Market cap
$319 Mln
Revenue (TTM)
$110 Mln
P/E Ratio
--
P/B Ratio
40.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
109.81
|
103.12
|
86.67
|
64.99
|
45.84
|
24.14
|
|||||
|
Cost of Revenue
|
9.52
|
10.18
|
8.14
|
7.85
|
6.36
|
2.31
|
|||||
|
Gross Profit
|
100.29
|
92.94
|
78.53
|
57.14
|
39.48
|
21.83
|
|||||
|
Operating Expenses
|
90.01
|
83.79
|
85.25
|
61.35
|
52.00
|
29.21
|
|||||
|
Operating Profit (EBIT)
|
10.28
|
9.15
|
-6.72
|
-4.22
|
-12.52
|
-7.38
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.70
|
--
|
|||||
|
Profit before Tax
|
-0.29
|
-0.39
|
-9.91
|
-4.44
|
-13.94
|
-7.99
|
|||||
|
Provision for Tax
|
--
|
--
|
0.25
|
-0.14
|
-5.84
|
-0.69
|
|||||
|
Profit after Tax (Net Income)
|
-32.01
|
-37.56
|
-9.66
|
-4.30
|
-7.94
|
-7.92
|
|||||
|
Minority Interest
|
0.00
|
0.01
|
0.25
|
0.17
|
-0.15
|
0.07
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-7.94
|
-7.92
|
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
|
7.94
|
5.93
|
39.40
|
44.83
|
41.83
|
30.64
|
|||||
|
Minority Interest
|
0.00
|
--
|
--
|
--
|
-0.11
|
--
|
|||||
|
Non-Current Liabilities
|
48.72
|
48.39
|
33.89
|
15.52
|
6.51
|
0.22
|
|||||
|
Current Liabilities
|
12.49
|
18.63
|
15.29
|
13.77
|
12.81
|
6.02
|
|||||
|
Total Liabilities
|
81.64
|
72.94
|
88.09
|
73.87
|
61.04
|
36.40
|
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
|
36.95
|
39.40
|
54.79
|
54.87
|
40.42
|
11.79
|
|||||
|
Current Assets
|
32.20
|
33.54
|
33.31
|
19.01
|
20.62
|
24.61
|
|||||
|
Total Assets
|
81.64
|
72.94
|
88.09
|
73.87
|
61.04
|
36.40
|
|||||
|
Total Debt*
|
48.53
|
48.19
|
32.29
|
11.79
|
0.82
|
0.43
|
|||||
|
Net Current Assets
|
19.71
|
14.92
|
18.02
|
5.24
|
7.81
|
18.59
|
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
|
--
|
6.79
|
-0.02
|
-3.25
|
-5.55
|
-4.81
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.36
|
-6.61
|
-10.21
|
-3.51
|
-5.28
|
|||||
|
Cash from Financing Activities
|
--
|
-8.48
|
17.37
|
9.64
|
-0.63
|
28.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-9.69
|
--
|
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 ($)
|
-3.59
|
-4.36
|
-1.13
|
-0.50
|
-0.96
|
-1.05
|
|||||
|
Cash EPS ($)
|
--
|
-3.90
|
-0.56
|
-0.11
|
-0.67
|
-0.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.69
|
4.62
|
5.25
|
5.04
|
4.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.79
|
0.00
|
-0.38
|
-0.67
|
-0.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.25
|
-0.03
|
-0.41
|
-0.76
|
-0.74
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-59.71
|
-15.06
|
-8.67
|
-21.54
|
-42.03
|
|||||
|
ROE (%)
|
-461.51
|
-165.72
|
-22.95
|
-9.93
|
-21.91
|
-43.06
|
|||||
|
ROA (%)
|
-32.79
|
-46.65
|
-11.93
|
-6.38
|
-16.29
|
-34.28
|
|||||
|
EBIT Margin (%)
|
6.35
|
6.17
|
-7.83
|
-6.10
|
-30.40
|
-33.11
|
|||||
|
Net Margin (%)
|
-29.15
|
-36.43
|
-11.15
|
-6.62
|
-17.98
|
-32.81
|
|||||
|
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 (%)
|
12.93
|
0.19
|
0.33
|
0.42
|
0.90
|
0.55
|
|||||
|
EBIT Growth (%)
|
641.17
|
193.86
|
-71.12
|
71.56
|
-74.36
|
-80.28
|
|||||
|
Net Profit Growth (%)
|
-228.51
|
-288.66
|
-124.59
|
45.79
|
-0.20
|
-81.84
|
|||||
|
EPS Growth (%)
|
-209.12
|
-2.85
|
-1.25
|
0.47
|
0.09
|
-0.51
|
|||||
|
Book Value Growth (%)
|
-77.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.36
|
-29.31
|
-81.52
|
-47.58
|
-28.04
|
|||||
|
Price / Book Value
|
40.15
|
33.96
|
7.19
|
7.82
|
9.03
|
7.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
35.60
|
25.80
|
-161.08
|
-1,236.41
|
-31.95
|
-28.24
|
|||||
|
Close Price ($)
|
23.59
|
23.35
|
33.20
|
41.10
|
45.50
|
29.55
|
|||||
|
High Price ($)
|
35.95
|
38.68
|
43.25
|
50.18
|
46.85
|
49.70
|
|||||
|
Low Price ($)
|
16.05
|
18.90
|
26.00
|
26.06
|
17.41
|
21.30
|
|||||
|
Market Cap ($ Cr)
|
319.10
|
--
|
--
|
--
|
--
|
--
|
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
|
5.85
|
8.13
|
0.82
|
0.26
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.06
|
0.01
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.58
|
1.80
|
2.18
|
1.38
|
1.61
|
4.09
|
|||||
|
Quick Ratio
|
2.30
|
1.59
|
2.00
|
1.04
|
1.33
|
3.75
|
|||||
|
Interest Coverage
|
0.96
|
0.94
|
-2.17
|
-8.33
|
-48.95
|
-11,242.03
|
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 (%)
|
11.45
|
11.64
|
15.63
|
13.13
|
15.28
|
12.38
|
|||||
|
Asset Turnover
|
1.12
|
1.28
|
1.07
|
0.96
|
0.94
|
1.04
|
|||||
|
Receivable days
|
--
|
45.25
|
46.53
|
43.66
|
39.81
|
39.76
|
|||||
|
Inventory Days
|
--
|
120.19
|
167.61
|
192.25
|
160.70
|
252.57
|
|||||
|
Payable days
|
--
|
68.84
|
78.56
|
79.74
|
58.02
|
86.03
|
|||||
|
Cash Conversion Cycle
|
--
|
96.60
|
135.58
|
156.17
|
142.50
|
206.30
|