Market cap
$98 Mln
Revenue (TTM)
$140 Mln
P/E Ratio
11.5
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
140.34
|
158.05
|
143.14
|
203.48
|
176.76
|
145.62
|
|||||
|
Cost of Revenue
|
124.35
|
142.58
|
121.95
|
170.97
|
166.05
|
140.11
|
|||||
|
Gross Profit
|
15.99
|
15.47
|
21.19
|
32.51
|
10.71
|
5.51
|
|||||
|
Operating Expenses
|
15.36
|
15.02
|
16.96
|
21.37
|
17.32
|
18.11
|
|||||
|
Operating Profit (EBIT)
|
0.63
|
0.45
|
4.23
|
11.14
|
-6.61
|
-12.59
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.13
|
--
|
|||||
|
Profit before Tax
|
5.54
|
5.33
|
1.23
|
7.89
|
-9.70
|
2.87
|
|||||
|
Provision for Tax
|
0.12
|
0.09
|
0.07
|
0.24
|
0.04
|
0.03
|
|||||
|
Profit after Tax (Net Income)
|
5.47
|
5.24
|
1.15
|
7.65
|
-9.73
|
2.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-9.73
|
2.85
|
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
|
65.81
|
66.29
|
59.40
|
56.02
|
46.27
|
54.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
18.09
|
18.83
|
25.33
|
25.53
|
28.09
|
21.23
|
|||||
|
Current Liabilities
|
28.28
|
31.68
|
43.56
|
53.61
|
70.18
|
42.68
|
|||||
|
Total Liabilities
|
140.45
|
116.81
|
128.29
|
135.16
|
144.54
|
118.05
|
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
|
35.19
|
52.54
|
61.42
|
65.41
|
65.28
|
65.72
|
|||||
|
Current Assets
|
76.98
|
64.27
|
66.87
|
69.75
|
79.26
|
52.33
|
|||||
|
Total Assets
|
140.45
|
116.81
|
128.29
|
135.16
|
144.54
|
118.05
|
|||||
|
Total Debt*
|
21.84
|
28.28
|
35.53
|
35.42
|
33.12
|
31.55
|
|||||
|
Net Current Assets
|
48.71
|
32.58
|
23.31
|
16.13
|
9.08
|
9.64
|
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
|
--
|
-15.39
|
13.81
|
-6.95
|
16.64
|
-12.83
|
|||||
|
Cash Flow from Investing Activities
|
--
|
8.89
|
-3.46
|
-6.38
|
-3.10
|
-1.67
|
|||||
|
Cash from Financing Activities
|
--
|
-0.77
|
-3.73
|
1.70
|
-1.67
|
11.98
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
11.88
|
--
|
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 ($)
|
0.24
|
0.23
|
0.05
|
0.35
|
-0.47
|
0.15
|
|||||
|
Cash EPS ($)
|
--
|
0.50
|
0.36
|
0.64
|
-0.18
|
0.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.85
|
2.70
|
2.59
|
2.23
|
2.77
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.66
|
0.63
|
-0.32
|
0.80
|
-0.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.82
|
0.46
|
-0.62
|
0.65
|
-0.74
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.53
|
1.24
|
8.95
|
-11.79
|
3.52
|
|||||
|
ROE (%)
|
8.28
|
8.34
|
2.00
|
14.96
|
-19.38
|
6.01
|
|||||
|
ROA (%)
|
3.39
|
4.28
|
0.87
|
5.47
|
-7.41
|
2.40
|
|||||
|
EBIT Margin (%)
|
6.31
|
5.51
|
3.01
|
5.45
|
-3.66
|
2.75
|
|||||
|
Net Margin (%)
|
3.90
|
3.32
|
0.80
|
3.76
|
-5.50
|
1.96
|
|||||
|
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 (%)
|
-3.31
|
0.10
|
-0.30
|
0.15
|
0.21
|
-0.27
|
|||||
|
EBIT Growth (%)
|
812.47
|
102.49
|
-61.19
|
271.24
|
-261.88
|
848.10
|
|||||
|
Net Profit Growth (%)
|
348.61
|
355.03
|
-84.94
|
178.61
|
-441.76
|
291.46
|
|||||
|
EPS Growth (%)
|
339.69
|
3.30
|
-0.85
|
1.75
|
-4.22
|
2.66
|
|||||
|
Book Value Growth (%)
|
8.20
|
--
|
--
|
--
|
--
|
--
|
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
|
11.53
|
12.55
|
35.86
|
7.83
|
-3.81
|
12.89
|
|||||
|
Price / Book Value
|
1.49
|
0.99
|
0.70
|
1.07
|
0.80
|
0.68
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.71
|
6.23
|
6.29
|
5.39
|
-137.85
|
6.52
|
|||||
|
Close Price ($)
|
4.83
|
2.83
|
1.88
|
2.77
|
1.79
|
1.88
|
|||||
|
High Price ($)
|
5.40
|
3.59
|
4.65
|
6.10
|
3.80
|
12.89
|
|||||
|
Low Price ($)
|
1.77
|
1.41
|
1.52
|
1.77
|
1.46
|
1.88
|
|||||
|
Market Cap ($ Cr)
|
98.18
|
--
|
--
|
--
|
--
|
--
|
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
|
0.04
|
0.43
|
0.60
|
0.63
|
0.72
|
0.58
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.14
|
0.17
|
0.18
|
0.11
|
0.19
|
|||||
|
Current Ratio
|
2.72
|
2.03
|
1.54
|
1.30
|
1.13
|
1.23
|
|||||
|
Quick Ratio
|
1.73
|
0.70
|
0.62
|
0.60
|
0.50
|
0.44
|
|||||
|
Interest Coverage
|
2.67
|
2.57
|
1.40
|
3.46
|
-2.01
|
3.54
|
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 (%)
|
12.11
|
12.21
|
11.75
|
13.63
|
10.73
|
10.60
|
|||||
|
Asset Turnover
|
0.87
|
1.29
|
1.09
|
1.45
|
1.35
|
1.23
|
|||||
|
Receivable days
|
--
|
41.74
|
56.86
|
41.93
|
35.55
|
41.42
|
|||||
|
Inventory Days
|
--
|
104.98
|
115.85
|
87.23
|
85.39
|
78.34
|
|||||
|
Payable days
|
--
|
42.83
|
55.12
|
50.19
|
46.98
|
45.15
|
|||||
|
Cash Conversion Cycle
|
--
|
103.89
|
117.58
|
78.98
|
73.96
|
74.60
|