Market cap
$227 Mln
Revenue (TTM)
$152 Mln
P/E Ratio
--
P/B Ratio
2.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
152.17
|
150.52
|
151.28
|
148.09
|
142.53
|
117.48
|
|||||
|
Cost of Revenue
|
100.59
|
100.71
|
98.53
|
96.47
|
94.37
|
73.74
|
|||||
|
Gross Profit
|
51.58
|
49.81
|
52.75
|
51.62
|
48.16
|
43.74
|
|||||
|
Operating Expenses
|
49.03
|
48.25
|
47.99
|
42.83
|
42.71
|
39.48
|
|||||
|
Operating Profit (EBIT)
|
2.50
|
1.56
|
4.76
|
8.80
|
5.44
|
4.26
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.36
|
3.46
|
|||||
|
Profit before Tax
|
-1.39
|
-2.54
|
-12.29
|
6.07
|
3.41
|
7.03
|
|||||
|
Provision for Tax
|
-0.04
|
-0.16
|
2.20
|
1.38
|
0.75
|
0.61
|
|||||
|
Profit after Tax (Net Income)
|
-1.35
|
-2.38
|
-14.49
|
4.69
|
2.66
|
6.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
2.66
|
6.43
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
77.52
|
76.86
|
75.75
|
90.28
|
84.37
|
81.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.87
|
22.33
|
23.50
|
13.21
|
17.34
|
13.91
|
|||||
|
Current Liabilities
|
42.36
|
38.37
|
46.35
|
29.76
|
37.50
|
20.04
|
|||||
|
Total Liabilities
|
182.12
|
137.57
|
145.60
|
133.25
|
139.21
|
114.96
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
65.20
|
66.86
|
67.68
|
56.58
|
59.45
|
51.18
|
|||||
|
Current Assets
|
74.65
|
70.70
|
77.92
|
76.67
|
79.76
|
63.78
|
|||||
|
Total Assets
|
182.22
|
137.57
|
145.60
|
133.25
|
139.21
|
114.96
|
|||||
|
Total Debt*
|
37.69
|
41.94
|
48.52
|
22.44
|
30.87
|
10.29
|
|||||
|
Net Current Assets
|
32.29
|
32.33
|
31.67
|
46.91
|
42.36
|
43.74
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
11.74
|
4.85
|
12.35
|
-2.94
|
1.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.22
|
-20.27
|
-0.88
|
-17.26
|
-1.80
|
|||||
|
Cash from Financing Activities
|
--
|
-12.86
|
15.38
|
-10.97
|
18.76
|
-5.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-1.44
|
-5.96
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.95
|
-12.23
|
4.12
|
2.58
|
6.75
|
|||||
|
ROE (%)
|
-1.74
|
-3.11
|
-17.45
|
5.38
|
3.22
|
8.26
|
|||||
|
ROA (%)
|
-0.71
|
-1.68
|
-10.39
|
3.45
|
2.09
|
5.58
|
|||||
|
EBIT Margin (%)
|
1.18
|
0.61
|
-6.00
|
5.92
|
3.57
|
6.56
|
|||||
|
Net Margin (%)
|
-0.88
|
-1.58
|
-9.58
|
3.17
|
1.87
|
5.32
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-2.47
|
-0.01
|
0.02
|
0.04
|
0.21
|
0.01
|
|||||
|
EBIT Growth (%)
|
118.51
|
110.10
|
-203.50
|
72.37
|
-34.02
|
146.04
|
|||||
|
Net Profit Growth (%)
|
91.61
|
83.61
|
-408.67
|
76.40
|
-58.61
|
400.70
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
39.50
|
8.72
|
-10.12
|
1.37
|
2.99
|
0.43
|
|||||
|
Close Price ($)
|
13.60
|
9.09
|
11.60
|
17.63
|
13.25
|
13.74
|
|||||
|
High Price ($)
|
14.26
|
12.68
|
18.25
|
18.83
|
15.98
|
18.52
|
|||||
|
Low Price ($)
|
6.96
|
6.96
|
11.00
|
11.63
|
10.97
|
10.56
|
|||||
|
Market Cap ($ Cr)
|
227.32
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.21
|
0.55
|
0.64
|
0.25
|
0.37
|
0.13
|
|||||
|
Short term debt to equity ratio
|
0.25
|
0.28
|
0.37
|
0.13
|
0.22
|
0.02
|
|||||
|
Current Ratio
|
1.76
|
1.84
|
1.68
|
2.58
|
2.13
|
3.18
|
|||||
|
Quick Ratio
|
0.73
|
0.72
|
0.65
|
1.02
|
0.76
|
1.46
|
|||||
|
Interest Coverage
|
0.58
|
0.26
|
-2.83
|
3.25
|
3.03
|
11.39
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
14.21
|
12.61
|
14.03
|
15.57
|
15.15
|
14.58
|
|||||
|
Asset Turnover
|
0.80
|
1.06
|
1.09
|
1.09
|
1.12
|
1.02
|
|||||
|
Receivable days
|
--
|
48.78
|
53.45
|
55.07
|
49.62
|
53.69
|
|||||
|
Inventory Days
|
--
|
165.29
|
174.71
|
184.95
|
166.30
|
160.16
|
|||||
|
Payable days
|
--
|
26.72
|
29.65
|
31.33
|
33.03
|
35.47
|
|||||
|
Cash Conversion Cycle
|
--
|
187.35
|
198.51
|
208.70
|
182.88
|
178.37
|