Market cap
$127 Mln
Revenue (TTM)
$157 Mln
P/E Ratio
--
P/B Ratio
11
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
157.02
|
150.55
|
142.57
|
106.03
|
94.10
|
87.34
|
|||||
|
Cost of Revenue
|
134.47
|
129.54
|
123.57
|
90.38
|
79.53
|
70.97
|
|||||
|
Gross Profit
|
22.56
|
21.01
|
19.00
|
15.65
|
14.58
|
16.37
|
|||||
|
Operating Expenses
|
23.86
|
23.79
|
20.88
|
19.35
|
34.21
|
15.76
|
|||||
|
Operating Profit (EBIT)
|
-1.31
|
-2.78
|
-1.88
|
-3.70
|
-19.63
|
0.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-1.06
|
-2.65
|
-1.94
|
-3.91
|
-18.51
|
0.98
|
|||||
|
Provision for Tax
|
0.20
|
0.10
|
0.00
|
0.13
|
5.08
|
0.64
|
|||||
|
Profit after Tax (Net Income)
|
-1.27
|
-2.75
|
-1.93
|
-4.05
|
-23.59
|
0.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-1.41
|
-2.75
|
-1.93
|
-4.05
|
-23.59
|
0.34
|
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
|
11.68
|
11.53
|
13.58
|
14.68
|
17.75
|
41.68
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.31
|
4.37
|
5.12
|
5.17
|
7.31
|
12.87
|
|||||
|
Current Liabilities
|
72.94
|
63.92
|
52.88
|
31.46
|
26.14
|
26.04
|
|||||
|
Total Liabilities
|
161.87
|
79.81
|
71.58
|
51.30
|
51.20
|
80.58
|
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
|
13.19
|
13.60
|
16.26
|
18.46
|
23.21
|
47.43
|
|||||
|
Current Assets
|
75.74
|
66.21
|
55.32
|
32.84
|
27.99
|
33.15
|
|||||
|
Total Assets
|
161.87
|
79.81
|
71.58
|
51.30
|
51.20
|
80.58
|
|||||
|
Total Debt*
|
4.32
|
4.68
|
4.94
|
4.75
|
5.34
|
6.82
|
|||||
|
Net Current Assets
|
2.80
|
2.30
|
2.44
|
1.39
|
1.84
|
7.11
|
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
|
--
|
5.71
|
1.68
|
0.63
|
6.07
|
-1.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.27
|
0.14
|
-0.62
|
-3.41
|
-7.44
|
|||||
|
Cash from Financing Activities
|
--
|
-0.72
|
-0.89
|
-0.59
|
-1.47
|
-0.71
|
|||||
|
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 ($)
|
-0.13
|
-0.28
|
-0.20
|
-0.46
|
-2.70
|
0.04
|
|||||
|
Cash EPS ($)
|
--
|
0.04
|
0.14
|
-0.11
|
-2.41
|
0.22
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.19
|
1.43
|
1.65
|
2.03
|
4.57
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.59
|
0.18
|
0.07
|
0.70
|
-0.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.56
|
0.16
|
0.05
|
0.67
|
-0.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-15.84
|
-10.20
|
-19.03
|
-65.89
|
0.71
|
|||||
|
ROE (%)
|
-10.90
|
-21.91
|
-13.69
|
-24.96
|
-79.38
|
0.83
|
|||||
|
ROA (%)
|
-0.85
|
-3.63
|
-3.15
|
-7.90
|
-35.79
|
0.38
|
|||||
|
EBIT Margin (%)
|
-0.56
|
-1.63
|
-1.19
|
-3.46
|
-19.39
|
1.44
|
|||||
|
Net Margin (%)
|
-0.81
|
-1.83
|
-1.36
|
-3.82
|
-25.06
|
0.39
|
|||||
|
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 (%)
|
8.73
|
0.06
|
0.34
|
0.13
|
0.08
|
-0.52
|
|||||
|
EBIT Growth (%)
|
50.41
|
-44.59
|
53.86
|
79.87
|
-1,554.27
|
-61.11
|
|||||
|
Net Profit Growth (%)
|
40.44
|
-42.23
|
52.20
|
82.84
|
-7,014.56
|
-96.70
|
|||||
|
EPS Growth (%)
|
40.86
|
-0.40
|
0.55
|
0.83
|
-73.20
|
-0.97
|
|||||
|
Book Value Growth (%)
|
-12.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-18.85
|
-23.73
|
-5.10
|
-0.67
|
104.98
|
|||||
|
Price / Book Value
|
10.98
|
4.50
|
3.38
|
1.41
|
0.89
|
0.86
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
70.39
|
72.71
|
28.01
|
-60.97
|
-0.87
|
12.41
|
|||||
|
Close Price ($)
|
--
|
5.37
|
4.84
|
2.32
|
1.82
|
3.93
|
|||||
|
High Price ($)
|
--
|
7.55
|
6.25
|
2.40
|
4.81
|
14.99
|
|||||
|
Low Price ($)
|
--
|
2.19
|
1.83
|
1.60
|
1.70
|
3.75
|
|||||
|
Market Cap ($ Cr)
|
126.58
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.41
|
0.36
|
0.32
|
0.30
|
0.16
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.07
|
0.05
|
0.04
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
1.04
|
1.04
|
1.05
|
1.04
|
1.07
|
1.27
|
|||||
|
Quick Ratio
|
1.03
|
1.03
|
1.04
|
1.03
|
1.06
|
1.25
|
|||||
|
Interest Coverage
|
-4.78
|
-12.11
|
-6.98
|
-15.34
|
-70.28
|
4.59
|
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 (%)
|
36.29
|
32.25
|
30.67
|
23.43
|
20.74
|
28.36
|
|||||
|
Asset Turnover
|
1.06
|
1.99
|
2.32
|
2.07
|
1.43
|
0.96
|
|||||
|
Receivable days
|
--
|
111.94
|
87.83
|
76.41
|
85.96
|
155.78
|
|||||
|
Inventory Days
|
--
|
1.40
|
1.00
|
1.19
|
1.87
|
4.07
|
|||||
|
Payable days
|
--
|
59.80
|
43.09
|
50.82
|
52.31
|
119.62
|
|||||
|
Cash Conversion Cycle
|
--
|
53.55
|
45.74
|
26.78
|
35.51
|
40.23
|