Market cap
$96 Mln
Revenue (TTM)
$42 Mln
P/E Ratio
--
P/B Ratio
28.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
41.99
|
40.31
|
35.20
|
31.32
|
29.91
|
24.50
|
|||||
|
Cost of Revenue
|
9.09
|
8.76
|
7.26
|
6.97
|
7.22
|
6.12
|
|||||
|
Gross Profit
|
32.90
|
31.56
|
27.94
|
24.34
|
22.69
|
18.38
|
|||||
|
Operating Expenses
|
36.55
|
34.74
|
31.33
|
30.31
|
33.12
|
33.90
|
|||||
|
Operating Profit (EBIT)
|
-3.65
|
-3.18
|
-3.39
|
-5.97
|
-10.43
|
-15.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.59
|
-3.08
|
-4.25
|
-5.87
|
-10.43
|
-14.21
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
2.46
|
0.00
|
-1.58
|
|||||
|
Profit after Tax (Net Income)
|
-4.59
|
-3.08
|
-4.25
|
-5.87
|
-10.43
|
-12.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-10.43
|
-14.28
|
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
|
3.22
|
4.80
|
9.44
|
6.71
|
10.59
|
17.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.33
|
13.01
|
8.76
|
7.26
|
2.78
|
0.50
|
|||||
|
Current Liabilities
|
15.33
|
14.42
|
11.57
|
11.53
|
11.06
|
11.22
|
|||||
|
Total Liabilities
|
50.21
|
32.23
|
29.77
|
25.50
|
24.43
|
29.31
|
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
|
18.58
|
19.61
|
17.65
|
10.72
|
11.46
|
4.48
|
|||||
|
Current Assets
|
16.31
|
12.62
|
12.12
|
14.78
|
12.97
|
24.83
|
|||||
|
Total Assets
|
50.21
|
32.23
|
29.77
|
25.50
|
24.43
|
29.31
|
|||||
|
Total Debt*
|
1.17
|
13.20
|
7.24
|
7.46
|
2.46
|
0.97
|
|||||
|
Net Current Assets
|
0.97
|
-1.79
|
0.55
|
3.25
|
1.90
|
13.62
|
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
|
--
|
4.75
|
2.73
|
0.32
|
-5.00
|
-4.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.20
|
-7.21
|
-2.16
|
-5.73
|
-1.62
|
|||||
|
Cash from Financing Activities
|
--
|
-0.92
|
0.90
|
4.17
|
-1.33
|
16.48
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-12.06
|
--
|
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 ($)
|
-0.37
|
-0.25
|
-0.35
|
-0.50
|
-0.90
|
-1.13
|
|||||
|
Cash EPS ($)
|
-0.37
|
0.05
|
-0.12
|
-0.28
|
-0.67
|
-0.99
|
|||||
|
Adjusted Book Value ($)
|
0.26
|
0.39
|
0.77
|
0.57
|
0.92
|
1.57
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.38
|
0.22
|
0.03
|
-0.43
|
-0.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.38
|
0.06
|
-0.16
|
-0.54
|
-0.59
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.75
|
-27.58
|
-43.15
|
-66.01
|
-89.55
|
|||||
|
ROE (%)
|
-114.24
|
-43.22
|
-52.70
|
-67.90
|
-74.03
|
-100.15
|
|||||
|
ROA (%)
|
-9.40
|
-9.93
|
-15.40
|
-23.52
|
-38.83
|
-53.12
|
|||||
|
EBIT Margin (%)
|
-8.85
|
-5.28
|
-9.63
|
-18.75
|
-34.86
|
-63.31
|
|||||
|
Net Margin (%)
|
-10.92
|
-7.63
|
-12.08
|
-18.75
|
-34.88
|
-51.56
|
|||||
|
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 (%)
|
9.81
|
0.15
|
0.12
|
0.05
|
0.22
|
0.20
|
|||||
|
EBIT Growth (%)
|
-13.96
|
37.17
|
42.27
|
43.70
|
32.77
|
-117.48
|
|||||
|
Net Profit Growth (%)
|
-10.19
|
27.67
|
27.55
|
43.72
|
17.42
|
-106.10
|
|||||
|
EPS Growth (%)
|
-7.86
|
0.29
|
0.30
|
0.45
|
0.20
|
-0.85
|
|||||
|
Book Value Growth (%)
|
-56.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-40.31
|
-43.53
|
-10.83
|
-4.23
|
-6.21
|
|||||
|
Price / Book Value
|
28.20
|
25.82
|
19.63
|
9.49
|
4.17
|
4.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
512.45
|
91.82
|
-294.15
|
-19.05
|
-5.12
|
-4.35
|
|||||
|
Close Price ($)
|
5.81
|
9.99
|
15.21
|
5.42
|
3.83
|
7.02
|
|||||
|
High Price ($)
|
16.39
|
20.57
|
34.85
|
7.89
|
7.90
|
44.37
|
|||||
|
Low Price ($)
|
5.31
|
8.91
|
4.52
|
3.45
|
3.10
|
6.43
|
|||||
|
Market Cap ($ Cr)
|
95.66
|
--
|
--
|
--
|
--
|
--
|
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
|
4.83
|
2.75
|
0.77
|
1.11
|
0.23
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.28
|
0.15
|
0.02
|
0.05
|
0.05
|
0.03
|
|||||
|
Current Ratio
|
1.06
|
0.88
|
1.05
|
1.28
|
1.17
|
2.21
|
|||||
|
Quick Ratio
|
1.06
|
--
|
--
|
1.28
|
1.17
|
2.20
|
|||||
|
Interest Coverage
|
-3.72
|
-2.25
|
-3.92
|
-63.14
|
-2,607.25
|
-1,292.75
|
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 (%)
|
16.00
|
16.27
|
16.85
|
15.42
|
18.11
|
21.67
|
|||||
|
Asset Turnover
|
0.86
|
1.30
|
1.27
|
1.25
|
1.11
|
1.03
|
|||||
|
Receivable days
|
--
|
56.58
|
55.82
|
59.75
|
65.50
|
77.57
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
1.28
|
3.85
|
7.61
|
|||||
|
Payable days
|
--
|
181.92
|
156.17
|
125.46
|
151.64
|
171.02
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-100.34
|
-64.43
|
-82.29
|
-85.85
|