Market cap
$131 Mln
Revenue (TTM)
$125 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
125.01
|
111.01
|
113.83
|
132.38
|
138.75
|
133.91
|
|||||
|
Cost of Revenue
|
94.40
|
83.51
|
78.61
|
94.51
|
86.25
|
88.09
|
|||||
|
Gross Profit
|
30.61
|
27.50
|
35.22
|
37.87
|
52.50
|
45.82
|
|||||
|
Operating Expenses
|
39.36
|
38.67
|
47.10
|
55.21
|
58.22
|
65.42
|
|||||
|
Operating Profit (EBIT)
|
-8.75
|
-11.17
|
-11.88
|
-17.35
|
-5.73
|
-19.60
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.28
|
8.13
|
|||||
|
Profit before Tax
|
-5.79
|
-7.51
|
-10.63
|
-15.10
|
-3.45
|
-11.65
|
|||||
|
Provision for Tax
|
0.07
|
-0.13
|
0.42
|
0.32
|
0.55
|
-0.11
|
|||||
|
Profit after Tax (Net Income)
|
-5.85
|
-7.38
|
-11.05
|
-15.42
|
24.03
|
-9.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
24.10
|
-9.76
|
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
|
130.44
|
130.98
|
138.63
|
147.37
|
158.44
|
128.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.87
|
3.85
|
0.58
|
0.29
|
0.69
|
5.94
|
|||||
|
Current Liabilities
|
16.69
|
16.67
|
15.87
|
24.97
|
37.13
|
33.88
|
|||||
|
Total Liabilities
|
167.68
|
151.50
|
155.08
|
172.63
|
196.25
|
168.79
|
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
|
32.99
|
33.70
|
32.51
|
53.82
|
66.29
|
80.96
|
|||||
|
Current Assets
|
118.01
|
117.80
|
122.58
|
118.82
|
129.96
|
87.83
|
|||||
|
Total Assets
|
167.68
|
151.50
|
155.08
|
172.63
|
196.25
|
168.79
|
|||||
|
Total Debt*
|
4.66
|
4.39
|
1.23
|
1.08
|
2.17
|
3.14
|
|||||
|
Net Current Assets
|
101.32
|
101.13
|
106.70
|
93.85
|
92.34
|
53.95
|
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
|
--
|
17.11
|
-13.17
|
2.53
|
8.89
|
2.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
3.89
|
52.39
|
-14.71
|
0.38
|
-6.71
|
|||||
|
Cash from Financing Activities
|
--
|
-1.69
|
0.11
|
2.34
|
0.71
|
2.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
9.98
|
-1.15
|
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 ($)
|
-0.30
|
-0.38
|
-0.57
|
-0.80
|
1.27
|
-0.53
|
|||||
|
Cash EPS ($)
|
--
|
0.17
|
0.12
|
-0.11
|
2.01
|
0.26
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.75
|
7.15
|
7.66
|
8.35
|
7.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.88
|
-0.68
|
0.13
|
0.47
|
0.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.50
|
-1.06
|
-0.49
|
-0.29
|
-0.86
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.37
|
-7.66
|
-9.98
|
16.42
|
-7.02
|
|||||
|
ROE (%)
|
-4.48
|
-5.48
|
-7.73
|
-10.09
|
16.72
|
-7.49
|
|||||
|
ROA (%)
|
-3.52
|
-4.82
|
-6.74
|
-8.36
|
13.17
|
-5.54
|
|||||
|
EBIT Margin (%)
|
-5.65
|
-6.77
|
-9.33
|
-11.41
|
-2.48
|
-8.66
|
|||||
|
Net Margin (%)
|
-4.68
|
-6.65
|
-9.71
|
-11.65
|
17.04
|
-6.87
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
15.83
|
-0.02
|
-0.14
|
-0.05
|
0.04
|
-0.16
|
|||||
|
EBIT Growth (%)
|
-21.46
|
29.28
|
29.65
|
-338.28
|
70.29
|
46.67
|
|||||
|
Net Profit Growth (%)
|
6.95
|
33.17
|
28.36
|
-164.18
|
346.13
|
55.50
|
|||||
|
EPS Growth (%)
|
6.59
|
0.33
|
0.29
|
-1.63
|
3.39
|
0.57
|
|||||
|
Book Value Growth (%)
|
-6.82
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-18.32
|
-10.00
|
-6.57
|
8.07
|
-17.33
|
|||||
|
Price / Book Value
|
1.01
|
1.03
|
0.80
|
0.69
|
1.22
|
1.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.88
|
21.91
|
22.89
|
-19.55
|
11.99
|
49.21
|
|||||
|
Close Price ($)
|
9.91
|
6.97
|
5.70
|
5.26
|
10.22
|
9.19
|
|||||
|
High Price ($)
|
13.00
|
7.67
|
6.00
|
12.10
|
11.88
|
15.29
|
|||||
|
Low Price ($)
|
5.09
|
4.69
|
4.17
|
4.30
|
6.89
|
8.67
|
|||||
|
Market Cap ($ Cr)
|
131.16
|
--
|
--
|
--
|
--
|
--
|
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
|
0.01
|
0.01
|
0.01
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
7.07
|
7.07
|
7.72
|
4.76
|
3.50
|
2.59
|
|||||
|
Quick Ratio
|
6.36
|
6.18
|
6.28
|
4.00
|
2.89
|
2.12
|
|||||
|
Interest Coverage
|
-963.17
|
--
|
-5,312.50
|
-15,103.00
|
-1,148.67
|
-207.11
|
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 (%)
|
22.93
|
22.56
|
19.00
|
19.39
|
19.77
|
21.65
|
|||||
|
Asset Turnover
|
0.75
|
0.72
|
0.69
|
0.72
|
0.76
|
0.76
|
|||||
|
Receivable days
|
--
|
76.78
|
75.88
|
73.25
|
74.26
|
86.97
|
|||||
|
Inventory Days
|
--
|
82.69
|
97.57
|
80.72
|
81.65
|
83.98
|
|||||
|
Payable days
|
--
|
19.28
|
21.13
|
48.75
|
63.41
|
43.33
|
|||||
|
Cash Conversion Cycle
|
--
|
140.20
|
152.32
|
105.22
|
92.50
|
127.61
|