Market cap
$30 Mln
Revenue (TTM)
$18 Mln
P/E Ratio
--
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
17.78
|
21.50
|
21.77
|
28.06
|
24.22
|
25.84
|
|||||
|
Cost of Revenue
|
8.78
|
10.90
|
10.16
|
11.88
|
11.01
|
11.12
|
|||||
|
Gross Profit
|
8.99
|
10.60
|
11.61
|
16.19
|
13.21
|
14.72
|
|||||
|
Operating Expenses
|
16.76
|
15.71
|
14.64
|
15.74
|
13.96
|
14.99
|
|||||
|
Operating Profit (EBIT)
|
-7.76
|
-5.12
|
-3.04
|
0.45
|
-0.75
|
-0.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-8.67
|
-5.00
|
-2.71
|
0.68
|
-0.44
|
-0.44
|
|||||
|
Provision for Tax
|
0.23
|
0.24
|
0.39
|
0.19
|
0.68
|
0.11
|
|||||
|
Profit after Tax (Net Income)
|
-8.66
|
-5.24
|
-3.09
|
0.49
|
-1.12
|
-0.56
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1.12
|
-0.56
|
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
|
11.91
|
13.76
|
17.63
|
20.32
|
19.11
|
19.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.31
|
1.43
|
2.27
|
0.89
|
1.74
|
2.42
|
|||||
|
Current Liabilities
|
11.43
|
4.98
|
5.07
|
6.19
|
6.32
|
6.79
|
|||||
|
Total Liabilities
|
36.07
|
20.18
|
24.97
|
27.40
|
27.17
|
29.06
|
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
|
2.45
|
2.93
|
3.81
|
2.79
|
3.27
|
3.78
|
|||||
|
Current Assets
|
22.19
|
17.25
|
21.16
|
24.61
|
23.90
|
25.27
|
|||||
|
Total Assets
|
36.13
|
20.18
|
24.97
|
27.40
|
27.17
|
29.06
|
|||||
|
Total Debt*
|
1.06
|
2.82
|
2.80
|
1.57
|
2.30
|
2.88
|
|||||
|
Net Current Assets
|
10.71
|
12.27
|
16.09
|
18.43
|
17.58
|
18.48
|
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
|
--
|
-2.23
|
-1.00
|
2.43
|
-1.05
|
1.41
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.56
|
-0.47
|
-1.20
|
-1.08
|
-0.62
|
|||||
|
Cash from Financing Activities
|
--
|
-0.11
|
-0.23
|
-0.36
|
-0.17
|
-0.42
|
|||||
|
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 ($)
|
-0.92
|
-0.56
|
-0.33
|
0.05
|
-0.13
|
-0.06
|
|||||
|
Cash EPS ($)
|
-0.95
|
-0.50
|
-0.27
|
0.12
|
-0.06
|
0.01
|
|||||
|
Adjusted Book Value ($)
|
1.14
|
1.47
|
1.91
|
2.23
|
2.14
|
2.30
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.24
|
-0.11
|
0.27
|
-0.12
|
0.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.30
|
-0.16
|
0.14
|
-0.24
|
0.09
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-28.29
|
-14.62
|
2.25
|
-5.07
|
-2.54
|
|||||
|
ROE (%)
|
-67.48
|
-33.36
|
-16.30
|
2.47
|
-5.75
|
-2.81
|
|||||
|
ROA (%)
|
-26.52
|
-23.20
|
-11.81
|
1.78
|
-3.98
|
-2.03
|
|||||
|
EBIT Margin (%)
|
-43.70
|
-23.24
|
-12.44
|
2.42
|
-1.80
|
-1.71
|
|||||
|
Net Margin (%)
|
-48.73
|
-24.35
|
-14.21
|
1.73
|
-4.62
|
-2.15
|
|||||
|
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 (%)
|
-21.81
|
-0.01
|
-0.22
|
0.16
|
-0.06
|
0.27
|
|||||
|
EBIT Growth (%)
|
-185.90
|
-84.56
|
-498.09
|
255.61
|
1.35
|
81.74
|
|||||
|
Net Profit Growth (%)
|
-231.46
|
-69.29
|
-736.42
|
143.39
|
-101.80
|
86.00
|
|||||
|
EPS Growth (%)
|
-225.53
|
-0.66
|
-7.27
|
1.43
|
-0.95
|
0.86
|
|||||
|
Book Value Growth (%)
|
-32.95
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.69
|
-8.27
|
55.03
|
-31.70
|
-71.61
|
|||||
|
Price / Book Value
|
2.47
|
2.16
|
1.45
|
1.32
|
1.86
|
2.00
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
188.55
|
-5.49
|
-8.43
|
12.40
|
213.73
|
126.92
|
|||||
|
Close Price ($)
|
3.94
|
3.17
|
2.77
|
2.94
|
3.97
|
4.61
|
|||||
|
High Price ($)
|
4.49
|
3.57
|
3.99
|
4.99
|
5.12
|
7.52
|
|||||
|
Low Price ($)
|
2.16
|
1.88
|
2.29
|
2.87
|
2.61
|
4.03
|
|||||
|
Market Cap ($ Cr)
|
29.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.21
|
0.16
|
0.08
|
0.12
|
0.14
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.04
|
0.04
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
1.94
|
3.46
|
4.17
|
3.98
|
3.78
|
3.72
|
|||||
|
Quick Ratio
|
1.40
|
2.32
|
2.95
|
3.03
|
2.71
|
2.79
|
|||||
|
Interest Coverage
|
-8.93
|
--
|
--
|
--
|
-12.85
|
-1.40
|
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 (%)
|
24.20
|
13.21
|
18.19
|
20.34
|
20.61
|
15.46
|
|||||
|
Asset Turnover
|
0.54
|
0.95
|
0.83
|
1.03
|
0.86
|
0.95
|
|||||
|
Receivable days
|
--
|
57.77
|
81.10
|
69.62
|
67.77
|
45.87
|
|||||
|
Inventory Days
|
--
|
199.67
|
217.20
|
194.13
|
217.38
|
190.94
|
|||||
|
Payable days
|
--
|
34.28
|
37.59
|
40.56
|
45.44
|
43.02
|
|||||
|
Cash Conversion Cycle
|
--
|
223.16
|
260.70
|
223.19
|
239.71
|
193.79
|