Market cap
$522 Mln
Revenue (TTM)
$222 Mln
P/E Ratio
--
P/B Ratio
7.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
221.55
|
206.13
|
180.27
|
156.37
|
162.05
|
130.86
|
|||||
|
Cost of Revenue
|
106.24
|
93.85
|
80.75
|
69.97
|
74.95
|
63.48
|
|||||
|
Gross Profit
|
115.32
|
112.29
|
99.52
|
86.40
|
87.09
|
67.38
|
|||||
|
Operating Expenses
|
116.93
|
120.97
|
113.75
|
116.45
|
121.18
|
116.32
|
|||||
|
Operating Profit (EBIT)
|
-1.62
|
-8.68
|
-14.23
|
-30.05
|
-34.08
|
-48.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.43
|
-0.20
|
|||||
|
Profit before Tax
|
-6.44
|
-15.28
|
-20.76
|
-37.32
|
-42.34
|
-54.06
|
|||||
|
Provision for Tax
|
0.39
|
0.35
|
0.21
|
0.33
|
0.49
|
0.32
|
|||||
|
Profit after Tax (Net Income)
|
-6.78
|
-15.63
|
-20.92
|
-37.49
|
-42.83
|
-54.38
|
|||||
|
Minority Interest
|
0.05
|
0.01
|
0.04
|
0.10
|
-0.05
|
0.00
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-42.78
|
-54.37
|
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
|
70.02
|
64.22
|
56.15
|
52.65
|
67.61
|
84.62
|
|||||
|
Minority Interest
|
0.05
|
--
|
--
|
--
|
0.95
|
1.00
|
|||||
|
Non-Current Liabilities
|
48.68
|
56.09
|
80.41
|
76.78
|
32.47
|
73.33
|
|||||
|
Current Liabilities
|
85.79
|
100.80
|
63.61
|
67.52
|
117.06
|
78.56
|
|||||
|
Total Liabilities
|
290.98
|
221.86
|
200.92
|
197.75
|
218.09
|
237.50
|
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
|
47.88
|
47.48
|
48.90
|
53.31
|
47.95
|
50.40
|
|||||
|
Current Assets
|
157.31
|
174.38
|
152.02
|
144.44
|
170.14
|
187.10
|
|||||
|
Total Assets
|
290.98
|
221.86
|
200.92
|
197.75
|
218.09
|
237.50
|
|||||
|
Total Debt*
|
76.80
|
96.95
|
98.10
|
96.00
|
87.24
|
87.59
|
|||||
|
Net Current Assets
|
71.52
|
73.58
|
88.41
|
76.92
|
53.09
|
108.55
|
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
|
--
|
11.36
|
11.36
|
-43.17
|
-25.62
|
-33.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.13
|
-8.13
|
8.62
|
8.46
|
12.69
|
|||||
|
Cash from Financing Activities
|
--
|
4.96
|
4.96
|
10.67
|
4.19
|
34.29
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-12.96
|
13.06
|
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 ($)
|
-0.03
|
-0.08
|
-0.11
|
-0.21
|
-0.24
|
-0.31
|
|||||
|
Cash EPS ($)
|
--
|
-0.07
|
-0.10
|
-0.19
|
-0.22
|
-0.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.33
|
0.30
|
0.29
|
0.38
|
0.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.06
|
0.06
|
-0.24
|
-0.14
|
-0.20
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.04
|
0.05
|
-0.26
|
-0.16
|
-0.20
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.91
|
-13.81
|
-24.70
|
-26.19
|
-31.72
|
|||||
|
ROE (%)
|
-10.03
|
-25.97
|
-38.45
|
-62.35
|
-56.26
|
-57.72
|
|||||
|
ROA (%)
|
-2.31
|
-7.39
|
-10.49
|
-18.03
|
-18.80
|
-23.70
|
|||||
|
EBIT Margin (%)
|
0.55
|
-3.37
|
-6.59
|
-18.51
|
-21.03
|
-37.40
|
|||||
|
Net Margin (%)
|
-3.06
|
-7.58
|
-11.60
|
-23.98
|
-26.83
|
-41.62
|
|||||
|
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 (%)
|
15.09
|
0.14
|
0.15
|
-0.04
|
0.24
|
0.42
|
|||||
|
EBIT Growth (%)
|
112.23
|
41.58
|
58.95
|
15.10
|
30.36
|
16.11
|
|||||
|
Net Profit Growth (%)
|
64.25
|
25.29
|
44.20
|
12.46
|
21.24
|
9.16
|
|||||
|
EPS Growth (%)
|
65.62
|
0.28
|
0.45
|
0.14
|
0.23
|
0.12
|
|||||
|
Book Value Growth (%)
|
20.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-25.32
|
-13.59
|
-10.44
|
-15.13
|
-21.68
|
|||||
|
Price / Book Value
|
7.53
|
6.16
|
5.06
|
7.43
|
9.58
|
13.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
188.28
|
-74.32
|
-30.11
|
-16.01
|
-20.35
|
-24.83
|
|||||
|
Close Price ($)
|
2.92
|
2.06
|
1.54
|
2.16
|
3.65
|
6.81
|
|||||
|
High Price ($)
|
3.15
|
2.26
|
2.59
|
4.05
|
7.08
|
8.41
|
|||||
|
Low Price ($)
|
1.15
|
1.12
|
1.38
|
1.21
|
3.25
|
4.67
|
|||||
|
Market Cap ($ Cr)
|
521.95
|
--
|
--
|
--
|
--
|
--
|
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
|
0.50
|
1.51
|
1.75
|
1.82
|
1.29
|
1.04
|
|||||
|
Short term debt to equity ratio
|
0.48
|
0.72
|
0.38
|
0.43
|
0.86
|
0.20
|
|||||
|
Current Ratio
|
1.83
|
1.73
|
2.39
|
2.14
|
1.45
|
2.38
|
|||||
|
Quick Ratio
|
1.07
|
1.17
|
1.79
|
1.55
|
1.21
|
2.04
|
|||||
|
Interest Coverage
|
0.16
|
-0.83
|
-1.34
|
-3.45
|
-5.84
|
-9.94
|
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 (%)
|
13.98
|
14.74
|
16.52
|
22.70
|
21.24
|
19.20
|
|||||
|
Asset Turnover
|
0.75
|
0.98
|
0.90
|
0.75
|
0.71
|
0.57
|
|||||
|
Receivable days
|
--
|
53.29
|
66.13
|
81.67
|
67.12
|
64.61
|
|||||
|
Inventory Days
|
--
|
183.42
|
176.45
|
179.76
|
135.95
|
143.99
|
|||||
|
Payable days
|
--
|
96.72
|
102.99
|
148.37
|
167.17
|
172.11
|
|||||
|
Cash Conversion Cycle
|
--
|
139.98
|
139.59
|
113.06
|
35.90
|
36.49
|