Market cap
$369 Mln
Revenue (TTM)
$137 Mln
P/E Ratio
45.7
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
136.57
|
150.61
|
173.89
|
197.37
|
169.74
|
190.53
|
|||||
|
Cost of Revenue
|
51.19
|
54.91
|
76.56
|
98.28
|
42.77
|
11.18
|
|||||
|
Gross Profit
|
85.38
|
95.70
|
97.33
|
99.09
|
126.97
|
179.35
|
|||||
|
Operating Expenses
|
71.61
|
81.92
|
113.84
|
157.94
|
104.78
|
110.99
|
|||||
|
Operating Profit (EBIT)
|
13.77
|
13.78
|
-16.51
|
-58.84
|
22.20
|
68.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
13.77
|
13.78
|
-16.51
|
-58.84
|
22.20
|
68.36
|
|||||
|
Provision for Tax
|
3.29
|
3.07
|
-1.12
|
-7.07
|
5.20
|
15.74
|
|||||
|
Profit after Tax (Net Income)
|
10.48
|
10.71
|
-15.39
|
-51.77
|
17.33
|
52.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
27.91
|
52.48
|
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
|
276.49
|
323.69
|
327.79
|
185.99
|
248.79
|
276.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.23
|
|||||
|
Non-Current Liabilities
|
2,052.23
|
2,108.90
|
230.03
|
365.53
|
2,881.67
|
90.23
|
|||||
|
Current Liabilities
|
--
|
--
|
2,179.44
|
2,566.03
|
1,960.96
|
2,297.77
|
|||||
|
Total Liabilities
|
2,328.72
|
2,432.59
|
2,737.26
|
3,117.55
|
3,130.47
|
2,665.14
|
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
|
52.65
|
53.55
|
2,239.16
|
2,671.02
|
2,687.28
|
2,151.49
|
|||||
|
Current Assets
|
388.85
|
459.66
|
498.11
|
446.54
|
443.18
|
513.65
|
|||||
|
Total Assets
|
2,717.56
|
2,432.59
|
2,737.26
|
3,117.55
|
3,130.47
|
2,665.14
|
|||||
|
Total Debt*
|
171.27
|
179.18
|
198.40
|
259.47
|
359.48
|
57.75
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
13.63
|
-6.31
|
44.06
|
93.93
|
59.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
241.86
|
419.03
|
-23.21
|
-628.18
|
52.48
|
|||||
|
Cash from Financing Activities
|
--
|
-315.53
|
-357.88
|
23.03
|
480.98
|
-99.09
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-53.27
|
12.70
|
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 ($)
|
0.11
|
0.10
|
-0.20
|
-2.72
|
0.92
|
2.79
|
|||||
|
Cash EPS ($)
|
--
|
0.12
|
-0.16
|
-2.56
|
1.00
|
2.89
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.05
|
4.16
|
9.77
|
13.19
|
14.73
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.13
|
-0.08
|
2.31
|
4.98
|
3.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.11
|
-0.09
|
2.26
|
4.96
|
3.09
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.08
|
-3.17
|
-9.83
|
3.68
|
17.86
|
|||||
|
ROE (%)
|
3.49
|
3.29
|
-5.99
|
-23.82
|
6.59
|
27.27
|
|||||
|
ROA (%)
|
0.39
|
0.41
|
-0.53
|
-1.66
|
0.60
|
2.52
|
|||||
|
EBIT Margin (%)
|
10.25
|
9.15
|
-9.49
|
-29.81
|
13.08
|
35.88
|
|||||
|
Net Margin (%)
|
7.67
|
7.11
|
-8.85
|
-26.23
|
10.21
|
27.54
|
|||||
|
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 (%)
|
-14.08
|
-0.13
|
-0.12
|
0.16
|
-0.11
|
0.73
|
|||||
|
EBIT Growth (%)
|
5,304.83
|
183.45
|
71.95
|
-365.11
|
-67.53
|
201.51
|
|||||
|
Net Profit Growth (%)
|
5,474.36
|
169.61
|
70.28
|
-398.70
|
-66.97
|
196.55
|
|||||
|
EPS Growth (%)
|
926.37
|
1.52
|
0.93
|
-3.96
|
-0.67
|
0.35
|
|||||
|
Book Value Growth (%)
|
-21.95
|
--
|
--
|
--
|
--
|
--
|
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
|
45.67
|
42.31
|
-16.51
|
-1.11
|
13.59
|
6.41
|
|||||
|
Price / Book Value
|
1.32
|
1.40
|
0.77
|
0.31
|
0.95
|
1.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
12.21
|
2.39
|
2.05
|
6.36
|
-1.52
|
|||||
|
Close Price ($)
|
--
|
4.27
|
3.22
|
3.03
|
12.49
|
17.90
|
|||||
|
High Price ($)
|
--
|
4.79
|
3.69
|
13.00
|
18.50
|
19.22
|
|||||
|
Low Price ($)
|
--
|
2.92
|
2.33
|
2.05
|
11.71
|
11.75
|
|||||
|
Market Cap ($ Cr)
|
368.62
|
--
|
--
|
--
|
--
|
--
|
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
|
0.60
|
0.55
|
0.61
|
1.40
|
1.44
|
0.21
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
--
|
--
|
0.23
|
0.17
|
0.23
|
0.22
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
0.21
|
0.27
|
0.30
|
|||||
|
Interest Coverage
|
1.26
|
0.23
|
-0.20
|
-0.77
|
1.30
|
6.18
|
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 (%)
|
7.42
|
7.16
|
7.21
|
7.58
|
6.82
|
5.02
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.06
|
0.09
|
|||||
|
Receivable days
|
--
|
28.28
|
28.89
|
24.55
|
22.75
|
22.54
|
|||||
|
Inventory Days
|
--
|
--
|
-436.36
|
-339.93
|
-1,176.93
|
-5,191.68
|
|||||
|
Payable days
|
--
|
--
|
--
|
9,300.66
|
20,495.90
|
52,962.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-9,616.03
|
-21,650.09
|
-58,132.02
|