Market cap
$198 Mln
Revenue (TTM)
$125 Mln
P/E Ratio
152.7
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
124.53
|
127.83
|
141.93
|
151.88
|
149.68
|
119.90
|
|||||
|
Cost of Revenue
|
16.43
|
19.61
|
20.23
|
19.79
|
17.61
|
15.09
|
|||||
|
Gross Profit
|
108.10
|
108.21
|
121.69
|
132.09
|
132.07
|
104.82
|
|||||
|
Operating Expenses
|
106.67
|
119.59
|
115.37
|
125.80
|
126.51
|
106.57
|
|||||
|
Operating Profit (EBIT)
|
1.43
|
-11.37
|
6.33
|
6.29
|
5.56
|
-1.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.32
|
1.39
|
|||||
|
Profit before Tax
|
2.31
|
-14.69
|
2.95
|
3.62
|
3.60
|
-1.03
|
|||||
|
Provision for Tax
|
1.50
|
-1.18
|
2.70
|
0.13
|
-0.58
|
-0.63
|
|||||
|
Profit after Tax (Net Income)
|
1.21
|
-13.51
|
0.25
|
3.49
|
4.18
|
-29.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.92
|
-13.51
|
0.25
|
3.49
|
4.18
|
-29.74
|
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
|
94.08
|
94.51
|
114.33
|
107.54
|
106.24
|
116.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
41.53
|
38.66
|
44.33
|
48.78
|
46.39
|
41.75
|
|||||
|
Current Liabilities
|
53.06
|
55.08
|
62.71
|
68.88
|
74.08
|
63.46
|
|||||
|
Total Liabilities
|
241.74
|
188.24
|
221.37
|
225.20
|
226.70
|
221.58
|
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
|
165.28
|
163.76
|
191.72
|
194.31
|
198.91
|
197.12
|
|||||
|
Current Assets
|
23.40
|
24.48
|
29.65
|
30.89
|
27.79
|
24.46
|
|||||
|
Total Assets
|
241.74
|
188.24
|
221.37
|
225.20
|
226.70
|
221.58
|
|||||
|
Total Debt*
|
40.74
|
46.57
|
42.62
|
46.55
|
38.53
|
32.10
|
|||||
|
Net Current Assets
|
-29.67
|
-30.60
|
-33.06
|
-37.99
|
-46.28
|
-39.01
|
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
|
--
|
21.10
|
21.05
|
21.35
|
36.04
|
28.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.71
|
-13.93
|
-15.31
|
-17.66
|
-19.30
|
|||||
|
Cash from Financing Activities
|
--
|
-13.19
|
-7.62
|
-4.83
|
-16.91
|
-15.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1.47
|
-6.11
|
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 ($)
|
0.03
|
-0.30
|
0.01
|
0.08
|
0.09
|
-0.61
|
|||||
|
Cash EPS ($)
|
0.03
|
0.02
|
0.40
|
0.47
|
0.47
|
-0.26
|
|||||
|
Adjusted Book Value ($)
|
2.75
|
2.12
|
2.54
|
2.41
|
2.30
|
2.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.47
|
0.47
|
0.48
|
0.78
|
0.59
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.31
|
0.16
|
0.02
|
0.39
|
0.29
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.07
|
0.16
|
2.34
|
2.85
|
-19.37
|
|||||
|
ROE (%)
|
1.28
|
-12.94
|
0.23
|
3.27
|
3.75
|
-24.39
|
|||||
|
ROA (%)
|
0.48
|
-6.60
|
0.11
|
1.55
|
1.86
|
-12.86
|
|||||
|
EBIT Margin (%)
|
4.14
|
-9.57
|
4.33
|
4.14
|
3.46
|
-0.30
|
|||||
|
Net Margin (%)
|
0.97
|
-10.57
|
0.18
|
2.30
|
2.78
|
-24.52
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-7.34
|
-0.10
|
-0.07
|
0.01
|
0.25
|
0.08
|
|||||
|
EBIT Growth (%)
|
165.79
|
-298.85
|
-2.19
|
21.46
|
1,522.25
|
98.94
|
|||||
|
Net Profit Growth (%)
|
112.92
|
-5,439.92
|
-92.75
|
-16.40
|
114.04
|
0.91
|
|||||
|
EPS Growth (%)
|
115.97
|
-54.95
|
-0.93
|
-0.14
|
1.15
|
0.00
|
|||||
|
Book Value Growth (%)
|
-1.10
|
--
|
--
|
--
|
--
|
--
|
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
|
152.67
|
-5.12
|
315.45
|
33.10
|
58.46
|
-10.22
|
|||||
|
Price / Book Value
|
2.06
|
0.73
|
0.70
|
1.07
|
2.30
|
2.61
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
13.02
|
48.05
|
4.92
|
25.11
|
12.34
|
19.97
|
|||||
|
Close Price ($)
|
3.71
|
1.55
|
1.77
|
2.59
|
5.29
|
6.24
|
|||||
|
High Price ($)
|
4.10
|
3.34
|
2.98
|
6.31
|
7.57
|
6.37
|
|||||
|
Low Price ($)
|
1.44
|
1.21
|
1.45
|
1.97
|
4.17
|
2.21
|
|||||
|
Market Cap ($ Cr)
|
197.85
|
--
|
--
|
--
|
--
|
--
|
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
|
0.34
|
0.49
|
0.37
|
0.43
|
0.36
|
0.28
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.01
|
0.02
|
0.00
|
0.02
|
|||||
|
Current Ratio
|
0.44
|
0.44
|
0.47
|
0.45
|
0.38
|
0.39
|
|||||
|
Quick Ratio
|
0.44
|
--
|
--
|
0.45
|
--
|
0.39
|
|||||
|
Interest Coverage
|
1.95
|
-4.97
|
1.92
|
1.81
|
3.28
|
-0.55
|
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 (%)
|
13.47
|
14.17
|
15.75
|
14.78
|
13.69
|
15.63
|
|||||
|
Asset Turnover
|
0.49
|
0.62
|
0.64
|
0.67
|
0.67
|
0.52
|
|||||
|
Receivable days
|
--
|
57.82
|
57.65
|
51.63
|
47.87
|
53.93
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
277.40
|
302.95
|
380.50
|
411.54
|
377.25
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-245.30
|
-328.86
|
-363.67
|
-323.32
|