Market cap
$147 Mln
Revenue (TTM)
$-25 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
30.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-24.83
|
-5.00
|
42.68
|
33.57
|
-69.03
|
43.88
|
|||||
|
Cost of Revenue
|
9.11
|
9.24
|
-63.52
|
10.83
|
12.35
|
6.51
|
|||||
|
Gross Profit
|
-33.94
|
-14.25
|
42.68
|
22.75
|
-81.38
|
43.88
|
|||||
|
Operating Expenses
|
-0.21
|
4.48
|
2.14
|
5.51
|
4.17
|
4.29
|
|||||
|
Operating Profit (EBIT)
|
-33.73
|
-18.73
|
40.55
|
17.24
|
-85.55
|
39.58
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-36.53
|
-18.73
|
5.88
|
17.24
|
-85.55
|
39.58
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
28.25
|
12.35
|
50.08
|
|||||
|
Profit after Tax (Net Income)
|
-36.53
|
-18.73
|
5.88
|
17.24
|
-85.55
|
39.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
20.35
|
39.58
|
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
|
135.03
|
145.40
|
160.67
|
151.31
|
138.67
|
244.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
155.58
|
155.39
|
125.83
|
125.15
|
3.00
|
187.70
|
|||||
|
Current Liabilities
|
0.16
|
5.94
|
13.23
|
1.20
|
186.32
|
1.22
|
|||||
|
Total Liabilities
|
290.77
|
306.74
|
299.73
|
277.67
|
327.99
|
433.51
|
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
|
254.06
|
252.80
|
262.08
|
267.95
|
314.70
|
421.43
|
|||||
|
Current Assets
|
36.54
|
53.94
|
37.65
|
9.72
|
322.86
|
12.08
|
|||||
|
Total Assets
|
327.15
|
306.74
|
299.73
|
277.67
|
327.99
|
433.51
|
|||||
|
Total Debt*
|
152.11
|
157.58
|
123.60
|
122.98
|
186.32
|
185.38
|
|||||
|
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
|
--
|
18.34
|
25.71
|
26.72
|
20.37
|
-107.43
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-32.07
|
-76,359,263.00
|
38.97
|
0.75
|
-124.12
|
|||||
|
Cash from Financing Activities
|
--
|
30.75
|
3.48
|
-68.97
|
-20.37
|
57.31
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.34
|
--
|
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 ($)
|
-0.44
|
-0.24
|
0.09
|
0.29
|
-1.72
|
0.80
|
|||||
|
Cash EPS ($)
|
--
|
-0.24
|
0.09
|
0.29
|
-1.72
|
0.80
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.88
|
2.53
|
2.55
|
2.78
|
4.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.24
|
0.41
|
0.45
|
0.41
|
-2.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.24
|
0.41
|
0.45
|
0.41
|
-2.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.38
|
2.11
|
5.75
|
-22.66
|
10.39
|
|||||
|
ROE (%)
|
-26.05
|
-12.24
|
3.77
|
11.89
|
-44.65
|
16.84
|
|||||
|
ROA (%)
|
-11.52
|
-6.18
|
2.04
|
5.69
|
-22.47
|
10.01
|
|||||
|
EBIT Margin (%)
|
38.33
|
189.60
|
--
|
84.72
|
58.18
|
90.22
|
|||||
|
Net Margin (%)
|
147.08
|
374.34
|
13.78
|
51.34
|
123.94
|
90.22
|
|||||
|
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 (%)
|
-330.73
|
-1.12
|
0.27
|
1.49
|
-2.57
|
6.93
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
--
|
170.83
|
-201.45
|
2,213.15
|
|||||
|
Net Profit Growth (%)
|
-2,611.48
|
-418.57
|
-65.89
|
120.15
|
-316.13
|
2,213.15
|
|||||
|
EPS Growth (%)
|
-2,321.64
|
-3.61
|
-0.68
|
1.17
|
-3.15
|
22.11
|
|||||
|
Book Value Growth (%)
|
-36.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.28
|
26.34
|
9.84
|
-1.82
|
5.12
|
|||||
|
Price / Book Value
|
1.08
|
0.94
|
0.96
|
1.12
|
1.12
|
0.83
|
|||||
|
Dividend Yield (%)
|
30.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-12.92
|
17.74
|
-332,999.83
|
-0.26
|
0.00
|
|||||
|
Close Price ($)
|
1.32
|
1.76
|
2.44
|
2.86
|
3.12
|
4.08
|
|||||
|
High Price ($)
|
2.42
|
2.87
|
3.29
|
3.70
|
4.42
|
5.22
|
|||||
|
Low Price ($)
|
1.05
|
1.56
|
2.40
|
2.60
|
2.82
|
3.05
|
|||||
|
Market Cap ($ Cr)
|
147.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.08
|
0.77
|
0.81
|
1.34
|
0.76
|
|||||
|
Short term debt to equity ratio
|
--
|
0.04
|
769,296.05
|
812,768.75
|
1.34
|
757,911.20
|
|||||
|
Current Ratio
|
226.06
|
9.07
|
2.85
|
8.07
|
1.73
|
9.93
|
|||||
|
Quick Ratio
|
226.06
|
--
|
--
|
--
|
1.67
|
--
|
|||||
|
Interest Coverage
|
-2.34
|
-1.03
|
--
|
2.63
|
-3.25
|
3.77
|
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 (%)
|
-7.78
|
-40.01
|
6.38
|
11.84
|
-5.06
|
6.98
|
|||||
|
Asset Turnover
|
-0.08
|
-0.02
|
0.15
|
0.11
|
-0.18
|
0.11
|
|||||
|
Receivable days
|
--
|
-172.50
|
28.67
|
40.63
|
-17.35
|
26.28
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
422.13
|
369.91
|
3,500.39
|
|||||
|
Payable days
|
--
|
412.50
|
-41.51
|
40.83
|
35.95
|
47.53
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
421.93
|
316.60
|
3,479.14
|