Market cap
$348 Mln
Revenue (TTM)
$139 Mln
P/E Ratio
--
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
139.31
|
148.08
|
163.71
|
190.87
|
203.61
|
156.94
|
|||||
|
Cost of Revenue
|
35.34
|
38.01
|
46.26
|
52.79
|
47.37
|
33.34
|
|||||
|
Gross Profit
|
103.97
|
110.07
|
117.45
|
138.09
|
156.25
|
123.61
|
|||||
|
Operating Expenses
|
139.74
|
160.73
|
179.45
|
197.67
|
179.84
|
101.76
|
|||||
|
Operating Profit (EBIT)
|
-35.78
|
-50.66
|
-62.00
|
-59.58
|
-23.59
|
21.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
2.51
|
-0.49
|
--
|
|||||
|
Profit before Tax
|
-28.46
|
-41.52
|
-50.79
|
-57.25
|
-24.54
|
21.05
|
|||||
|
Provision for Tax
|
0.40
|
0.63
|
1.00
|
0.96
|
-0.29
|
0.30
|
|||||
|
Profit after Tax (Net Income)
|
-28.85
|
-42.16
|
-51.79
|
-58.21
|
-24.26
|
20.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-58.21
|
-24.81
|
4.05
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
139.45
|
159.41
|
180.22
|
307.96
|
355.09
|
10.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.10
|
3.34
|
4.00
|
6.78
|
5.27
|
29.75
|
|||||
|
Current Liabilities
|
82.81
|
88.20
|
96.09
|
110.73
|
120.13
|
116.77
|
|||||
|
Total Liabilities
|
228.36
|
250.95
|
280.30
|
425.47
|
480.49
|
156.72
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
22.63
|
22.62
|
38.94
|
34.18
|
31.43
|
29.25
|
|||||
|
Current Assets
|
205.73
|
228.33
|
241.36
|
391.30
|
449.06
|
127.47
|
|||||
|
Total Assets
|
228.36
|
250.95
|
280.30
|
425.47
|
480.49
|
156.72
|
|||||
|
Total Debt*
|
5.57
|
3.39
|
5.39
|
9.24
|
7.41
|
28.09
|
|||||
|
Net Current Assets
|
122.92
|
140.13
|
157.70
|
280.56
|
328.94
|
10.70
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
7.45
|
4.81
|
-12.20
|
-20.46
|
5.19
|
37.54
|
|||||
|
Cash Flow from Investing Activities
|
34.82
|
-19.45
|
162.32
|
-88.98
|
-219.19
|
0.97
|
|||||
|
Cash from Financing Activities
|
-20.39
|
-23.27
|
-124.18
|
-28.62
|
320.51
|
0.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-138.06
|
106.51
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.68
|
-1.01
|
-1.24
|
-1.21
|
-0.51
|
0.47
|
|||||
|
Cash EPS ($)
|
-0.57
|
-0.89
|
-1.11
|
-1.10
|
-0.41
|
0.53
|
|||||
|
Adjusted Book Value ($)
|
3.28
|
3.81
|
4.33
|
6.42
|
7.44
|
0.23
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.18
|
0.11
|
-0.29
|
-0.43
|
0.11
|
0.84
|
|||||
|
Free Cash Flow per Share ($)
|
0.09
|
0.06
|
-0.35
|
-0.50
|
0.03
|
0.82
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-18.75
|
-24.20
|
-20.60
|
-17.13
|
-12.10
|
92.23
|
|||||
|
ROE (%)
|
-19.31
|
-24.82
|
-21.22
|
-17.56
|
-13.28
|
-580.50
|
|||||
|
ROA (%)
|
-12.04
|
-15.87
|
-14.67
|
-12.85
|
-7.61
|
18.43
|
|||||
|
EBIT Margin (%)
|
-20.31
|
-28.02
|
-30.97
|
-29.90
|
-11.82
|
13.97
|
|||||
|
Net Margin (%)
|
-20.71
|
-28.47
|
-31.63
|
-30.10
|
-11.94
|
13.22
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.06
|
-0.10
|
-0.14
|
-0.06
|
0.30
|
0.76
|
|||||
|
EBIT Growth (%)
|
31.81
|
18.16
|
11.16
|
-137.03
|
-209.85
|
235.78
|
|||||
|
Net Profit Growth (%)
|
31.56
|
18.60
|
11.03
|
-139.97
|
-216.88
|
218.41
|
|||||
|
EPS Growth (%)
|
0.33
|
0.19
|
-0.03
|
-1.39
|
-2.09
|
1.99
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-11.72
|
-6.41
|
-6.34
|
-7.12
|
-34.16
|
--
|
|||||
|
Price / Book Value
|
2.42
|
1.70
|
1.82
|
1.35
|
2.33
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.51
|
-2.48
|
-2.97
|
-1.92
|
-23.27
|
--
|
|||||
|
Close Price ($)
|
7.96
|
6.46
|
7.88
|
8.63
|
17.35
|
--
|
|||||
|
High Price ($)
|
8.10
|
8.35
|
11.20
|
17.77
|
81.98
|
--
|
|||||
|
Low Price ($)
|
4.35
|
5.37
|
5.73
|
6.95
|
15.07
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.04
|
0.02
|
0.03
|
0.03
|
0.02
|
2.75
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
0.23
|
|||||
|
Current Ratio
|
2.48
|
2.59
|
2.51
|
3.53
|
3.74
|
1.09
|
|||||
|
Quick Ratio
|
--
|
--
|
2.51
|
3.42
|
3.64
|
1.00
|
|||||
|
Interest Coverage
|
-173.57
|
-1,220.26
|
-545.14
|
-315.30
|
-51.89
|
25.22
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
17.69
|
19.32
|
23.17
|
22.92
|
22.65
|
31.53
|
|||||
|
Asset Turnover
|
0.58
|
0.56
|
0.46
|
0.42
|
0.64
|
1.39
|
|||||
|
Receivable days
|
69.82
|
82.08
|
91.14
|
85.99
|
85.75
|
83.89
|
|||||
|
Inventory Days
|
--
|
0.00
|
51.85
|
86.69
|
86.56
|
88.20
|
|||||
|
Payable days
|
41.37
|
22.39
|
25.76
|
26.76
|
30.28
|
37.47
|
|||||
|
Cash Conversion Cycle
|
--
|
59.69
|
117.23
|
145.92
|
142.03
|
134.62
|