Market cap
$41 Mln
Revenue (TTM)
$43 Mln
P/E Ratio
28.3
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Jan-23 | Jan-22 | Jan-21 | Jan-20 | Jan-19 | Jan-18 | Jan-17 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42.72
|
40.95
|
46.86
|
36.51
|
25.01
|
23.11
|
|||||
|
Cost of Revenue
|
23.94
|
23.16
|
26.84
|
21.72
|
16.41
|
19.29
|
|||||
|
Gross Profit
|
18.78
|
17.79
|
20.02
|
14.79
|
8.61
|
3.81
|
|||||
|
Operating Expenses
|
15.25
|
14.93
|
13.21
|
14.28
|
14.26
|
18.36
|
|||||
|
Operating Profit (EBIT)
|
3.53
|
2.86
|
6.82
|
0.52
|
-5.65
|
-14.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
3.64
|
2.90
|
7.06
|
0.24
|
-5.39
|
-13.62
|
|||||
|
Provision for Tax
|
2.33
|
2.15
|
1.98
|
1.34
|
0.70
|
-0.04
|
|||||
|
Profit after Tax (Net Income)
|
1.31
|
0.75
|
5.07
|
-2.07
|
-8.83
|
-15.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-12.62
|
-17.99
|
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
|
41.52
|
41.42
|
27.33
|
22.64
|
23.05
|
30.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.26
|
0.41
|
0.74
|
0.57
|
0.88
|
1.06
|
|||||
|
Current Liabilities
|
8.98
|
7.44
|
8.65
|
10.28
|
8.93
|
10.70
|
|||||
|
Total Liabilities
|
59.75
|
49.27
|
36.72
|
33.49
|
32.86
|
42.02
|
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
|
4.02
|
4.38
|
4.61
|
5.15
|
10.63
|
12.78
|
|||||
|
Current Assets
|
46.74
|
44.88
|
32.12
|
28.34
|
22.23
|
29.25
|
|||||
|
Total Assets
|
59.75
|
49.27
|
36.72
|
33.49
|
32.86
|
42.02
|
|||||
|
Total Debt*
|
0.91
|
1.09
|
1.32
|
1.32
|
1.75
|
1.84
|
|||||
|
Net Current Assets
|
37.76
|
37.44
|
23.47
|
18.06
|
13.57
|
18.55
|
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
|
--
|
2.59
|
0.65
|
-4.97
|
-2.91
|
-17.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.66
|
0.02
|
11.02
|
0.47
|
5.36
|
|||||
|
Cash from Financing Activities
|
--
|
11.79
|
-0.62
|
-1.54
|
-1.90
|
12.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
--
|
2.11
|
19.29
|
-8.49
|
-31.04
|
-46.53
|
|||||
|
ROE (%)
|
3.21
|
2.18
|
20.31
|
-9.06
|
-33.13
|
-49.72
|
|||||
|
ROA (%)
|
2.50
|
1.74
|
14.45
|
-6.24
|
-23.59
|
-36.89
|
|||||
|
EBIT Margin (%)
|
8.53
|
7.08
|
15.06
|
2.50
|
-19.49
|
-58.93
|
|||||
|
Net Margin (%)
|
3.06
|
1.83
|
10.83
|
-5.67
|
-35.31
|
-65.28
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-5.26
|
-0.13
|
0.28
|
0.46
|
0.08
|
0.09
|
|||||
|
EBIT Growth (%)
|
-29.73
|
-58.90
|
673.06
|
118.73
|
64.20
|
-15.44
|
|||||
|
Net Profit Growth (%)
|
-58.44
|
-85.22
|
345.24
|
76.57
|
41.45
|
18.23
|
|||||
|
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
|
28.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
0.99
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.54
|
-4.76
|
-0.50
|
-1.90
|
-0.27
|
0.29
|
|||||
|
Close Price ($)
|
6.21
|
8.75
|
9.27
|
6.00
|
660.00
|
1,380.00
|
|||||
|
High Price ($)
|
14.50
|
14.50
|
9.53
|
810.00
|
1,530.00
|
3,050.00
|
|||||
|
Low Price ($)
|
5.51
|
4.45
|
3.05
|
4.01
|
370.00
|
1,280.00
|
|||||
|
Market Cap ($ Cr)
|
41.17
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.05
|
0.06
|
0.08
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.03
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
5.20
|
6.03
|
3.71
|
2.76
|
2.49
|
2.73
|
|||||
|
Quick Ratio
|
3.98
|
4.53
|
2.12
|
1.46
|
0.77
|
1.42
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
1.35
|
-9.39
|
-14.71
|
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 (%)
|
38.66
|
30.70
|
25.22
|
17.98
|
15.96
|
35.17
|
|||||
|
Asset Turnover
|
0.81
|
0.95
|
1.33
|
1.10
|
0.67
|
0.57
|
|||||
|
Receivable days
|
--
|
108.77
|
71.64
|
52.82
|
88.49
|
101.74
|
|||||
|
Inventory Days
|
--
|
196.34
|
184.50
|
241.25
|
326.42
|
240.98
|
|||||
|
Payable days
|
--
|
29.75
|
28.45
|
48.13
|
68.43
|
35.50
|
|||||
|
Cash Conversion Cycle
|
--
|
275.36
|
227.69
|
245.94
|
346.48
|
307.22
|