Market cap
$139 Mln
Revenue (TTM)
$128 Mln
P/E Ratio
155
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
128.26
|
113.83
|
130.69
|
123.30
|
116.83
|
84.88
|
|||||
|
Cost of Revenue
|
73.44
|
64.91
|
75.27
|
66.32
|
63.39
|
43.65
|
|||||
|
Gross Profit
|
54.82
|
48.92
|
55.42
|
56.98
|
53.44
|
41.22
|
|||||
|
Operating Expenses
|
52.68
|
52.65
|
52.03
|
46.54
|
42.72
|
32.77
|
|||||
|
Operating Profit (EBIT)
|
2.14
|
-3.73
|
3.39
|
10.44
|
10.72
|
8.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.06
|
-0.06
|
|||||
|
Profit before Tax
|
1.38
|
-3.22
|
3.45
|
11.05
|
10.15
|
8.40
|
|||||
|
Provision for Tax
|
-0.19
|
-0.70
|
0.56
|
1.71
|
1.68
|
1.12
|
|||||
|
Profit after Tax (Net Income)
|
1.57
|
-2.53
|
2.89
|
9.34
|
8.46
|
7.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
8.46
|
7.28
|
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
|
107.70
|
103.62
|
99.79
|
96.28
|
64.96
|
54.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.28
|
11.94
|
20.55
|
14.25
|
18.24
|
24.01
|
|||||
|
Current Liabilities
|
32.13
|
35.76
|
31.95
|
24.30
|
26.87
|
25.07
|
|||||
|
Total Liabilities
|
181.23
|
151.31
|
152.29
|
134.83
|
110.07
|
103.91
|
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
|
69.21
|
72.68
|
73.48
|
49.05
|
50.02
|
51.83
|
|||||
|
Current Assets
|
79.90
|
78.64
|
78.81
|
85.78
|
60.05
|
52.08
|
|||||
|
Total Assets
|
229.00
|
151.31
|
152.29
|
134.83
|
110.07
|
103.91
|
|||||
|
Total Debt*
|
14.79
|
16.97
|
26.04
|
17.46
|
22.49
|
26.72
|
|||||
|
Net Current Assets
|
--
|
42.88
|
46.86
|
61.48
|
33.18
|
27.01
|
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
|
--
|
7.32
|
3.82
|
16.20
|
-1.39
|
10.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.63
|
-20.05
|
-1.29
|
-1.17
|
-21.37
|
|||||
|
Cash from Financing Activities
|
--
|
-8.23
|
-8.64
|
15.61
|
-3.73
|
21.73
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-6.30
|
11.20
|
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 ($)
|
0.13
|
-0.21
|
0.24
|
0.77
|
0.77
|
0.68
|
|||||
|
Cash EPS ($)
|
--
|
0.35
|
0.68
|
1.15
|
1.21
|
0.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.44
|
8.17
|
7.94
|
5.94
|
5.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.60
|
0.31
|
1.34
|
-0.13
|
1.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.46
|
0.20
|
1.23
|
-0.25
|
0.91
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.05
|
2.41
|
9.29
|
10.01
|
10.91
|
|||||
|
ROE (%)
|
1.48
|
-2.48
|
2.95
|
11.59
|
14.13
|
14.63
|
|||||
|
ROA (%)
|
0.77
|
-1.66
|
2.01
|
7.63
|
7.91
|
8.78
|
|||||
|
EBIT Margin (%)
|
1.08
|
-2.44
|
3.29
|
9.51
|
9.23
|
10.00
|
|||||
|
Net Margin (%)
|
1.22
|
-2.22
|
2.21
|
7.58
|
7.24
|
8.59
|
|||||
|
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 (%)
|
5.44
|
-0.13
|
0.06
|
0.06
|
0.38
|
0.58
|
|||||
|
EBIT Growth (%)
|
600.36
|
-164.47
|
-63.33
|
8.78
|
26.96
|
12,386.76
|
|||||
|
Net Profit Growth (%)
|
288.24
|
-187.41
|
-69.05
|
10.41
|
16.17
|
913.74
|
|||||
|
EPS Growth (%)
|
282.11
|
-1.87
|
-0.69
|
0.00
|
0.14
|
8.77
|
|||||
|
Book Value Growth (%)
|
1.76
|
--
|
--
|
--
|
--
|
--
|
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
|
155.00
|
-36.29
|
36.30
|
17.65
|
13.30
|
18.80
|
|||||
|
Price / Book Value
|
1.25
|
0.89
|
1.05
|
1.71
|
1.73
|
2.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.47
|
23.48
|
11.41
|
8.35
|
7.61
|
11.94
|
|||||
|
Close Price ($)
|
--
|
7.47
|
8.59
|
13.60
|
10.30
|
12.72
|
|||||
|
High Price ($)
|
--
|
9.77
|
14.35
|
27.17
|
14.05
|
18.00
|
|||||
|
Low Price ($)
|
--
|
5.24
|
6.28
|
9.98
|
6.07
|
6.07
|
|||||
|
Market Cap ($ Cr)
|
139.16
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.16
|
0.26
|
0.18
|
0.35
|
0.49
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.08
|
0.10
|
0.06
|
0.09
|
0.10
|
|||||
|
Current Ratio
|
2.49
|
2.20
|
2.47
|
3.53
|
2.23
|
2.08
|
|||||
|
Quick Ratio
|
1.62
|
1.32
|
1.63
|
2.70
|
1.40
|
1.56
|
|||||
|
Interest Coverage
|
5.27
|
-6.16
|
5.08
|
17.27
|
16.98
|
95.40
|
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 (%)
|
20.94
|
22.75
|
22.57
|
14.74
|
18.16
|
19.48
|
|||||
|
Asset Turnover
|
0.63
|
0.75
|
0.91
|
1.01
|
1.09
|
1.02
|
|||||
|
Receivable days
|
--
|
88.86
|
66.61
|
58.34
|
59.01
|
53.73
|
|||||
|
Inventory Days
|
--
|
164.37
|
113.86
|
117.45
|
102.07
|
85.09
|
|||||
|
Payable days
|
--
|
54.01
|
32.79
|
35.56
|
33.64
|
28.05
|
|||||
|
Cash Conversion Cycle
|
--
|
199.22
|
147.69
|
140.23
|
127.45
|
110.77
|