Market cap
$302 Mln
Revenue (TTM)
$456 Mln
P/E Ratio
--
P/B Ratio
13.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
455.79
|
422.21
|
464.29
|
489.27
|
498.74
|
477.58
|
|||||
|
Cost of Revenue
|
396.64
|
362.85
|
394.81
|
419.18
|
421.11
|
390.00
|
|||||
|
Gross Profit
|
59.15
|
59.36
|
69.48
|
70.10
|
77.63
|
87.59
|
|||||
|
Operating Expenses
|
72.87
|
78.27
|
97.03
|
91.90
|
98.73
|
78.59
|
|||||
|
Operating Profit (EBIT)
|
-13.71
|
-18.92
|
-27.55
|
-21.80
|
-21.09
|
9.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
11.66
|
7.20
|
|||||
|
Profit before Tax
|
-28.76
|
-30.85
|
-35.86
|
-47.87
|
-24.48
|
-16.18
|
|||||
|
Provision for Tax
|
-0.44
|
3.15
|
2.41
|
2.29
|
1.62
|
-1.76
|
|||||
|
Profit after Tax (Net Income)
|
-32.59
|
-34.00
|
-38.27
|
-50.15
|
-26.10
|
-13.23
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-26.10
|
-13.23
|
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
|
21.21
|
146.41
|
74.52
|
202.80
|
186.26
|
224.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
207.65
|
204.58
|
298.46
|
226.47
|
281.06
|
280.90
|
|||||
|
Current Liabilities
|
97.63
|
89.80
|
83.91
|
81.62
|
78.81
|
74.02
|
|||||
|
Total Liabilities
|
546.25
|
440.78
|
456.89
|
510.89
|
546.13
|
579.10
|
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
|
274.27
|
276.78
|
289.33
|
328.33
|
354.43
|
382.82
|
|||||
|
Current Assets
|
174.35
|
164.01
|
167.56
|
182.55
|
191.70
|
196.28
|
|||||
|
Total Assets
|
546.25
|
440.78
|
456.89
|
510.89
|
546.13
|
579.10
|
|||||
|
Total Debt*
|
206.39
|
211.34
|
196.96
|
212.83
|
209.42
|
211.13
|
|||||
|
Net Current Assets
|
76.72
|
74.21
|
83.65
|
100.94
|
112.89
|
122.27
|
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
|
--
|
5.67
|
11.07
|
29.34
|
7.72
|
15.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-11.03
|
-1.01
|
-17.60
|
-17.49
|
-36.10
|
|||||
|
Cash from Financing Activities
|
--
|
-2.45
|
-13.25
|
-2.88
|
-5.19
|
2.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-14.96
|
-17.96
|
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 ($)
|
-0.66
|
-0.69
|
-0.79
|
-1.05
|
-0.58
|
-0.30
|
|||||
|
Cash EPS ($)
|
-0.97
|
0.04
|
0.14
|
-0.05
|
0.47
|
0.74
|
|||||
|
Adjusted Book Value ($)
|
0.40
|
2.96
|
1.53
|
4.25
|
4.17
|
5.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.11
|
0.23
|
0.62
|
0.17
|
0.35
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.15
|
-0.15
|
0.19
|
-0.23
|
-0.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-10.81
|
-11.14
|
-12.36
|
-6.28
|
-2.79
|
|||||
|
ROE (%)
|
-38.89
|
-30.78
|
-27.60
|
-25.78
|
-12.72
|
-4.53
|
|||||
|
ROA (%)
|
-5.95
|
-7.58
|
-7.91
|
-9.49
|
-4.64
|
-2.10
|
|||||
|
EBIT Margin (%)
|
-2.38
|
-4.46
|
-5.29
|
-6.68
|
-3.21
|
-2.05
|
|||||
|
Net Margin (%)
|
-7.15
|
-8.05
|
-8.24
|
-10.25
|
-5.11
|
-2.73
|
|||||
|
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 (%)
|
5.09
|
-0.09
|
-0.05
|
-0.02
|
0.04
|
0.12
|
|||||
|
EBIT Growth (%)
|
55.19
|
23.32
|
24.74
|
-103.77
|
-63.92
|
92.66
|
|||||
|
Net Profit Growth (%)
|
4.93
|
11.15
|
23.68
|
-92.16
|
-97.34
|
86.85
|
|||||
|
EPS Growth (%)
|
16.28
|
0.13
|
0.25
|
-0.80
|
-0.96
|
0.87
|
|||||
|
Book Value Growth (%)
|
-87.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.86
|
-4.16
|
-3.81
|
-2.57
|
-13.78
|
|||||
|
Price / Book Value
|
13.26
|
0.43
|
2.13
|
0.94
|
0.36
|
0.81
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.94
|
15.42
|
16.31
|
28.36
|
8.38
|
10.02
|
|||||
|
Close Price ($)
|
3.59
|
1.28
|
3.27
|
4.00
|
1.50
|
4.10
|
|||||
|
High Price ($)
|
4.35
|
4.67
|
5.40
|
4.35
|
4.37
|
9.62
|
|||||
|
Low Price ($)
|
1.10
|
1.10
|
2.84
|
0.97
|
1.25
|
3.84
|
|||||
|
Market Cap ($ Cr)
|
302.25
|
--
|
--
|
--
|
--
|
--
|
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
|
7.70
|
1.44
|
2.64
|
1.05
|
1.12
|
0.94
|
|||||
|
Short term debt to equity ratio
|
0.44
|
0.11
|
0.15
|
0.06
|
0.05
|
0.04
|
|||||
|
Current Ratio
|
1.79
|
1.83
|
2.00
|
2.24
|
2.43
|
2.65
|
|||||
|
Quick Ratio
|
1.08
|
1.09
|
1.26
|
1.36
|
1.41
|
1.64
|
|||||
|
Interest Coverage
|
-0.27
|
-0.90
|
-1.06
|
-1.42
|
-1.07
|
-0.77
|
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 (%)
|
15.82
|
17.33
|
15.98
|
15.83
|
17.30
|
17.43
|
|||||
|
Asset Turnover
|
0.83
|
0.94
|
0.96
|
0.93
|
0.89
|
0.76
|
|||||
|
Receivable days
|
--
|
63.74
|
59.64
|
61.11
|
62.07
|
67.55
|
|||||
|
Inventory Days
|
--
|
64.35
|
61.72
|
66.33
|
67.53
|
64.41
|
|||||
|
Payable days
|
--
|
44.45
|
39.02
|
39.80
|
35.81
|
34.72
|
|||||
|
Cash Conversion Cycle
|
--
|
83.64
|
82.34
|
87.64
|
93.79
|
97.23
|