Market cap
$103 Mln
Revenue (TTM)
$192 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
191.97
|
199.65
|
266.24
|
269.12
|
231.06
|
184.83
|
|||||
|
Cost of Revenue
|
119.92
|
118.41
|
151.55
|
153.06
|
145.72
|
123.90
|
|||||
|
Gross Profit
|
72.05
|
81.24
|
114.69
|
116.06
|
85.34
|
60.93
|
|||||
|
Operating Expenses
|
76.78
|
77.58
|
86.84
|
84.18
|
74.70
|
63.46
|
|||||
|
Operating Profit (EBIT)
|
-4.73
|
3.66
|
27.86
|
31.88
|
10.64
|
-2.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.17
|
3.46
|
28.42
|
29.24
|
8.04
|
-3.73
|
|||||
|
Provision for Tax
|
-1.66
|
0.90
|
6.78
|
7.33
|
-8.50
|
11.41
|
|||||
|
Profit after Tax (Net Income)
|
-2.51
|
2.57
|
21.64
|
21.91
|
16.55
|
-15.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
16.55
|
-15.14
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
110.47
|
105.93
|
109.27
|
91.18
|
68.06
|
47.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33.20
|
36.27
|
48.41
|
16.73
|
33.54
|
42.72
|
|||||
|
Current Liabilities
|
48.50
|
31.98
|
34.28
|
38.53
|
48.53
|
36.28
|
|||||
|
Total Liabilities
|
240.66
|
174.18
|
191.95
|
146.45
|
150.13
|
126.45
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
69.56
|
75.45
|
89.77
|
57.42
|
61.06
|
57.60
|
|||||
|
Current Assets
|
122.61
|
98.73
|
102.17
|
89.03
|
89.07
|
68.85
|
|||||
|
Total Assets
|
314.78
|
174.18
|
191.95
|
146.45
|
150.13
|
126.45
|
|||||
|
Total Debt*
|
33.57
|
40.37
|
41.82
|
11.96
|
38.70
|
35.42
|
|||||
|
Net Current Assets
|
--
|
66.75
|
67.90
|
50.49
|
40.54
|
32.56
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-0.84
|
33.13
|
26.96
|
-3.79
|
-0.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-5.74
|
-5.56
|
-4.76
|
-3.33
|
-2.37
|
|||||
|
Cash from Financing Activities
|
--
|
-5.85
|
-5.98
|
-17.97
|
6.82
|
3.73
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.30
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.73
|
17.03
|
20.88
|
17.45
|
-17.55
|
|||||
|
ROE (%)
|
-2.32
|
2.39
|
21.60
|
27.52
|
28.65
|
-29.79
|
|||||
|
ROA (%)
|
-0.91
|
1.40
|
12.79
|
14.78
|
11.97
|
-12.04
|
|||||
|
EBIT Margin (%)
|
-7.95
|
1.88
|
10.81
|
11.86
|
4.34
|
-1.37
|
|||||
|
Net Margin (%)
|
-1.31
|
1.29
|
8.13
|
8.14
|
7.16
|
-8.19
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-18.97
|
-0.25
|
-0.01
|
0.16
|
0.25
|
0.21
|
|||||
|
EBIT Growth (%)
|
-178.63
|
-86.92
|
-9.86
|
218.49
|
495.66
|
-76.15
|
|||||
|
Net Profit Growth (%)
|
-104.65
|
-88.14
|
-1.21
|
32.41
|
209.32
|
-578.14
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.93
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.03
|
2.62
|
0.43
|
0.18
|
2.58
|
16.72
|
|||||
|
Close Price ($)
|
6.05
|
6.99
|
10.90
|
11.98
|
4.90
|
2.97
|
|||||
|
High Price ($)
|
9.09
|
12.09
|
18.50
|
13.08
|
5.07
|
4.61
|
|||||
|
Low Price ($)
|
5.16
|
6.01
|
8.75
|
3.54
|
2.63
|
2.69
|
|||||
|
Market Cap ($ Cr)
|
102.78
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.38
|
0.38
|
0.13
|
0.57
|
0.75
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.06
|
0.02
|
0.07
|
0.26
|
0.21
|
|||||
|
Current Ratio
|
2.53
|
3.09
|
2.98
|
2.31
|
1.84
|
1.90
|
|||||
|
Quick Ratio
|
1.43
|
1.31
|
1.36
|
0.80
|
0.45
|
0.59
|
|||||
|
Interest Coverage
|
-5.46
|
12.54
|
82.44
|
11.91
|
5.06
|
-2.12
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
23.73
|
8.74
|
6.41
|
8.61
|
8.02
|
9.76
|
|||||
|
Asset Turnover
|
0.70
|
1.09
|
1.57
|
1.81
|
1.67
|
1.47
|
|||||
|
Receivable days
|
--
|
31.57
|
27.61
|
28.30
|
28.90
|
27.69
|
|||||
|
Inventory Days
|
--
|
173.32
|
137.40
|
150.07
|
143.84
|
126.24
|
|||||
|
Payable days
|
--
|
29.28
|
29.57
|
38.65
|
49.17
|
41.58
|
|||||
|
Cash Conversion Cycle
|
--
|
175.62
|
135.44
|
139.72
|
123.57
|
112.35
|