Market cap
$95 Mln
Revenue (TTM)
$3 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2.52
|
4.17
|
2.23
|
1.73
|
-2.68
|
1.45
|
|||||
|
Cost of Revenue
|
1.42
|
1.16
|
1.05
|
0.80
|
0.84
|
0.71
|
|||||
|
Gross Profit
|
1.09
|
3.01
|
1.18
|
0.93
|
-3.52
|
0.74
|
|||||
|
Operating Expenses
|
3.76
|
2.77
|
2.55
|
2.24
|
-1.47
|
4.26
|
|||||
|
Operating Profit (EBIT)
|
-2.66
|
0.25
|
-1.37
|
-1.30
|
-2.05
|
-3.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-0.99
|
0.25
|
0.70
|
0.65
|
-6.41
|
16.02
|
|||||
|
Provision for Tax
|
-0.82
|
-0.51
|
0.18
|
0.30
|
-1.53
|
3.47
|
|||||
|
Profit after Tax (Net Income)
|
0.12
|
0.69
|
0.43
|
0.27
|
-2.99
|
14.64
|
|||||
|
Minority Interest
|
-0.06
|
-0.07
|
-0.09
|
-0.05
|
--
|
--
|
|||||
|
Consolidated Profit
|
0.75
|
0.69
|
0.43
|
0.27
|
-2.99
|
14.64
|
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
|
44.34
|
43.49
|
39.23
|
38.76
|
38.49
|
54.74
|
|||||
|
Minority Interest
|
-0.06
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.29
|
0.30
|
1.00
|
0.71
|
0.74
|
1.68
|
|||||
|
Current Liabilities
|
1.81
|
0.92
|
0.90
|
0.47
|
0.59
|
4.43
|
|||||
|
Total Liabilities
|
51.50
|
46.78
|
43.15
|
41.87
|
39.82
|
60.85
|
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
|
2.68
|
0.45
|
0.50
|
0.30
|
0.48
|
5.02
|
|||||
|
Current Assets
|
47.01
|
46.32
|
42.64
|
41.57
|
39.34
|
55.84
|
|||||
|
Total Assets
|
96.69
|
46.78
|
43.15
|
41.87
|
39.82
|
60.85
|
|||||
|
Total Debt*
|
--
|
--
|
0.31
|
0.08
|
0.13
|
0.18
|
|||||
|
Net Current Assets
|
--
|
45.41
|
41.74
|
41.09
|
38.75
|
51.41
|
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
|
--
|
0.07
|
0.87
|
0.39
|
-0.82
|
1.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
18.82
|
-5.83
|
9.41
|
|||||
|
Cash from Financing Activities
|
--
|
-0.14
|
--
|
-0.98
|
-0.86
|
-0.07
|
|||||
|
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 ($)
|
0.03
|
0.11
|
0.08
|
0.05
|
-0.56
|
2.74
|
|||||
|
Cash EPS ($)
|
--
|
0.11
|
0.08
|
0.06
|
-0.45
|
2.85
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.79
|
7.06
|
7.21
|
7.19
|
10.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.01
|
0.16
|
0.07
|
-0.15
|
0.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.01
|
0.16
|
0.07
|
-0.28
|
0.05
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.66
|
1.10
|
0.69
|
-6.40
|
30.69
|
|||||
|
ROE (%)
|
0.15
|
1.66
|
1.11
|
0.70
|
-6.42
|
30.98
|
|||||
|
ROA (%)
|
0.18
|
1.53
|
1.02
|
0.66
|
-5.94
|
28.07
|
|||||
|
EBIT Margin (%)
|
-39.47
|
5.97
|
31.40
|
37.38
|
239.12
|
1,108.02
|
|||||
|
Net Margin (%)
|
4.93
|
16.50
|
19.41
|
15.57
|
111.68
|
1,012.31
|
|||||
|
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 (%)
|
-24.33
|
0.87
|
0.29
|
1.65
|
-2.85
|
-0.95
|
|||||
|
EBIT Growth (%)
|
-352.67
|
-64.38
|
8.20
|
110.08
|
-139.98
|
1,118.40
|
|||||
|
Net Profit Growth (%)
|
-56.08
|
59.26
|
60.59
|
108.99
|
-120.44
|
1,412.19
|
|||||
|
EPS Growth (%)
|
-10.06
|
0.38
|
0.55
|
1.09
|
-1.20
|
13.93
|
|||||
|
Book Value Growth (%)
|
-5.30
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
53.54
|
76.75
|
122.64
|
-7.25
|
1.80
|
|||||
|
Price / Book Value
|
2.10
|
0.85
|
0.85
|
0.85
|
0.56
|
0.48
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.55
|
-17.46
|
-11.30
|
-11.48
|
2.78
|
-0.96
|
|||||
|
Close Price ($)
|
--
|
5.75
|
5.97
|
6.14
|
4.05
|
4.95
|
|||||
|
High Price ($)
|
--
|
9.74
|
6.76
|
6.25
|
6.58
|
6.30
|
|||||
|
Low Price ($)
|
--
|
5.45
|
4.86
|
3.93
|
3.88
|
4.30
|
|||||
|
Market Cap ($ Cr)
|
94.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
25.96
|
50.63
|
47.17
|
87.69
|
67.02
|
12.62
|
|||||
|
Quick Ratio
|
25.61
|
50.30
|
46.88
|
87.26
|
66.57
|
12.55
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-0.91
|
1,456.55
|
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 (%)
|
21.38
|
13.72
|
22.15
|
20.60
|
-20.27
|
46.47
|
|||||
|
Asset Turnover
|
0.04
|
0.09
|
0.05
|
0.04
|
-0.05
|
0.03
|
|||||
|
Receivable days
|
--
|
46.65
|
69.65
|
95.01
|
-82.83
|
605.47
|
|||||
|
Inventory Days
|
--
|
89.18
|
82.16
|
107.60
|
116.95
|
1,425.81
|
|||||
|
Payable days
|
--
|
110.52
|
74.31
|
92.46
|
80.73
|
340.33
|
|||||
|
Cash Conversion Cycle
|
--
|
25.31
|
77.50
|
110.15
|
-46.61
|
1,690.94
|