Market cap
$3 Mln
Revenue (TTM)
$8 Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
8.13
|
10.73
|
7.86
|
5.24
|
2.22
|
1.81
|
|||||
|
Cost of Revenue
|
4.06
|
4.30
|
3.32
|
2.00
|
1.02
|
1.07
|
|||||
|
Gross Profit
|
4.07
|
6.43
|
4.54
|
3.24
|
1.20
|
0.74
|
|||||
|
Operating Expenses
|
6.90
|
8.68
|
7.05
|
11.48
|
5.31
|
2.69
|
|||||
|
Operating Profit (EBIT)
|
-2.83
|
-2.25
|
-2.51
|
-8.24
|
-4.11
|
-1.95
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.37
|
-2.56
|
-1.77
|
-8.14
|
-4.23
|
-1.90
|
|||||
|
Provision for Tax
|
-96,957.91
|
-0.02
|
-7,737.00
|
0.57
|
1.35
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-8.29
|
-2.59
|
-1.77
|
-8.14
|
-4.23
|
-1.90
|
|||||
|
Minority Interest
|
0.09
|
-0.05
|
0.01
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-2.01
|
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
|
-3.11
|
2.48
|
3.31
|
4.34
|
12.47
|
3.37
|
|||||
|
Minority Interest
|
0.09
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.00
|
0.76
|
1.05
|
--
|
3.19
|
0.16
|
|||||
|
Current Liabilities
|
9.60
|
6.70
|
4.19
|
0.79
|
3.30
|
0.31
|
|||||
|
Total Liabilities
|
17.39
|
11.36
|
9.59
|
5.13
|
15.78
|
3.84
|
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
|
6.96
|
8.44
|
8.16
|
3.85
|
8.62
|
1.86
|
|||||
|
Current Assets
|
0.84
|
2.92
|
1.44
|
1.28
|
7.16
|
1.98
|
|||||
|
Total Assets
|
17.36
|
11.36
|
9.59
|
5.13
|
15.78
|
3.84
|
|||||
|
Total Debt*
|
2.35
|
2.14
|
2.60
|
0.02
|
2.53
|
0.05
|
|||||
|
Net Current Assets
|
-8.74
|
-3.78
|
-2.76
|
0.49
|
3.85
|
1.67
|
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
|
--
|
-0.94
|
-1.17
|
-2.75
|
-2.87
|
-1.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-2.48
|
0.45
|
-0.85
|
-4.28
|
-0.77
|
|||||
|
Cash from Financing Activities
|
--
|
5.09
|
0.33
|
-2.16
|
12.11
|
3.10
|
|||||
|
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 ($)
|
-67.91
|
-24.61
|
-0.34
|
-1.59
|
-0.83
|
-18.59
|
|||||
|
Cash EPS ($)
|
--
|
-13.19
|
-0.17
|
-1.46
|
-0.80
|
-18.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
23.58
|
0.65
|
0.85
|
2.44
|
33.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-8.92
|
-0.23
|
-0.54
|
-0.56
|
-11.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.92
|
-0.23
|
-0.54
|
-0.56
|
-18.83
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-49.14
|
-34.40
|
-84.17
|
-45.98
|
-75.54
|
|||||
|
ROE (%)
|
--
|
-89.38
|
-46.18
|
-96.91
|
-53.44
|
-83.31
|
|||||
|
ROA (%)
|
-57.62
|
-24.71
|
-24.00
|
-77.93
|
-43.17
|
-68.16
|
|||||
|
EBIT Margin (%)
|
-41.49
|
-23.84
|
-26.99
|
-75.54
|
-161.43
|
-104.60
|
|||||
|
Net Margin (%)
|
-101.86
|
-24.12
|
-22.46
|
-155.44
|
-190.75
|
-105.07
|
|||||
|
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 (%)
|
-22.59
|
0.36
|
0.50
|
1.36
|
0.23
|
1.41
|
|||||
|
EBIT Growth (%)
|
-99.91
|
-20.55
|
46.40
|
-10.46
|
-89.43
|
-65.07
|
|||||
|
Net Profit Growth (%)
|
-371.82
|
-46.57
|
78.31
|
-92.35
|
-122.84
|
-65.61
|
|||||
|
EPS Growth (%)
|
-276.05
|
-70.44
|
0.78
|
-0.92
|
0.96
|
-0.66
|
|||||
|
Book Value Growth (%)
|
-179.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.03
|
-3.89
|
-0.32
|
-1.83
|
--
|
|||||
|
Price / Book Value
|
1.66
|
0.03
|
2.07
|
0.60
|
0.62
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.39
|
-0.03
|
-7.40
|
-0.51
|
-1.04
|
--
|
|||||
|
Close Price ($)
|
14.50
|
33.95
|
67.00
|
25.50
|
76.00
|
--
|
|||||
|
High Price ($)
|
123.92
|
97.50
|
94.00
|
120.00
|
250.00
|
--
|
|||||
|
Low Price ($)
|
12.25
|
29.50
|
19.45
|
21.55
|
52.50
|
--
|
|||||
|
Market Cap ($ Cr)
|
2.72
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.86
|
0.79
|
0.00
|
0.20
|
0.01
|
|||||
|
Short term debt to equity ratio
|
-0.75
|
0.56
|
0.47
|
0.00
|
0.20
|
0.01
|
|||||
|
Current Ratio
|
0.09
|
0.44
|
0.34
|
1.62
|
2.17
|
6.37
|
|||||
|
Quick Ratio
|
0.08
|
0.43
|
0.33
|
1.50
|
2.13
|
6.05
|
|||||
|
Interest Coverage
|
-3.73
|
-5.13
|
-20.87
|
-52.75
|
-5.50
|
-192.93
|
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 (%)
|
4.97
|
4.44
|
9.61
|
1.72
|
6.20
|
0.81
|
|||||
|
Asset Turnover
|
0.57
|
1.02
|
1.07
|
0.50
|
0.23
|
0.65
|
|||||
|
Receivable days
|
--
|
20.97
|
19.65
|
7.93
|
12.52
|
6.92
|
|||||
|
Inventory Days
|
--
|
4.70
|
8.73
|
18.08
|
36.39
|
23.47
|
|||||
|
Payable days
|
--
|
86.47
|
80.54
|
95.49
|
138.22
|
44.13
|
|||||
|
Cash Conversion Cycle
|
--
|
-60.80
|
-52.16
|
-69.47
|
-89.30
|
-13.74
|