Market cap
$46 Mln
Revenue (TTM)
$7 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
6.60
|
3.02
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1.54
|
0.67
|
--
|
--
|
--
|
0.12
|
|||||
|
Gross Profit
|
5.06
|
2.35
|
--
|
--
|
--
|
-0.12
|
|||||
|
Operating Expenses
|
17.25
|
11.44
|
0.46
|
0.52
|
0.26
|
0.23
|
|||||
|
Operating Profit (EBIT)
|
-12.19
|
-9.09
|
-0.46
|
-0.52
|
-0.26
|
-0.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-12.61
|
-9.10
|
-0.78
|
-2.50
|
-2.95
|
-0.34
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.17
|
--
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-12.93
|
-9.42
|
-0.78
|
-2.33
|
-2.95
|
-0.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
46.40
|
52.30
|
-1.00
|
-0.24
|
3.52
|
6.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.17
|
0.17
|
0.17
|
--
|
--
|
--
|
|||||
|
Current Liabilities
|
7.25
|
7.87
|
1.72
|
0.36
|
0.39
|
0.13
|
|||||
|
Total Liabilities
|
61.07
|
60.35
|
0.71
|
0.12
|
3.92
|
6.60
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
50.01
|
50.14
|
0.35
|
--
|
0.72
|
0.72
|
|||||
|
Current Assets
|
3.81
|
10.20
|
0.37
|
0.12
|
3.19
|
5.88
|
|||||
|
Total Assets
|
57.63
|
60.35
|
0.71
|
0.12
|
3.92
|
6.60
|
|||||
|
Total Debt*
|
4.71
|
4.89
|
1.42
|
0.35
|
0.11
|
--
|
|||||
|
Net Current Assets
|
--
|
2.33
|
-1.11
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-2.49
|
-0.61
|
1.71
|
--
|
-0.07
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.01
|
-0.35
|
--
|
--
|
0.00
|
|||||
|
Cash from Financing Activities
|
--
|
1.46
|
1.21
|
-1.59
|
--
|
0.04
|
|||||
|
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-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.01
|
-0.01
|
0.00
|
-0.01
|
-0.03
|
0.00
|
|||||
|
Cash EPS ($)
|
--
|
-0.01
|
0.00
|
-0.01
|
-0.03
|
0.00
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.03
|
--
|
--
|
0.04
|
0.07
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.00
|
0.00
|
0.01
|
--
|
0.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
0.00
|
0.01
|
--
|
0.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-32.70
|
-291.40
|
-124.43
|
-58.42
|
-5.37
|
|||||
|
ROE (%)
|
-26.19
|
-36.73
|
125.29
|
-141.84
|
-59.06
|
-5.37
|
|||||
|
ROA (%)
|
-44.52
|
-30.85
|
-185.74
|
-115.38
|
-56.12
|
-5.21
|
|||||
|
EBIT Margin (%)
|
-55.58
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-195.91
|
-312.04
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
21.89
|
-407.73
|
89.67
|
|||||
|
Net Profit Growth (%)
|
-558.18
|
-1,112.21
|
66.66
|
21.06
|
-756.62
|
93.64
|
|||||
|
EPS Growth (%)
|
-232.55
|
-5.74
|
0.92
|
0.64
|
-7.57
|
0.96
|
|||||
|
Book Value Growth (%)
|
843.86
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-19.49
|
-8.88
|
-0.32
|
-0.05
|
-13.62
|
|||||
|
Price / Book Value
|
0.99
|
3.51
|
-6.87
|
-3.16
|
0.04
|
0.73
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-20.71
|
-14.06
|
-0.46
|
-0.09
|
-13.62
|
|||||
|
Close Price ($)
|
0.07
|
0.12
|
0.01
|
0.00
|
0.00
|
0.05
|
|||||
|
High Price ($)
|
0.20
|
0.20
|
0.02
|
0.04
|
0.06
|
0.95
|
|||||
|
Low Price ($)
|
0.03
|
0.00
|
0.00
|
0.00
|
0.00
|
0.05
|
|||||
|
Market Cap ($ Cr)
|
46.01
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.09
|
-1.42
|
-1.48
|
0.03
|
--
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.09
|
-1.42
|
-1.48
|
0.03
|
--
|
|||||
|
Current Ratio
|
0.53
|
1.30
|
0.21
|
0.34
|
8.10
|
45.78
|
|||||
|
Quick Ratio
|
0.51
|
1.28
|
0.21
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-60.18
|
--
|
--
|
-16.15
|
-2,195.64
|
--
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
3.70
|
10.81
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.23
|
0.10
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
19.75
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
34.86
|
--
|
--
|
--
|
18,452.08
|
|||||
|
Payable days
|
--
|
253.06
|
--
|
--
|
--
|
627.01
|
|||||
|
Cash Conversion Cycle
|
--
|
-198.45
|
--
|
--
|
--
|
--
|