Market cap
$317 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
5.8
P/B Ratio
1.1
Div. Yield
5.4 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
21.80
|
19.81
|
19.07
|
-0.44
|
52.12
|
13.90
|
|||||
|
Cost of Revenue
|
2.74
|
2.69
|
2.62
|
2.63
|
2.78
|
2.20
|
|||||
|
Gross Profit
|
19.06
|
17.11
|
16.44
|
-0.44
|
52.12
|
13.90
|
|||||
|
Operating Expenses
|
-34.98
|
0.33
|
27.85
|
0.37
|
0.43
|
0.48
|
|||||
|
Operating Profit (EBIT)
|
54.04
|
2.00
|
27.54
|
-0.81
|
51.69
|
13.42
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
54.03
|
1.97
|
27.48
|
-0.81
|
51.69
|
13.42
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.17
|
-0.26
|
-0.27
|
-0.22
|
|||||
|
Profit after Tax (Net Income)
|
54.03
|
1.97
|
27.48
|
-0.81
|
51.69
|
13.42
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-0.81
|
51.69
|
13.42
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
287.34
|
250.88
|
265.92
|
254.19
|
268.69
|
242.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3.67
|
0.20
|
0.39
|
1.15
|
0.39
|
4.31
|
|||||
|
Current Liabilities
|
--
|
--
|
0.00
|
0.54
|
0.00
|
0.00
|
|||||
|
Total Liabilities
|
291.01
|
251.48
|
266.30
|
255.88
|
269.08
|
247.21
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
287.35
|
251.37
|
265.35
|
247.39
|
266.72
|
244.30
|
|||||
|
Current Assets
|
3.67
|
0.11
|
0.95
|
0.99
|
0.36
|
0.25
|
|||||
|
Total Assets
|
291.01
|
251.48
|
266.30
|
255.88
|
269.08
|
247.21
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
1.81
|
0.07
|
0.92
|
-0.03
|
1.73
|
0.46
|
|||||
|
Cash EPS ($)
|
1.81
|
0.07
|
0.92
|
-0.03
|
1.73
|
0.46
|
|||||
|
Adjusted Book Value ($)
|
9.61
|
8.38
|
8.91
|
8.49
|
9.00
|
8.32
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
20.08
|
0.76
|
10.57
|
-0.31
|
20.21
|
5.61
|
|||||
|
ROE (%)
|
20.08
|
0.76
|
10.57
|
-0.31
|
20.21
|
5.61
|
|||||
|
ROA (%)
|
19.92
|
0.76
|
10.52
|
-0.31
|
20.02
|
5.40
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
143.57
|
183.35
|
99.18
|
96.57
|
|||||
|
Net Margin (%)
|
247.88
|
9.95
|
144.12
|
183.35
|
99.18
|
96.57
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.10
|
0.04
|
44.10
|
-1.01
|
2.75
|
-0.76
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
3,474.98
|
-101.57
|
285.16
|
-76.94
|
|||||
|
Net Profit Growth (%)
|
2,641.90
|
-92.83
|
3,487.76
|
-101.57
|
285.16
|
-76.94
|
|||||
|
EPS Growth (%)
|
26.45
|
-0.93
|
34.98
|
-1.02
|
2.77
|
-0.78
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
4.80
|
111.09
|
8.69
|
-294.21
|
4.97
|
15.02
|
|||||
|
Price / Book Value
|
0.90
|
0.87
|
0.90
|
0.94
|
0.96
|
0.83
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.74
|
109.14
|
8.67
|
-294.18
|
4.97
|
15.01
|
|||||
|
Close Price ($)
|
8.68
|
7.32
|
8.00
|
7.97
|
8.60
|
6.90
|
|||||
|
High Price ($)
|
8.95
|
8.23
|
8.95
|
9.42
|
9.51
|
7.49
|
|||||
|
Low Price ($)
|
6.21
|
7.21
|
6.75
|
6.75
|
6.77
|
4.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
--
|
--
|
2,831.63
|
1.84
|
3,991.20
|
1,984.23
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
--
|
573.65
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
--
|
--
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.10
|
3.51
|
4.40
|
-217.50
|
0.63
|
1.83
|
|||||
|
Asset Turnover
|
0.08
|
0.08
|
0.07
|
0.00
|
0.20
|
0.06
|
|||||
|
Receivable days
|
7.84
|
14.14
|
17.25
|
-533.53
|
2.05
|
7.66
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
23.73
|
30.04
|
|||||
|
Payable days
|
--
|
0.05
|
37.38
|
37.18
|
0.01
|
16.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
25.76
|
21.65
|