Market cap
$70 Mln
Revenue (TTM)
$43 Mln
P/E Ratio
8.6
P/B Ratio
1.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42.96
|
59.62
|
47.98
|
103.78
|
48.58
|
3.07
|
|||||
|
Cost of Revenue
|
--
|
--
|
96.76
|
51.44
|
1.55
|
1.12
|
|||||
|
Gross Profit
|
42.96
|
59.62
|
-48.78
|
52.34
|
48.58
|
3.07
|
|||||
|
Operating Expenses
|
36.94
|
59.64
|
24.58
|
30.86
|
90.78
|
91.04
|
|||||
|
Operating Profit (EBIT)
|
6.03
|
-0.02
|
-73.36
|
21.48
|
-42.20
|
-87.97
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
7.64
|
8.83
|
-68.57
|
25.40
|
-46.42
|
-89.76
|
|||||
|
Provision for Tax
|
0.26
|
0.26
|
--
|
2.60
|
1.61
|
1.55
|
|||||
|
Profit after Tax (Net Income)
|
7.38
|
8.57
|
-68.57
|
22.81
|
-46.42
|
-89.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-46.42
|
-89.76
|
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
|
44.20
|
59.02
|
46.12
|
106.89
|
75.93
|
88.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.13
|
1.03
|
15.35
|
38.34
|
27.22
|
64.11
|
|||||
|
Current Liabilities
|
8.43
|
8.87
|
49.07
|
37.15
|
21.65
|
18.67
|
|||||
|
Total Liabilities
|
61.19
|
68.92
|
110.54
|
182.39
|
124.80
|
171.07
|
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
|
1.18
|
1.63
|
3.27
|
51.18
|
15.70
|
13.20
|
|||||
|
Current Assets
|
51.58
|
67.29
|
107.28
|
131.21
|
109.11
|
157.87
|
|||||
|
Total Assets
|
104.35
|
68.92
|
110.54
|
182.39
|
124.80
|
171.07
|
|||||
|
Total Debt*
|
2.04
|
2.90
|
4.30
|
5.54
|
6.65
|
7.34
|
|||||
|
Net Current Assets
|
--
|
58.42
|
58.20
|
94.06
|
91.92
|
139.20
|
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
|
--
|
-12.62
|
-23.44
|
-33.00
|
-7.73
|
-64.35
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
--
|
--
|
33.81
|
7.67
|
|||||
|
Cash from Financing Activities
|
--
|
--
|
--
|
0.22
|
-29.55
|
84.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
0.11
|
0.14
|
-1.27
|
0.43
|
-0.95
|
-2.79
|
|||||
|
Cash EPS ($)
|
--
|
0.14
|
-1.27
|
0.44
|
-0.93
|
-2.77
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.99
|
0.85
|
2.01
|
1.56
|
2.75
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.21
|
-0.43
|
-0.62
|
-0.16
|
-2.00
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.21
|
-0.43
|
-0.62
|
-0.16
|
-2.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
15.26
|
-84.20
|
23.39
|
-52.09
|
-76.23
|
|||||
|
ROE (%)
|
14.30
|
16.31
|
-89.62
|
24.95
|
-56.53
|
-81.47
|
|||||
|
ROA (%)
|
8.14
|
9.55
|
-46.81
|
14.85
|
-31.37
|
-55.32
|
|||||
|
EBIT Margin (%)
|
-17.06
|
--
|
-151.08
|
25.81
|
-90.18
|
-2,860.46
|
|||||
|
Net Margin (%)
|
17.18
|
14.38
|
-142.91
|
21.98
|
-95.55
|
-2,923.65
|
|||||
|
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 (%)
|
-6.98
|
0.24
|
-0.54
|
1.14
|
14.82
|
-0.67
|
|||||
|
EBIT Growth (%)
|
86.70
|
--
|
-370.59
|
161.14
|
50.11
|
-11.00
|
|||||
|
Net Profit Growth (%)
|
113.77
|
112.50
|
-400.65
|
149.13
|
48.29
|
-15.79
|
|||||
|
EPS Growth (%)
|
111.10
|
1.11
|
-3.95
|
1.45
|
0.66
|
0.01
|
|||||
|
Book Value Growth (%)
|
30.14
|
--
|
--
|
--
|
--
|
--
|
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
|
8.64
|
16.14
|
-0.81
|
3.42
|
-1.82
|
-5.73
|
|||||
|
Price / Book Value
|
1.59
|
2.34
|
1.21
|
0.73
|
1.11
|
5.83
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.29
|
11.43
|
-0.10
|
0.27
|
0.42
|
-4.31
|
|||||
|
Close Price ($)
|
2.21
|
2.33
|
1.03
|
1.47
|
1.73
|
16.01
|
|||||
|
High Price ($)
|
3.22
|
3.22
|
1.89
|
2.04
|
16.30
|
22.24
|
|||||
|
Low Price ($)
|
1.80
|
0.51
|
0.92
|
0.99
|
0.68
|
11.75
|
|||||
|
Market Cap ($ Cr)
|
70.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.09
|
0.05
|
0.09
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.03
|
0.04
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
6.12
|
7.59
|
2.19
|
3.53
|
5.04
|
8.46
|
|||||
|
Quick Ratio
|
6.12
|
--
|
--
|
3.53
|
5.25
|
8.48
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-16.82
|
-45.27
|
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 (%)
|
0.06
|
42.58
|
109.38
|
48.85
|
2.23
|
86.03
|
|||||
|
Asset Turnover
|
0.47
|
0.66
|
0.33
|
0.68
|
0.33
|
0.02
|
|||||
|
Receivable days
|
--
|
238.51
|
392.73
|
91.12
|
14.00
|
524.50
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
-15.84
|
-569.48
|
-2,060.05
|
|||||
|
Payable days
|
--
|
--
|
16.39
|
7.08
|
202.81
|
368.85
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
376.34
|
68.19
|
-758.29
|
-1,904.40
|