Market cap
$165 Mln
Revenue (TTM)
$96 Mln
P/E Ratio
--
P/B Ratio
27.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
96.20
|
92.01
|
86.28
|
58.79
|
0.03
|
0.04
|
|||||
|
Cost of Revenue
|
67.15
|
64.17
|
61.68
|
40.75
|
0.02
|
0.15
|
|||||
|
Gross Profit
|
29.05
|
27.84
|
24.59
|
18.04
|
0.01
|
-0.11
|
|||||
|
Operating Expenses
|
58.16
|
56.95
|
56.71
|
55.86
|
26.64
|
5.08
|
|||||
|
Operating Profit (EBIT)
|
-29.11
|
-29.11
|
-32.11
|
-37.83
|
-26.63
|
-5.19
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-33.04
|
-33.42
|
-35.77
|
-39.73
|
-27.04
|
-5.73
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-0.18
|
0.56
|
|||||
|
Profit after Tax (Net Income)
|
-33.04
|
-33.42
|
-35.77
|
-39.73
|
-27.07
|
-5.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.04
|
-0.04
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-31.80
|
-5.86
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
18.66
|
0.41
|
9.05
|
16.22
|
8.13
|
-0.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32.25
|
32.73
|
30.70
|
35.93
|
27.63
|
9.43
|
|||||
|
Current Liabilities
|
23.20
|
24.58
|
26.14
|
24.19
|
7.42
|
2.63
|
|||||
|
Total Liabilities
|
97.30
|
57.72
|
65.89
|
76.34
|
43.18
|
11.95
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
40.14
|
42.31
|
45.51
|
49.02
|
26.85
|
0.57
|
|||||
|
Current Assets
|
33.96
|
15.40
|
20.37
|
27.32
|
16.33
|
11.39
|
|||||
|
Total Assets
|
108.07
|
57.72
|
65.89
|
76.34
|
43.18
|
11.95
|
|||||
|
Total Debt*
|
34.05
|
37.35
|
39.36
|
37.84
|
30.46
|
7.20
|
|||||
|
Net Current Assets
|
--
|
-9.18
|
-5.76
|
3.13
|
8.91
|
8.75
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-13.29
|
-18.26
|
-13.00
|
-13.84
|
-4.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.93
|
-1.73
|
3.24
|
-8.06
|
-0.18
|
|||||
|
Cash from Financing Activities
|
--
|
9.83
|
13.06
|
22.73
|
20.93
|
12.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.27
|
-0.31
|
-0.36
|
-0.43
|
-0.33
|
-0.09
|
|||||
|
Cash EPS ($)
|
--
|
-0.27
|
-0.32
|
-0.40
|
-0.32
|
-0.09
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.00
|
0.09
|
0.17
|
0.10
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.12
|
-0.18
|
-0.14
|
-0.17
|
-0.07
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.14
|
-0.19
|
-0.14
|
-0.17
|
-0.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-77.55
|
-69.81
|
-85.77
|
-118.45
|
-222.33
|
|||||
|
ROE (%)
|
-346.53
|
-706.08
|
-283.03
|
-326.36
|
-672.42
|
128.44
|
|||||
|
ROA (%)
|
-32.78
|
-54.07
|
-50.30
|
-66.49
|
-98.21
|
-73.20
|
|||||
|
EBIT Margin (%)
|
-31.41
|
-31.64
|
-36.76
|
-61.53
|
-82,589.88
|
-11,992.85
|
|||||
|
Net Margin (%)
|
-34.34
|
-36.32
|
-41.46
|
-67.59
|
-84,539.95
|
-13,292.85
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.05
|
0.07
|
0.47
|
1,834.79
|
-0.26
|
-0.83
|
|||||
|
EBIT Growth (%)
|
5.05
|
8.20
|
12.33
|
-36.77
|
-411.55
|
40.76
|
|||||
|
Net Profit Growth (%)
|
9.51
|
6.58
|
9.98
|
-46.77
|
-372.42
|
38.00
|
|||||
|
EPS Growth (%)
|
22.59
|
0.14
|
0.16
|
-0.30
|
-2.70
|
0.38
|
|||||
|
Book Value Growth (%)
|
161.05
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-7.06
|
-3.24
|
-3.76
|
-7.72
|
--
|
|||||
|
Price / Book Value
|
27.51
|
573.36
|
12.78
|
9.22
|
25.71
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-13.02
|
-10.60
|
-5.15
|
-4.85
|
-8.75
|
--
|
|||||
|
Close Price ($)
|
1.11
|
2.17
|
1.16
|
1.60
|
2.52
|
--
|
|||||
|
High Price ($)
|
3.29
|
2.57
|
1.87
|
4.17
|
16.00
|
--
|
|||||
|
Low Price ($)
|
0.95
|
0.88
|
0.72
|
1.20
|
1.35
|
--
|
|||||
|
Market Cap ($ Cr)
|
165.23
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
90.75
|
4.35
|
2.33
|
3.75
|
-95.61
|
|||||
|
Short term debt to equity ratio
|
0.13
|
12.59
|
1.17
|
0.54
|
0.35
|
-5.38
|
|||||
|
Current Ratio
|
1.46
|
0.63
|
0.78
|
1.13
|
2.20
|
4.32
|
|||||
|
Quick Ratio
|
1.28
|
0.45
|
0.63
|
0.99
|
1.94
|
3.97
|
|||||
|
Interest Coverage
|
-10.72
|
-6.77
|
-7.82
|
-10.16
|
-44.90
|
-9.23
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.49
|
2.06
|
2.80
|
5.76
|
--
|
0.27
|
|||||
|
Asset Turnover
|
0.95
|
1.49
|
1.21
|
0.98
|
0.00
|
0.01
|
|||||
|
Receivable days
|
--
|
8.55
|
12.28
|
10.52
|
0.66
|
7.02
|
|||||
|
Inventory Days
|
--
|
22.87
|
21.35
|
23.97
|
27,444.36
|
2,247.61
|
|||||
|
Payable days
|
--
|
79.02
|
69.13
|
51.46
|
22,850.11
|
2,452.50
|
|||||
|
Cash Conversion Cycle
|
--
|
-47.61
|
-35.50
|
-16.98
|
4,594.90
|
-197.86
|