Market cap
$27 Mln
Revenue (TTM)
$10 Mln
P/E Ratio
96.8
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
10.48
|
10.14
|
9.37
|
8.56
|
9.03
|
8.61
|
|||||
|
Cost of Revenue
|
5.09
|
4.99
|
4.79
|
4.31
|
4.19
|
3.93
|
|||||
|
Gross Profit
|
5.40
|
5.16
|
4.58
|
4.25
|
4.84
|
4.68
|
|||||
|
Operating Expenses
|
5.44
|
5.16
|
4.59
|
4.27
|
4.88
|
4.24
|
|||||
|
Operating Profit (EBIT)
|
-0.05
|
0.00
|
0.00
|
-0.03
|
-0.04
|
0.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.28
|
0.35
|
0.44
|
0.38
|
0.07
|
0.46
|
|||||
|
Provision for Tax
|
0.03
|
0.04
|
-0.01
|
0.10
|
-0.03
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
0.25
|
0.31
|
0.45
|
0.28
|
0.10
|
0.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
0.10
|
0.41
|
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
|
14.90
|
14.82
|
14.33
|
13.76
|
13.41
|
13.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
--
|
0.03
|
0.03
|
0.03
|
0.03
|
|||||
|
Current Liabilities
|
1.16
|
0.89
|
0.55
|
0.69
|
0.63
|
0.70
|
|||||
|
Total Liabilities
|
17.22
|
15.70
|
14.92
|
14.47
|
14.07
|
13.91
|
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
|
1.39
|
1.35
|
1.44
|
1.33
|
1.26
|
1.29
|
|||||
|
Current Assets
|
14.67
|
14.35
|
13.47
|
13.14
|
12.81
|
12.63
|
|||||
|
Total Assets
|
17.22
|
15.70
|
14.92
|
14.47
|
14.07
|
13.91
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.01
|
0.01
|
|||||
|
Net Current Assets
|
13.51
|
13.47
|
12.92
|
12.45
|
12.18
|
11.93
|
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
|
--
|
0.66
|
0.13
|
0.13
|
-0.15
|
0.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.07
|
-0.05
|
2.10
|
0.96
|
4.86
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
-0.01
|
0.12
|
-0.01
|
|||||
|
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 ($)
|
0.07
|
0.09
|
0.13
|
0.08
|
0.03
|
0.12
|
|||||
|
Cash EPS ($)
|
--
|
0.11
|
0.16
|
0.11
|
0.07
|
0.20
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.28
|
4.16
|
4.01
|
3.91
|
3.83
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.19
|
0.04
|
0.04
|
-0.04
|
0.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.17
|
0.02
|
0.02
|
-0.06
|
0.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.10
|
3.18
|
2.02
|
0.75
|
3.15
|
|||||
|
ROE (%)
|
1.72
|
2.10
|
3.18
|
2.02
|
0.75
|
3.16
|
|||||
|
ROA (%)
|
1.54
|
2.00
|
3.04
|
1.93
|
0.71
|
3.01
|
|||||
|
EBIT Margin (%)
|
2.74
|
3.48
|
4.65
|
4.43
|
0.81
|
5.34
|
|||||
|
Net Margin (%)
|
2.42
|
3.02
|
4.76
|
3.21
|
1.11
|
4.76
|
|||||
|
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 (%)
|
11.89
|
0.08
|
0.10
|
-0.05
|
0.05
|
0.13
|
|||||
|
EBIT Growth (%)
|
-15.34
|
-19.04
|
15.04
|
419.18
|
-84.13
|
372.19
|
|||||
|
Net Profit Growth (%)
|
-31.54
|
-31.39
|
62.18
|
175.00
|
-75.61
|
430.65
|
|||||
|
EPS Growth (%)
|
-32.07
|
-0.32
|
0.61
|
1.75
|
-0.76
|
4.26
|
|||||
|
Book Value Growth (%)
|
2.32
|
--
|
--
|
--
|
--
|
--
|
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
|
96.75
|
47.05
|
39.90
|
47.37
|
154.95
|
52.72
|
|||||
|
Price / Book Value
|
1.84
|
0.97
|
1.24
|
0.95
|
1.16
|
1.64
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
43.84
|
8.59
|
14.76
|
6.55
|
26.69
|
15.71
|
|||||
|
Close Price ($)
|
4.45
|
4.16
|
5.17
|
3.80
|
4.52
|
6.28
|
|||||
|
High Price ($)
|
5.29
|
5.50
|
5.37
|
4.87
|
6.63
|
7.90
|
|||||
|
Low Price ($)
|
3.65
|
3.65
|
--
|
3.65
|
4.31
|
3.88
|
|||||
|
Market Cap ($ Cr)
|
27.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
12.64
|
16.22
|
24.41
|
19.04
|
20.34
|
18.12
|
|||||
|
Quick Ratio
|
10.85
|
13.93
|
20.85
|
16.50
|
17.57
|
15.73
|
|||||
|
Interest Coverage
|
14.38
|
58.83
|
--
|
379.00
|
73.00
|
460.00
|
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 (%)
|
13.98
|
14.55
|
13.97
|
15.00
|
12.98
|
11.71
|
|||||
|
Asset Turnover
|
0.63
|
0.66
|
0.64
|
0.60
|
0.65
|
0.63
|
|||||
|
Receivable days
|
--
|
50.15
|
50.50
|
52.41
|
44.09
|
42.25
|
|||||
|
Inventory Days
|
--
|
146.25
|
141.61
|
148.13
|
148.61
|
150.33
|
|||||
|
Payable days
|
--
|
14.65
|
16.66
|
23.94
|
27.17
|
25.37
|
|||||
|
Cash Conversion Cycle
|
--
|
181.74
|
175.45
|
176.60
|
165.54
|
167.20
|