Market cap
$21 Mln
Revenue (TTM)
$34 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
33.90
|
38.27
|
33.05
|
43.60
|
94.82
|
188.38
|
|||||
|
Cost of Revenue
|
33.53
|
38.22
|
34.08
|
34.49
|
66.57
|
93.03
|
|||||
|
Gross Profit
|
0.37
|
0.05
|
-1.03
|
9.11
|
28.25
|
95.35
|
|||||
|
Operating Expenses
|
23.05
|
20.27
|
20.08
|
20.60
|
29.11
|
22.76
|
|||||
|
Operating Profit (EBIT)
|
-22.68
|
-20.22
|
-21.11
|
-11.49
|
-0.85
|
72.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.36
|
-12.27
|
-3.52
|
-8.92
|
5.16
|
74.95
|
|||||
|
Provision for Tax
|
0.01
|
0.29
|
8.37
|
-1.91
|
0.08
|
18.89
|
|||||
|
Profit after Tax (Net Income)
|
-3.37
|
-12.57
|
-11.89
|
-7.01
|
5.08
|
56.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.09
|
-12.80
|
-12.12
|
-7.24
|
4.85
|
55.82
|
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
|
72.87
|
74.38
|
87.17
|
99.29
|
106.54
|
99.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
55.46
|
58.66
|
64.77
|
71.01
|
92.07
|
78.66
|
|||||
|
Current Liabilities
|
13.37
|
9.60
|
8.78
|
9.38
|
12.14
|
35.32
|
|||||
|
Total Liabilities
|
155.06
|
142.63
|
160.72
|
179.67
|
210.74
|
213.15
|
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
|
75.77
|
79.55
|
87.45
|
102.02
|
121.93
|
108.65
|
|||||
|
Current Assets
|
65.92
|
63.08
|
73.27
|
77.65
|
88.81
|
104.51
|
|||||
|
Total Assets
|
207.62
|
142.63
|
160.72
|
179.67
|
210.74
|
213.15
|
|||||
|
Total Debt*
|
0.72
|
0.90
|
1.23
|
1.54
|
2.92
|
4.24
|
|||||
|
Net Current Assets
|
--
|
53.49
|
64.49
|
68.27
|
76.67
|
69.18
|
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
|
--
|
-7.06
|
-11.56
|
2.77
|
16.77
|
32.79
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.98
|
3.66
|
-10.76
|
-31.20
|
-63.04
|
|||||
|
Cash from Financing Activities
|
--
|
-0.57
|
-0.54
|
0.94
|
4.99
|
41.84
|
|||||
|
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 ($)
|
-0.11
|
-0.42
|
-0.40
|
-0.23
|
0.17
|
1.64
|
|||||
|
Cash EPS ($)
|
--
|
-0.16
|
-0.14
|
0.01
|
0.32
|
1.67
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.48
|
2.91
|
3.32
|
3.56
|
2.89
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.24
|
-0.39
|
0.09
|
0.56
|
0.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.25
|
-0.43
|
0.06
|
0.00
|
-0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.35
|
-12.56
|
-6.67
|
4.77
|
71.40
|
|||||
|
ROE (%)
|
-4.58
|
-15.56
|
-12.75
|
-6.81
|
4.94
|
75.23
|
|||||
|
ROA (%)
|
-1.85
|
-8.28
|
-6.98
|
-3.59
|
2.40
|
35.25
|
|||||
|
EBIT Margin (%)
|
-9.68
|
-31.85
|
-10.28
|
-20.10
|
5.62
|
39.91
|
|||||
|
Net Margin (%)
|
-9.94
|
-32.84
|
-35.97
|
-16.08
|
5.36
|
29.76
|
|||||
|
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 (%)
|
-11.16
|
0.16
|
-0.24
|
-0.54
|
-0.50
|
1.30
|
|||||
|
EBIT Growth (%)
|
60.82
|
-258.64
|
61.23
|
-264.33
|
-92.91
|
185.48
|
|||||
|
Net Profit Growth (%)
|
61.42
|
-5.71
|
-69.54
|
-238.05
|
-90.94
|
131.45
|
|||||
|
EPS Growth (%)
|
61.42
|
-0.06
|
-0.70
|
-2.38
|
-0.90
|
1.25
|
|||||
|
Book Value Growth (%)
|
-4.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.83
|
-1.73
|
-4.74
|
9.67
|
4.24
|
|||||
|
Price / Book Value
|
0.30
|
0.31
|
0.24
|
0.33
|
0.46
|
2.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.50
|
2.95
|
-5.45
|
10.12
|
0.27
|
2.61
|
|||||
|
Close Price ($)
|
--
|
0.77
|
0.69
|
1.11
|
1.64
|
6.93
|
|||||
|
High Price ($)
|
--
|
1.14
|
1.34
|
2.11
|
7.37
|
21.50
|
|||||
|
Low Price ($)
|
--
|
0.62
|
0.56
|
0.95
|
1.61
|
6.57
|
|||||
|
Market Cap ($ Cr)
|
21.28
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.03
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
4.93
|
6.57
|
8.34
|
8.28
|
7.32
|
2.96
|
|||||
|
Quick Ratio
|
3.74
|
4.78
|
6.16
|
6.41
|
5.61
|
2.38
|
|||||
|
Interest Coverage
|
-40.36
|
-138.63
|
-27.74
|
-57.60
|
31.25
|
330.91
|
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 (%)
|
27.54
|
21.46
|
26.52
|
27.13
|
18.44
|
21.65
|
|||||
|
Asset Turnover
|
0.19
|
0.25
|
0.19
|
0.22
|
0.45
|
1.18
|
|||||
|
Receivable days
|
--
|
81.03
|
113.79
|
122.77
|
112.22
|
71.44
|
|||||
|
Inventory Days
|
--
|
173.83
|
197.06
|
202.62
|
113.24
|
60.51
|
|||||
|
Payable days
|
--
|
46.02
|
48.60
|
59.22
|
73.55
|
71.97
|
|||||
|
Cash Conversion Cycle
|
--
|
208.84
|
262.24
|
266.17
|
151.90
|
59.98
|