Market cap
$26 Mln
Revenue (TTM)
$208 Mln
P/E Ratio
5.6
P/B Ratio
0.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
208.22
|
188.23
|
186.79
|
187.85
|
199.55
|
195.35
|
|||||
|
Cost of Revenue
|
168.86
|
173.86
|
168.62
|
170.17
|
179.19
|
166.69
|
|||||
|
Gross Profit
|
39.36
|
14.37
|
18.17
|
17.68
|
20.36
|
28.66
|
|||||
|
Operating Expenses
|
32.79
|
19.63
|
18.73
|
15.59
|
15.06
|
13.16
|
|||||
|
Operating Profit (EBIT)
|
6.57
|
-5.26
|
-0.57
|
2.10
|
5.30
|
15.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
6.57
|
-5.26
|
-0.57
|
2.10
|
5.30
|
15.50
|
|||||
|
Provision for Tax
|
1.46
|
-1.00
|
-0.39
|
0.57
|
1.02
|
3.33
|
|||||
|
Profit after Tax (Net Income)
|
5.11
|
-4.27
|
-0.17
|
1.53
|
4.28
|
12.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
3.88
|
11.77
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
109.49
|
99.61
|
107.28
|
102.19
|
141.29
|
145.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
298.67
|
289.79
|
273.99
|
33.74
|
33.74
|
35.04
|
|||||
|
Current Liabilities
|
150.44
|
4.02
|
67.44
|
2.01
|
1.76
|
27.71
|
|||||
|
Total Liabilities
|
581.30
|
393.43
|
381.27
|
367.06
|
402.29
|
405.19
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2.54
|
2.54
|
352.96
|
16.71
|
283.89
|
276.60
|
|||||
|
Current Assets
|
34.44
|
35.57
|
28.30
|
28.86
|
328.11
|
330.02
|
|||||
|
Total Assets
|
465.30
|
393.43
|
381.27
|
367.06
|
402.29
|
405.19
|
|||||
|
Total Debt*
|
37.76
|
37.76
|
36.76
|
35.75
|
33.74
|
33.74
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
4.80
|
2.62
|
6.45
|
1.09
|
8.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.28
|
-3.37
|
-3.43
|
5.30
|
-2.06
|
|||||
|
Cash from Financing Activities
|
--
|
0.19
|
0.18
|
1.09
|
-0.95
|
-0.48
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
6.43
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.24
|
-0.21
|
-0.01
|
0.08
|
0.19
|
0.55
|
|||||
|
Cash EPS ($)
|
0.23
|
-0.19
|
0.02
|
0.13
|
0.24
|
0.60
|
|||||
|
Adjusted Book Value ($)
|
5.37
|
4.88
|
4.93
|
5.35
|
6.36
|
6.61
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.24
|
0.12
|
0.34
|
0.05
|
0.41
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.22
|
0.12
|
0.33
|
0.04
|
0.40
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.03
|
-0.12
|
0.97
|
2.42
|
7.35
|
|||||
|
ROE (%)
|
4.82
|
-4.13
|
-0.16
|
1.25
|
2.99
|
9.24
|
|||||
|
ROA (%)
|
1.17
|
-1.10
|
-0.05
|
0.40
|
1.06
|
3.11
|
|||||
|
EBIT Margin (%)
|
4.67
|
-0.98
|
1.45
|
2.15
|
3.35
|
8.76
|
|||||
|
Net Margin (%)
|
2.45
|
-2.27
|
-0.09
|
0.81
|
2.15
|
6.23
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
0.01
|
-0.01
|
-0.06
|
0.02
|
-0.01
|
|||||
|
EBIT Growth (%)
|
--
|
-168.23
|
-33.20
|
-39.48
|
-60.91
|
893.21
|
|||||
|
Net Profit Growth (%)
|
--
|
-2,395.91
|
-111.21
|
-64.38
|
-64.82
|
3,252.59
|
|||||
|
EPS Growth (%)
|
--
|
-25.65
|
-1.10
|
-0.59
|
-0.65
|
31.41
|
|||||
|
Book Value Growth (%)
|
-3.01
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
5.61
|
-7.36
|
-312.05
|
29.33
|
12.71
|
3.71
|
|||||
|
Price / Book Value
|
0.24
|
0.32
|
0.50
|
0.44
|
0.39
|
0.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.21
|
7.29
|
-31.82
|
-25.69
|
-10.75
|
|||||
|
Close Price ($)
|
2.87
|
1.54
|
2.45
|
2.34
|
2.45
|
2.06
|
|||||
|
High Price ($)
|
3.71
|
3.00
|
2.63
|
3.79
|
15.97
|
3.48
|
|||||
|
Low Price ($)
|
1.25
|
1.26
|
1.49
|
2.12
|
2.06
|
1.58
|
|||||
|
Market Cap ($ Cr)
|
26.31
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.31
|
0.38
|
0.34
|
0.35
|
0.24
|
0.23
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.03
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
0.23
|
8.84
|
0.42
|
14.37
|
186.96
|
11.91
|
|||||
|
Quick Ratio
|
0.23
|
--
|
--
|
38.27
|
210.58
|
13.67
|
|||||
|
Interest Coverage
|
3.08
|
-0.54
|
0.83
|
2.07
|
4.82
|
10.63
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.36
|
26.78
|
23.98
|
21.98
|
21.23
|
28.97
|
|||||
|
Asset Turnover
|
0.48
|
0.49
|
0.50
|
0.49
|
0.49
|
0.50
|
|||||
|
Receivable days
|
--
|
92.36
|
84.17
|
81.35
|
90.58
|
95.23
|
|||||
|
Inventory Days
|
--
|
--
|
-104.03
|
-96.02
|
-92.05
|
-82.06
|
|||||
|
Payable days
|
--
|
52.12
|
55.54
|
55.74
|
52.87
|
54.78
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-75.40
|
-70.41
|
-54.34
|
-41.61
|