Market cap
$54 Mln
Revenue (TTM)
$27 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27.30
|
26.68
|
25.13
|
27.08
|
26.94
|
24.26
|
|||||
|
Cost of Revenue
|
15.09
|
14.29
|
14.51
|
15.43
|
15.30
|
12.36
|
|||||
|
Gross Profit
|
12.21
|
12.38
|
10.62
|
11.66
|
11.64
|
11.90
|
|||||
|
Operating Expenses
|
16.80
|
16.06
|
15.33
|
14.31
|
13.17
|
13.39
|
|||||
|
Operating Profit (EBIT)
|
-4.58
|
-3.68
|
-4.70
|
-2.66
|
-1.53
|
-1.49
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.46
|
-2.31
|
-1.87
|
-1.47
|
-1.39
|
0.07
|
|||||
|
Provision for Tax
|
0.02
|
0.02
|
0.08
|
0.07
|
0.05
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-3.48
|
-2.32
|
-1.94
|
-1.54
|
-1.44
|
0.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1.44
|
0.05
|
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
|
37.37
|
39.93
|
41.96
|
43.71
|
44.84
|
46.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.84
|
0.97
|
0.99
|
0.99
|
0.52
|
0.55
|
|||||
|
Current Liabilities
|
4.91
|
6.27
|
5.86
|
5.69
|
4.77
|
3.22
|
|||||
|
Total Liabilities
|
48.10
|
47.18
|
48.80
|
50.39
|
50.12
|
49.97
|
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
|
18.17
|
15.24
|
19.18
|
12.07
|
14.30
|
8.51
|
|||||
|
Current Assets
|
25.03
|
31.94
|
29.62
|
38.32
|
35.83
|
41.47
|
|||||
|
Total Assets
|
48.10
|
47.18
|
48.80
|
50.39
|
50.12
|
49.97
|
|||||
|
Total Debt*
|
0.53
|
0.58
|
0.63
|
0.61
|
0.19
|
0.24
|
|||||
|
Net Current Assets
|
20.12
|
25.67
|
23.76
|
32.63
|
31.06
|
38.24
|
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
|
--
|
3.02
|
-3.43
|
0.70
|
-4.14
|
0.76
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.55
|
-5.44
|
-6.44
|
-9.48
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
-0.22
|
-0.10
|
0.04
|
-0.02
|
23.98
|
|||||
|
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 ($)
|
-0.11
|
-0.07
|
-0.06
|
-0.05
|
-0.05
|
0.00
|
|||||
|
Cash EPS ($)
|
-0.12
|
-0.05
|
-0.05
|
-0.04
|
-0.03
|
0.03
|
|||||
|
Adjusted Book Value ($)
|
1.20
|
1.29
|
1.37
|
1.44
|
1.48
|
1.53
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.10
|
-0.11
|
0.02
|
-0.14
|
0.03
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.08
|
-0.12
|
0.01
|
-0.14
|
0.02
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.59
|
-4.47
|
-3.44
|
-3.15
|
0.15
|
|||||
|
ROE (%)
|
-9.01
|
-5.68
|
-4.54
|
-3.47
|
-3.17
|
0.16
|
|||||
|
ROA (%)
|
-6.93
|
-4.84
|
-3.92
|
-3.06
|
-2.88
|
0.13
|
|||||
|
EBIT Margin (%)
|
-14.23
|
-8.66
|
-7.42
|
-5.35
|
-5.09
|
0.36
|
|||||
|
Net Margin (%)
|
-12.75
|
-8.71
|
-7.73
|
-5.68
|
-5.35
|
0.22
|
|||||
|
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 (%)
|
8.89
|
0.06
|
-0.07
|
0.01
|
0.11
|
0.08
|
|||||
|
EBIT Growth (%)
|
-22.67
|
-23.74
|
-28.87
|
-5.62
|
-1,675.86
|
102.06
|
|||||
|
Net Profit Growth (%)
|
-7.74
|
-19.61
|
-26.33
|
-6.66
|
-2,770.37
|
101.26
|
|||||
|
EPS Growth (%)
|
-6.49
|
-0.18
|
-0.25
|
-0.06
|
-27.68
|
1.01
|
|||||
|
Book Value Growth (%)
|
-9.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-20.86
|
-16.59
|
-20.74
|
-26.79
|
784.62
|
|||||
|
Price / Book Value
|
1.36
|
1.21
|
0.77
|
0.73
|
0.86
|
0.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
53.37
|
-15.02
|
-10.08
|
-2.54
|
-13.44
|
8.11
|
|||||
|
Close Price ($)
|
2.21
|
1.56
|
1.05
|
1.05
|
1.28
|
1.40
|
|||||
|
High Price ($)
|
3.65
|
3.65
|
1.34
|
1.83
|
1.66
|
6.65
|
|||||
|
Low Price ($)
|
1.17
|
0.87
|
0.91
|
0.96
|
1.02
|
1.35
|
|||||
|
Market Cap ($ Cr)
|
54.01
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
5.10
|
5.09
|
5.06
|
6.74
|
7.52
|
12.87
|
|||||
|
Quick Ratio
|
5.03
|
5.03
|
4.99
|
6.66
|
7.43
|
12.76
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-68.95
|
-80.65
|
4.58
|
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 (%)
|
14.30
|
20.07
|
37.27
|
24.85
|
28.69
|
13.43
|
|||||
|
Asset Turnover
|
0.54
|
0.56
|
0.51
|
0.54
|
0.54
|
0.61
|
|||||
|
Receivable days
|
--
|
100.79
|
116.97
|
97.50
|
74.48
|
73.67
|
|||||
|
Inventory Days
|
--
|
9.84
|
10.52
|
9.84
|
8.83
|
6.57
|
|||||
|
Payable days
|
--
|
78.66
|
67.16
|
60.75
|
50.99
|
57.82
|
|||||
|
Cash Conversion Cycle
|
--
|
31.96
|
60.33
|
46.59
|
32.33
|
22.43
|