Market cap
$30 Mln
Revenue (TTM)
$7 Mln
P/E Ratio
--
P/B Ratio
13.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6.55
|
5.94
|
1.87
|
2.86
|
4.50
|
2.04
|
|||||
|
Cost of Revenue
|
18.60
|
14.06
|
1.38
|
1.86
|
2.77
|
1.28
|
|||||
|
Gross Profit
|
-11.98
|
-8.12
|
0.49
|
1.01
|
1.73
|
0.76
|
|||||
|
Operating Expenses
|
28.81
|
17.16
|
8.41
|
13.72
|
11.26
|
8.49
|
|||||
|
Operating Profit (EBIT)
|
-26.36
|
-25.28
|
-7.92
|
-12.71
|
-6.75
|
-7.72
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-30.57
|
-39.13
|
-8.85
|
-12.68
|
-43.80
|
-7.43
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
37.05
|
--
|
0.22
|
|||||
|
Profit after Tax (Net Income)
|
-30.57
|
-39.13
|
-8.85
|
-12.68
|
-43.80
|
-7.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-43.80
|
-7.65
|
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
|
-12.38
|
-8.93
|
20.92
|
20.63
|
31.99
|
73.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.02
|
0.31
|
0.00
|
0.25
|
0.02
|
0.02
|
|||||
|
Current Liabilities
|
26.92
|
13.29
|
11.74
|
1.77
|
1.47
|
1.55
|
|||||
|
Total Liabilities
|
42.48
|
4.67
|
32.67
|
22.65
|
33.48
|
75.31
|
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
|
11.44
|
1.18
|
15.04
|
10.60
|
15.14
|
52.28
|
|||||
|
Current Assets
|
4.12
|
3.48
|
17.64
|
12.06
|
18.34
|
23.02
|
|||||
|
Total Assets
|
19.68
|
4.67
|
32.67
|
22.65
|
33.48
|
75.31
|
|||||
|
Total Debt*
|
10.97
|
1.04
|
3.84
|
0.81
|
--
|
0.18
|
|||||
|
Net Current Assets
|
--
|
-9.80
|
5.89
|
10.28
|
16.87
|
21.47
|
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
|
--
|
-5.59
|
-3.50
|
-4.25
|
-7.43
|
-12.94
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.18
|
-4.71
|
2.31
|
5.51
|
-4.68
|
|||||
|
Cash from Financing Activities
|
--
|
4.18
|
9.70
|
-0.43
|
-0.16
|
20.59
|
|||||
|
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 ($)
|
-2.86
|
-5.06
|
-0.55
|
-0.84
|
-2.92
|
-0.03
|
|||||
|
Cash EPS ($)
|
--
|
-4.93
|
-0.53
|
-0.83
|
-2.91
|
-0.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
1.29
|
1.36
|
2.13
|
0.25
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.72
|
-0.22
|
-0.28
|
-0.49
|
-0.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.75
|
-0.24
|
-0.28
|
-0.51
|
-0.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-463.77
|
-38.31
|
-47.47
|
-82.72
|
-20.79
|
|||||
|
ROE (%)
|
--
|
-652.42
|
-42.59
|
-48.20
|
-82.86
|
-20.89
|
|||||
|
ROA (%)
|
-103.88
|
-209.58
|
-31.99
|
-45.19
|
-80.53
|
-19.69
|
|||||
|
EBIT Margin (%)
|
-154.63
|
-425.62
|
-423.53
|
-266.02
|
-149.94
|
-344.57
|
|||||
|
Net Margin (%)
|
-466.69
|
-658.81
|
-473.19
|
-443.05
|
-972.43
|
-374.58
|
|||||
|
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 (%)
|
224.53
|
2.18
|
-0.35
|
-0.36
|
1.21
|
22.02
|
|||||
|
EBIT Growth (%)
|
22.84
|
-219.14
|
-4.00
|
-12.75
|
4.04
|
-1,642.51
|
|||||
|
Net Profit Growth (%)
|
-41.17
|
-342.16
|
30.24
|
71.04
|
-472.45
|
-2,637.58
|
|||||
|
EPS Growth (%)
|
-113.89
|
-8.26
|
0.35
|
0.71
|
-112.63
|
0.62
|
|||||
|
Book Value Growth (%)
|
-336.97
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.07
|
-2.22
|
-1.63
|
-0.73
|
-8.77
|
|||||
|
Price / Book Value
|
13.19
|
-0.31
|
0.94
|
1.00
|
1.00
|
0.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.24
|
-0.14
|
-2.78
|
-2.49
|
--
|
-7.81
|
|||||
|
Close Price ($)
|
1.70
|
0.36
|
12.10
|
13.60
|
21.30
|
2.25
|
|||||
|
High Price ($)
|
5.07
|
14.00
|
32.00
|
40.90
|
75.00
|
8.80
|
|||||
|
Low Price ($)
|
0.33
|
0.33
|
10.60
|
9.19
|
1.57
|
1.78
|
|||||
|
Market Cap ($ Cr)
|
29.86
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.12
|
0.18
|
0.04
|
--
|
0.00
|
|||||
|
Short term debt to equity ratio
|
-0.80
|
-0.08
|
0.18
|
0.03
|
--
|
0.00
|
|||||
|
Current Ratio
|
0.15
|
0.26
|
1.50
|
6.80
|
12.46
|
14.85
|
|||||
|
Quick Ratio
|
0.15
|
0.26
|
0.96
|
1.09
|
5.32
|
12.37
|
|||||
|
Interest Coverage
|
-1,386.63
|
--
|
--
|
--
|
--
|
0.00
|
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 (%)
|
35.98
|
20.14
|
107.48
|
24.18
|
46.03
|
69.90
|
|||||
|
Asset Turnover
|
0.22
|
0.32
|
0.07
|
0.10
|
0.08
|
0.05
|
|||||
|
Receivable days
|
--
|
98.59
|
263.88
|
176.43
|
141.97
|
128.47
|
|||||
|
Inventory Days
|
--
|
83.36
|
2,187.83
|
2,028.76
|
945.30
|
599.20
|
|||||
|
Payable days
|
--
|
65.63
|
294.96
|
134.18
|
55.47
|
83.21
|
|||||
|
Cash Conversion Cycle
|
--
|
116.32
|
2,156.75
|
2,071.02
|
1,031.79
|
644.46
|