Market cap
$276 Mln
Revenue (TTM)
$91 Mln
P/E Ratio
21.5
P/B Ratio
5.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
90.63
|
86.14
|
76.59
|
74.09
|
50.95
|
45.36
|
|||||
|
Cost of Revenue
|
44.41
|
44.11
|
47.54
|
51.86
|
41.11
|
29.10
|
|||||
|
Gross Profit
|
46.22
|
42.03
|
29.05
|
22.24
|
9.84
|
16.26
|
|||||
|
Operating Expenses
|
30.02
|
26.04
|
21.22
|
23.01
|
20.93
|
17.46
|
|||||
|
Operating Profit (EBIT)
|
16.19
|
15.99
|
7.83
|
-0.78
|
-11.08
|
-1.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.55
|
--
|
|||||
|
Profit before Tax
|
16.75
|
16.12
|
7.38
|
-2.18
|
-11.63
|
-1.51
|
|||||
|
Provision for Tax
|
3.15
|
2.58
|
-0.98
|
0.05
|
0.72
|
0.19
|
|||||
|
Profit after Tax (Net Income)
|
13.59
|
13.54
|
8.36
|
-2.23
|
-11.63
|
-1.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-11.63
|
-1.70
|
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
|
51.95
|
44.70
|
29.83
|
21.31
|
20.14
|
32.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
7.33
|
7.43
|
7.69
|
7.68
|
5.73
|
5.58
|
|||||
|
Current Liabilities
|
14.40
|
11.64
|
13.97
|
20.42
|
22.97
|
12.19
|
|||||
|
Total Liabilities
|
88.08
|
63.76
|
51.50
|
49.41
|
48.83
|
50.39
|
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
|
13.19
|
14.79
|
14.56
|
12.21
|
12.62
|
12.96
|
|||||
|
Current Assets
|
60.49
|
48.97
|
36.94
|
37.20
|
36.22
|
37.42
|
|||||
|
Total Assets
|
134.17
|
63.76
|
51.50
|
49.41
|
48.83
|
50.39
|
|||||
|
Total Debt*
|
1.30
|
1.58
|
1.29
|
8.33
|
8.73
|
5.06
|
|||||
|
Net Current Assets
|
--
|
37.33
|
22.97
|
16.78
|
13.25
|
25.23
|
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
|
--
|
19.44
|
11.44
|
1.66
|
-9.00
|
-6.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.13
|
-1.24
|
-2.12
|
-1.75
|
-2.34
|
|||||
|
Cash from Financing Activities
|
--
|
-0.60
|
-6.59
|
2.00
|
2.09
|
12.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-8.66
|
--
|
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 ($)
|
3.42
|
3.44
|
2.12
|
-0.64
|
-3.43
|
-0.51
|
|||||
|
Cash EPS ($)
|
3.40
|
3.89
|
2.55
|
-0.19
|
-3.01
|
-0.09
|
|||||
|
Adjusted Book Value ($)
|
13.79
|
11.35
|
7.57
|
6.09
|
5.93
|
9.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.94
|
2.91
|
0.47
|
-2.65
|
-1.87
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.67
|
2.59
|
-0.13
|
-3.17
|
-2.59
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
34.98
|
27.52
|
-7.62
|
-34.96
|
-5.25
|
|||||
|
ROE (%)
|
28.13
|
36.32
|
32.69
|
-10.76
|
-44.10
|
-6.05
|
|||||
|
ROA (%)
|
12.91
|
23.49
|
16.57
|
-4.54
|
-23.45
|
-3.82
|
|||||
|
EBIT Margin (%)
|
13.81
|
18.71
|
9.98
|
-2.16
|
-22.55
|
-3.22
|
|||||
|
Net Margin (%)
|
15.00
|
15.71
|
10.91
|
-3.01
|
-23.08
|
-3.75
|
|||||
|
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 (%)
|
15.70
|
0.12
|
0.03
|
0.45
|
0.12
|
0.03
|
|||||
|
EBIT Growth (%)
|
7.48
|
110.93
|
577.26
|
86.06
|
-686.38
|
-246.98
|
|||||
|
Net Profit Growth (%)
|
14.35
|
61.93
|
474.84
|
80.83
|
-583.89
|
-976.80
|
|||||
|
EPS Growth (%)
|
11.56
|
0.62
|
4.33
|
0.81
|
-5.78
|
-7.53
|
|||||
|
Book Value Growth (%)
|
36.75
|
--
|
--
|
--
|
--
|
--
|
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
|
21.52
|
21.69
|
16.16
|
-19.20
|
-0.97
|
-4.77
|
|||||
|
Price / Book Value
|
5.28
|
6.57
|
4.53
|
2.01
|
0.56
|
0.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.22
|
15.22
|
13.85
|
1,402.38
|
-1.80
|
-38.59
|
|||||
|
Close Price ($)
|
--
|
74.59
|
34.29
|
12.23
|
16.60
|
12.05
|
|||||
|
High Price ($)
|
--
|
86.24
|
38.70
|
19.90
|
16.65
|
27.50
|
|||||
|
Low Price ($)
|
--
|
26.20
|
11.06
|
8.79
|
9.95
|
7.95
|
|||||
|
Market Cap ($ Cr)
|
275.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.04
|
0.39
|
0.43
|
0.16
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.33
|
0.33
|
0.07
|
|||||
|
Current Ratio
|
4.20
|
4.21
|
2.64
|
1.82
|
1.58
|
3.07
|
|||||
|
Quick Ratio
|
3.15
|
2.85
|
1.38
|
0.65
|
0.61
|
1.68
|
|||||
|
Interest Coverage
|
75.10
|
60.82
|
28.73
|
-2.78
|
-79.78
|
-27.57
|
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 (%)
|
13.46
|
8.38
|
9.59
|
10.66
|
20.84
|
18.14
|
|||||
|
Asset Turnover
|
0.86
|
1.49
|
1.52
|
1.51
|
1.03
|
1.02
|
|||||
|
Receivable days
|
--
|
30.89
|
36.36
|
45.64
|
67.55
|
59.16
|
|||||
|
Inventory Days
|
--
|
138.68
|
159.75
|
162.20
|
173.63
|
172.71
|
|||||
|
Payable days
|
--
|
45.99
|
62.03
|
80.01
|
83.44
|
69.04
|
|||||
|
Cash Conversion Cycle
|
--
|
123.59
|
134.08
|
127.83
|
157.74
|
162.83
|