Market cap
$236 Mln
Revenue (TTM)
$54 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
53.66
|
94.60
|
138.72
|
139.92
|
110.78
|
133.67
|
|||||
|
Cost of Revenue
|
24.49
|
29.70
|
31.29
|
17.83
|
10.43
|
16.60
|
|||||
|
Gross Profit
|
29.17
|
64.87
|
107.43
|
122.09
|
100.34
|
117.07
|
|||||
|
Operating Expenses
|
40.30
|
41.17
|
37.45
|
38.47
|
57.64
|
27.98
|
|||||
|
Operating Profit (EBIT)
|
-11.14
|
23.70
|
69.98
|
83.62
|
42.70
|
89.09
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.43
|
0.22
|
|||||
|
Profit before Tax
|
-5.49
|
30.40
|
76.07
|
87.78
|
44.13
|
89.31
|
|||||
|
Provision for Tax
|
-2.73
|
7.10
|
16.86
|
19.71
|
10.23
|
19.86
|
|||||
|
Profit after Tax (Net Income)
|
-2.76
|
23.30
|
59.21
|
68.07
|
33.90
|
69.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
33.90
|
69.45
|
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
|
165.29
|
198.82
|
215.80
|
196.86
|
170.16
|
174.31
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2.60
|
2.65
|
3.20
|
3.38
|
3.36
|
9.92
|
|||||
|
Current Liabilities
|
7.85
|
17.99
|
25.33
|
54.12
|
21.52
|
30.49
|
|||||
|
Total Liabilities
|
183.58
|
219.47
|
244.34
|
254.35
|
195.04
|
214.73
|
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
|
5.36
|
6.61
|
13.29
|
15.36
|
9.25
|
5.97
|
|||||
|
Current Assets
|
170.38
|
212.86
|
231.04
|
238.99
|
185.79
|
208.75
|
|||||
|
Total Assets
|
183.58
|
219.47
|
244.34
|
254.35
|
195.04
|
214.73
|
|||||
|
Total Debt*
|
0.44
|
0.60
|
0.55
|
0.56
|
0.53
|
0.47
|
|||||
|
Net Current Assets
|
162.53
|
194.86
|
205.71
|
184.87
|
164.27
|
178.27
|
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
|
--
|
43.47
|
48.76
|
94.80
|
41.61
|
11.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.36
|
-0.04
|
-0.02
|
--
|
-0.05
|
|||||
|
Cash from Financing Activities
|
--
|
-43.55
|
-43.46
|
-43.42
|
-45.96
|
-26.20
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-4.35
|
-14.75
|
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 ($)
|
-0.04
|
0.33
|
0.83
|
0.96
|
0.47
|
0.93
|
|||||
|
Cash EPS ($)
|
--
|
0.33
|
0.83
|
0.97
|
0.47
|
0.93
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.78
|
3.01
|
2.77
|
2.34
|
2.33
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.61
|
0.68
|
1.33
|
0.57
|
0.15
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.60
|
0.68
|
1.33
|
0.57
|
0.15
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
11.21
|
28.62
|
36.98
|
19.63
|
45.54
|
|||||
|
ROE (%)
|
-1.51
|
11.24
|
28.70
|
37.09
|
19.68
|
45.68
|
|||||
|
ROA (%)
|
-1.25
|
10.05
|
23.75
|
30.29
|
16.55
|
38.10
|
|||||
|
EBIT Margin (%)
|
-10.24
|
32.14
|
54.84
|
62.73
|
39.84
|
66.81
|
|||||
|
Net Margin (%)
|
-5.14
|
24.63
|
42.69
|
48.65
|
30.22
|
51.87
|
|||||
|
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 (%)
|
-70.13
|
-0.32
|
-0.01
|
0.26
|
-0.17
|
0.07
|
|||||
|
EBIT Growth (%)
|
-105.13
|
-60.04
|
-13.34
|
98.89
|
-50.59
|
16.71
|
|||||
|
Net Profit Growth (%)
|
-103.35
|
-60.65
|
-13.01
|
100.76
|
-51.18
|
23.27
|
|||||
|
EPS Growth (%)
|
-103.42
|
-0.61
|
-0.14
|
1.05
|
-0.50
|
0.29
|
|||||
|
Book Value Growth (%)
|
-21.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
18.78
|
7.28
|
5.85
|
15.78
|
8.10
|
|||||
|
Price / Book Value
|
1.40
|
2.20
|
2.00
|
2.02
|
3.14
|
3.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.71
|
9.14
|
3.61
|
2.81
|
9.78
|
5.12
|
|||||
|
Close Price ($)
|
3.64
|
6.11
|
6.01
|
5.60
|
7.36
|
7.52
|
|||||
|
High Price ($)
|
9.62
|
9.62
|
12.83
|
8.49
|
26.99
|
9.82
|
|||||
|
Low Price ($)
|
3.56
|
4.95
|
4.26
|
4.22
|
5.84
|
5.66
|
|||||
|
Market Cap ($ Cr)
|
236.39
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
21.72
|
11.83
|
9.12
|
4.42
|
8.63
|
6.85
|
|||||
|
Quick Ratio
|
16.48
|
9.10
|
7.16
|
3.23
|
6.81
|
6.21
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
48.06
|
758.36
|
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 (%)
|
13.36
|
3.45
|
15.26
|
15.10
|
40.99
|
62.58
|
|||||
|
Asset Turnover
|
0.24
|
0.41
|
0.56
|
0.62
|
0.54
|
0.73
|
|||||
|
Receivable days
|
--
|
47.16
|
55.68
|
86.85
|
212.76
|
118.85
|
|||||
|
Inventory Days
|
--
|
606.33
|
664.11
|
1,060.31
|
1,029.02
|
437.55
|
|||||
|
Payable days
|
--
|
13.31
|
16.32
|
49.30
|
94.24
|
36.37
|
|||||
|
Cash Conversion Cycle
|
--
|
640.18
|
703.47
|
1,097.86
|
1,147.55
|
520.03
|