Market cap
$240 Mln
Revenue (TTM)
$112 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
112.41
|
115.02
|
185.83
|
405.47
|
387.48
|
233.67
|
|||||
|
Cost of Revenue
|
65.90
|
66.82
|
109.60
|
226.05
|
239.04
|
116.07
|
|||||
|
Gross Profit
|
46.51
|
48.20
|
76.23
|
179.42
|
148.44
|
117.60
|
|||||
|
Operating Expenses
|
96.81
|
116.32
|
96.83
|
125.34
|
153.68
|
129.25
|
|||||
|
Operating Profit (EBIT)
|
-50.30
|
-68.12
|
-20.60
|
54.08
|
-5.24
|
-11.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
6.48
|
0.87
|
|||||
|
Profit before Tax
|
-48.73
|
-66.93
|
-17.70
|
56.26
|
-15.68
|
-9.29
|
|||||
|
Provision for Tax
|
0.39
|
1.80
|
1.80
|
2.60
|
1.46
|
13.71
|
|||||
|
Profit after Tax (Net Income)
|
-49.13
|
-68.73
|
-19.50
|
53.66
|
-17.13
|
-23.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-17.93
|
-23.00
|
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
|
317.78
|
340.83
|
410.34
|
430.67
|
364.43
|
380.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
17.66
|
22.55
|
35.84
|
12.64
|
10.69
|
12.39
|
|||||
|
Current Liabilities
|
25.12
|
39.80
|
33.48
|
39.54
|
69.06
|
68.06
|
|||||
|
Total Liabilities
|
385.67
|
403.17
|
479.66
|
482.85
|
444.18
|
460.99
|
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
|
137.62
|
141.26
|
146.44
|
96.39
|
118.99
|
161.68
|
|||||
|
Current Assets
|
222.94
|
261.91
|
333.22
|
386.46
|
325.19
|
299.31
|
|||||
|
Total Assets
|
385.67
|
403.17
|
479.66
|
482.85
|
444.18
|
460.99
|
|||||
|
Total Debt*
|
12.09
|
13.20
|
14.60
|
13.50
|
12.55
|
12.27
|
|||||
|
Net Current Assets
|
197.82
|
222.11
|
299.74
|
346.92
|
255.33
|
220.37
|
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
|
--
|
-0.05
|
27.37
|
141.58
|
-47.20
|
-35.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.01
|
-39.03
|
66.15
|
21.09
|
-5.50
|
|||||
|
Cash from Financing Activities
|
--
|
-0.02
|
-4.18
|
-3.02
|
-3.83
|
-2.82
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-29.95
|
-43.70
|
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 ($)
|
-0.69
|
-0.96
|
-0.26
|
0.72
|
-0.23
|
-0.32
|
|||||
|
Cash EPS ($)
|
--
|
-0.82
|
-0.12
|
1.00
|
-0.02
|
-0.15
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.76
|
5.51
|
5.74
|
4.98
|
5.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.00
|
0.37
|
1.89
|
-0.64
|
-0.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
0.32
|
1.75
|
-1.52
|
-1.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.65
|
-4.49
|
13.07
|
-4.45
|
-5.77
|
|||||
|
ROE (%)
|
-14.92
|
-18.30
|
-4.64
|
13.50
|
-4.60
|
-5.90
|
|||||
|
ROA (%)
|
-11.25
|
-15.57
|
-4.05
|
11.58
|
-3.79
|
-5.02
|
|||||
|
EBIT Margin (%)
|
-45.80
|
-58.19
|
-9.53
|
13.87
|
-4.05
|
-3.98
|
|||||
|
Net Margin (%)
|
-43.70
|
-59.76
|
-10.49
|
13.23
|
-4.35
|
-9.81
|
|||||
|
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 (%)
|
-18.86
|
-0.38
|
-0.54
|
0.05
|
0.66
|
0.36
|
|||||
|
EBIT Growth (%)
|
-7.14
|
-278.11
|
-131.46
|
458.90
|
-68.69
|
-57.95
|
|||||
|
Net Profit Growth (%)
|
3.74
|
-252.47
|
-136.34
|
413.17
|
25.50
|
-54.12
|
|||||
|
EPS Growth (%)
|
-0.81
|
-2.67
|
-1.37
|
4.06
|
0.27
|
-0.56
|
|||||
|
Book Value Growth (%)
|
-11.32
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.52
|
-13.78
|
11.46
|
-20.61
|
-27.22
|
|||||
|
Price / Book Value
|
0.78
|
0.51
|
0.65
|
1.43
|
0.97
|
1.65
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.32
|
0.23
|
-2.28
|
4.44
|
-152.09
|
205.10
|
|||||
|
Close Price ($)
|
4.46
|
2.42
|
3.61
|
8.20
|
4.82
|
8.69
|
|||||
|
High Price ($)
|
4.58
|
4.22
|
8.45
|
8.42
|
9.42
|
15.94
|
|||||
|
Low Price ($)
|
2.08
|
2.08
|
3.52
|
4.38
|
2.62
|
8.25
|
|||||
|
Market Cap ($ Cr)
|
240.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.04
|
0.03
|
0.03
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
8.88
|
6.58
|
9.95
|
9.77
|
4.71
|
4.40
|
|||||
|
Quick Ratio
|
7.68
|
5.80
|
8.93
|
8.57
|
3.32
|
3.62
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-1.50
|
-0.57
|
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 (%)
|
22.77
|
19.30
|
12.82
|
9.91
|
18.27
|
19.40
|
|||||
|
Asset Turnover
|
0.26
|
0.26
|
0.39
|
0.87
|
0.86
|
0.51
|
|||||
|
Receivable days
|
--
|
73.07
|
62.88
|
49.98
|
54.73
|
65.77
|
|||||
|
Inventory Days
|
--
|
178.35
|
136.32
|
115.79
|
113.71
|
133.74
|
|||||
|
Payable days
|
--
|
40.16
|
35.53
|
41.34
|
50.46
|
71.48
|
|||||
|
Cash Conversion Cycle
|
--
|
211.25
|
163.67
|
124.43
|
117.99
|
128.03
|