Market cap
$49 Mln
Revenue (TTM)
$-1 Mln
P/E Ratio
--
P/B Ratio
3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-0.81
|
1.57
|
26.94
|
79.61
|
96.60
|
45.22
|
|||||
|
Cost of Revenue
|
-1.34
|
0.30
|
21.99
|
70.45
|
83.01
|
37.42
|
|||||
|
Gross Profit
|
0.53
|
1.27
|
4.95
|
9.16
|
13.59
|
7.80
|
|||||
|
Operating Expenses
|
1.19
|
3.46
|
16.51
|
16.63
|
10.87
|
7.26
|
|||||
|
Operating Profit (EBIT)
|
-0.65
|
-2.18
|
-11.56
|
-7.47
|
2.73
|
0.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.19
|
-13.44
|
-14.32
|
-8.75
|
1.27
|
0.68
|
|||||
|
Provision for Tax
|
-0.03
|
-0.04
|
-0.21
|
-0.07
|
0.15
|
0.09
|
|||||
|
Profit after Tax (Net Income)
|
-10.34
|
-19.29
|
-12.05
|
-7.32
|
0.03
|
0.30
|
|||||
|
Minority Interest
|
1.35
|
1.53
|
2.05
|
-0.26
|
-1.09
|
-0.29
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
0.03
|
-0.39
|
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
|
21.69
|
4.99
|
5.77
|
14.82
|
22.02
|
13.71
|
|||||
|
Minority Interest
|
1.35
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.78
|
1.71
|
1.64
|
4.89
|
5.27
|
5.98
|
|||||
|
Current Liabilities
|
4.24
|
4.06
|
12.93
|
19.77
|
28.52
|
26.77
|
|||||
|
Total Liabilities
|
31.95
|
10.76
|
22.07
|
43.28
|
63.70
|
51.26
|
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
|
24.81
|
9.11
|
14.32
|
25.48
|
33.85
|
22.02
|
|||||
|
Current Assets
|
2.89
|
1.65
|
7.75
|
17.81
|
29.84
|
29.25
|
|||||
|
Total Assets
|
31.95
|
10.76
|
22.07
|
43.28
|
63.70
|
51.26
|
|||||
|
Total Debt*
|
2.31
|
2.49
|
6.65
|
9.89
|
9.93
|
13.54
|
|||||
|
Net Current Assets
|
-1.35
|
-2.41
|
-5.18
|
-1.97
|
1.32
|
-2.28
|
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
|
--
|
-3.46
|
1.54
|
0.93
|
3.24
|
4.37
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.15
|
0.00
|
-0.02
|
-0.07
|
-10.77
|
|||||
|
Cash from Financing Activities
|
--
|
3.97
|
-2.78
|
-3.38
|
-4.22
|
8.28
|
|||||
|
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 ($)
|
-1.88
|
-0.23
|
-0.27
|
-0.49
|
0.00
|
0.27
|
|||||
|
Cash EPS ($)
|
--
|
-0.22
|
-0.20
|
-0.29
|
0.19
|
2.01
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.06
|
0.13
|
1.00
|
1.49
|
12.30
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.04
|
0.03
|
0.06
|
0.22
|
3.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.04
|
0.03
|
0.06
|
0.21
|
3.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-193.79
|
-64.92
|
-25.85
|
0.09
|
2.38
|
|||||
|
ROE (%)
|
-65.94
|
-358.46
|
-117.08
|
-39.76
|
0.16
|
5.16
|
|||||
|
ROA (%)
|
-28.04
|
-117.48
|
-36.88
|
-13.69
|
0.05
|
1.17
|
|||||
|
EBIT Margin (%)
|
1,469.17
|
-836.20
|
-50.34
|
-9.75
|
2.09
|
1.98
|
|||||
|
Net Margin (%)
|
1,274.35
|
-1,229.13
|
-44.74
|
-9.20
|
0.03
|
0.66
|
|||||
|
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 (%)
|
-104.12
|
-0.94
|
-0.66
|
-0.18
|
1.14
|
470.08
|
|||||
|
EBIT Growth (%)
|
-7.98
|
3.27
|
-74.69
|
-484.36
|
125.45
|
303.17
|
|||||
|
Net Profit Growth (%)
|
29.11
|
-60.00
|
-64.59
|
-26,253.57
|
-90.67
|
167.72
|
|||||
|
EPS Growth (%)
|
-47.87
|
0.15
|
0.45
|
-260.96
|
-0.99
|
1.75
|
|||||
|
Book Value Growth (%)
|
-85.94
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.72
|
-4.75
|
-0.23
|
300.96
|
0.36
|
|||||
|
Price / Book Value
|
3.04
|
25.99
|
9.93
|
0.11
|
0.38
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.20
|
-10.69
|
-6.00
|
-2.04
|
2.83
|
2.97
|
|||||
|
Close Price ($)
|
1.99
|
1.53
|
5.12
|
0.45
|
2.28
|
10.76
|
|||||
|
High Price ($)
|
9.80
|
9.80
|
12.00
|
4.80
|
11.75
|
25.09
|
|||||
|
Low Price ($)
|
0.96
|
0.96
|
0.18
|
0.44
|
0.12
|
1.70
|
|||||
|
Market Cap ($ Cr)
|
48.54
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.50
|
1.15
|
0.67
|
0.45
|
0.99
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.38
|
1.07
|
0.44
|
0.30
|
0.64
|
|||||
|
Current Ratio
|
0.68
|
0.41
|
0.60
|
0.90
|
1.05
|
1.09
|
|||||
|
Quick Ratio
|
0.68
|
--
|
0.60
|
0.90
|
1.03
|
1.09
|
|||||
|
Interest Coverage
|
0.45
|
-41.39
|
-13.17
|
-7.85
|
2.18
|
4.17
|
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 (%)
|
-83.72
|
21.92
|
21.80
|
19.06
|
25.41
|
50.48
|
|||||
|
Asset Turnover
|
-0.02
|
0.10
|
0.82
|
1.49
|
1.68
|
1.76
|
|||||
|
Receivable days
|
--
|
723.63
|
142.67
|
91.11
|
89.56
|
92.33
|
|||||
|
Inventory Days
|
--
|
-75.02
|
-0.51
|
1.30
|
1.09
|
-0.11
|
|||||
|
Payable days
|
--
|
2,959.51
|
111.33
|
61.24
|
54.48
|
51.31
|
|||||
|
Cash Conversion Cycle
|
--
|
-2,310.89
|
30.83
|
31.18
|
36.17
|
40.91
|