Market cap
$197 Mln
Revenue (TTM)
$16 Mln
P/E Ratio
--
P/B Ratio
6.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16.30
|
13.77
|
20.11
|
21.20
|
16.18
|
12.69
|
|||||
|
Cost of Revenue
|
11.84
|
10.74
|
8.23
|
6.71
|
7.38
|
5.27
|
|||||
|
Gross Profit
|
4.45
|
3.03
|
11.89
|
14.49
|
8.80
|
7.42
|
|||||
|
Operating Expenses
|
15.70
|
14.57
|
15.32
|
14.42
|
12.55
|
14.94
|
|||||
|
Operating Profit (EBIT)
|
-11.25
|
-11.54
|
-3.43
|
0.07
|
-3.74
|
-7.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.22
|
--
|
|||||
|
Profit before Tax
|
-10.66
|
-12.32
|
-3.84
|
-0.26
|
-4.17
|
-6.50
|
|||||
|
Provision for Tax
|
0.03
|
0.02
|
0.00
|
0.00
|
0.10
|
0.12
|
|||||
|
Profit after Tax (Net Income)
|
-13.07
|
-14.82
|
-3.84
|
-0.26
|
-4.27
|
-6.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-4.27
|
-6.62
|
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
|
31.24
|
22.45
|
24.89
|
16.90
|
11.90
|
9.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.92
|
1.05
|
1.65
|
1.27
|
0.67
|
0.89
|
|||||
|
Current Liabilities
|
10.80
|
21.29
|
25.40
|
29.63
|
20.02
|
18.87
|
|||||
|
Total Liabilities
|
53.76
|
44.79
|
51.93
|
47.79
|
32.59
|
28.97
|
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
|
19.73
|
20.58
|
22.33
|
13.16
|
4.65
|
4.82
|
|||||
|
Current Assets
|
23.23
|
24.21
|
29.60
|
34.63
|
27.94
|
24.16
|
|||||
|
Total Assets
|
53.76
|
44.79
|
51.93
|
47.79
|
32.59
|
28.97
|
|||||
|
Total Debt*
|
1.23
|
18.24
|
21.86
|
22.39
|
16.39
|
17.38
|
|||||
|
Net Current Assets
|
12.43
|
2.94
|
4.21
|
5.00
|
7.92
|
5.29
|
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
|
--
|
-3.26
|
0.03
|
4.85
|
-4.06
|
-2.86
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.69
|
-6.47
|
-6.34
|
-0.81
|
-0.71
|
|||||
|
Cash from Financing Activities
|
--
|
3.91
|
3.71
|
6.90
|
4.47
|
0.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.40
|
--
|
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 ($)
|
-0.79
|
-0.91
|
-0.26
|
-0.02
|
-0.32
|
-0.56
|
|||||
|
Cash EPS ($)
|
--
|
-0.56
|
0.00
|
0.06
|
-0.27
|
-0.51
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.38
|
1.67
|
1.18
|
0.90
|
0.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.20
|
0.00
|
0.34
|
-0.31
|
-0.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.40
|
-0.43
|
-0.10
|
-0.37
|
-0.30
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-33.89
|
-8.93
|
-0.78
|
-15.55
|
-23.15
|
|||||
|
ROE (%)
|
-48.67
|
-62.60
|
-18.39
|
-1.83
|
-40.44
|
-60.99
|
|||||
|
ROA (%)
|
-20.82
|
-30.64
|
-7.70
|
-0.65
|
-13.86
|
-21.39
|
|||||
|
EBIT Margin (%)
|
-58.66
|
-86.74
|
-17.06
|
0.33
|
-23.14
|
-59.25
|
|||||
|
Net Margin (%)
|
-80.18
|
-107.56
|
-19.10
|
-1.24
|
-26.74
|
-52.16
|
|||||
|
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 (%)
|
-9.42
|
-0.32
|
-0.05
|
0.31
|
0.28
|
0.47
|
|||||
|
EBIT Growth (%)
|
-45.57
|
-248.11
|
-5,002.86
|
101.87
|
50.19
|
25.70
|
|||||
|
Net Profit Growth (%)
|
-79.97
|
-285.73
|
-1,360.46
|
93.84
|
35.50
|
40.67
|
|||||
|
EPS Growth (%)
|
-64.46
|
-2.53
|
-13.09
|
0.94
|
0.42
|
0.44
|
|||||
|
Book Value Growth (%)
|
-0.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.59
|
-43.74
|
-756.19
|
-15.84
|
-9.13
|
|||||
|
Price / Book Value
|
6.17
|
4.35
|
6.75
|
11.77
|
5.68
|
6.56
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
210.14
|
-15.45
|
-263.05
|
88.67
|
-21.35
|
-8.44
|
|||||
|
Close Price ($)
|
19.97
|
6.01
|
11.30
|
13.86
|
5.14
|
5.11
|
|||||
|
High Price ($)
|
24.33
|
13.08
|
20.75
|
14.83
|
9.21
|
12.49
|
|||||
|
Low Price ($)
|
4.80
|
4.26
|
6.75
|
5.00
|
4.25
|
3.51
|
|||||
|
Market Cap ($ Cr)
|
197.10
|
--
|
--
|
--
|
--
|
--
|
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
|
0.03
|
0.81
|
0.88
|
1.33
|
1.38
|
1.89
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.77
|
0.81
|
1.26
|
1.33
|
1.81
|
|||||
|
Current Ratio
|
2.15
|
1.14
|
1.17
|
1.17
|
1.40
|
1.28
|
|||||
|
Quick Ratio
|
2.06
|
1.09
|
1.13
|
1.10
|
1.27
|
1.17
|
|||||
|
Interest Coverage
|
-35.62
|
-32.29
|
-8.45
|
0.21
|
-10.15
|
-43.45
|
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 (%)
|
9.10
|
21.97
|
25.45
|
30.35
|
28.90
|
10.20
|
|||||
|
Asset Turnover
|
0.26
|
0.28
|
0.40
|
0.53
|
0.53
|
0.41
|
|||||
|
Receivable days
|
--
|
107.98
|
104.90
|
95.71
|
67.38
|
42.93
|
|||||
|
Inventory Days
|
--
|
32.24
|
65.91
|
123.06
|
113.14
|
165.28
|
|||||
|
Payable days
|
--
|
91.33
|
172.66
|
191.80
|
82.30
|
64.82
|
|||||
|
Cash Conversion Cycle
|
--
|
48.89
|
-1.85
|
26.98
|
98.23
|
143.40
|