Market cap
$156 Mln
Revenue (TTM)
$147 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
3.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
146.91
|
166.44
|
196.95
|
192.45
|
133.04
|
120.90
|
|||||
|
Cost of Revenue
|
110.38
|
121.93
|
113.56
|
90.40
|
14.42
|
19.04
|
|||||
|
Gross Profit
|
36.52
|
44.51
|
83.39
|
102.05
|
118.62
|
101.86
|
|||||
|
Operating Expenses
|
59.78
|
62.81
|
57.12
|
60.59
|
55.51
|
53.60
|
|||||
|
Operating Profit (EBIT)
|
-23.25
|
-18.30
|
26.27
|
41.46
|
63.11
|
48.26
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-23.25
|
-18.30
|
26.27
|
41.46
|
63.11
|
48.26
|
|||||
|
Provision for Tax
|
-5.61
|
-5.77
|
7.65
|
11.97
|
17.53
|
14.02
|
|||||
|
Profit after Tax (Net Income)
|
-17.64
|
-12.53
|
18.62
|
29.48
|
45.58
|
34.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
44.78
|
33.08
|
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
|
291.92
|
304.28
|
323.93
|
314.06
|
291.25
|
274.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,826.21
|
301.61
|
303.97
|
521.26
|
443.33
|
132.10
|
|||||
|
Current Liabilities
|
10.95
|
2,673.57
|
2,971.22
|
2,997.08
|
2,811.61
|
2,561.40
|
|||||
|
Total Liabilities
|
3,129.08
|
3,279.47
|
3,599.12
|
3,832.40
|
3,546.19
|
2,967.53
|
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
|
3,088.89
|
2,989.15
|
3,265.93
|
3,540.48
|
3,210.93
|
2,460.80
|
|||||
|
Current Assets
|
29.23
|
290.31
|
333.19
|
295.60
|
335.26
|
506.73
|
|||||
|
Total Assets
|
3,147.36
|
3,279.47
|
3,599.12
|
3,832.40
|
3,546.19
|
2,967.53
|
|||||
|
Total Debt*
|
179.29
|
289.35
|
511.46
|
523.75
|
433.63
|
121.74
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
35.92
|
67.73
|
35.16
|
40.89
|
45.89
|
|||||
|
Cash Flow from Investing Activities
|
--
|
232.38
|
222.77
|
-233.32
|
-761.50
|
-7.67
|
|||||
|
Cash from Financing Activities
|
--
|
-309.00
|
-252.74
|
248.33
|
538.34
|
112.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-182.27
|
150.40
|
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 ($)
|
-1.02
|
-0.73
|
1.09
|
1.75
|
2.64
|
1.99
|
|||||
|
Cash EPS ($)
|
--
|
-0.67
|
1.11
|
1.72
|
2.67
|
2.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
17.64
|
19.01
|
18.60
|
16.85
|
15.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.08
|
3.97
|
2.08
|
2.37
|
2.66
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.02
|
3.90
|
1.81
|
2.34
|
2.65
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-1.75
|
2.23
|
3.77
|
8.13
|
7.71
|
|||||
|
ROE (%)
|
-5.92
|
-3.99
|
5.84
|
9.74
|
16.13
|
13.09
|
|||||
|
ROA (%)
|
-0.52
|
-0.36
|
0.50
|
0.80
|
1.40
|
1.18
|
|||||
|
EBIT Margin (%)
|
-15.83
|
-10.99
|
13.34
|
21.54
|
47.44
|
39.92
|
|||||
|
Net Margin (%)
|
-12.01
|
-7.53
|
9.46
|
15.32
|
34.26
|
28.32
|
|||||
|
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 (%)
|
-22.92
|
-0.15
|
0.02
|
0.45
|
0.10
|
-0.01
|
|||||
|
EBIT Growth (%)
|
-419.67
|
-169.65
|
-36.63
|
-34.31
|
30.78
|
63.34
|
|||||
|
Net Profit Growth (%)
|
-440.52
|
-167.27
|
-36.83
|
-35.31
|
33.12
|
64.17
|
|||||
|
EPS Growth (%)
|
-436.09
|
-1.66
|
-0.37
|
-0.34
|
0.33
|
0.63
|
|||||
|
Book Value Growth (%)
|
-8.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-11.11
|
10.83
|
7.36
|
6.82
|
7.76
|
|||||
|
Price / Book Value
|
0.54
|
0.46
|
0.62
|
0.69
|
1.07
|
0.97
|
|||||
|
Dividend Yield (%)
|
3.68
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-1.43
|
11.07
|
4.85
|
6.63
|
-2.18
|
|||||
|
Close Price ($)
|
10.72
|
8.07
|
11.84
|
12.85
|
17.99
|
15.43
|
|||||
|
High Price ($)
|
11.71
|
12.26
|
14.04
|
18.43
|
20.71
|
16.15
|
|||||
|
Low Price ($)
|
7.31
|
7.41
|
9.19
|
9.40
|
15.22
|
11.00
|
|||||
|
Market Cap ($ Cr)
|
155.68
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.95
|
1.58
|
1.67
|
1.49
|
0.44
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.68
|
0.06
|
1.07
|
0.01
|
|||||
|
Current Ratio
|
2.67
|
0.11
|
0.11
|
0.10
|
0.12
|
0.20
|
|||||
|
Quick Ratio
|
2.67
|
--
|
--
|
0.10
|
0.21
|
0.36
|
|||||
|
Interest Coverage
|
0.68
|
-0.23
|
0.26
|
0.49
|
3.61
|
3.18
|
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 (%)
|
9.98
|
7.81
|
7.71
|
8.35
|
10.11
|
7.60
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.05
|
0.05
|
0.04
|
0.04
|
|||||
|
Receivable days
|
--
|
30.91
|
28.98
|
28.02
|
31.08
|
33.39
|
|||||
|
Inventory Days
|
--
|
--
|
1.69
|
-491.09
|
-8,424.56
|
-6,686.41
|
|||||
|
Payable days
|
--
|
--
|
--
|
-6,813.08
|
11,082.31
|
46,814.29
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
6,350.00
|
-19,475.80
|
-53,467.30
|