Market cap
$268 Mln
Revenue (TTM)
$155 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
155.43
|
140.54
|
119.79
|
119.08
|
95.83
|
76.06
|
|||||
|
Cost of Revenue
|
49.55
|
45.67
|
37.69
|
33.55
|
33.32
|
29.50
|
|||||
|
Gross Profit
|
105.88
|
94.87
|
82.11
|
85.54
|
62.51
|
46.56
|
|||||
|
Operating Expenses
|
107.69
|
103.28
|
92.84
|
88.54
|
73.82
|
59.38
|
|||||
|
Operating Profit (EBIT)
|
-1.81
|
-8.41
|
-10.74
|
-3.00
|
-11.31
|
-12.81
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
8.31
|
|||||
|
Profit before Tax
|
-8.30
|
-12.47
|
-10.84
|
-9.11
|
-14.35
|
4.00
|
|||||
|
Provision for Tax
|
0.12
|
0.65
|
0.93
|
0.11
|
0.11
|
0.80
|
|||||
|
Profit after Tax (Net Income)
|
-8.42
|
-13.13
|
-11.77
|
-9.21
|
-14.47
|
3.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.47
|
3.19
|
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
|
197.76
|
197.80
|
197.32
|
191.66
|
145.07
|
158.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
71.73
|
73.90
|
15.69
|
10.87
|
39.66
|
42.18
|
|||||
|
Current Liabilities
|
208.39
|
259.72
|
223.64
|
241.34
|
235.18
|
232.83
|
|||||
|
Total Liabilities
|
686.27
|
531.42
|
436.64
|
443.87
|
419.91
|
433.25
|
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
|
256.06
|
253.05
|
207.33
|
176.65
|
176.63
|
183.41
|
|||||
|
Current Assets
|
221.82
|
278.37
|
237.28
|
267.22
|
243.28
|
249.83
|
|||||
|
Total Assets
|
686.27
|
531.42
|
436.64
|
443.87
|
419.91
|
433.25
|
|||||
|
Total Debt*
|
74.88
|
74.80
|
17.73
|
10.44
|
43.22
|
41.32
|
|||||
|
Net Current Assets
|
13.43
|
18.65
|
13.64
|
25.88
|
8.09
|
17.01
|
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
|
--
|
22.22
|
9.39
|
18.90
|
13.67
|
1.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-86.68
|
-19.26
|
-29.53
|
-36.00
|
-36.97
|
|||||
|
Cash from Financing Activities
|
--
|
83.45
|
-22.04
|
24.21
|
-12.38
|
-90.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-126.24
|
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 ($)
|
-0.30
|
-0.48
|
-0.44
|
-0.37
|
-0.71
|
0.17
|
|||||
|
Cash EPS ($)
|
--
|
0.54
|
0.44
|
0.45
|
0.29
|
1.09
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.21
|
7.42
|
7.69
|
7.12
|
8.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.81
|
0.35
|
0.76
|
0.67
|
0.07
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.78
|
-0.55
|
0.11
|
0.24
|
-1.47
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.38
|
-5.64
|
-4.72
|
-7.46
|
1.69
|
|||||
|
ROE (%)
|
-4.26
|
-6.64
|
-6.05
|
-5.47
|
-9.54
|
2.10
|
|||||
|
ROA (%)
|
-1.18
|
-2.71
|
-2.67
|
-2.13
|
-3.39
|
0.67
|
|||||
|
EBIT Margin (%)
|
-0.64
|
-5.28
|
-8.19
|
-2.91
|
-10.35
|
7.93
|
|||||
|
Net Margin (%)
|
-5.42
|
-9.34
|
-9.83
|
-7.74
|
-15.10
|
3.78
|
|||||
|
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 (%)
|
24.27
|
0.17
|
0.01
|
0.24
|
0.26
|
0.16
|
|||||
|
EBIT Growth (%)
|
91.60
|
24.43
|
-183.21
|
65.05
|
-264.36
|
140.90
|
|||||
|
Net Profit Growth (%)
|
46.10
|
-11.49
|
-27.77
|
36.31
|
-553.05
|
119.58
|
|||||
|
EPS Growth (%)
|
48.67
|
-0.08
|
-0.20
|
0.48
|
-5.30
|
1.19
|
|||||
|
Book Value Growth (%)
|
-4.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-19.69
|
-21.26
|
-25.73
|
-13.16
|
47.40
|
|||||
|
Price / Book Value
|
1.32
|
1.31
|
1.27
|
1.24
|
1.31
|
0.96
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.88
|
14.96
|
17.99
|
12.67
|
20.64
|
7.51
|
|||||
|
Close Price ($)
|
7.94
|
9.42
|
9.41
|
9.52
|
9.34
|
7.83
|
|||||
|
High Price ($)
|
11.47
|
12.74
|
10.52
|
17.14
|
10.52
|
9.94
|
|||||
|
Low Price ($)
|
6.80
|
7.63
|
6.89
|
6.31
|
4.87
|
7.05
|
|||||
|
Market Cap ($ Cr)
|
268.00
|
--
|
--
|
--
|
--
|
--
|
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
|
0.31
|
0.38
|
0.09
|
0.05
|
0.30
|
0.26
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.04
|
0.01
|
0.04
|
0.02
|
|||||
|
Current Ratio
|
1.06
|
1.07
|
1.06
|
1.11
|
1.03
|
1.07
|
|||||
|
Quick Ratio
|
1.05
|
1.06
|
1.06
|
1.11
|
1.03
|
1.07
|
|||||
|
Interest Coverage
|
-0.14
|
-1.47
|
-9.59
|
-0.61
|
-2.23
|
2.96
|
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 (%)
|
8.44
|
11.28
|
15.15
|
11.93
|
12.65
|
6.98
|
|||||
|
Asset Turnover
|
0.22
|
0.29
|
0.27
|
0.28
|
0.22
|
0.16
|
|||||
|
Receivable days
|
--
|
44.20
|
49.33
|
40.37
|
33.22
|
21.98
|
|||||
|
Inventory Days
|
--
|
12.08
|
1.70
|
2.21
|
2.72
|
4.30
|
|||||
|
Payable days
|
--
|
14.15
|
19.06
|
25.94
|
15.12
|
11.47
|
|||||
|
Cash Conversion Cycle
|
--
|
42.13
|
31.96
|
16.65
|
20.82
|
14.81
|