Market cap
$32 Mln
Revenue (TTM)
$16 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16.16
|
25.79
|
26.88
|
24.11
|
25.81
|
16.45
|
|||||
|
Cost of Revenue
|
12.16
|
18.50
|
20.55
|
19.04
|
19.19
|
13.91
|
|||||
|
Gross Profit
|
4.00
|
7.29
|
6.33
|
5.07
|
6.63
|
2.54
|
|||||
|
Operating Expenses
|
8.27
|
9.04
|
8.75
|
9.95
|
8.45
|
7.35
|
|||||
|
Operating Profit (EBIT)
|
-4.28
|
-1.75
|
-2.42
|
-4.88
|
-1.82
|
-4.81
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.08
|
--
|
|||||
|
Profit before Tax
|
-4.00
|
-1.58
|
-1.87
|
-4.19
|
-0.22
|
4.77
|
|||||
|
Provision for Tax
|
-14.01
|
0.00
|
0.02
|
-0.01
|
0.00
|
0.03
|
|||||
|
Profit after Tax (Net Income)
|
10.02
|
-1.59
|
-1.90
|
-4.18
|
-0.22
|
4.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-0.22
|
4.75
|
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
|
36.05
|
24.73
|
25.37
|
26.20
|
29.40
|
29.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.03
|
0.36
|
0.18
|
0.27
|
0.35
|
2.93
|
|||||
|
Current Liabilities
|
2.44
|
2.78
|
6.14
|
8.55
|
8.16
|
6.34
|
|||||
|
Total Liabilities
|
40.97
|
27.51
|
31.69
|
35.03
|
37.91
|
35.52
|
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
|
10.38
|
10.63
|
11.70
|
12.18
|
14.25
|
12.46
|
|||||
|
Current Assets
|
28.15
|
16.88
|
19.99
|
22.84
|
23.66
|
23.07
|
|||||
|
Total Assets
|
40.97
|
27.51
|
31.69
|
35.03
|
37.91
|
35.52
|
|||||
|
Total Debt*
|
--
|
0.18
|
0.27
|
0.35
|
0.43
|
1.77
|
|||||
|
Net Current Assets
|
25.70
|
14.10
|
13.85
|
14.29
|
15.49
|
16.74
|
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
|
--
|
-3.68
|
-1.49
|
-0.21
|
0.19
|
-4.27
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.10
|
0.14
|
-0.13
|
-0.71
|
22.84
|
|||||
|
Cash from Financing Activities
|
--
|
-0.09
|
-0.08
|
0.00
|
-1.77
|
-9.62
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-2.29
|
--
|
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 ($)
|
1.44
|
-0.23
|
-0.29
|
-0.61
|
-0.03
|
0.71
|
|||||
|
Cash EPS ($)
|
-0.46
|
-0.13
|
-0.18
|
-0.48
|
0.10
|
0.82
|
|||||
|
Adjusted Book Value ($)
|
5.19
|
3.60
|
3.84
|
3.84
|
4.37
|
4.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.53
|
-0.23
|
-0.03
|
0.03
|
-0.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.54
|
-0.24
|
-0.09
|
-0.08
|
-0.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.27
|
-7.27
|
-14.83
|
-0.74
|
13.78
|
|||||
|
ROE (%)
|
32.97
|
-6.33
|
-7.36
|
-15.04
|
-0.76
|
17.80
|
|||||
|
ROA (%)
|
26.52
|
-5.36
|
-5.69
|
-11.46
|
-0.61
|
12.41
|
|||||
|
EBIT Margin (%)
|
-24.69
|
-6.08
|
-6.90
|
-17.30
|
-7.06
|
-29.23
|
|||||
|
Net Margin (%)
|
62.01
|
-6.15
|
-7.06
|
-17.34
|
-0.87
|
28.86
|
|||||
|
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 (%)
|
-44.36
|
-0.04
|
0.11
|
-0.07
|
0.57
|
-0.03
|
|||||
|
EBIT Growth (%)
|
-1,186.45
|
15.42
|
55.53
|
-128.80
|
62.08
|
38.56
|
|||||
|
Net Profit Growth (%)
|
2,837.16
|
16.49
|
54.59
|
-1,766.07
|
-104.72
|
178.12
|
|||||
|
EPS Growth (%)
|
2,853.55
|
0.20
|
0.53
|
-17.42
|
-1.05
|
1.78
|
|||||
|
Book Value Growth (%)
|
41.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-13.40
|
-15.30
|
-7.23
|
-165.66
|
5.85
|
|||||
|
Price / Book Value
|
0.89
|
0.86
|
1.14
|
1.15
|
1.26
|
0.95
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
39.56
|
-14.32
|
-14.87
|
-4.90
|
-24.24
|
-3.17
|
|||||
|
Close Price ($)
|
7.43
|
3.09
|
4.40
|
4.43
|
5.51
|
4.13
|
|||||
|
High Price ($)
|
8.46
|
4.80
|
6.35
|
15.82
|
6.58
|
7.83
|
|||||
|
Low Price ($)
|
2.76
|
2.46
|
2.70
|
3.93
|
3.68
|
3.71
|
|||||
|
Market Cap ($ Cr)
|
31.84
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.01
|
0.01
|
0.06
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.00
|
0.00
|
0.00
|
0.06
|
|||||
|
Current Ratio
|
11.52
|
6.06
|
3.26
|
2.67
|
2.90
|
3.64
|
|||||
|
Quick Ratio
|
11.42
|
5.50
|
2.91
|
2.15
|
2.59
|
3.45
|
|||||
|
Interest Coverage
|
-569.71
|
-120.69
|
-97.63
|
-181.35
|
-227.88
|
-18.39
|
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 (%)
|
10.96
|
22.12
|
16.28
|
14.56
|
23.08
|
28.58
|
|||||
|
Asset Turnover
|
0.43
|
0.87
|
0.81
|
0.66
|
0.70
|
0.43
|
|||||
|
Receivable days
|
--
|
71.39
|
53.58
|
71.72
|
75.40
|
69.31
|
|||||
|
Inventory Days
|
--
|
36.36
|
58.39
|
67.07
|
35.82
|
30.84
|
|||||
|
Payable days
|
--
|
13.04
|
16.73
|
25.49
|
24.89
|
25.99
|
|||||
|
Cash Conversion Cycle
|
--
|
94.71
|
95.24
|
113.30
|
86.33
|
74.17
|