Market cap
$168 Mln
Revenue (TTM)
$428 Mln
P/E Ratio
--
P/B Ratio
5.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
428.04
|
434.17
|
418.31
|
422.34
|
390.19
|
344.92
|
|||||
|
Cost of Revenue
|
363.21
|
375.99
|
336.81
|
347.78
|
328.00
|
278.81
|
|||||
|
Gross Profit
|
64.83
|
58.18
|
81.50
|
74.56
|
62.19
|
66.12
|
|||||
|
Operating Expenses
|
55.94
|
52.13
|
69.33
|
109.13
|
59.42
|
70.90
|
|||||
|
Operating Profit (EBIT)
|
8.89
|
6.05
|
12.17
|
-34.57
|
2.78
|
-4.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
8.21
|
7.39
|
|||||
|
Profit before Tax
|
-55.98
|
-63.42
|
5.05
|
-39.28
|
5.56
|
-1.00
|
|||||
|
Provision for Tax
|
0.73
|
0.12
|
2.70
|
-1.16
|
1.58
|
2.31
|
|||||
|
Profit after Tax (Net Income)
|
-59.25
|
-66.07
|
0.44
|
-39.93
|
3.42
|
-3.86
|
|||||
|
Minority Interest
|
-2.54
|
-2.53
|
-1.91
|
-1.50
|
0.56
|
0.56
|
|||||
|
Consolidated Profit
|
-59.87
|
-66.07
|
0.44
|
-39.93
|
3.42
|
-12.70
|
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
|
31.12
|
32.64
|
58.88
|
60.94
|
104.33
|
102.90
|
|||||
|
Minority Interest
|
-2.54
|
--
|
--
|
--
|
9.07
|
9.23
|
|||||
|
Non-Current Liabilities
|
302.95
|
316.93
|
334.59
|
377.20
|
273.15
|
268.78
|
|||||
|
Current Liabilities
|
139.62
|
130.46
|
125.22
|
116.89
|
116.23
|
125.04
|
|||||
|
Total Liabilities
|
630.48
|
495.36
|
530.90
|
565.65
|
502.77
|
505.96
|
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
|
242.92
|
255.74
|
294.11
|
329.00
|
271.37
|
297.14
|
|||||
|
Current Assets
|
247.95
|
239.62
|
236.79
|
236.65
|
231.41
|
208.82
|
|||||
|
Total Assets
|
630.48
|
495.36
|
530.90
|
565.65
|
502.77
|
505.96
|
|||||
|
Total Debt*
|
142.06
|
138.30
|
133.17
|
133.42
|
108.99
|
64.98
|
|||||
|
Net Current Assets
|
108.33
|
109.16
|
111.57
|
119.77
|
115.18
|
63.26
|
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
|
--
|
1.34
|
18.03
|
-3.69
|
-27.21
|
-15.87
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-9.22
|
-8.25
|
-19.69
|
-16.31
|
-14.73
|
|||||
|
Cash from Financing Activities
|
--
|
2.21
|
-1.35
|
21.69
|
42.59
|
24.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.93
|
-6.20
|
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 ($)
|
-2.93
|
-3.26
|
0.02
|
-2.02
|
0.18
|
-0.20
|
|||||
|
Cash EPS ($)
|
--
|
-2.19
|
0.95
|
-1.14
|
1.07
|
0.73
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.61
|
2.94
|
3.09
|
5.37
|
5.39
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.07
|
0.90
|
-0.19
|
-1.40
|
-0.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.40
|
0.29
|
-1.22
|
-2.26
|
-1.63
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-36.40
|
0.23
|
-19.59
|
1.79
|
-2.70
|
|||||
|
ROE (%)
|
-193.84
|
-144.37
|
0.73
|
-48.32
|
3.30
|
-4.30
|
|||||
|
ROA (%)
|
-9.06
|
-12.88
|
0.08
|
-7.47
|
0.68
|
-0.80
|
|||||
|
EBIT Margin (%)
|
-10.43
|
-11.99
|
3.06
|
-7.09
|
2.82
|
0.75
|
|||||
|
Net Margin (%)
|
-13.84
|
-15.22
|
0.10
|
-9.45
|
0.86
|
-1.10
|
|||||
|
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 (%)
|
3.27
|
0.04
|
-0.01
|
0.08
|
0.13
|
0.05
|
|||||
|
EBIT Growth (%)
|
-432.99
|
-506.51
|
142.78
|
-372.34
|
322.04
|
-79.68
|
|||||
|
Net Profit Growth (%)
|
-749.23
|
-15,183.79
|
101.10
|
-1,268.85
|
188.47
|
-148.44
|
|||||
|
EPS Growth (%)
|
-1,067.87
|
-150.04
|
1.01
|
-12.51
|
1.87
|
-1.45
|
|||||
|
Book Value Growth (%)
|
-53.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.63
|
95.41
|
-1.35
|
14.27
|
-24.73
|
|||||
|
Price / Book Value
|
5.61
|
3.30
|
0.71
|
0.88
|
0.47
|
0.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.27
|
-7.78
|
5.08
|
-14.69
|
5.25
|
7.33
|
|||||
|
Close Price ($)
|
8.65
|
5.33
|
2.09
|
2.73
|
2.51
|
5.00
|
|||||
|
High Price ($)
|
12.81
|
5.81
|
2.89
|
4.00
|
6.67
|
8.81
|
|||||
|
Low Price ($)
|
1.75
|
1.75
|
0.74
|
2.15
|
2.26
|
4.12
|
|||||
|
Market Cap ($ Cr)
|
167.54
|
--
|
--
|
--
|
--
|
--
|
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
|
3.87
|
4.24
|
2.26
|
2.19
|
1.04
|
0.63
|
|||||
|
Short term debt to equity ratio
|
0.59
|
0.51
|
0.22
|
0.22
|
0.13
|
0.20
|
|||||
|
Current Ratio
|
1.78
|
1.84
|
1.89
|
2.02
|
1.99
|
1.67
|
|||||
|
Quick Ratio
|
0.96
|
1.04
|
0.96
|
0.96
|
0.94
|
0.80
|
|||||
|
Interest Coverage
|
-3.94
|
-4.58
|
1.10
|
-3.20
|
2.02
|
0.72
|
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 (%)
|
25.07
|
25.37
|
22.93
|
23.51
|
23.96
|
24.59
|
|||||
|
Asset Turnover
|
0.65
|
0.85
|
0.76
|
0.79
|
0.77
|
0.71
|
|||||
|
Receivable days
|
--
|
86.69
|
85.24
|
83.37
|
83.46
|
85.35
|
|||||
|
Inventory Days
|
--
|
107.44
|
130.92
|
129.41
|
128.32
|
119.19
|
|||||
|
Payable days
|
--
|
41.20
|
40.10
|
42.46
|
48.91
|
46.45
|
|||||
|
Cash Conversion Cycle
|
--
|
152.93
|
176.06
|
170.32
|
162.86
|
158.09
|