Market cap
$279 Mln
Revenue (TTM)
$121 Mln
P/E Ratio
--
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
120.65
|
112.82
|
119.91
|
120.79
|
156.24
|
147.79
|
|||||
|
Cost of Revenue
|
45.65
|
49.01
|
43.91
|
38.26
|
62.66
|
64.85
|
|||||
|
Gross Profit
|
75.00
|
63.81
|
76.00
|
82.53
|
93.58
|
82.94
|
|||||
|
Operating Expenses
|
80.13
|
74.86
|
81.10
|
81.69
|
112.98
|
80.33
|
|||||
|
Operating Profit (EBIT)
|
-5.12
|
-11.05
|
-5.10
|
0.84
|
-19.40
|
2.62
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.91
|
-9.31
|
-2.76
|
3.16
|
-18.75
|
2.43
|
|||||
|
Provision for Tax
|
0.21
|
0.67
|
6.06
|
6.60
|
-3.89
|
-1.71
|
|||||
|
Profit after Tax (Net Income)
|
-3.78
|
-10.88
|
-56.39
|
-82.67
|
-14.86
|
4.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-14.86
|
4.13
|
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
|
137.28
|
143.47
|
153.99
|
212.27
|
285.56
|
287.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
24.05
|
24.90
|
25.45
|
27.31
|
35.65
|
30.66
|
|||||
|
Current Liabilities
|
22.15
|
21.91
|
23.31
|
31.06
|
27.91
|
29.80
|
|||||
|
Total Liabilities
|
205.62
|
190.27
|
202.74
|
270.63
|
349.13
|
347.54
|
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
|
84.28
|
86.91
|
89.09
|
107.32
|
179.58
|
179.01
|
|||||
|
Current Assets
|
99.19
|
103.36
|
113.65
|
163.31
|
169.55
|
168.53
|
|||||
|
Total Assets
|
205.62
|
190.27
|
202.74
|
270.63
|
349.13
|
347.54
|
|||||
|
Total Debt*
|
23.32
|
26.25
|
25.93
|
27.74
|
30.89
|
20.95
|
|||||
|
Net Current Assets
|
77.04
|
81.45
|
90.35
|
132.25
|
141.63
|
138.73
|
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
|
--
|
11.19
|
5.40
|
-1.79
|
4.41
|
8.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.40
|
-8.33
|
-5.43
|
-7.49
|
-3.12
|
|||||
|
Cash from Financing Activities
|
--
|
-10.55
|
-12.73
|
-6.32
|
-4.85
|
-6.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-7.93
|
-1.50
|
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 ($)
|
-0.27
|
-0.74
|
-3.83
|
-5.64
|
-1.01
|
0.29
|
|||||
|
Cash EPS ($)
|
--
|
-0.35
|
-3.28
|
-4.67
|
-0.03
|
1.28
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.78
|
10.46
|
14.49
|
19.51
|
19.88
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.76
|
0.37
|
-0.12
|
0.30
|
0.58
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.30
|
-0.16
|
-0.49
|
-0.21
|
0.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.22
|
-26.85
|
-29.71
|
-4.76
|
1.37
|
|||||
|
ROE (%)
|
-2.70
|
-7.32
|
-30.79
|
-33.21
|
-5.19
|
1.48
|
|||||
|
ROA (%)
|
-1.85
|
-5.54
|
-23.82
|
-26.68
|
-4.27
|
1.16
|
|||||
|
EBIT Margin (%)
|
-2.41
|
-8.25
|
-2.31
|
2.61
|
-12.42
|
-12.50
|
|||||
|
Net Margin (%)
|
-3.14
|
-9.64
|
-47.02
|
-68.44
|
-9.51
|
2.80
|
|||||
|
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 (%)
|
31.36
|
-0.06
|
-0.01
|
-0.23
|
0.06
|
0.13
|
|||||
|
EBIT Growth (%)
|
72.85
|
-236.72
|
-187.58
|
116.27
|
-4.98
|
-27.73
|
|||||
|
Net Profit Growth (%)
|
93.76
|
80.70
|
31.79
|
-456.34
|
-459.43
|
117.24
|
|||||
|
EPS Growth (%)
|
93.49
|
0.81
|
0.32
|
-4.56
|
-4.54
|
1.17
|
|||||
|
Book Value Growth (%)
|
-0.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-12.96
|
-4.30
|
-4.01
|
-29.16
|
125.14
|
|||||
|
Price / Book Value
|
2.05
|
0.98
|
1.57
|
1.56
|
1.52
|
1.80
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
523.47
|
-30.67
|
39.69
|
16.74
|
-69.87
|
-106.63
|
|||||
|
Close Price ($)
|
14.63
|
9.61
|
16.46
|
22.66
|
29.60
|
35.83
|
|||||
|
High Price ($)
|
16.24
|
18.37
|
29.12
|
32.33
|
38.58
|
48.37
|
|||||
|
Low Price ($)
|
7.87
|
7.87
|
15.83
|
16.54
|
19.95
|
32.30
|
|||||
|
Market Cap ($ Cr)
|
278.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.18
|
0.17
|
0.13
|
0.11
|
0.07
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
4.48
|
4.72
|
4.88
|
5.26
|
6.07
|
5.66
|
|||||
|
Quick Ratio
|
3.19
|
3.86
|
3.85
|
4.47
|
4.65
|
4.45
|
|||||
|
Interest Coverage
|
-0.46
|
-5.34
|
-1.18
|
1.37
|
-29.66
|
-98.30
|
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 (%)
|
24.09
|
21.00
|
19.68
|
21.82
|
22.16
|
20.19
|
|||||
|
Asset Turnover
|
0.59
|
0.57
|
0.51
|
0.39
|
0.45
|
0.41
|
|||||
|
Receivable days
|
--
|
76.54
|
76.08
|
92.21
|
75.36
|
66.66
|
|||||
|
Inventory Days
|
--
|
158.72
|
200.63
|
306.41
|
220.85
|
231.53
|
|||||
|
Payable days
|
--
|
43.44
|
49.12
|
72.88
|
48.69
|
46.79
|
|||||
|
Cash Conversion Cycle
|
--
|
191.82
|
227.58
|
325.74
|
247.52
|
251.40
|