Market cap
$61 Mln
Revenue (TTM)
$331 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
330.57
|
368.29
|
394.88
|
420.46
|
542.75
|
601.60
|
|||||
|
Cost of Revenue
|
236.21
|
265.04
|
280.89
|
322.90
|
390.46
|
428.59
|
|||||
|
Gross Profit
|
94.36
|
103.25
|
113.99
|
97.56
|
152.29
|
173.02
|
|||||
|
Operating Expenses
|
95.61
|
103.33
|
129.29
|
182.86
|
137.74
|
149.76
|
|||||
|
Operating Profit (EBIT)
|
-1.25
|
-0.08
|
-15.30
|
-85.30
|
14.55
|
23.25
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.96
|
-6.61
|
|||||
|
Profit before Tax
|
-7.79
|
-11.96
|
-18.60
|
-92.25
|
11.39
|
16.08
|
|||||
|
Provision for Tax
|
7.32
|
6.64
|
5.43
|
5.98
|
10.99
|
10.78
|
|||||
|
Profit after Tax (Net Income)
|
-15.10
|
-18.60
|
-24.03
|
-98.24
|
0.41
|
5.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
0.41
|
5.30
|
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
|
142.96
|
146.18
|
153.11
|
178.92
|
268.41
|
275.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.12
|
8.50
|
11.96
|
15.80
|
19.28
|
17.61
|
|||||
|
Current Liabilities
|
115.25
|
119.31
|
158.29
|
161.15
|
216.47
|
216.79
|
|||||
|
Total Liabilities
|
382.58
|
274.00
|
323.35
|
355.87
|
504.16
|
510.35
|
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
|
63.09
|
68.88
|
80.86
|
97.02
|
166.12
|
173.20
|
|||||
|
Current Assets
|
204.24
|
205.12
|
242.49
|
258.85
|
338.04
|
337.15
|
|||||
|
Total Assets
|
382.58
|
274.00
|
323.35
|
355.87
|
504.16
|
510.35
|
|||||
|
Total Debt*
|
30.28
|
33.49
|
49.75
|
72.37
|
108.54
|
75.04
|
|||||
|
Net Current Assets
|
88.99
|
85.81
|
84.20
|
97.70
|
121.57
|
120.36
|
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
|
--
|
23.63
|
14.82
|
25.19
|
10.93
|
40.28
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-6.75
|
-8.43
|
-13.88
|
-21.21
|
-17.04
|
|||||
|
Cash from Financing Activities
|
--
|
-16.66
|
-19.76
|
-34.78
|
20.50
|
-22.03
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
10.22
|
1.22
|
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 ($)
|
-1.16
|
-1.42
|
-1.84
|
-7.61
|
0.03
|
0.41
|
|||||
|
Cash EPS ($)
|
--
|
-0.34
|
-0.46
|
-5.79
|
1.93
|
2.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.19
|
11.75
|
13.87
|
21.16
|
21.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.81
|
1.14
|
1.95
|
0.86
|
3.10
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.51
|
0.49
|
0.88
|
-0.76
|
1.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.72
|
-10.58
|
-31.27
|
0.11
|
1.51
|
|||||
|
ROE (%)
|
-10.45
|
-12.43
|
-14.47
|
-43.92
|
0.15
|
1.80
|
|||||
|
ROA (%)
|
-3.65
|
-6.23
|
-7.08
|
-22.85
|
0.08
|
1.04
|
|||||
|
EBIT Margin (%)
|
-2.25
|
-2.99
|
-1.91
|
-7.66
|
2.10
|
2.67
|
|||||
|
Net Margin (%)
|
-4.57
|
-5.05
|
-6.09
|
-23.36
|
0.08
|
0.89
|
|||||
|
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 (%)
|
-17.87
|
-0.07
|
-0.06
|
-0.23
|
-0.10
|
-0.02
|
|||||
|
EBIT Growth (%)
|
-129.66
|
-46.22
|
76.59
|
-382.73
|
-29.15
|
-56.85
|
|||||
|
Net Profit Growth (%)
|
7.75
|
22.60
|
75.54
|
-24,237.10
|
-92.32
|
-86.26
|
|||||
|
EPS Growth (%)
|
7.51
|
0.23
|
0.76
|
-238.33
|
-0.92
|
-0.85
|
|||||
|
Book Value Growth (%)
|
-2.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.54
|
-5.97
|
-1.23
|
648.64
|
99.93
|
|||||
|
Price / Book Value
|
0.41
|
0.32
|
0.94
|
0.68
|
0.98
|
1.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
5.03
|
15.28
|
15.81
|
-16.24
|
8.63
|
12.70
|
|||||
|
Close Price ($)
|
4.77
|
3.61
|
11.00
|
9.39
|
20.81
|
40.75
|
|||||
|
High Price ($)
|
7.29
|
11.27
|
14.20
|
25.91
|
41.55
|
65.02
|
|||||
|
Low Price ($)
|
2.69
|
2.69
|
7.53
|
7.02
|
16.56
|
35.23
|
|||||
|
Market Cap ($ Cr)
|
60.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.23
|
0.32
|
0.40
|
0.40
|
0.27
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.19
|
0.26
|
0.33
|
0.35
|
0.22
|
|||||
|
Current Ratio
|
1.77
|
1.72
|
1.53
|
1.61
|
1.56
|
1.56
|
|||||
|
Quick Ratio
|
1.16
|
1.07
|
1.03
|
1.06
|
0.91
|
0.93
|
|||||
|
Interest Coverage
|
-20.75
|
-11.79
|
-2.24
|
-7.44
|
5.18
|
28.41
|
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 (%)
|
28.28
|
23.95
|
32.13
|
28.66
|
22.93
|
22.37
|
|||||
|
Asset Turnover
|
0.80
|
1.23
|
1.16
|
0.98
|
1.07
|
1.18
|
|||||
|
Receivable days
|
--
|
106.66
|
114.41
|
106.40
|
87.16
|
84.09
|
|||||
|
Inventory Days
|
--
|
108.28
|
108.99
|
129.21
|
128.46
|
108.62
|
|||||
|
Payable days
|
--
|
83.36
|
83.91
|
72.62
|
76.74
|
74.97
|
|||||
|
Cash Conversion Cycle
|
--
|
131.58
|
139.48
|
162.99
|
138.88
|
117.74
|