Market cap
$40 Mln
Revenue (TTM)
$115 Mln
P/E Ratio
--
P/B Ratio
3.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
115.11
|
119.89
|
140.18
|
136.22
|
110.12
|
97.43
|
|||||
|
Cost of Revenue
|
108.86
|
110.49
|
120.29
|
118.98
|
95.27
|
82.93
|
|||||
|
Gross Profit
|
6.25
|
9.40
|
19.89
|
17.25
|
14.85
|
14.51
|
|||||
|
Operating Expenses
|
17.34
|
16.00
|
16.96
|
16.28
|
14.49
|
12.60
|
|||||
|
Operating Profit (EBIT)
|
-11.09
|
-6.61
|
2.93
|
0.97
|
0.36
|
1.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.80
|
--
|
|||||
|
Profit before Tax
|
-11.06
|
-6.28
|
0.03
|
-0.93
|
-1.55
|
4.00
|
|||||
|
Provision for Tax
|
-0.43
|
0.06
|
1.71
|
0.66
|
0.95
|
1.07
|
|||||
|
Profit after Tax (Net Income)
|
-10.63
|
-6.34
|
-1.68
|
-1.60
|
-2.49
|
2.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-2.49
|
2.92
|
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
|
11.72
|
17.79
|
19.58
|
22.47
|
19.58
|
19.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
31.57
|
27.66
|
20.33
|
21.52
|
28.45
|
26.23
|
|||||
|
Current Liabilities
|
61.92
|
62.37
|
79.46
|
86.48
|
56.12
|
33.99
|
|||||
|
Total Liabilities
|
167.13
|
107.81
|
119.38
|
130.47
|
104.14
|
79.51
|
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
|
27.22
|
27.92
|
21.36
|
26.60
|
24.17
|
23.45
|
|||||
|
Current Assets
|
77.99
|
79.89
|
98.02
|
103.87
|
79.98
|
56.06
|
|||||
|
Total Assets
|
183.21
|
107.81
|
119.38
|
130.47
|
104.14
|
79.51
|
|||||
|
Total Debt*
|
11.95
|
26.20
|
17.22
|
15.82
|
16.14
|
18.08
|
|||||
|
Net Current Assets
|
--
|
17.52
|
18.56
|
17.39
|
23.86
|
22.07
|
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
|
--
|
-5.73
|
2.00
|
-11.09
|
13.79
|
4.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2.17
|
-1.06
|
-2.14
|
-3.03
|
-2.81
|
|||||
|
Cash from Financing Activities
|
--
|
0.84
|
0.82
|
-0.61
|
-1.38
|
-1.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
9.38
|
--
|
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 ($)
|
-0.48
|
-0.28
|
-0.08
|
-0.07
|
-0.11
|
0.13
|
|||||
|
Cash EPS ($)
|
--
|
-0.16
|
0.07
|
0.07
|
0.03
|
0.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.80
|
0.87
|
1.00
|
0.90
|
0.84
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.26
|
0.09
|
-0.49
|
0.63
|
0.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.29
|
0.04
|
-0.59
|
0.49
|
0.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.69
|
-4.47
|
-4.31
|
-6.83
|
8.19
|
|||||
|
ROE (%)
|
-72.01
|
-33.92
|
-7.99
|
-7.59
|
-12.84
|
17.16
|
|||||
|
ROA (%)
|
-6.06
|
-5.58
|
-1.34
|
-1.36
|
-2.72
|
4.17
|
|||||
|
EBIT Margin (%)
|
-7.72
|
-3.88
|
1.52
|
-0.05
|
-0.18
|
4.99
|
|||||
|
Net Margin (%)
|
-9.23
|
-5.29
|
-1.20
|
-1.17
|
-2.28
|
3.00
|
|||||
|
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 (%)
|
-11.48
|
-0.14
|
0.03
|
0.24
|
0.13
|
0.18
|
|||||
|
EBIT Growth (%)
|
-1,808.46
|
-317.92
|
3,282.09
|
66.16
|
-104.07
|
862.38
|
|||||
|
Net Profit Growth (%)
|
-338.23
|
-277.26
|
-5.26
|
36.01
|
-185.32
|
75.24
|
|||||
|
EPS Growth (%)
|
-336.05
|
-2.78
|
-0.06
|
0.38
|
-1.90
|
0.62
|
|||||
|
Book Value Growth (%)
|
-37.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.59
|
-23.72
|
-28.57
|
-17.87
|
19.31
|
|||||
|
Price / Book Value
|
3.42
|
3.06
|
2.04
|
2.03
|
2.28
|
2.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
37.61
|
-41.01
|
8.92
|
16.77
|
13.52
|
7.42
|
|||||
|
Close Price ($)
|
2.43
|
2.44
|
1.78
|
2.03
|
2.05
|
2.46
|
|||||
|
High Price ($)
|
4.74
|
3.72
|
2.93
|
2.30
|
3.56
|
7.89
|
|||||
|
Low Price ($)
|
1.79
|
1.42
|
1.27
|
1.73
|
1.71
|
1.41
|
|||||
|
Market Cap ($ Cr)
|
40.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.47
|
0.88
|
0.70
|
0.82
|
0.94
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.15
|
0.17
|
0.16
|
0.26
|
0.12
|
|||||
|
Current Ratio
|
1.26
|
1.28
|
1.23
|
1.20
|
1.43
|
1.65
|
|||||
|
Quick Ratio
|
0.44
|
0.44
|
0.39
|
0.31
|
0.67
|
0.76
|
|||||
|
Interest Coverage
|
-4.58
|
-2.85
|
1.27
|
-0.09
|
-0.18
|
5.60
|
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 (%)
|
12.48
|
11.38
|
10.88
|
9.96
|
9.50
|
10.65
|
|||||
|
Asset Turnover
|
0.66
|
1.06
|
1.12
|
1.16
|
1.20
|
1.39
|
|||||
|
Receivable days
|
--
|
44.02
|
37.55
|
32.21
|
34.56
|
35.34
|
|||||
|
Inventory Days
|
--
|
196.93
|
218.61
|
183.35
|
138.47
|
102.04
|
|||||
|
Payable days
|
--
|
47.43
|
68.57
|
68.12
|
56.74
|
41.17
|
|||||
|
Cash Conversion Cycle
|
--
|
193.52
|
187.59
|
147.44
|
116.28
|
96.21
|