Market cap
$22 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
7.6
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.69
|
0.84
|
1.52
|
1.49
|
1.11
|
0.74
|
|||||
|
Cost of Revenue
|
0.03
|
0.07
|
0.07
|
0.06
|
0.09
|
0.06
|
|||||
|
Gross Profit
|
0.68
|
0.77
|
1.45
|
1.42
|
1.01
|
0.69
|
|||||
|
Operating Expenses
|
0.64
|
0.69
|
1.33
|
1.30
|
2.86
|
-0.37
|
|||||
|
Operating Profit (EBIT)
|
0.04
|
0.08
|
0.12
|
0.12
|
-1.84
|
1.06
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.76
|
3.98
|
0.34
|
0.28
|
-1.81
|
1.08
|
|||||
|
Provision for Tax
|
0.85
|
0.97
|
0.09
|
0.14
|
-0.49
|
0.26
|
|||||
|
Profit after Tax (Net Income)
|
2.91
|
3.01
|
0.25
|
0.14
|
-1.32
|
0.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
2.73
|
3.01
|
0.25
|
0.14
|
-1.32
|
0.82
|
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
|
21.62
|
21.45
|
18.58
|
18.32
|
17.42
|
16.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.11
|
0.11
|
--
|
0.50
|
0.23
|
0.19
|
|||||
|
Current Liabilities
|
0.14
|
0.73
|
0.26
|
0.50
|
0.27
|
0.26
|
|||||
|
Total Liabilities
|
22.02
|
22.29
|
18.85
|
18.81
|
17.69
|
17.06
|
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
|
4.23
|
4.22
|
9.27
|
9.42
|
9.38
|
9.06
|
|||||
|
Current Assets
|
17.64
|
18.06
|
9.58
|
9.39
|
8.31
|
8.00
|
|||||
|
Total Assets
|
22.02
|
22.29
|
18.85
|
18.81
|
17.69
|
17.06
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
0.21
|
0.04
|
0.11
|
|||||
|
Net Current Assets
|
17.50
|
17.33
|
9.32
|
8.89
|
8.04
|
7.74
|
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
|
--
|
0.46
|
0.20
|
0.88
|
0.41
|
-0.26
|
|||||
|
Cash Flow from Investing Activities
|
--
|
14.28
|
-4.12
|
-0.39
|
-0.50
|
1.21
|
|||||
|
Cash from Financing Activities
|
--
|
-0.15
|
-0.21
|
-0.09
|
-0.18
|
--
|
|||||
|
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 ($)
|
1.42
|
1.47
|
0.12
|
0.07
|
-0.67
|
0.42
|
|||||
|
Cash EPS ($)
|
1.42
|
1.47
|
0.13
|
0.07
|
-0.66
|
0.42
|
|||||
|
Adjusted Book Value ($)
|
10.53
|
10.48
|
9.17
|
9.18
|
8.82
|
8.55
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.22
|
0.10
|
0.44
|
0.21
|
-0.14
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.22
|
0.10
|
0.43
|
0.19
|
-0.15
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
15.04
|
1.35
|
0.79
|
-7.71
|
5.02
|
|||||
|
ROE (%)
|
13.52
|
15.04
|
1.36
|
0.80
|
-7.75
|
5.06
|
|||||
|
ROA (%)
|
14.17
|
14.64
|
1.33
|
0.78
|
-7.59
|
4.91
|
|||||
|
EBIT Margin (%)
|
542.06
|
474.25
|
2.06
|
-1.90
|
-168.39
|
5.05
|
|||||
|
Net Margin (%)
|
419.79
|
358.95
|
16.45
|
9.62
|
-119.20
|
110.05
|
|||||
|
Cash Profit Margin (%)
|
0.17
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-17.05
|
-0.45
|
0.02
|
0.34
|
0.48
|
0.11
|
|||||
|
EBIT Growth (%)
|
1,849.94
|
12,582.64
|
211.32
|
98.49
|
-5,054.12
|
53.52
|
|||||
|
Net Profit Growth (%)
|
702.13
|
1,102.91
|
75.03
|
110.85
|
-260.82
|
141.42
|
|||||
|
EPS Growth (%)
|
700.39
|
10.92
|
0.72
|
1.11
|
-2.58
|
1.41
|
|||||
|
Book Value Growth (%)
|
15.31
|
--
|
--
|
--
|
--
|
--
|
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
|
7.57
|
6.22
|
102.07
|
180.94
|
-14.91
|
26.55
|
|||||
|
Price / Book Value
|
1.02
|
0.87
|
1.37
|
1.41
|
1.13
|
1.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
49.54
|
0.18
|
453.96
|
-732.38
|
-6.21
|
347.43
|
|||||
|
Close Price ($)
|
--
|
9.15
|
12.60
|
12.96
|
9.95
|
11.20
|
|||||
|
High Price ($)
|
--
|
14.00
|
14.44
|
13.25
|
16.50
|
19.58
|
|||||
|
Low Price ($)
|
--
|
8.66
|
--
|
8.60
|
9.90
|
8.66
|
|||||
|
Market Cap ($ Cr)
|
22.07
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.02
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
124.62
|
24.73
|
36.26
|
18.95
|
31.10
|
30.62
|
|||||
|
Quick Ratio
|
124.62
|
--
|
--
|
--
|
--
|
32.54
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-14.50
|
0.02
|
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 (%)
|
3.26
|
4.97
|
5.14
|
7.05
|
11.44
|
6.81
|
|||||
|
Asset Turnover
|
0.03
|
0.04
|
0.08
|
0.08
|
0.06
|
0.04
|
|||||
|
Receivable days
|
--
|
26.10
|
21.95
|
28.42
|
29.27
|
36.61
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-2,011.87
|
-3,314.61
|
|||||
|
Payable days
|
--
|
378.15
|
555.05
|
566.26
|
297.58
|
731.57
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-2,280.18
|
-4,009.57
|