Market cap
$152 Mln
Revenue (TTM)
$29 Mln
P/E Ratio
7.2
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
28.66
|
29.91
|
54.18
|
17.27
|
37.50
|
28.24
|
|||||
|
Cost of Revenue
|
37.36
|
44.04
|
43.01
|
19.05
|
31.79
|
18.76
|
|||||
|
Gross Profit
|
-8.69
|
-14.12
|
11.17
|
-1.78
|
5.71
|
9.47
|
|||||
|
Operating Expenses
|
12.03
|
7.84
|
13.33
|
15.17
|
13.48
|
-74.19
|
|||||
|
Operating Profit (EBIT)
|
-20.72
|
-21.96
|
-2.16
|
-16.95
|
-7.76
|
83.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
27.44
|
8.09
|
-1.47
|
-14.97
|
-6.69
|
82.03
|
|||||
|
Provision for Tax
|
7.37
|
5.28
|
0.44
|
1.52
|
0.39
|
12.58
|
|||||
|
Profit after Tax (Net Income)
|
21.48
|
11.98
|
1.96
|
-14.81
|
90.43
|
57.39
|
|||||
|
Minority Interest
|
1.41
|
9.18
|
3.86
|
1.07
|
0.68
|
-5.86
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
57.39
|
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
|
211.72
|
204.49
|
194.71
|
191.48
|
207.25
|
158.14
|
|||||
|
Minority Interest
|
1.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
106.49
|
163.42
|
188.74
|
182.47
|
141.89
|
136.92
|
|||||
|
Current Liabilities
|
75.57
|
52.93
|
46.30
|
40.69
|
31.18
|
195.69
|
|||||
|
Total Liabilities
|
608.07
|
563.43
|
532.61
|
517.77
|
445.14
|
541.23
|
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
|
458.20
|
443.23
|
500.24
|
169.86
|
397.66
|
345.88
|
|||||
|
Current Assets
|
74.30
|
120.20
|
32.37
|
39.81
|
47.48
|
195.35
|
|||||
|
Total Assets
|
544.80
|
563.43
|
532.61
|
517.77
|
445.14
|
541.23
|
|||||
|
Total Debt*
|
159.75
|
158.99
|
210.29
|
191.03
|
137.61
|
120.63
|
|||||
|
Net Current Assets
|
61.99
|
67.27
|
-13.94
|
-0.88
|
16.30
|
-0.34
|
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
|
--
|
-29.90
|
-5.84
|
-51.25
|
-55.26
|
-53.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
61.03
|
-21.54
|
-46.95
|
50.00
|
188.94
|
|||||
|
Cash from Financing Activities
|
--
|
22.34
|
16.10
|
84.93
|
-19.17
|
-99.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
2.64
|
1.47
|
0.24
|
-1.85
|
10.99
|
6.97
|
|||||
|
Cash EPS ($)
|
2.66
|
2.33
|
0.94
|
-1.38
|
11.43
|
8.18
|
|||||
|
Adjusted Book Value ($)
|
26.52
|
25.10
|
24.27
|
23.93
|
25.19
|
19.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.67
|
-0.73
|
-6.40
|
-6.72
|
-6.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.67
|
-4.36
|
-12.15
|
-13.38
|
-8.88
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.12
|
0.50
|
-4.07
|
29.00
|
14.64
|
|||||
|
ROE (%)
|
11.52
|
6.00
|
1.01
|
-7.43
|
49.50
|
42.85
|
|||||
|
ROA (%)
|
3.81
|
2.19
|
0.37
|
-3.08
|
18.34
|
10.58
|
|||||
|
EBIT Margin (%)
|
86.57
|
32.09
|
-6.98
|
-86.68
|
-17.76
|
-72.55
|
|||||
|
Net Margin (%)
|
74.96
|
40.05
|
3.61
|
-85.74
|
241.15
|
203.27
|
|||||
|
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 (%)
|
-12.40
|
-0.45
|
2.14
|
-0.54
|
0.33
|
-0.36
|
|||||
|
EBIT Growth (%)
|
328.72
|
353.90
|
74.74
|
-124.76
|
67.49
|
-207.81
|
|||||
|
Net Profit Growth (%)
|
1,549.24
|
512.58
|
113.21
|
-116.37
|
57.55
|
351.84
|
|||||
|
EPS Growth (%)
|
488.07
|
5.03
|
1.13
|
-1.17
|
0.58
|
3.51
|
|||||
|
Book Value Growth (%)
|
10.33
|
--
|
--
|
--
|
--
|
--
|
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
|
7.18
|
16.44
|
85.15
|
-15.60
|
1.76
|
5.25
|
|||||
|
Price / Book Value
|
0.71
|
0.96
|
0.86
|
1.21
|
0.77
|
1.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.55
|
17.00
|
200.15
|
-36.46
|
-84.15
|
-29.22
|
|||||
|
Close Price ($)
|
30.52
|
24.18
|
20.76
|
28.86
|
19.29
|
36.57
|
|||||
|
High Price ($)
|
32.93
|
26.30
|
30.66
|
29.99
|
46.44
|
37.59
|
|||||
|
Low Price ($)
|
15.10
|
15.10
|
19.63
|
18.55
|
18.51
|
23.20
|
|||||
|
Market Cap ($ Cr)
|
152.47
|
--
|
--
|
--
|
--
|
--
|
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
|
0.68
|
0.78
|
1.08
|
1.00
|
0.66
|
0.76
|
|||||
|
Short term debt to equity ratio
|
0.36
|
0.37
|
0.14
|
0.08
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
0.98
|
2.27
|
0.70
|
0.98
|
1.52
|
1.00
|
|||||
|
Quick Ratio
|
0.87
|
2.11
|
0.46
|
0.80
|
1.47
|
0.99
|
|||||
|
Interest Coverage
|
18.42
|
6.34
|
--
|
--
|
-444.00
|
-6.42
|
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 (%)
|
--
|
--
|
--
|
187.79
|
143.35
|
750.35
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.10
|
0.04
|
0.08
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
218.63
|
911.37
|
1,293.65
|
1,370.33
|
|||||
|
Inventory Days
|
--
|
81.64
|
78.94
|
87.77
|
20.37
|
58.18
|
|||||
|
Payable days
|
--
|
77.34
|
109.08
|
295.98
|
168.70
|
215.74
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
188.49
|
703.16
|
1,145.32
|
1,212.77
|