
|
--
|
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
|
0.36
|
0.01
|
0.01
|
0.00
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
0.01
|
0.00
|
--
|
0.05
|
|||||
|
Current Ratio
|
6.15
|
4.34
|
6.15
|
10.14
|
14.62
|
12.55
|
|||||
|
Quick Ratio
|
5.45
|
3.73
|
5.48
|
9.39
|
14.09
|
12.28
|
|||||
|
Interest Coverage
|
-55.58
|
--
|
--
|
--
|
-103.05
|
-3,602.83
|
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 (%)
|
35.01
|
48.09
|
64.43
|
37.45
|
45.93
|
43.05
|
|||||
|
Asset Turnover
|
0.26
|
0.24
|
0.17
|
0.10
|
0.04
|
0.01
|
|||||
|
Receivable days
|
--
|
199.64
|
176.19
|
120.20
|
101.15
|
99.86
|
|||||
|
Inventory Days
|
--
|
346.53
|
323.92
|
326.08
|
276.15
|
413.39
|
|||||
|
Payable days
|
--
|
151.73
|
73.61
|
55.06
|
90.46
|
219.18
|
|||||
|
Cash Conversion Cycle
|
--
|
394.44
|
426.50
|
391.21
|
286.83
|
294.07
|