Market cap
$69 Mln
Revenue (TTM)
$173 Mln
P/E Ratio
30.3
P/B Ratio
51.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
172.61
|
166.19
|
191.24
|
167.29
|
245.32
|
262.40
|
|||||
|
Cost of Revenue
|
111.80
|
103.53
|
122.45
|
131.51
|
178.41
|
186.47
|
|||||
|
Gross Profit
|
60.81
|
62.66
|
68.80
|
35.78
|
66.91
|
75.93
|
|||||
|
Operating Expenses
|
67.77
|
57.96
|
67.08
|
71.73
|
124.83
|
122.45
|
|||||
|
Operating Profit (EBIT)
|
-6.96
|
4.70
|
1.72
|
-35.96
|
-57.92
|
-46.52
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.91
|
5.68
|
|||||
|
Profit before Tax
|
-11.01
|
1.28
|
-13.68
|
-44.97
|
-68.43
|
-47.72
|
|||||
|
Provision for Tax
|
0.07
|
0.04
|
0.69
|
0.04
|
-0.47
|
0.19
|
|||||
|
Profit after Tax (Net Income)
|
-11.07
|
0.84
|
4.57
|
-46.19
|
-67.97
|
-48.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
0.21
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-70.71
|
-52.37
|
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
|
-30.56
|
-4.04
|
-12.86
|
-102.11
|
-70.12
|
-24.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
66.62
|
49.41
|
49.39
|
167.99
|
173.10
|
165.87
|
|||||
|
Current Liabilities
|
54.33
|
48.44
|
63.47
|
55.91
|
56.96
|
74.83
|
|||||
|
Total Liabilities
|
144.72
|
93.81
|
100.00
|
121.80
|
159.95
|
215.84
|
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
|
32.29
|
29.72
|
27.10
|
63.57
|
81.59
|
88.22
|
|||||
|
Current Assets
|
58.10
|
64.09
|
72.90
|
58.23
|
78.36
|
127.62
|
|||||
|
Total Assets
|
144.72
|
93.81
|
100.00
|
121.80
|
159.95
|
215.84
|
|||||
|
Total Debt*
|
62.67
|
48.40
|
60.71
|
170.73
|
173.94
|
160.01
|
|||||
|
Net Current Assets
|
3.77
|
15.65
|
9.43
|
2.32
|
21.39
|
52.79
|
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
|
--
|
7.20
|
33.52
|
5.96
|
-33.29
|
-25.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.57
|
43.03
|
-10.17
|
-13.32
|
6.08
|
|||||
|
Cash from Financing Activities
|
--
|
-13.43
|
-38.78
|
2.21
|
5.43
|
29.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-41.18
|
10.79
|
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 ($)
|
-0.67
|
0.06
|
0.33
|
-0.39
|
-6.29
|
-4.57
|
|||||
|
Cash EPS ($)
|
--
|
0.61
|
1.22
|
-0.20
|
-3.77
|
-2.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.47
|
2.39
|
0.05
|
-3.08
|
-2.40
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.43
|
2.38
|
-0.02
|
-3.22
|
-5.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.82
|
7.85
|
-53.57
|
-56.88
|
-35.13
|
|||||
|
ROE (%)
|
--
|
-9.92
|
-7.95
|
53.63
|
143.13
|
182.45
|
|||||
|
ROA (%)
|
-8.08
|
0.86
|
4.12
|
-32.78
|
-36.17
|
-21.72
|
|||||
|
EBIT Margin (%)
|
-5.29
|
3.04
|
-1.45
|
-21.45
|
-24.39
|
-15.57
|
|||||
|
Net Margin (%)
|
-6.41
|
0.50
|
2.39
|
-27.61
|
-27.92
|
-17.95
|
|||||
|
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 (%)
|
-0.81
|
-0.13
|
0.14
|
-0.32
|
-0.07
|
-0.16
|
|||||
|
EBIT Growth (%)
|
-10,516.28
|
282.16
|
92.27
|
40.02
|
-46.47
|
59.36
|
|||||
|
Net Profit Growth (%)
|
-250.86
|
-81.67
|
109.90
|
32.05
|
-41.23
|
56.73
|
|||||
|
EPS Growth (%)
|
-218.33
|
-0.83
|
1.83
|
0.94
|
-0.37
|
0.59
|
|||||
|
Book Value Growth (%)
|
-168.09
|
--
|
--
|
--
|
--
|
--
|
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
|
30.29
|
186.05
|
31.49
|
-0.56
|
-0.13
|
-1.27
|
|||||
|
Price / Book Value
|
51.27
|
-38.55
|
-11.20
|
-0.25
|
-0.13
|
-2.47
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
70.25
|
13.29
|
16.92
|
-11.01
|
-5.37
|
-11.25
|
|||||
|
Close Price ($)
|
10.33
|
10.27
|
10.26
|
2.20
|
8.43
|
58.30
|
|||||
|
High Price ($)
|
21.90
|
18.08
|
20.67
|
13.00
|
60.10
|
219.30
|
|||||
|
Low Price ($)
|
6.27
|
6.24
|
1.62
|
1.70
|
7.50
|
52.90
|
|||||
|
Market Cap ($ Cr)
|
69.01
|
--
|
--
|
--
|
--
|
--
|
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
|
-1.65
|
-11.97
|
-4.72
|
-1.67
|
-2.48
|
-6.44
|
|||||
|
Short term debt to equity ratio
|
--
|
-0.24
|
-1.26
|
-0.06
|
-0.03
|
-0.09
|
|||||
|
Current Ratio
|
1.07
|
1.32
|
1.15
|
1.04
|
1.38
|
1.71
|
|||||
|
Quick Ratio
|
0.91
|
1.16
|
0.93
|
0.63
|
0.71
|
1.21
|
|||||
|
Interest Coverage
|
-1.70
|
1.34
|
-0.25
|
-3.96
|
-6.95
|
-5.94
|
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 (%)
|
23.25
|
17.56
|
9.05
|
15.77
|
12.58
|
10.21
|
|||||
|
Asset Turnover
|
1.26
|
1.71
|
1.72
|
1.19
|
1.31
|
1.18
|
|||||
|
Receivable days
|
--
|
51.10
|
41.73
|
62.50
|
42.91
|
39.48
|
|||||
|
Inventory Days
|
--
|
37.58
|
54.37
|
84.51
|
77.16
|
69.88
|
|||||
|
Payable days
|
--
|
74.12
|
64.47
|
74.73
|
79.43
|
98.83
|
|||||
|
Cash Conversion Cycle
|
--
|
14.56
|
31.63
|
72.28
|
40.64
|
10.52
|