Market cap
$89 Mln
Revenue (TTM)
$176 Mln
P/E Ratio
43.8
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
176.49
|
191.37
|
198.94
|
201.10
|
242.24
|
222.01
|
|||||
|
Cost of Revenue
|
127.77
|
138.32
|
143.35
|
150.06
|
179.06
|
162.57
|
|||||
|
Gross Profit
|
48.72
|
53.06
|
55.60
|
51.04
|
63.18
|
59.44
|
|||||
|
Operating Expenses
|
47.17
|
53.06
|
51.81
|
60.31
|
50.98
|
41.83
|
|||||
|
Operating Profit (EBIT)
|
1.55
|
0.00
|
3.79
|
-9.28
|
12.20
|
17.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.65
|
-0.05
|
|||||
|
Profit before Tax
|
3.27
|
1.06
|
4.42
|
-9.03
|
12.49
|
16.89
|
|||||
|
Provision for Tax
|
1.19
|
0.45
|
1.02
|
-1.89
|
3.78
|
4.67
|
|||||
|
Profit after Tax (Net Income)
|
2.08
|
0.61
|
3.40
|
-7.14
|
8.71
|
12.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
1.91
|
0.61
|
3.40
|
-7.14
|
8.71
|
12.22
|
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
|
91.81
|
89.31
|
87.43
|
81.44
|
86.00
|
74.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.85
|
1.47
|
3.47
|
3.91
|
3.32
|
12.80
|
|||||
|
Current Liabilities
|
16.89
|
21.06
|
20.58
|
19.87
|
19.56
|
26.84
|
|||||
|
Total Liabilities
|
126.45
|
111.84
|
111.48
|
105.23
|
108.88
|
114.07
|
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
|
40.28
|
43.26
|
45.28
|
48.76
|
55.71
|
60.16
|
|||||
|
Current Assets
|
69.27
|
68.58
|
66.21
|
56.46
|
53.17
|
53.91
|
|||||
|
Total Assets
|
126.45
|
111.84
|
111.48
|
105.23
|
108.88
|
114.07
|
|||||
|
Total Debt*
|
2.13
|
3.56
|
3.75
|
5.08
|
4.90
|
18.29
|
|||||
|
Net Current Assets
|
52.38
|
47.51
|
45.63
|
36.59
|
33.62
|
27.06
|
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
|
--
|
11.14
|
7.19
|
15.98
|
12.62
|
5.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.49
|
-0.94
|
-0.22
|
-0.82
|
-2.08
|
|||||
|
Cash from Financing Activities
|
--
|
-1.13
|
0.65
|
-1.58
|
-10.41
|
-4.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1.38
|
-1.06
|
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 ($)
|
0.18
|
0.05
|
0.28
|
-0.62
|
0.72
|
1.02
|
|||||
|
Cash EPS ($)
|
--
|
0.33
|
0.57
|
-0.28
|
1.07
|
1.35
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.55
|
7.17
|
7.02
|
7.13
|
6.18
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.94
|
0.59
|
1.38
|
1.05
|
0.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.91
|
0.51
|
1.35
|
0.98
|
0.28
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
0.66
|
3.83
|
-8.05
|
9.49
|
14.13
|
|||||
|
ROE (%)
|
2.29
|
0.69
|
4.03
|
-8.53
|
10.86
|
18.25
|
|||||
|
ROA (%)
|
1.62
|
0.55
|
3.14
|
-6.67
|
7.82
|
11.31
|
|||||
|
EBIT Margin (%)
|
1.85
|
0.55
|
2.96
|
-4.61
|
5.61
|
6.70
|
|||||
|
Net Margin (%)
|
1.18
|
0.32
|
1.71
|
-3.55
|
3.59
|
5.51
|
|||||
|
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 (%)
|
-11.76
|
-0.04
|
-0.01
|
-0.17
|
0.09
|
0.14
|
|||||
|
EBIT Growth (%)
|
2.64
|
-81.97
|
163.51
|
-168.20
|
-8.54
|
5.80
|
|||||
|
Net Profit Growth (%)
|
139.29
|
-82.10
|
147.66
|
-181.93
|
-28.71
|
23.93
|
|||||
|
EPS Growth (%)
|
154.04
|
-0.82
|
1.45
|
-1.85
|
-0.29
|
0.24
|
|||||
|
Book Value Growth (%)
|
4.15
|
--
|
--
|
--
|
--
|
--
|
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
|
43.82
|
135.51
|
53.39
|
-13.70
|
15.24
|
16.82
|
|||||
|
Price / Book Value
|
0.96
|
0.92
|
2.08
|
1.20
|
1.54
|
2.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.39
|
11.30
|
16.79
|
-15.16
|
7.34
|
11.52
|
|||||
|
Close Price ($)
|
--
|
6.98
|
14.90
|
8.43
|
11.01
|
17.07
|
|||||
|
High Price ($)
|
--
|
15.74
|
16.00
|
14.16
|
21.83
|
20.60
|
|||||
|
Low Price ($)
|
--
|
6.20
|
7.15
|
7.50
|
10.77
|
14.00
|
|||||
|
Market Cap ($ Cr)
|
89.49
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.04
|
0.06
|
0.06
|
0.25
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.02
|
0.03
|
0.08
|
|||||
|
Current Ratio
|
4.10
|
3.26
|
3.22
|
2.84
|
2.72
|
2.01
|
|||||
|
Quick Ratio
|
4.10
|
--
|
--
|
--
|
2.72
|
--
|
|||||
|
Interest Coverage
|
29.43
|
--
|
9.72
|
-29.08
|
37.99
|
22.03
|
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 (%)
|
15.72
|
13.79
|
15.81
|
14.83
|
17.47
|
19.55
|
|||||
|
Asset Turnover
|
1.38
|
1.71
|
1.84
|
1.88
|
2.17
|
2.05
|
|||||
|
Receivable days
|
--
|
55.20
|
56.23
|
65.51
|
64.62
|
62.13
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
10.74
|
11.90
|
11.12
|
9.62
|
8.47
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
54.39
|
55.00
|
53.65
|