Market cap
$10 Mln
Revenue (TTM)
$86 Mln
P/E Ratio
8.7
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
85.78
|
83.55
|
83.80
|
80.52
|
81.18
|
70.38
|
|||||
|
Cost of Revenue
|
70.09
|
71.02
|
66.57
|
66.74
|
67.22
|
56.83
|
|||||
|
Gross Profit
|
15.69
|
12.53
|
17.23
|
13.78
|
13.96
|
13.55
|
|||||
|
Operating Expenses
|
12.64
|
10.50
|
14.15
|
14.05
|
13.62
|
12.99
|
|||||
|
Operating Profit (EBIT)
|
3.05
|
2.03
|
3.08
|
-0.27
|
0.35
|
0.56
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.00
|
-0.02
|
1.04
|
-1.99
|
-0.89
|
1.74
|
|||||
|
Provision for Tax
|
0.10
|
0.08
|
0.09
|
0.06
|
0.09
|
0.09
|
|||||
|
Profit after Tax (Net Income)
|
1.20
|
0.32
|
1.32
|
-1.78
|
-0.58
|
1.97
|
|||||
|
Minority Interest
|
0.22
|
0.42
|
0.37
|
0.27
|
0.40
|
0.32
|
|||||
|
Consolidated Profit
|
1.55
|
0.32
|
1.32
|
-1.78
|
-0.58
|
1.97
|
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
|
38.00
|
38.36
|
38.03
|
36.72
|
38.49
|
39.07
|
|||||
|
Minority Interest
|
0.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
33.03
|
35.36
|
33.67
|
33.96
|
32.75
|
21.04
|
|||||
|
Current Liabilities
|
18.12
|
16.83
|
15.46
|
17.91
|
18.86
|
18.02
|
|||||
|
Total Liabilities
|
105.74
|
89.14
|
86.19
|
87.97
|
89.75
|
78.04
|
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
|
69.13
|
72.18
|
71.63
|
73.92
|
73.66
|
62.07
|
|||||
|
Current Assets
|
18.50
|
16.96
|
14.56
|
14.05
|
16.09
|
15.97
|
|||||
|
Total Assets
|
106.12
|
89.14
|
86.19
|
87.97
|
89.75
|
78.04
|
|||||
|
Total Debt*
|
31.11
|
34.86
|
34.71
|
35.02
|
33.69
|
22.76
|
|||||
|
Net Current Assets
|
--
|
0.13
|
-0.91
|
-3.86
|
-2.77
|
-2.05
|
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
|
--
|
3.78
|
3.37
|
2.36
|
2.26
|
2.36
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.73
|
-2.25
|
-3.90
|
-6.39
|
-4.42
|
|||||
|
Cash from Financing Activities
|
--
|
-0.97
|
-0.82
|
0.94
|
11.23
|
-1.09
|
|||||
|
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 ($)
|
0.31
|
0.08
|
0.34
|
-0.46
|
-0.15
|
0.50
|
|||||
|
Cash EPS ($)
|
--
|
1.06
|
1.34
|
0.53
|
0.74
|
1.29
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.84
|
9.75
|
9.42
|
9.87
|
9.94
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.97
|
0.87
|
0.60
|
0.58
|
0.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.53
|
0.29
|
-0.40
|
-1.06
|
-0.52
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.44
|
1.82
|
-2.47
|
-0.87
|
3.15
|
|||||
|
ROE (%)
|
3.70
|
0.84
|
3.53
|
-4.72
|
-1.50
|
5.18
|
|||||
|
ROA (%)
|
1.12
|
0.37
|
1.51
|
-2.00
|
-0.69
|
2.53
|
|||||
|
EBIT Margin (%)
|
3.53
|
2.42
|
3.68
|
0.14
|
0.71
|
4.11
|
|||||
|
Net Margin (%)
|
1.39
|
0.38
|
1.57
|
-2.20
|
-0.72
|
2.80
|
|||||
|
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 (%)
|
9.69
|
0.00
|
0.04
|
-0.01
|
0.15
|
0.20
|
|||||
|
EBIT Growth (%)
|
74.35
|
-34.30
|
2,676.58
|
-80.80
|
-80.03
|
129.32
|
|||||
|
Net Profit Growth (%)
|
139.97
|
-75.64
|
174.25
|
-204.46
|
-129.58
|
13,978.57
|
|||||
|
EPS Growth (%)
|
912.68
|
-0.76
|
1.74
|
-2.04
|
-1.30
|
140.28
|
|||||
|
Book Value Growth (%)
|
3.24
|
--
|
--
|
--
|
--
|
--
|
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
|
8.70
|
32.67
|
11.45
|
-5.25
|
-18.39
|
7.20
|
|||||
|
Price / Book Value
|
0.27
|
0.27
|
0.40
|
0.25
|
0.28
|
0.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.90
|
7.07
|
6.73
|
10.96
|
10.54
|
5.61
|
|||||
|
Close Price ($)
|
--
|
2.69
|
3.87
|
2.39
|
2.75
|
3.61
|
|||||
|
High Price ($)
|
--
|
5.42
|
3.99
|
3.10
|
4.40
|
6.07
|
|||||
|
Low Price ($)
|
--
|
2.10
|
2.00
|
1.76
|
2.52
|
2.42
|
|||||
|
Market Cap ($ Cr)
|
10.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.91
|
0.91
|
0.95
|
0.88
|
0.58
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.03
|
0.03
|
0.03
|
0.05
|
|||||
|
Current Ratio
|
1.02
|
1.01
|
0.94
|
0.78
|
0.85
|
0.89
|
|||||
|
Quick Ratio
|
0.92
|
0.92
|
0.84
|
0.69
|
0.78
|
0.82
|
|||||
|
Interest Coverage
|
1.49
|
0.99
|
1.51
|
0.05
|
0.39
|
2.50
|
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 (%)
|
13.02
|
12.40
|
10.95
|
12.50
|
14.44
|
14.93
|
|||||
|
Asset Turnover
|
0.81
|
0.95
|
0.96
|
0.91
|
0.97
|
0.90
|
|||||
|
Receivable days
|
--
|
42.71
|
41.94
|
49.43
|
50.03
|
51.48
|
|||||
|
Inventory Days
|
--
|
8.01
|
8.83
|
8.55
|
6.97
|
6.48
|
|||||
|
Payable days
|
--
|
38.83
|
46.02
|
56.52
|
57.49
|
61.89
|
|||||
|
Cash Conversion Cycle
|
--
|
11.88
|
4.76
|
1.46
|
-0.49
|
-3.94
|