Market cap
$10 Mln
Revenue (TTM)
$394 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
394.07
|
316.90
|
283.22
|
144.50
|
93.20
|
64.70
|
|||||
|
Cost of Revenue
|
383.76
|
307.44
|
274.95
|
139.83
|
91.41
|
63.17
|
|||||
|
Gross Profit
|
10.32
|
9.46
|
8.27
|
4.67
|
1.79
|
1.53
|
|||||
|
Operating Expenses
|
94.37
|
11.30
|
9.11
|
4.99
|
4.98
|
4.52
|
|||||
|
Operating Profit (EBIT)
|
-2.75
|
-1.84
|
-0.83
|
-0.32
|
-3.19
|
-2.98
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.72
|
-8.39
|
-4.79
|
-0.22
|
-5.87
|
-3.86
|
|||||
|
Provision for Tax
|
0.15
|
0.12
|
0.39
|
--
|
2.75
|
0.66
|
|||||
|
Profit after Tax (Net Income)
|
-9.58
|
-9.16
|
-5.99
|
-0.76
|
-5.97
|
-3.84
|
|||||
|
Minority Interest
|
-0.77
|
-0.65
|
-0.81
|
-0.27
|
-0.10
|
0.03
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-5.97
|
-3.84
|
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
|
12.75
|
11.16
|
7.22
|
8.42
|
6.76
|
7.42
|
|||||
|
Minority Interest
|
-0.77
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.20
|
0.20
|
3.29
|
0.27
|
0.26
|
0.28
|
|||||
|
Current Liabilities
|
30.82
|
34.61
|
63.82
|
13.84
|
6.45
|
2.36
|
|||||
|
Total Liabilities
|
79.01
|
51.09
|
79.01
|
22.16
|
12.55
|
9.06
|
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
|
14.67
|
14.93
|
15.99
|
6.44
|
6.11
|
2.49
|
|||||
|
Current Assets
|
33.53
|
36.16
|
63.02
|
15.72
|
6.44
|
6.57
|
|||||
|
Total Assets
|
79.01
|
51.09
|
79.01
|
22.16
|
12.55
|
9.06
|
|||||
|
Total Debt*
|
2.62
|
4.18
|
8.05
|
0.95
|
0.44
|
0.67
|
|||||
|
Net Current Assets
|
2.71
|
1.56
|
-0.81
|
1.88
|
-0.02
|
4.20
|
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
|
--
|
-3.84
|
-2.93
|
-1.48
|
-1.77
|
-3.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.24
|
-3.16
|
-0.33
|
-2.00
|
-0.51
|
|||||
|
Cash from Financing Activities
|
--
|
3.73
|
7.24
|
1.83
|
1.77
|
6.25
|
|||||
|
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 ($)
|
-2.00
|
-1.96
|
-0.03
|
0.00
|
-0.04
|
-0.03
|
|||||
|
Cash EPS ($)
|
--
|
-1.83
|
-0.03
|
0.00
|
-0.04
|
-0.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.39
|
0.04
|
0.05
|
0.04
|
0.05
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.82
|
-0.02
|
-0.01
|
-0.01
|
-0.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.85
|
-0.02
|
-0.01
|
-0.01
|
-0.02
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-59.88
|
-48.62
|
-9.21
|
-78.06
|
-71.66
|
|||||
|
ROE (%)
|
-86.59
|
-99.73
|
-76.61
|
-10.05
|
-84.19
|
-127.32
|
|||||
|
ROA (%)
|
-11.46
|
-14.09
|
-11.85
|
-4.40
|
-55.23
|
-51.13
|
|||||
|
EBIT Margin (%)
|
-1.19
|
-2.14
|
-0.93
|
-0.09
|
-6.26
|
-4.93
|
|||||
|
Net Margin (%)
|
-2.43
|
-2.89
|
-2.12
|
-0.53
|
-6.40
|
-5.93
|
|||||
|
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 (%)
|
39.28
|
0.12
|
0.96
|
0.55
|
0.44
|
0.44
|
|||||
|
EBIT Growth (%)
|
-75.35
|
-157.91
|
-2,009.23
|
97.87
|
-83.04
|
0.05
|
|||||
|
Net Profit Growth (%)
|
-40.89
|
-52.95
|
-685.00
|
87.21
|
-55.49
|
41.62
|
|||||
|
EPS Growth (%)
|
-137.84
|
-58.70
|
-6.42
|
0.88
|
-0.42
|
0.53
|
|||||
|
Book Value Growth (%)
|
-43.06
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.48
|
-9.12
|
-33.83
|
-5.00
|
-35.75
|
|||||
|
Price / Book Value
|
0.79
|
1.22
|
7.57
|
3.07
|
4.41
|
18.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-17.60
|
-2.54
|
-28.30
|
6,037.14
|
-5.06
|
-43.44
|
|||||
|
Close Price ($)
|
1.16
|
2.91
|
24.00
|
12.00
|
14.80
|
74.42
|
|||||
|
High Price ($)
|
10.86
|
32.68
|
31.60
|
26.80
|
84.00
|
160.00
|
|||||
|
Low Price ($)
|
0.93
|
2.81
|
11.36
|
6.56
|
12.31
|
12.00
|
|||||
|
Market Cap ($ Cr)
|
9.97
|
--
|
--
|
--
|
--
|
--
|
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
|
0.37
|
1.12
|
0.11
|
0.06
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.20
|
0.37
|
0.70
|
0.10
|
0.05
|
0.07
|
|||||
|
Current Ratio
|
1.09
|
1.04
|
0.99
|
1.14
|
1.00
|
2.78
|
|||||
|
Quick Ratio
|
1.09
|
1.04
|
0.99
|
1.13
|
0.99
|
3.06
|
|||||
|
Interest Coverage
|
-5.77
|
-4.20
|
-1.22
|
-1.31
|
-196.89
|
-4.72
|
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 (%)
|
7.16
|
9.86
|
20.46
|
9.13
|
5.00
|
4.96
|
|||||
|
Asset Turnover
|
4.71
|
4.87
|
5.60
|
8.33
|
8.63
|
8.62
|
|||||
|
Receivable days
|
--
|
51.41
|
45.87
|
22.56
|
15.41
|
16.19
|
|||||
|
Inventory Days
|
--
|
0.04
|
0.04
|
0.07
|
-1.28
|
-2.80
|
|||||
|
Payable days
|
--
|
6.71
|
3.38
|
6.82
|
7.45
|
12.18
|
|||||
|
Cash Conversion Cycle
|
--
|
44.74
|
42.53
|
15.81
|
6.68
|
1.22
|