Market cap
$81 Mln
Revenue (TTM)
$98 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
97.96
|
104.13
|
102.03
|
92.72
|
81.00
|
58.16
|
|||||
|
Cost of Revenue
|
48.91
|
47.49
|
43.54
|
39.87
|
34.22
|
25.64
|
|||||
|
Gross Profit
|
49.04
|
56.64
|
58.49
|
52.84
|
46.79
|
32.52
|
|||||
|
Operating Expenses
|
64.41
|
65.17
|
66.34
|
54.08
|
39.04
|
36.59
|
|||||
|
Operating Profit (EBIT)
|
-15.36
|
-8.54
|
-7.86
|
-1.24
|
7.75
|
-4.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.24
|
-0.34
|
|||||
|
Profit before Tax
|
-16.58
|
-9.31
|
-8.40
|
-1.51
|
7.55
|
-4.38
|
|||||
|
Provision for Tax
|
-0.01
|
0.11
|
0.78
|
1.20
|
1.17
|
0.06
|
|||||
|
Profit after Tax (Net Income)
|
-16.57
|
-9.42
|
-9.18
|
-2.72
|
6.39
|
-4.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
6.39
|
-4.43
|
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
|
65.55
|
72.17
|
72.40
|
74.76
|
60.95
|
33.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.00
|
6.18
|
8.34
|
6.37
|
8.30
|
3.99
|
|||||
|
Current Liabilities
|
47.61
|
57.40
|
56.06
|
59.82
|
53.51
|
34.50
|
|||||
|
Total Liabilities
|
165.77
|
135.75
|
136.79
|
140.94
|
122.75
|
72.30
|
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
|
83.14
|
87.16
|
93.27
|
101.93
|
78.09
|
38.03
|
|||||
|
Current Assets
|
35.02
|
48.59
|
43.53
|
39.01
|
44.66
|
34.27
|
|||||
|
Total Assets
|
165.77
|
135.75
|
136.79
|
140.94
|
122.75
|
72.30
|
|||||
|
Total Debt*
|
4.70
|
6.00
|
6.05
|
9.51
|
3.42
|
2.42
|
|||||
|
Net Current Assets
|
-12.59
|
-8.81
|
-12.53
|
-19.51
|
-9.16
|
-0.23
|
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
|
--
|
9.30
|
22.22
|
10.95
|
12.18
|
9.82
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.46
|
-6.43
|
-16.49
|
-15.54
|
-7.88
|
|||||
|
Cash from Financing Activities
|
--
|
-2.35
|
-8.25
|
0.80
|
-1.75
|
-2.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-5.10
|
-0.33
|
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 ($)
|
-1.29
|
-0.74
|
-0.73
|
-0.21
|
0.52
|
-0.38
|
|||||
|
Cash EPS ($)
|
--
|
0.03
|
0.07
|
0.60
|
1.28
|
0.21
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.66
|
5.75
|
5.81
|
4.99
|
2.89
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.73
|
1.76
|
0.85
|
1.00
|
0.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.38
|
1.25
|
0.42
|
0.10
|
0.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-12.03
|
-11.28
|
-3.66
|
12.69
|
-12.40
|
|||||
|
ROE (%)
|
-24.07
|
-13.03
|
-12.48
|
-4.01
|
13.48
|
-13.01
|
|||||
|
ROA (%)
|
-9.38
|
-6.91
|
-6.61
|
-2.06
|
6.55
|
-6.39
|
|||||
|
EBIT Margin (%)
|
-16.85
|
-8.92
|
-7.32
|
-1.58
|
-1.74
|
-7.00
|
|||||
|
Net Margin (%)
|
-16.92
|
-9.05
|
-9.00
|
-2.93
|
7.91
|
-7.66
|
|||||
|
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 (%)
|
-5.72
|
0.02
|
0.10
|
0.14
|
0.39
|
0.27
|
|||||
|
EBIT Growth (%)
|
-79.57
|
-24.37
|
-409.41
|
-4.19
|
65.42
|
-366.47
|
|||||
|
Net Profit Growth (%)
|
-63.71
|
-2.61
|
-237.75
|
-142.57
|
244.10
|
-461.71
|
|||||
|
EPS Growth (%)
|
-61.10
|
-0.01
|
-2.45
|
-1.40
|
2.38
|
-4.55
|
|||||
|
Book Value Growth (%)
|
-13.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-10.87
|
-17.91
|
-120.80
|
64.72
|
-77.86
|
|||||
|
Price / Book Value
|
1.22
|
1.42
|
2.27
|
4.39
|
6.78
|
10.20
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
134.02
|
165.32
|
60.27
|
36.17
|
52.08
|
120.29
|
|||||
|
Close Price ($)
|
9.05
|
8.03
|
13.06
|
25.54
|
33.83
|
29.52
|
|||||
|
High Price ($)
|
14.26
|
19.43
|
25.28
|
39.46
|
39.28
|
53.97
|
|||||
|
Low Price ($)
|
5.78
|
5.78
|
9.33
|
14.39
|
22.63
|
28.94
|
|||||
|
Market Cap ($ Cr)
|
80.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.08
|
0.08
|
0.13
|
0.06
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.07
|
0.07
|
0.11
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
0.74
|
0.85
|
0.78
|
0.65
|
0.83
|
0.99
|
|||||
|
Quick Ratio
|
0.74
|
--
|
--
|
0.65
|
--
|
0.92
|
|||||
|
Interest Coverage
|
-208.91
|
-488.84
|
-48.49
|
-30.54
|
-31.27
|
-107.08
|
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 (%)
|
24.99
|
27.44
|
24.96
|
33.11
|
38.22
|
27.74
|
|||||
|
Asset Turnover
|
0.55
|
0.76
|
0.73
|
0.70
|
0.83
|
0.84
|
|||||
|
Receivable days
|
--
|
94.77
|
100.53
|
121.45
|
106.17
|
91.24
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
25.48
|
31.72
|
|||||
|
Payable days
|
--
|
27.81
|
27.15
|
21.36
|
17.19
|
19.80
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
73.38
|
100.08
|
114.46
|
103.16
|