Market cap
$563 Mln
Revenue (TTM)
$128 Mln
P/E Ratio
--
P/B Ratio
58
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
128.22
|
93.26
|
64.76
|
97.76
|
139.09
|
124.19
|
|||||
|
Cost of Revenue
|
87.24
|
75.63
|
88.55
|
108.76
|
122.03
|
93.49
|
|||||
|
Gross Profit
|
40.98
|
17.63
|
-23.80
|
-11.01
|
17.06
|
30.71
|
|||||
|
Operating Expenses
|
6.92
|
5.41
|
4.96
|
7.26
|
10.00
|
8.57
|
|||||
|
Operating Profit (EBIT)
|
34.07
|
12.22
|
-28.76
|
-18.27
|
7.06
|
22.14
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-4.29
|
-1.02
|
|||||
|
Profit before Tax
|
14.19
|
-3.05
|
-47.24
|
-30.03
|
2.24
|
17.64
|
|||||
|
Provision for Tax
|
7.59
|
3.41
|
9.26
|
-5.88
|
8.56
|
9.62
|
|||||
|
Profit after Tax (Net Income)
|
6.60
|
-6.46
|
-56.50
|
-24.14
|
-6.32
|
8.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-6.32
|
8.03
|
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
|
48.81
|
44.03
|
27.28
|
80.43
|
111.76
|
120.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
130.36
|
122.77
|
104.11
|
92.22
|
73.65
|
65.35
|
|||||
|
Current Liabilities
|
17.25
|
17.26
|
14.48
|
11.33
|
24.68
|
29.66
|
|||||
|
Total Liabilities
|
213.67
|
184.06
|
145.87
|
183.97
|
210.10
|
215.76
|
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
|
138.93
|
134.78
|
129.29
|
157.48
|
164.00
|
156.85
|
|||||
|
Current Assets
|
57.49
|
49.28
|
16.58
|
26.50
|
46.10
|
58.92
|
|||||
|
Total Assets
|
213.67
|
184.06
|
145.87
|
183.97
|
210.10
|
215.76
|
|||||
|
Total Debt*
|
95.60
|
0.05
|
74.43
|
44.93
|
43.47
|
42.56
|
|||||
|
Net Current Assets
|
40.25
|
32.02
|
2.10
|
15.17
|
21.42
|
29.26
|
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
|
--
|
21.70
|
-0.63
|
-5.22
|
14.16
|
34.78
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-20.21
|
-6.44
|
-12.49
|
-19.44
|
-22.97
|
|||||
|
Cash from Financing Activities
|
--
|
22.11
|
2.71
|
0.06
|
-3.91
|
-3.06
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-9.20
|
8.31
|
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 ($)
|
0.04
|
-0.05
|
-0.59
|
-0.27
|
-0.07
|
0.10
|
|||||
|
Cash EPS ($)
|
--
|
0.04
|
-0.38
|
0.03
|
0.24
|
0.29
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.32
|
0.29
|
0.91
|
1.26
|
1.47
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.16
|
-0.01
|
-0.06
|
0.16
|
0.42
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
-0.09
|
-0.20
|
-0.05
|
0.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.86
|
-49.76
|
-17.21
|
-3.97
|
6.32
|
|||||
|
ROE (%)
|
17.65
|
-18.11
|
-104.91
|
-25.12
|
-5.44
|
7.60
|
|||||
|
ROA (%)
|
3.52
|
-3.92
|
-34.26
|
-12.25
|
-2.97
|
4.99
|
|||||
|
EBIT Margin (%)
|
18.17
|
14.61
|
-72.95
|
-30.72
|
1.61
|
14.21
|
|||||
|
Net Margin (%)
|
5.15
|
-6.93
|
-87.25
|
-24.70
|
-4.69
|
6.52
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
120.12
|
0.44
|
-0.34
|
-0.30
|
0.12
|
0.37
|
|||||
|
EBIT Growth (%)
|
166.76
|
128.85
|
-57.33
|
-1,441.64
|
-87.32
|
2,618.49
|
|||||
|
Net Profit Growth (%)
|
110.60
|
88.57
|
-134.02
|
-281.96
|
-178.74
|
226.80
|
|||||
|
EPS Growth (%)
|
106.12
|
0.92
|
-1.17
|
-2.81
|
-1.73
|
2.09
|
|||||
|
Book Value Growth (%)
|
36.37
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-17.65
|
-0.39
|
-1.39
|
-21.39
|
15.96
|
|||||
|
Price / Book Value
|
58.03
|
2.59
|
0.80
|
0.42
|
1.21
|
1.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.59
|
3.38
|
-3.56
|
-22.48
|
5.12
|
4.01
|
|||||
|
Close Price ($)
|
1.20
|
0.83
|
0.23
|
0.38
|
1.53
|
1.56
|
|||||
|
High Price ($)
|
1.87
|
1.18
|
0.71
|
1.80
|
2.63
|
3.38
|
|||||
|
Low Price ($)
|
0.34
|
0.20
|
0.12
|
0.26
|
1.50
|
1.50
|
|||||
|
Market Cap ($ Cr)
|
562.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
2.73
|
0.56
|
0.39
|
0.35
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
3.33
|
2.85
|
1.14
|
2.34
|
1.87
|
1.99
|
|||||
|
Quick Ratio
|
2.83
|
2.38
|
0.67
|
1.52
|
1.32
|
1.64
|
|||||
|
Interest Coverage
|
1.85
|
0.82
|
-3.57
|
-3.01
|
2.47
|
1.55
|
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 (%)
|
11.75
|
14.21
|
3.37
|
4.43
|
3.66
|
6.98
|
|||||
|
Asset Turnover
|
0.68
|
0.57
|
0.39
|
0.50
|
0.65
|
0.77
|
|||||
|
Receivable days
|
--
|
30.23
|
18.38
|
17.60
|
18.06
|
18.97
|
|||||
|
Inventory Days
|
--
|
36.64
|
33.48
|
38.27
|
35.71
|
39.77
|
|||||
|
Payable days
|
--
|
44.96
|
38.92
|
35.17
|
39.87
|
43.15
|
|||||
|
Cash Conversion Cycle
|
--
|
21.91
|
12.94
|
20.71
|
13.91
|
15.58
|