Market cap
$53 Mln
Revenue (TTM)
$53 Mln
P/E Ratio
--
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
52.99
|
51.48
|
43.38
|
72.63
|
58.14
|
39.39
|
|||||
|
Cost of Revenue
|
26.73
|
26.47
|
21.90
|
34.23
|
33.73
|
24.14
|
|||||
|
Gross Profit
|
26.26
|
25.02
|
21.48
|
38.40
|
24.41
|
15.25
|
|||||
|
Operating Expenses
|
26.68
|
26.43
|
25.11
|
32.69
|
32.09
|
24.76
|
|||||
|
Operating Profit (EBIT)
|
-0.43
|
-1.42
|
-3.63
|
5.71
|
-7.68
|
-9.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.02
|
--
|
|||||
|
Profit before Tax
|
-0.28
|
-1.08
|
-3.57
|
5.90
|
-7.90
|
-6.22
|
|||||
|
Provision for Tax
|
0.12
|
0.16
|
6.30
|
1.16
|
-1.97
|
-2.07
|
|||||
|
Profit after Tax (Net Income)
|
-0.40
|
-1.24
|
-9.86
|
4.75
|
-5.94
|
-4.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-5.94
|
-4.15
|
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
|
32.68
|
31.12
|
30.63
|
39.41
|
33.86
|
38.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.05
|
0.61
|
0.52
|
1.43
|
2.04
|
2.15
|
|||||
|
Current Liabilities
|
15.30
|
13.05
|
12.88
|
13.64
|
15.93
|
9.80
|
|||||
|
Total Liabilities
|
66.32
|
44.77
|
44.03
|
54.48
|
51.83
|
50.93
|
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
|
10.46
|
5.96
|
5.67
|
13.49
|
15.71
|
13.80
|
|||||
|
Current Assets
|
40.56
|
38.81
|
38.36
|
41.00
|
36.13
|
37.14
|
|||||
|
Total Assets
|
91.58
|
44.77
|
44.03
|
54.48
|
51.83
|
50.93
|
|||||
|
Total Debt*
|
3.23
|
3.56
|
4.19
|
3.90
|
4.81
|
2.57
|
|||||
|
Net Current Assets
|
--
|
25.76
|
25.48
|
27.36
|
20.20
|
27.35
|
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
|
--
|
7.67
|
1.86
|
5.51
|
-12.22
|
-2.51
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.61
|
-0.32
|
-0.90
|
-1.30
|
0.22
|
|||||
|
Cash from Financing Activities
|
--
|
-0.12
|
0.63
|
-0.09
|
2.06
|
11.47
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-11.46
|
--
|
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 ($)
|
-0.04
|
-0.12
|
-0.98
|
0.48
|
-0.60
|
-0.42
|
|||||
|
Cash EPS ($)
|
--
|
-0.06
|
-0.88
|
0.62
|
-0.46
|
-0.32
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.08
|
3.06
|
3.96
|
3.41
|
3.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.76
|
0.19
|
0.55
|
-1.23
|
-0.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.75
|
0.15
|
0.46
|
-1.36
|
-0.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.57
|
-25.25
|
11.58
|
-14.80
|
-10.67
|
|||||
|
ROE (%)
|
-1.25
|
-4.02
|
-28.16
|
12.96
|
-16.30
|
-11.98
|
|||||
|
ROA (%)
|
-0.54
|
-2.79
|
-20.02
|
8.93
|
-11.55
|
-8.89
|
|||||
|
EBIT Margin (%)
|
-0.49
|
-1.45
|
-7.48
|
8.55
|
-13.20
|
-24.15
|
|||||
|
Net Margin (%)
|
-0.75
|
-2.41
|
-22.73
|
6.54
|
-10.21
|
-10.52
|
|||||
|
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 (%)
|
10.52
|
0.19
|
-0.40
|
0.25
|
0.48
|
0.29
|
|||||
|
EBIT Growth (%)
|
80.11
|
77.05
|
-152.25
|
180.93
|
19.27
|
-16.36
|
|||||
|
Net Profit Growth (%)
|
95.37
|
87.43
|
-307.73
|
179.99
|
-43.21
|
26.38
|
|||||
|
EPS Growth (%)
|
95.32
|
0.88
|
-3.07
|
1.80
|
-0.42
|
0.35
|
|||||
|
Book Value Growth (%)
|
2.16
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-32.64
|
-4.15
|
14.64
|
-10.56
|
-25.90
|
|||||
|
Price / Book Value
|
1.61
|
1.30
|
1.34
|
1.76
|
1.85
|
2.75
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
45.45
|
-323.29
|
-13.92
|
7.93
|
-9.39
|
-10.58
|
|||||
|
Close Price ($)
|
5.84
|
4.00
|
4.09
|
6.98
|
6.32
|
10.90
|
|||||
|
High Price ($)
|
6.02
|
5.70
|
7.97
|
9.44
|
11.42
|
17.18
|
|||||
|
Low Price ($)
|
3.06
|
3.12
|
3.32
|
4.92
|
3.60
|
6.90
|
|||||
|
Market Cap ($ Cr)
|
53.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.11
|
0.14
|
0.10
|
0.14
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.11
|
0.13
|
0.08
|
0.09
|
0.02
|
|||||
|
Current Ratio
|
2.65
|
2.97
|
2.98
|
3.01
|
2.27
|
3.79
|
|||||
|
Quick Ratio
|
2.06
|
2.14
|
1.72
|
1.70
|
1.51
|
3.00
|
|||||
|
Interest Coverage
|
-0.14
|
-2.20
|
-10.08
|
20.04
|
-36.91
|
-60.57
|
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 (%)
|
19.55
|
12.36
|
15.00
|
13.53
|
26.53
|
23.09
|
|||||
|
Asset Turnover
|
0.71
|
1.16
|
0.88
|
1.37
|
1.13
|
0.85
|
|||||
|
Receivable days
|
--
|
45.66
|
68.75
|
63.49
|
77.02
|
58.28
|
|||||
|
Inventory Days
|
--
|
186.45
|
282.83
|
158.92
|
106.88
|
143.73
|
|||||
|
Payable days
|
--
|
55.95
|
75.04
|
63.09
|
63.37
|
45.39
|
|||||
|
Cash Conversion Cycle
|
--
|
176.16
|
276.54
|
159.31
|
120.54
|
156.63
|