Market cap
$105 Mln
Revenue (TTM)
$60 Mln
P/E Ratio
40.9
P/B Ratio
7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
60.26
|
58.44
|
53.49
|
42.16
|
35.36
|
34.46
|
|||||
|
Cost of Revenue
|
31.36
|
31.31
|
27.64
|
21.06
|
15.40
|
16.63
|
|||||
|
Gross Profit
|
28.90
|
27.12
|
25.85
|
21.11
|
19.96
|
17.83
|
|||||
|
Operating Expenses
|
37.03
|
51.70
|
36.52
|
33.34
|
40.13
|
37.49
|
|||||
|
Operating Profit (EBIT)
|
-8.13
|
-24.58
|
-10.67
|
-12.23
|
-20.18
|
-19.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
34.70
|
-34.28
|
-31.40
|
-14.38
|
-19.91
|
-19.60
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
3.35
|
-0.26
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
34.70
|
-34.28
|
-31.40
|
-14.38
|
-19.91
|
-19.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-19.91
|
-19.60
|
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
|
14.91
|
-26.02
|
18.65
|
47.18
|
41.98
|
54.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21.23
|
56.88
|
32.65
|
10.78
|
2.44
|
2.87
|
|||||
|
Current Liabilities
|
19.64
|
40.57
|
15.00
|
11.63
|
11.42
|
8.71
|
|||||
|
Total Liabilities
|
89.20
|
71.43
|
66.30
|
69.59
|
55.84
|
66.47
|
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
|
22.53
|
24.66
|
24.32
|
23.14
|
22.13
|
21.65
|
|||||
|
Current Assets
|
47.03
|
46.77
|
41.98
|
46.44
|
33.72
|
44.81
|
|||||
|
Total Assets
|
89.20
|
71.43
|
66.30
|
69.59
|
55.84
|
66.47
|
|||||
|
Total Debt*
|
2.38
|
2.74
|
2.61
|
2.31
|
2.80
|
3.32
|
|||||
|
Net Current Assets
|
27.39
|
6.20
|
26.98
|
34.81
|
22.30
|
36.10
|
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
|
--
|
-14.83
|
-2.28
|
-9.66
|
-14.86
|
-8.97
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1.28
|
-2.16
|
-4.16
|
-0.12
|
-0.35
|
|||||
|
Cash from Financing Activities
|
--
|
10.26
|
0.08
|
19.76
|
-1.99
|
0.36
|
|||||
|
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 ($)
|
2.08
|
-2.84
|
-2.70
|
-1.28
|
-1.92
|
-2.05
|
|||||
|
Cash EPS ($)
|
--
|
-2.47
|
-2.36
|
-0.97
|
-1.59
|
-1.76
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
1.60
|
4.20
|
4.05
|
5.74
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.23
|
-0.20
|
-0.86
|
-1.43
|
-0.94
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.24
|
-0.21
|
-0.88
|
-1.44
|
-0.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3,387.35
|
-88.78
|
-30.51
|
-38.68
|
-30.34
|
|||||
|
ROE (%)
|
--
|
929.88
|
-95.42
|
-32.26
|
-41.12
|
-32.11
|
|||||
|
ROA (%)
|
36.58
|
-49.78
|
-46.22
|
-22.93
|
-32.56
|
-26.93
|
|||||
|
EBIT Margin (%)
|
52.92
|
-58.66
|
-12.97
|
-34.11
|
-56.32
|
-56.88
|
|||||
|
Net Margin (%)
|
57.57
|
-58.66
|
-58.71
|
-34.11
|
-56.32
|
-56.88
|
|||||
|
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 (%)
|
3.26
|
0.09
|
0.27
|
0.19
|
0.03
|
0.31
|
|||||
|
EBIT Growth (%)
|
165.02
|
-394.23
|
51.78
|
27.77
|
-1.60
|
-6.33
|
|||||
|
Net Profit Growth (%)
|
170.36
|
-9.16
|
-118.34
|
27.77
|
-1.60
|
0.87
|
|||||
|
EPS Growth (%)
|
149.44
|
-0.05
|
-1.11
|
0.33
|
0.06
|
0.09
|
|||||
|
Book Value Growth (%)
|
183.37
|
--
|
--
|
--
|
--
|
--
|
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
|
40.86
|
-4.10
|
-3.31
|
-2.74
|
-1.54
|
-2.92
|
|||||
|
Price / Book Value
|
6.97
|
-5.40
|
5.58
|
0.84
|
0.73
|
1.04
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.04
|
-4.20
|
-27.99
|
-1.63
|
-1.14
|
-1.72
|
|||||
|
Close Price ($)
|
5.71
|
11.63
|
8.94
|
3.51
|
2.96
|
5.99
|
|||||
|
High Price ($)
|
13.47
|
17.31
|
9.23
|
4.49
|
8.80
|
9.83
|
|||||
|
Low Price ($)
|
5.06
|
7.25
|
2.67
|
1.80
|
2.15
|
5.82
|
|||||
|
Market Cap ($ Cr)
|
105.41
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.11
|
0.14
|
0.05
|
0.07
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.05
|
-0.03
|
0.03
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.39
|
1.15
|
2.80
|
3.99
|
2.95
|
5.14
|
|||||
|
Quick Ratio
|
1.13
|
0.62
|
2.04
|
2.64
|
1.92
|
4.40
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-75.72
|
-16.49
|
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 (%)
|
11.07
|
10.91
|
12.11
|
10.26
|
17.65
|
14.48
|
|||||
|
Asset Turnover
|
0.64
|
0.85
|
0.79
|
0.67
|
0.58
|
0.47
|
|||||
|
Receivable days
|
--
|
40.18
|
36.88
|
45.76
|
57.99
|
39.45
|
|||||
|
Inventory Days
|
--
|
192.16
|
179.15
|
237.89
|
216.12
|
219.26
|
|||||
|
Payable days
|
--
|
145.67
|
66.08
|
81.78
|
96.23
|
56.84
|
|||||
|
Cash Conversion Cycle
|
--
|
86.67
|
149.96
|
201.87
|
177.89
|
201.87
|