Market cap
$19 Mln
Revenue (TTM)
$10 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
9.64
|
10.98
|
10.99
|
13.27
|
12.83
|
15.28
|
|||||
|
Cost of Revenue
|
3.64
|
4.06
|
2.82
|
2.72
|
2.57
|
3.17
|
|||||
|
Gross Profit
|
6.00
|
6.92
|
8.17
|
10.55
|
10.26
|
12.11
|
|||||
|
Operating Expenses
|
10.12
|
9.00
|
11.82
|
9.27
|
9.02
|
13.96
|
|||||
|
Operating Profit (EBIT)
|
-4.12
|
-2.08
|
-3.65
|
1.24
|
0.99
|
5.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-3.34
|
-1.09
|
-3.58
|
1.33
|
1.37
|
-9.08
|
|||||
|
Provision for Tax
|
-0.12
|
-0.02
|
-0.17
|
0.01
|
0.00
|
-0.14
|
|||||
|
Profit after Tax (Net Income)
|
-3.22
|
-1.07
|
-3.41
|
1.32
|
1.37
|
-8.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-3.41
|
1.32
|
1.37
|
-8.38
|
Liabilities ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
17.36
|
20.13
|
1.19
|
25.05
|
9.84
|
8.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.53
|
0.61
|
0.79
|
0.16
|
0.17
|
0.58
|
|||||
|
Current Liabilities
|
3.79
|
3.14
|
3.66
|
3.67
|
3.59
|
3.45
|
|||||
|
Total Liabilities
|
25.47
|
23.89
|
25.43
|
28.88
|
13.59
|
12.22
|
Assets ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
8.52
|
9.12
|
10.03
|
6.85
|
7.70
|
8.49
|
|||||
|
Current Assets
|
13.15
|
14.77
|
15.41
|
22.03
|
5.89
|
3.73
|
|||||
|
Total Assets
|
25.47
|
23.89
|
25.43
|
28.88
|
13.59
|
12.22
|
|||||
|
Total Debt*
|
0.10
|
0.08
|
0.16
|
0.24
|
0.58
|
0.76
|
|||||
|
Net Current Assets
|
9.37
|
11.63
|
11.74
|
18.36
|
2.31
|
0.27
|
Cashflow ($ Mln) |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-1.08
|
-2.96
|
1.27
|
1.44
|
-4.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
-2.94
|
0.86
|
0.23
|
1.34
|
|||||
|
Cash from Financing Activities
|
--
|
-0.01
|
-1.00
|
13.93
|
0.50
|
0.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
2.16
|
--
|
Financials Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.90
|
-25.62
|
7.42
|
14.17
|
-73.50
|
|||||
|
ROE (%)
|
-17.37
|
-10.01
|
-26.01
|
7.59
|
15.22
|
-76.63
|
|||||
|
ROA (%)
|
-12.24
|
-4.33
|
-12.56
|
6.24
|
10.63
|
-48.80
|
|||||
|
EBIT Margin (%)
|
-25.44
|
-18.91
|
-32.61
|
9.68
|
9.68
|
36.19
|
|||||
|
Net Margin (%)
|
-33.41
|
-9.72
|
-31.05
|
9.98
|
10.69
|
-58.51
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-13.06
|
0.00
|
-0.17
|
0.03
|
-0.16
|
-0.42
|
|||||
|
EBIT Growth (%)
|
-7.80
|
42.07
|
-378.96
|
3.38
|
-77.53
|
362.77
|
|||||
|
Net Profit Growth (%)
|
-151.77
|
68.72
|
-357.70
|
-3.44
|
115.33
|
-135.51
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
1.34
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-13.35
|
11.51
|
5.15
|
-12.37
|
-2.61
|
-0.42
|
|||||
|
Close Price ($)
|
3.23
|
2.34
|
1.32
|
2.84
|
1.46
|
1.19
|
|||||
|
High Price ($)
|
5.50
|
4.60
|
4.44
|
15.20
|
6.00
|
4.48
|
|||||
|
Low Price ($)
|
1.53
|
1.28
|
1.31
|
1.48
|
0.60
|
1.00
|
|||||
|
Market Cap ($ Cr)
|
18.75
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.00
|
0.13
|
0.01
|
0.06
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.07
|
0.00
|
0.04
|
0.02
|
|||||
|
Current Ratio
|
3.47
|
4.70
|
4.21
|
6.00
|
1.64
|
1.08
|
|||||
|
Quick Ratio
|
3.47
|
4.70
|
8.26
|
--
|
1.64
|
--
|
|||||
|
Interest Coverage
|
1.00
|
--
|
-59.36
|
13.04
|
3.28
|
0.39
|
Operating Efficiency Ratios |
TTM | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.19
|
1.88
|
1.11
|
1.16
|
0.56
|
0.93
|
|||||
|
Asset Turnover
|
0.37
|
0.45
|
0.40
|
0.63
|
0.99
|
0.83
|
|||||
|
Receivable days
|
--
|
5.48
|
4.58
|
3.09
|
3.04
|
6.73
|
|||||
|
Inventory Days
|
--
|
-668.43
|
-1,922.54
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
81.21
|
151.75
|
139.29
|
124.21
|
221.53
|
|||||
|
Cash Conversion Cycle
|
--
|
-744.17
|
-2,069.71
|
-136.20
|
-121.17
|
-214.80
|