Market cap
$13 Mln
Revenue (TTM)
$107 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
107.36
|
108.04
|
117.87
|
131.96
|
137.21
|
159.76
|
|||||
|
Cost of Revenue
|
25.69
|
27.08
|
26.41
|
29.09
|
33.06
|
34.15
|
|||||
|
Gross Profit
|
81.67
|
80.96
|
91.46
|
102.87
|
104.15
|
125.61
|
|||||
|
Operating Expenses
|
85.59
|
81.39
|
90.03
|
103.83
|
104.55
|
116.56
|
|||||
|
Operating Profit (EBIT)
|
2.67
|
-0.43
|
1.43
|
-0.96
|
-0.41
|
9.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
5.00
|
-2.89
|
3.74
|
-1.13
|
-0.48
|
8.89
|
|||||
|
Provision for Tax
|
0.90
|
-12.32
|
1.25
|
1.11
|
4.01
|
-0.95
|
|||||
|
Profit after Tax (Net Income)
|
-7.41
|
-15.21
|
2.49
|
-2.24
|
-4.49
|
9.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-4.49
|
9.84
|
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
|
-4.97
|
-5.22
|
8.61
|
10.48
|
14.18
|
24.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
15.57
|
16.48
|
6.55
|
4.94
|
5.11
|
5.12
|
|||||
|
Current Liabilities
|
16.87
|
18.74
|
20.90
|
25.78
|
29.84
|
30.10
|
|||||
|
Total Liabilities
|
44.33
|
29.99
|
36.06
|
41.21
|
49.13
|
59.63
|
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
|
8.06
|
9.47
|
9.94
|
13.49
|
14.18
|
16.79
|
|||||
|
Current Assets
|
19.41
|
20.58
|
26.12
|
27.66
|
34.95
|
42.84
|
|||||
|
Total Assets
|
46.88
|
29.99
|
36.06
|
41.21
|
49.13
|
59.63
|
|||||
|
Total Debt*
|
8.50
|
7.36
|
6.69
|
5.71
|
6.21
|
1.83
|
|||||
|
Net Current Assets
|
--
|
1.84
|
5.23
|
1.88
|
5.12
|
12.74
|
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
|
--
|
-2.96
|
2.26
|
-2.37
|
-2.60
|
10.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.35
|
-0.29
|
-0.75
|
-1.06
|
-0.65
|
|||||
|
Cash from Financing Activities
|
--
|
-0.56
|
1.96
|
-1.90
|
-4.33
|
-9.29
|
|||||
|
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 ($)
|
-3.91
|
-8.00
|
1.32
|
-1.20
|
-2.42
|
4.76
|
|||||
|
Cash EPS ($)
|
--
|
-7.43
|
2.13
|
-0.40
|
-1.54
|
5.59
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
4.57
|
5.64
|
7.63
|
11.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.56
|
1.20
|
-1.27
|
-1.40
|
5.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.27
|
1.04
|
-1.68
|
-1.97
|
4.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-174.47
|
15.81
|
-12.24
|
-19.26
|
35.76
|
|||||
|
ROE (%)
|
--
|
-897.26
|
26.08
|
-18.16
|
-23.27
|
39.07
|
|||||
|
ROA (%)
|
-14.83
|
-46.07
|
6.45
|
-4.96
|
-8.26
|
15.75
|
|||||
|
EBIT Margin (%)
|
4.57
|
-2.30
|
3.41
|
-0.86
|
-0.35
|
5.57
|
|||||
|
Net Margin (%)
|
-6.90
|
-14.08
|
2.11
|
-1.70
|
-3.27
|
6.16
|
|||||
|
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 (%)
|
-4.97
|
-0.08
|
-0.11
|
-0.04
|
-0.14
|
0.06
|
|||||
|
EBIT Growth (%)
|
258.96
|
-161.78
|
455.66
|
-135.91
|
-105.39
|
55.32
|
|||||
|
Net Profit Growth (%)
|
-89.51
|
-710.96
|
211.21
|
50.13
|
-145.62
|
57.20
|
|||||
|
EPS Growth (%)
|
-91.09
|
-7.06
|
2.10
|
0.50
|
-1.51
|
0.61
|
|||||
|
Book Value Growth (%)
|
-182.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.03
|
10.17
|
-6.73
|
-7.41
|
8.05
|
|||||
|
Price / Book Value
|
1.36
|
-3.00
|
2.94
|
1.44
|
2.35
|
3.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.11
|
-39.56
|
3.71
|
29.16
|
8.52
|
5.36
|
|||||
|
Close Price ($)
|
5.21
|
8.25
|
13.43
|
8.10
|
17.90
|
38.32
|
|||||
|
High Price ($)
|
12.45
|
16.49
|
15.25
|
21.23
|
39.90
|
49.08
|
|||||
|
Low Price ($)
|
3.80
|
6.90
|
--
|
7.50
|
15.49
|
13.65
|
|||||
|
Market Cap ($ Cr)
|
13.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.41
|
0.78
|
0.54
|
0.44
|
0.08
|
|||||
|
Short term debt to equity ratio
|
-0.81
|
-0.38
|
0.18
|
0.21
|
0.14
|
0.07
|
|||||
|
Current Ratio
|
1.15
|
1.10
|
1.25
|
1.07
|
1.17
|
1.42
|
|||||
|
Quick Ratio
|
0.58
|
0.56
|
0.75
|
0.51
|
0.68
|
1.02
|
|||||
|
Interest Coverage
|
21.49
|
-6.12
|
14.41
|
--
|
-5.44
|
56.64
|
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 (%)
|
0.49
|
0.68
|
0.64
|
0.42
|
0.47
|
0.27
|
|||||
|
Asset Turnover
|
2.15
|
3.27
|
3.05
|
2.92
|
2.52
|
2.56
|
|||||
|
Receivable days
|
--
|
2.52
|
2.03
|
1.66
|
1.43
|
1.86
|
|||||
|
Inventory Days
|
--
|
138.44
|
172.49
|
183.70
|
147.75
|
132.88
|
|||||
|
Payable days
|
--
|
30.21
|
42.05
|
52.55
|
46.02
|
46.88
|
|||||
|
Cash Conversion Cycle
|
--
|
110.75
|
132.47
|
132.80
|
103.16
|
87.86
|