Market cap
$148 Mln
Revenue (TTM)
$204 Mln
P/E Ratio
--
P/B Ratio
18.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
204.48
|
194.06
|
212.45
|
152.55
|
119.03
|
92.88
|
|||||
|
Cost of Revenue
|
28.81
|
39.29
|
24.07
|
18.90
|
18.67
|
18.00
|
|||||
|
Gross Profit
|
175.67
|
154.76
|
188.39
|
133.65
|
100.37
|
74.88
|
|||||
|
Operating Expenses
|
194.80
|
162.43
|
204.53
|
148.14
|
143.81
|
129.18
|
|||||
|
Operating Profit (EBIT)
|
-19.13
|
-7.67
|
-16.14
|
-14.49
|
-43.45
|
-54.30
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-4.00
|
|||||
|
Profit before Tax
|
-20.42
|
-10.19
|
-18.33
|
-17.41
|
-44.66
|
-61.32
|
|||||
|
Provision for Tax
|
0.96
|
0.05
|
0.40
|
0.43
|
0.36
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-21.26
|
-7.11
|
-18.88
|
-20.60
|
-45.54
|
-60.90
|
|||||
|
Minority Interest
|
-0.23
|
-1.27
|
-0.15
|
-2.61
|
0.51
|
0.43
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-48.64
|
-61.77
|
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
|
7.97
|
23.16
|
-5.49
|
3.51
|
-6.83
|
26.85
|
|||||
|
Minority Interest
|
-0.23
|
--
|
--
|
--
|
-0.48
|
-1.03
|
|||||
|
Non-Current Liabilities
|
5.32
|
5.68
|
16.25
|
18.13
|
1.60
|
1.28
|
|||||
|
Current Liabilities
|
46.61
|
41.57
|
60.26
|
34.78
|
31.37
|
22.83
|
|||||
|
Total Liabilities
|
106.50
|
70.41
|
72.46
|
58.48
|
25.67
|
49.92
|
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
|
17.81
|
18.58
|
23.73
|
15.88
|
14.35
|
5.00
|
|||||
|
Current Assets
|
42.08
|
51.83
|
48.73
|
42.60
|
11.31
|
44.92
|
|||||
|
Total Assets
|
106.50
|
70.41
|
72.46
|
58.48
|
25.67
|
49.92
|
|||||
|
Total Debt*
|
6.02
|
6.32
|
25.10
|
18.93
|
4.13
|
1.85
|
|||||
|
Net Current Assets
|
-4.52
|
10.26
|
-11.52
|
7.82
|
-20.06
|
22.10
|
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
|
--
|
8.28
|
17.51
|
8.82
|
-22.94
|
-33.09
|
|||||
|
Cash Flow from Investing Activities
|
--
|
6.91
|
-11.54
|
-8.73
|
-13.91
|
-3.40
|
|||||
|
Cash from Financing Activities
|
--
|
-13.41
|
-4.12
|
29.10
|
-0.53
|
68.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-37.37
|
32.15
|
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 ($)
|
-0.45
|
-0.15
|
-0.45
|
-0.56
|
-1.45
|
-2.28
|
|||||
|
Cash EPS ($)
|
--
|
0.00
|
-0.22
|
-0.40
|
-1.33
|
-2.25
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.50
|
--
|
0.10
|
--
|
1.01
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.18
|
0.41
|
0.24
|
-0.73
|
-1.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.03
|
0.14
|
0.00
|
-1.14
|
-1.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-28.95
|
-89.79
|
-208.72
|
-350.30
|
-391.39
|
|||||
|
ROE (%)
|
-138.09
|
-80.43
|
1,907.12
|
1,239.01
|
-454.88
|
-431.83
|
|||||
|
ROA (%)
|
-17.45
|
-9.95
|
-28.84
|
-48.95
|
-120.48
|
-192.33
|
|||||
|
EBIT Margin (%)
|
-6.39
|
-4.55
|
-7.60
|
-9.71
|
-33.34
|
-62.77
|
|||||
|
Net Margin (%)
|
-10.40
|
-3.66
|
-8.89
|
-13.50
|
-38.25
|
-68.52
|
|||||
|
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 (%)
|
-16.69
|
-0.09
|
0.39
|
0.28
|
0.28
|
1.49
|
|||||
|
EBIT Growth (%)
|
-874.10
|
45.33
|
-8.98
|
62.67
|
31.92
|
-0.83
|
|||||
|
Net Profit Growth (%)
|
-231.28
|
62.36
|
8.32
|
54.77
|
25.23
|
-0.62
|
|||||
|
EPS Growth (%)
|
-247.02
|
0.66
|
0.20
|
0.61
|
0.36
|
0.53
|
|||||
|
Book Value Growth (%)
|
515.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-22.44
|
-11.06
|
-14.78
|
-1.34
|
-1.70
|
|||||
|
Price / Book Value
|
18.48
|
6.89
|
-38.09
|
86.82
|
-8.92
|
3.85
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.79
|
-85.05
|
-29.91
|
-35.32
|
-1.58
|
-1.10
|
|||||
|
Close Price ($)
|
4.13
|
3.41
|
4.95
|
8.29
|
1.94
|
3.87
|
|||||
|
High Price ($)
|
13.63
|
15.84
|
12.88
|
9.11
|
4.33
|
33.02
|
|||||
|
Low Price ($)
|
2.56
|
3.18
|
3.99
|
1.14
|
1.72
|
3.70
|
|||||
|
Market Cap ($ Cr)
|
148.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.27
|
-4.58
|
5.40
|
-0.60
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.03
|
-1.63
|
0.27
|
-0.52
|
0.02
|
|||||
|
Current Ratio
|
0.90
|
1.25
|
0.81
|
1.22
|
0.36
|
1.97
|
|||||
|
Quick Ratio
|
0.84
|
1.18
|
0.76
|
1.15
|
0.24
|
1.90
|
|||||
|
Interest Coverage
|
-35.76
|
-6.48
|
-7.40
|
-5.71
|
-31.10
|
-19.31
|
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 (%)
|
5.62
|
4.80
|
3.87
|
3.46
|
2.38
|
1.06
|
|||||
|
Asset Turnover
|
1.68
|
2.72
|
3.25
|
3.63
|
3.15
|
2.93
|
|||||
|
Receivable days
|
--
|
16.49
|
11.60
|
9.71
|
5.85
|
3.89
|
|||||
|
Inventory Days
|
--
|
25.89
|
42.17
|
62.45
|
52.04
|
29.24
|
|||||
|
Payable days
|
--
|
140.17
|
205.58
|
204.76
|
187.50
|
197.56
|
|||||
|
Cash Conversion Cycle
|
--
|
-97.78
|
-151.82
|
-132.60
|
-129.60
|
-164.44
|