Market cap
$759 Mln
Revenue (TTM)
$101 Mln
P/E Ratio
51.7
P/B Ratio
12.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
100.64
|
82.03
|
58.38
|
47.27
|
38.03
|
29.46
|
|||||
|
Cost of Revenue
|
44.10
|
41.63
|
26.19
|
23.14
|
17.08
|
14.75
|
|||||
|
Gross Profit
|
56.54
|
40.40
|
32.20
|
24.14
|
20.95
|
14.71
|
|||||
|
Operating Expenses
|
39.43
|
33.15
|
31.18
|
24.30
|
20.61
|
17.45
|
|||||
|
Operating Profit (EBIT)
|
17.12
|
7.24
|
1.02
|
-0.17
|
0.34
|
-2.74
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.79
|
--
|
|||||
|
Profit before Tax
|
20.11
|
10.03
|
4.14
|
2.36
|
1.14
|
-2.71
|
|||||
|
Provision for Tax
|
4.34
|
2.48
|
0.32
|
-4.09
|
0.11
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
15.77
|
7.55
|
3.82
|
6.46
|
1.03
|
-2.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
1.03
|
-2.72
|
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
|
60.16
|
48.49
|
30.44
|
24.49
|
16.29
|
12.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8.38
|
11.41
|
2.48
|
2.93
|
3.31
|
3.67
|
|||||
|
Current Liabilities
|
248.45
|
216.35
|
146.11
|
119.18
|
88.64
|
67.39
|
|||||
|
Total Liabilities
|
565.44
|
276.25
|
179.03
|
146.60
|
108.24
|
84.05
|
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
|
33.96
|
36.20
|
20.19
|
17.42
|
10.53
|
9.72
|
|||||
|
Current Assets
|
283.03
|
240.06
|
158.84
|
129.18
|
97.72
|
74.33
|
|||||
|
Total Assets
|
565.44
|
276.25
|
179.03
|
146.60
|
108.24
|
84.05
|
|||||
|
Total Debt*
|
5.71
|
14.03
|
2.93
|
3.31
|
3.67
|
4.01
|
|||||
|
Net Current Assets
|
34.58
|
23.71
|
12.73
|
10.00
|
9.08
|
6.94
|
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
|
--
|
52.45
|
22.95
|
27.62
|
25.32
|
15.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-10.09
|
-9.49
|
-7.05
|
-4.09
|
-2.68
|
|||||
|
Cash from Financing Activities
|
--
|
0.28
|
-0.47
|
-1.12
|
-0.67
|
0.19
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
21.23
|
--
|
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 ($)
|
0.26
|
0.12
|
0.07
|
0.12
|
0.02
|
-0.05
|
|||||
|
Cash EPS ($)
|
--
|
0.26
|
0.18
|
0.19
|
0.07
|
0.00
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.79
|
0.55
|
0.46
|
0.30
|
0.25
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.85
|
0.41
|
0.51
|
0.47
|
0.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.83
|
0.24
|
0.38
|
0.39
|
0.24
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
15.75
|
12.48
|
27.04
|
5.56
|
-15.74
|
|||||
|
ROE (%)
|
29.04
|
19.13
|
13.89
|
31.68
|
7.02
|
-20.75
|
|||||
|
ROA (%)
|
3.49
|
3.32
|
2.34
|
5.07
|
1.07
|
-3.58
|
|||||
|
EBIT Margin (%)
|
19.99
|
12.23
|
7.09
|
5.00
|
-0.30
|
-12.27
|
|||||
|
Net Margin (%)
|
15.67
|
9.21
|
6.54
|
13.66
|
2.65
|
-9.24
|
|||||
|
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 (%)
|
46.84
|
0.40
|
0.24
|
0.24
|
0.29
|
0.22
|
|||||
|
EBIT Growth (%)
|
150.78
|
142.45
|
75.06
|
2,148.01
|
96.81
|
54.30
|
|||||
|
Net Profit Growth (%)
|
132.52
|
97.90
|
-40.92
|
528.42
|
137.77
|
70.23
|
|||||
|
EPS Growth (%)
|
111.26
|
0.78
|
-0.43
|
5.28
|
1.37
|
0.72
|
|||||
|
Book Value Growth (%)
|
33.09
|
--
|
--
|
--
|
--
|
--
|
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
|
51.73
|
42.03
|
43.95
|
23.31
|
134.99
|
-30.78
|
|||||
|
Price / Book Value
|
12.16
|
6.54
|
5.51
|
6.15
|
8.51
|
6.45
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.80
|
16.91
|
15.78
|
21.42
|
47.49
|
-71.91
|
|||||
|
Close Price ($)
|
8.19
|
5.15
|
3.02
|
2.80
|
2.58
|
1.60
|
|||||
|
High Price ($)
|
8.88
|
8.88
|
5.59
|
3.99
|
3.27
|
5.69
|
|||||
|
Low Price ($)
|
3.08
|
1.80
|
2.40
|
1.67
|
1.15
|
1.37
|
|||||
|
Market Cap ($ Cr)
|
759.42
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.29
|
0.10
|
0.14
|
0.23
|
0.31
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.05
|
0.01
|
0.02
|
0.02
|
0.03
|
|||||
|
Current Ratio
|
1.14
|
1.11
|
1.09
|
1.08
|
1.10
|
1.10
|
|||||
|
Quick Ratio
|
1.14
|
--
|
--
|
--
|
0.20
|
0.19
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-0.15
|
-127.78
|
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 (%)
|
102.85
|
89.14
|
58.66
|
34.32
|
12.31
|
11.52
|
|||||
|
Asset Turnover
|
0.22
|
0.36
|
0.36
|
0.37
|
0.40
|
0.39
|
|||||
|
Receivable days
|
--
|
239.03
|
157.86
|
80.75
|
38.77
|
24.21
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
1,265.84
|
1,512.76
|
1,354.05
|
|||||
|
Payable days
|
--
|
460.06
|
424.34
|
273.14
|
148.14
|
98.14
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
1,073.45
|
1,403.39
|
1,280.13
|