Market cap
$15 Mln
Revenue (TTM)
$79 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
78.51
|
81.66
|
91.64
|
85.58
|
71.46
|
73.82
|
|||||
|
Cost of Revenue
|
38.27
|
38.87
|
47.27
|
43.61
|
38.93
|
51.99
|
|||||
|
Gross Profit
|
40.25
|
42.80
|
44.36
|
41.97
|
32.53
|
21.83
|
|||||
|
Operating Expenses
|
43.81
|
41.54
|
39.98
|
39.38
|
36.53
|
67.74
|
|||||
|
Operating Profit (EBIT)
|
-3.56
|
1.26
|
4.39
|
2.59
|
-3.99
|
-45.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
1.08
|
7.85
|
4.63
|
2.88
|
-19.69
|
-45.80
|
|||||
|
Provision for Tax
|
1.33
|
1.53
|
0.07
|
0.07
|
0.16
|
0.24
|
|||||
|
Profit after Tax (Net Income)
|
-0.25
|
6.32
|
4.56
|
2.81
|
-19.85
|
-46.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-19.85
|
-46.04
|
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
|
23.01
|
28.81
|
21.62
|
16.05
|
9.29
|
20.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.21
|
2.25
|
1.18
|
1.43
|
0.20
|
0.26
|
|||||
|
Current Liabilities
|
34.18
|
36.77
|
42.18
|
39.12
|
36.44
|
46.77
|
|||||
|
Total Liabilities
|
94.59
|
67.83
|
64.98
|
56.61
|
45.93
|
67.13
|
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
|
6.57
|
6.57
|
9.42
|
7.59
|
4.59
|
18.04
|
|||||
|
Current Assets
|
53.84
|
61.26
|
55.56
|
49.02
|
41.35
|
49.09
|
|||||
|
Total Assets
|
114.24
|
67.83
|
64.98
|
56.61
|
45.93
|
67.13
|
|||||
|
Total Debt*
|
13.79
|
8.93
|
9.90
|
7.67
|
3.06
|
3.18
|
|||||
|
Net Current Assets
|
--
|
24.50
|
13.38
|
9.89
|
4.91
|
2.31
|
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
|
--
|
3.26
|
9.19
|
6.51
|
4.40
|
-21.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.03
|
-3.76
|
-0.24
|
-0.16
|
-0.94
|
|||||
|
Cash from Financing Activities
|
--
|
0.08
|
1.73
|
2.51
|
3.54
|
0.74
|
|||||
|
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 ($)
|
-1.56
|
1.66
|
0.12
|
0.08
|
-0.54
|
-1.60
|
|||||
|
Cash EPS ($)
|
--
|
2.40
|
0.18
|
0.10
|
-0.51
|
-1.53
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.57
|
0.57
|
0.43
|
0.25
|
0.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.86
|
0.24
|
0.17
|
0.12
|
-0.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.61
|
0.14
|
0.12
|
0.11
|
-0.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
18.24
|
16.50
|
15.59
|
-111.47
|
-110.45
|
|||||
|
ROE (%)
|
-0.98
|
25.05
|
24.20
|
22.18
|
-135.13
|
-120.39
|
|||||
|
ROA (%)
|
-0.23
|
9.51
|
7.50
|
5.48
|
-35.12
|
-56.02
|
|||||
|
EBIT Margin (%)
|
9.72
|
9.85
|
5.03
|
3.10
|
-27.04
|
-62.17
|
|||||
|
Net Margin (%)
|
-0.32
|
7.74
|
4.97
|
3.28
|
-27.78
|
-62.37
|
|||||
|
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 (%)
|
-12.06
|
-0.11
|
0.07
|
0.20
|
-0.03
|
-0.18
|
|||||
|
EBIT Growth (%)
|
249.93
|
74.40
|
73.58
|
113.75
|
57.90
|
27.09
|
|||||
|
Net Profit Growth (%)
|
-112.97
|
38.61
|
62.15
|
114.16
|
56.88
|
27.40
|
|||||
|
EPS Growth (%)
|
-3,110.49
|
12.77
|
0.61
|
1.14
|
0.66
|
0.29
|
|||||
|
Book Value Growth (%)
|
1.19
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.99
|
17.41
|
23.31
|
-6.20
|
-4.11
|
|||||
|
Price / Book Value
|
0.63
|
0.22
|
3.67
|
4.08
|
13.26
|
9.41
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.02
|
-2.85
|
7.28
|
11.17
|
-5.42
|
-3.93
|
|||||
|
Close Price ($)
|
0.94
|
1.64
|
2.10
|
1.75
|
3.34
|
6.59
|
|||||
|
High Price ($)
|
4.19
|
4.19
|
3.30
|
6.60
|
6.97
|
14.20
|
|||||
|
Low Price ($)
|
0.88
|
0.80
|
0.97
|
1.17
|
0.46
|
1.93
|
|||||
|
Market Cap ($ Cr)
|
14.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.31
|
0.46
|
0.48
|
0.33
|
0.16
|
|||||
|
Short term debt to equity ratio
|
0.46
|
0.23
|
0.41
|
0.40
|
0.33
|
0.16
|
|||||
|
Current Ratio
|
1.58
|
1.67
|
1.32
|
1.25
|
1.13
|
1.05
|
|||||
|
Quick Ratio
|
1.46
|
1.55
|
1.29
|
1.20
|
1.04
|
0.92
|
|||||
|
Interest Coverage
|
5.96
|
40.93
|
23.53
|
19.98
|
-43.82
|
-244.13
|
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 (%)
|
7.90
|
7.51
|
12.22
|
12.26
|
10.32
|
23.77
|
|||||
|
Asset Turnover
|
0.71
|
1.23
|
1.51
|
1.67
|
1.26
|
0.90
|
|||||
|
Receivable days
|
--
|
38.75
|
43.23
|
38.13
|
63.69
|
65.70
|
|||||
|
Inventory Days
|
--
|
26.73
|
13.50
|
24.32
|
45.77
|
42.08
|
|||||
|
Payable days
|
--
|
68.78
|
49.29
|
50.86
|
92.98
|
76.18
|
|||||
|
Cash Conversion Cycle
|
--
|
-3.29
|
7.44
|
11.59
|
16.49
|
31.60
|