Market cap
$65 Mln
Revenue (TTM)
$153 Mln
P/E Ratio
46
P/B Ratio
7.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
153.37
|
142.44
|
138.25
|
132.12
|
95.93
|
62.79
|
|||||
|
Cost of Revenue
|
74.43
|
67.81
|
66.24
|
65.61
|
46.94
|
27.98
|
|||||
|
Gross Profit
|
78.94
|
74.63
|
72.01
|
66.52
|
48.99
|
34.81
|
|||||
|
Operating Expenses
|
76.60
|
72.17
|
71.28
|
69.52
|
50.91
|
29.33
|
|||||
|
Operating Profit (EBIT)
|
2.35
|
2.46
|
0.73
|
-3.00
|
-1.92
|
5.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.02
|
|||||
|
Profit before Tax
|
2.27
|
2.40
|
0.96
|
-3.16
|
-1.94
|
5.49
|
|||||
|
Provision for Tax
|
0.52
|
0.69
|
0.30
|
-0.73
|
-0.46
|
0.71
|
|||||
|
Profit after Tax (Net Income)
|
1.75
|
1.70
|
0.66
|
-2.43
|
-1.48
|
4.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
4.78
|
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
|
8.89
|
6.99
|
5.16
|
4.45
|
6.83
|
2.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.04
|
0.10
|
--
|
4.17
|
4.39
|
0.00
|
|||||
|
Current Liabilities
|
17.26
|
16.73
|
14.81
|
10.92
|
14.50
|
16.16
|
|||||
|
Total Liabilities
|
43.44
|
23.82
|
19.97
|
19.55
|
25.73
|
18.82
|
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
|
0.49
|
0.88
|
1.23
|
1.54
|
1.27
|
0.09
|
|||||
|
Current Assets
|
25.69
|
22.95
|
18.74
|
18.01
|
24.46
|
18.73
|
|||||
|
Total Assets
|
51.87
|
23.82
|
19.97
|
19.55
|
25.73
|
18.82
|
|||||
|
Total Debt*
|
0.13
|
0.81
|
0.73
|
4.91
|
5.43
|
5.21
|
|||||
|
Net Current Assets
|
--
|
6.22
|
3.93
|
7.09
|
9.95
|
2.56
|
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
|
--
|
2.58
|
0.31
|
-2.06
|
-11.60
|
7.76
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.08
|
-0.04
|
-0.01
|
-0.34
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
-0.84
|
-0.67
|
-0.12
|
5.92
|
-2.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
5.62
|
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 ($)
|
0.05
|
0.05
|
0.02
|
-0.07
|
-0.04
|
0.14
|
|||||
|
Cash EPS ($)
|
--
|
0.05
|
0.02
|
-0.06
|
-0.04
|
0.14
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.20
|
0.15
|
0.13
|
0.19
|
0.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.07
|
0.01
|
-0.06
|
-0.33
|
0.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.07
|
0.01
|
-0.06
|
-0.34
|
0.22
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
24.90
|
8.62
|
-22.47
|
-14.68
|
78.88
|
|||||
|
ROE (%)
|
22.02
|
28.06
|
13.68
|
-43.06
|
-31.15
|
140.09
|
|||||
|
ROA (%)
|
3.86
|
7.79
|
3.33
|
-10.73
|
-6.63
|
33.38
|
|||||
|
EBIT Margin (%)
|
1.59
|
1.81
|
0.87
|
-2.20
|
-1.87
|
8.84
|
|||||
|
Net Margin (%)
|
1.14
|
1.20
|
0.48
|
-1.84
|
-1.54
|
7.62
|
|||||
|
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 (%)
|
10.79
|
0.03
|
0.05
|
0.38
|
0.53
|
0.62
|
|||||
|
EBIT Growth (%)
|
93.67
|
113.53
|
141.53
|
-62.18
|
-132.35
|
-28.02
|
|||||
|
Net Profit Growth (%)
|
125.90
|
159.31
|
127.06
|
-64.43
|
-130.89
|
25.05
|
|||||
|
EPS Growth (%)
|
125.78
|
1.59
|
1.27
|
-0.64
|
-1.31
|
0.25
|
|||||
|
Book Value Growth (%)
|
23.94
|
--
|
--
|
--
|
--
|
--
|
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
|
46.00
|
37.14
|
120.27
|
-19.98
|
-61.91
|
--
|
|||||
|
Price / Book Value
|
7.41
|
9.05
|
15.32
|
10.90
|
13.39
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.85
|
21.73
|
58.48
|
-18.38
|
-53.81
|
--
|
|||||
|
Close Price ($)
|
1.84
|
1.80
|
2.25
|
1.38
|
2.61
|
--
|
|||||
|
High Price ($)
|
6.84
|
6.84
|
6.90
|
4.89
|
10.33
|
--
|
|||||
|
Low Price ($)
|
1.26
|
1.10
|
0.83
|
1.30
|
1.88
|
--
|
|||||
|
Market Cap ($ Cr)
|
64.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.12
|
0.14
|
1.10
|
0.79
|
1.96
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.10
|
0.14
|
0.16
|
0.15
|
1.96
|
|||||
|
Current Ratio
|
1.49
|
1.37
|
1.27
|
1.65
|
1.69
|
1.16
|
|||||
|
Quick Ratio
|
0.28
|
0.28
|
0.28
|
0.34
|
0.39
|
0.72
|
|||||
|
Interest Coverage
|
14.07
|
14.01
|
4.84
|
-11.70
|
-12.43
|
98.21
|
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 (%)
|
1.76
|
0.32
|
1.31
|
0.80
|
0.80
|
0.20
|
|||||
|
Asset Turnover
|
3.39
|
6.51
|
7.00
|
5.84
|
4.31
|
4.38
|
|||||
|
Receivable days
|
--
|
2.91
|
3.78
|
2.51
|
1.70
|
1.00
|
|||||
|
Inventory Days
|
--
|
88.72
|
79.72
|
92.08
|
100.54
|
74.42
|
|||||
|
Payable days
|
--
|
27.95
|
22.03
|
43.69
|
83.34
|
83.16
|
|||||
|
Cash Conversion Cycle
|
--
|
63.68
|
61.48
|
50.90
|
18.90
|
-7.75
|