Market cap
$288 Mln
Revenue (TTM)
$186 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
186.16
|
213.65
|
228.61
|
306.91
|
369.19
|
583.19
|
|||||
|
Cost of Revenue
|
108.76
|
92.78
|
147.23
|
141.37
|
126.71
|
121.33
|
|||||
|
Gross Profit
|
77.40
|
120.87
|
81.38
|
165.54
|
242.48
|
461.86
|
|||||
|
Operating Expenses
|
110.74
|
134.81
|
173.18
|
222.16
|
348.35
|
451.36
|
|||||
|
Operating Profit (EBIT)
|
-33.34
|
-13.94
|
-91.80
|
-56.62
|
-105.87
|
10.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-25.56
|
-36.05
|
-77.20
|
-53.67
|
-103.81
|
11.29
|
|||||
|
Provision for Tax
|
1.56
|
2.75
|
4.98
|
5.44
|
2.00
|
3.56
|
|||||
|
Profit after Tax (Net Income)
|
-27.12
|
-38.80
|
-82.18
|
-59.11
|
-105.80
|
7.73
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-105.80
|
7.73
|
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
|
443.62
|
459.28
|
486.18
|
552.10
|
595.33
|
667.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.55
|
17.03
|
19.22
|
20.31
|
31.37
|
30.28
|
|||||
|
Current Liabilities
|
164.20
|
194.46
|
179.95
|
259.28
|
259.48
|
370.68
|
|||||
|
Total Liabilities
|
788.56
|
670.77
|
685.35
|
831.68
|
886.18
|
1,068.07
|
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
|
21.61
|
20.89
|
89.95
|
106.70
|
197.08
|
189.34
|
|||||
|
Current Assets
|
602.76
|
649.88
|
595.40
|
724.98
|
689.10
|
878.73
|
|||||
|
Total Assets
|
788.56
|
670.77
|
685.35
|
831.68
|
886.18
|
1,068.07
|
|||||
|
Total Debt*
|
5.26
|
12.16
|
7.72
|
8.74
|
10.02
|
8.58
|
|||||
|
Net Current Assets
|
438.56
|
455.42
|
415.45
|
465.70
|
429.62
|
508.05
|
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
|
--
|
6.74
|
-31.02
|
6.91
|
-179.98
|
-66.53
|
|||||
|
Cash Flow from Investing Activities
|
--
|
8.85
|
-45.98
|
-25.62
|
175.18
|
104.09
|
|||||
|
Cash from Financing Activities
|
--
|
-2.04
|
-1.44
|
0.23
|
-0.38
|
-5.07
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-1.30
|
-1.87
|
-4.00
|
-2.89
|
-5.27
|
0.38
|
|||||
|
Cash EPS ($)
|
--
|
-1.72
|
-3.85
|
-2.75
|
-5.11
|
0.53
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.08
|
23.66
|
27.03
|
29.64
|
33.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.32
|
-1.51
|
0.34
|
-8.96
|
-3.31
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.32
|
-1.51
|
0.34
|
-8.96
|
-3.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.04
|
-15.58
|
-10.14
|
-16.52
|
1.18
|
|||||
|
ROE (%)
|
-6.01
|
-8.21
|
-15.83
|
-10.30
|
-16.76
|
1.19
|
|||||
|
ROA (%)
|
-3.30
|
-5.72
|
-10.83
|
-6.88
|
-10.83
|
0.76
|
|||||
|
EBIT Margin (%)
|
-12.10
|
-16.87
|
-33.77
|
-17.48
|
-28.11
|
1.96
|
|||||
|
Net Margin (%)
|
-14.57
|
-18.16
|
-35.95
|
-19.26
|
-28.66
|
1.33
|
|||||
|
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 (%)
|
-15.14
|
-0.07
|
-0.26
|
-0.17
|
-0.37
|
-0.05
|
|||||
|
EBIT Growth (%)
|
66.02
|
53.31
|
-43.85
|
48.30
|
-1,009.00
|
177.34
|
|||||
|
Net Profit Growth (%)
|
73.82
|
52.79
|
-39.03
|
44.13
|
-1,468.91
|
142.94
|
|||||
|
EPS Growth (%)
|
74.16
|
0.53
|
-0.38
|
0.45
|
-14.69
|
1.43
|
|||||
|
Book Value Growth (%)
|
-5.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.48
|
-0.12
|
-0.30
|
-0.23
|
8.76
|
|||||
|
Price / Book Value
|
0.65
|
0.63
|
0.02
|
0.03
|
0.04
|
0.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.80
|
0.01
|
3.73
|
5.80
|
2.73
|
-26.47
|
|||||
|
Close Price ($)
|
15.94
|
13.96
|
9.70
|
17.40
|
24.20
|
67.40
|
|||||
|
High Price ($)
|
20.90
|
20.90
|
27.40
|
44.60
|
76.30
|
185.00
|
|||||
|
Low Price ($)
|
12.96
|
7.08
|
8.61
|
13.00
|
20.80
|
62.25
|
|||||
|
Market Cap ($ Cr)
|
287.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.02
|
0.02
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.02
|
0.31
|
|||||
|
Current Ratio
|
3.67
|
3.34
|
3.31
|
2.80
|
2.66
|
2.37
|
|||||
|
Quick Ratio
|
2.67
|
2.33
|
2.39
|
1.80
|
1.77
|
1.74
|
|||||
|
Interest Coverage
|
-25,556.77
|
-5,148.71
|
-11,027.71
|
-6,707.75
|
-6,919.33
|
88.51
|
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 (%)
|
49.91
|
59.37
|
53.49
|
43.52
|
35.48
|
28.06
|
|||||
|
Asset Turnover
|
0.23
|
0.32
|
0.30
|
0.36
|
0.38
|
0.57
|
|||||
|
Receivable days
|
--
|
212.94
|
204.38
|
157.42
|
145.75
|
99.65
|
|||||
|
Inventory Days
|
--
|
712.48
|
526.75
|
629.57
|
667.91
|
637.52
|
|||||
|
Payable days
|
--
|
168.73
|
115.51
|
151.61
|
258.75
|
332.35
|
|||||
|
Cash Conversion Cycle
|
--
|
756.69
|
615.61
|
635.37
|
554.91
|
404.83
|