Market cap
$53 Mln
Revenue (TTM)
$18 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
17.51
|
27.48
|
41.81
|
24.41
|
44.53
|
27.04
|
|||||
|
Cost of Revenue
|
11.14
|
15.62
|
17.38
|
10.35
|
14.90
|
10.05
|
|||||
|
Gross Profit
|
6.37
|
11.87
|
24.43
|
14.06
|
29.63
|
16.99
|
|||||
|
Operating Expenses
|
19.63
|
22.17
|
16.34
|
14.44
|
14.80
|
12.87
|
|||||
|
Operating Profit (EBIT)
|
-13.26
|
-10.31
|
8.09
|
-0.38
|
14.83
|
4.12
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
13.16
|
0.00
|
|||||
|
Profit before Tax
|
-12.70
|
-9.62
|
9.02
|
0.65
|
27.99
|
4.12
|
|||||
|
Provision for Tax
|
2.79
|
-1.91
|
2.38
|
0.17
|
3.75
|
-0.61
|
|||||
|
Profit after Tax (Net Income)
|
-15.49
|
-7.72
|
6.65
|
0.49
|
24.24
|
4.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
24.24
|
4.12
|
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
|
36.86
|
48.10
|
55.83
|
48.84
|
48.07
|
26.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.07
|
0.22
|
0.45
|
0.66
|
0.97
|
0.26
|
|||||
|
Current Liabilities
|
4.33
|
4.72
|
5.89
|
4.21
|
7.70
|
5.96
|
|||||
|
Total Liabilities
|
45.59
|
53.04
|
62.17
|
53.71
|
56.74
|
32.24
|
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
|
3.58
|
7.15
|
5.43
|
4.18
|
3.49
|
1.00
|
|||||
|
Current Assets
|
37.68
|
45.89
|
56.74
|
49.53
|
53.24
|
31.25
|
|||||
|
Total Assets
|
45.59
|
53.04
|
62.17
|
53.71
|
56.74
|
32.24
|
|||||
|
Total Debt*
|
0.34
|
0.68
|
0.60
|
0.78
|
1.02
|
0.23
|
|||||
|
Net Current Assets
|
33.35
|
41.17
|
50.85
|
45.32
|
46.01
|
25.28
|
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
|
--
|
0.53
|
-0.83
|
-2.15
|
-1.41
|
-0.29
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.20
|
-0.28
|
-0.19
|
14.84
|
0.13
|
|||||
|
Cash from Financing Activities
|
--
|
-0.31
|
0.02
|
-0.04
|
-2.43
|
-0.23
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
11.00
|
-0.39
|
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 ($)
|
-0.94
|
-0.47
|
0.40
|
0.03
|
1.46
|
0.25
|
|||||
|
Cash EPS ($)
|
--
|
-0.43
|
0.43
|
0.05
|
1.48
|
0.29
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.95
|
3.40
|
3.00
|
2.90
|
1.57
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.03
|
-0.05
|
-0.13
|
-0.09
|
-0.02
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.02
|
-0.07
|
-0.15
|
-0.09
|
-0.02
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-14.67
|
12.54
|
0.98
|
64.37
|
16.77
|
|||||
|
ROE (%)
|
-36.45
|
-14.85
|
12.70
|
1.00
|
65.45
|
17.34
|
|||||
|
ROA (%)
|
-27.94
|
-13.40
|
11.47
|
0.88
|
54.50
|
13.67
|
|||||
|
EBIT Margin (%)
|
-56.45
|
-35.02
|
21.58
|
2.67
|
62.86
|
15.24
|
|||||
|
Net Margin (%)
|
-88.45
|
-28.09
|
15.90
|
1.99
|
42.02
|
15.23
|
|||||
|
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 (%)
|
-53.39
|
-0.34
|
0.71
|
-0.45
|
0.65
|
1.82
|
|||||
|
EBIT Growth (%)
|
-1,908.74
|
-206.67
|
1,283.74
|
-97.67
|
579.42
|
160.39
|
|||||
|
Net Profit Growth (%)
|
-1,726.06
|
-216.13
|
1,270.52
|
-98.00
|
488.59
|
160.25
|
|||||
|
EPS Growth (%)
|
-1,699.28
|
-2.17
|
12.56
|
-0.98
|
4.89
|
1.60
|
|||||
|
Book Value Growth (%)
|
-29.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.42
|
17.12
|
79.17
|
5.07
|
29.10
|
|||||
|
Price / Book Value
|
1.44
|
1.35
|
2.04
|
0.79
|
2.56
|
4.61
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.79
|
-4.72
|
9.76
|
14.41
|
3.46
|
22.31
|
|||||
|
Close Price ($)
|
3.02
|
3.98
|
6.92
|
2.36
|
7.42
|
7.22
|
|||||
|
High Price ($)
|
5.92
|
9.08
|
9.33
|
9.62
|
15.25
|
8.55
|
|||||
|
Low Price ($)
|
2.66
|
3.03
|
2.36
|
1.79
|
5.58
|
3.08
|
|||||
|
Market Cap ($ Cr)
|
52.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.01
|
0.02
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.00
|
0.00
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
8.71
|
9.72
|
9.64
|
11.76
|
6.92
|
5.24
|
|||||
|
Quick Ratio
|
4.44
|
6.63
|
7.93
|
8.94
|
6.46
|
4.94
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
13,996.00
|
4,120.00
|
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 (%)
|
9.60
|
21.98
|
47.20
|
43.62
|
38.85
|
44.86
|
|||||
|
Asset Turnover
|
0.32
|
0.48
|
0.72
|
0.44
|
1.00
|
0.90
|
|||||
|
Receivable days
|
--
|
171.26
|
132.69
|
209.11
|
120.69
|
107.42
|
|||||
|
Inventory Days
|
--
|
288.41
|
230.78
|
271.19
|
64.45
|
112.37
|
|||||
|
Payable days
|
--
|
95.36
|
79.92
|
146.77
|
117.38
|
125.91
|
|||||
|
Cash Conversion Cycle
|
--
|
364.31
|
283.55
|
333.53
|
67.77
|
93.87
|