Market cap
$4 Mln
Revenue (TTM)
$-1 Mln
P/E Ratio
--
P/B Ratio
7.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-0.70
|
--
|
1.33
|
1.26
|
1.20
|
1.39
|
|||||
|
Cost of Revenue
|
0.61
|
0.16
|
1.07
|
1.02
|
0.93
|
0.98
|
|||||
|
Gross Profit
|
-1.31
|
-0.16
|
0.27
|
0.24
|
0.27
|
0.41
|
|||||
|
Operating Expenses
|
6.57
|
7.83
|
5.20
|
15.99
|
9.07
|
9.25
|
|||||
|
Operating Profit (EBIT)
|
-8.32
|
-7.98
|
-4.93
|
-15.75
|
-8.79
|
-8.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.13
|
-17.52
|
-7.90
|
-16.71
|
-11.93
|
-9.09
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
0.75
|
0.14
|
|||||
|
Profit after Tax (Net Income)
|
-8.24
|
-18.31
|
-7.90
|
-16.71
|
-11.93
|
-9.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-9.09
|
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
|
10.07
|
9.23
|
7.10
|
7.37
|
11.16
|
3.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.06
|
0.02
|
13.88
|
6.45
|
5.01
|
2.76
|
|||||
|
Current Liabilities
|
4.59
|
14.15
|
13.88
|
6.76
|
3.58
|
4.40
|
|||||
|
Total Liabilities
|
19.31
|
23.40
|
20.99
|
20.58
|
19.75
|
10.24
|
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
|
14.22
|
21.90
|
17.75
|
19.73
|
17.38
|
9.09
|
|||||
|
Current Assets
|
0.50
|
1.50
|
3.24
|
0.85
|
2.37
|
1.15
|
|||||
|
Total Assets
|
15.22
|
23.40
|
20.99
|
20.58
|
19.75
|
10.24
|
|||||
|
Total Debt*
|
0.15
|
0.94
|
7.84
|
8.64
|
4.57
|
3.30
|
|||||
|
Net Current Assets
|
--
|
-12.65
|
-10.65
|
-5.91
|
-1.21
|
-3.08
|
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
|
--
|
-4.99
|
-4.97
|
-6.50
|
-7.04
|
-5.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.05
|
-0.10
|
-0.02
|
-9.05
|
-0.07
|
|||||
|
Cash from Financing Activities
|
--
|
1.40
|
7.64
|
4.83
|
17.26
|
5.17
|
|||||
|
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 ($)
|
-1.11
|
-5.70
|
-5.77
|
-22.78
|
-11.98
|
-10.71
|
|||||
|
Cash EPS ($)
|
--
|
-5.65
|
-5.55
|
-22.28
|
-11.51
|
-10.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.87
|
5.18
|
10.05
|
11.20
|
3.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.55
|
-3.63
|
-8.87
|
-7.06
|
-5.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.55
|
-3.63
|
-8.90
|
-7.07
|
-5.94
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-145.86
|
-51.08
|
-105.28
|
-107.90
|
-127.75
|
|||||
|
ROE (%)
|
-85.35
|
-224.27
|
-109.23
|
-180.35
|
-167.53
|
-252.47
|
|||||
|
ROA (%)
|
-43.04
|
-82.52
|
-38.03
|
-82.84
|
-79.55
|
-88.22
|
|||||
|
EBIT Margin (%)
|
800.95
|
--
|
-409.96
|
-1,222.88
|
-694.95
|
-639.12
|
|||||
|
Net Margin (%)
|
1,176.32
|
--
|
-592.72
|
-1,330.51
|
-992.44
|
-653.54
|
|||||
|
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 (%)
|
-150.33
|
-1.00
|
0.06
|
0.04
|
-0.14
|
0.01
|
|||||
|
EBIT Growth (%)
|
68.16
|
-193.83
|
64.40
|
-83.80
|
6.02
|
28.94
|
|||||
|
Net Profit Growth (%)
|
59.51
|
-131.73
|
52.69
|
-40.03
|
-31.25
|
28.31
|
|||||
|
EPS Growth (%)
|
90.37
|
0.01
|
0.75
|
-0.90
|
-0.12
|
0.33
|
|||||
|
Book Value Growth (%)
|
119.39
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.21
|
-0.57
|
-0.02
|
-0.04
|
-0.08
|
|||||
|
Price / Book Value
|
7.51
|
0.42
|
0.63
|
0.05
|
0.05
|
0.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.45
|
-0.29
|
-1.83
|
-0.58
|
-0.39
|
-0.38
|
|||||
|
Close Price ($)
|
0.29
|
1.20
|
3.26
|
7.25
|
78.00
|
123.00
|
|||||
|
High Price ($)
|
4.74
|
11.66
|
21.60
|
90.75
|
141.00
|
247.50
|
|||||
|
Low Price ($)
|
0.21
|
0.88
|
2.12
|
5.85
|
45.00
|
118.50
|
|||||
|
Market Cap ($ Cr)
|
3.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.10
|
1.10
|
1.17
|
0.41
|
1.07
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.10
|
1.10
|
0.30
|
0.00
|
0.18
|
|||||
|
Current Ratio
|
0.11
|
0.11
|
0.23
|
0.13
|
0.66
|
0.26
|
|||||
|
Quick Ratio
|
0.11
|
0.10
|
0.23
|
0.18
|
--
|
0.16
|
|||||
|
Interest Coverage
|
-9.21
|
-11.03
|
-2.24
|
-11.36
|
-2.34
|
-44.34
|
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 (%)
|
--
|
--
|
9.22
|
18.69
|
11.20
|
6.53
|
|||||
|
Asset Turnover
|
-0.04
|
--
|
0.06
|
0.06
|
0.08
|
0.13
|
|||||
|
Receivable days
|
--
|
--
|
48.98
|
53.71
|
34.26
|
16.58
|
|||||
|
Inventory Days
|
--
|
192.10
|
-51.09
|
-140.12
|
168.97
|
172.67
|
|||||
|
Payable days
|
--
|
--
|
4.04
|
4.23
|
--
|
16.31
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-6.15
|
-90.64
|
203.23
|
172.94
|