Market cap
$74 Mln
Revenue (TTM)
$163 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
162.85
|
164.96
|
193.89
|
220.76
|
359.06
|
285.21
|
|||||
|
Cost of Revenue
|
82.25
|
147.14
|
114.65
|
120.58
|
125.18
|
104.92
|
|||||
|
Gross Profit
|
80.60
|
17.82
|
79.24
|
100.18
|
233.89
|
180.28
|
|||||
|
Operating Expenses
|
84.87
|
24.46
|
90.98
|
82.60
|
81.75
|
76.91
|
|||||
|
Operating Profit (EBIT)
|
-4.27
|
-6.64
|
-11.75
|
17.58
|
152.14
|
103.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-131.69
|
|||||
|
Profit before Tax
|
-39.91
|
11.88
|
-31.88
|
-3.05
|
18.54
|
-28.32
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
56.46
|
110.01
|
8.02
|
|||||
|
Profit after Tax (Net Income)
|
-39.91
|
11.88
|
-31.88
|
-3.05
|
18.54
|
-28.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
18.54
|
-28.32
|
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
|
203.14
|
193.45
|
181.66
|
174.56
|
84.63
|
63.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
180.37
|
203.59
|
171.73
|
176.37
|
235.71
|
204.96
|
|||||
|
Current Liabilities
|
49.08
|
63.64
|
77.66
|
134.42
|
165.03
|
121.60
|
|||||
|
Total Liabilities
|
481.67
|
460.68
|
431.05
|
485.34
|
485.36
|
390.27
|
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
|
325.10
|
403.51
|
377.00
|
394.80
|
397.19
|
302.35
|
|||||
|
Current Assets
|
107.49
|
57.16
|
54.05
|
90.54
|
88.17
|
87.91
|
|||||
|
Total Assets
|
540.07
|
460.68
|
431.05
|
485.34
|
485.36
|
390.27
|
|||||
|
Total Debt*
|
158.94
|
189.82
|
165.87
|
197.88
|
218.10
|
182.37
|
|||||
|
Net Current Assets
|
--
|
-6.48
|
-23.61
|
-43.88
|
-76.86
|
-33.69
|
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
|
--
|
39.09
|
35.36
|
17.59
|
78.80
|
68.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-74.95
|
-65.44
|
-51.85
|
-126.13
|
-51.91
|
|||||
|
Cash from Financing Activities
|
--
|
44.11
|
-7.73
|
59.06
|
31.79
|
27.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
44.06
|
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 ($)
|
-2.84
|
0.72
|
-1.94
|
-0.19
|
1.13
|
-1.72
|
|||||
|
Cash EPS ($)
|
--
|
3.89
|
1.28
|
3.43
|
4.31
|
1.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.75
|
11.04
|
10.61
|
5.18
|
3.87
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.38
|
2.15
|
1.07
|
4.82
|
4.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.16
|
-1.78
|
-1.75
|
-2.93
|
0.95
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.25
|
-8.86
|
-0.90
|
6.76
|
-11.23
|
|||||
|
ROE (%)
|
-20.13
|
6.33
|
-17.90
|
-2.35
|
25.00
|
-36.86
|
|||||
|
ROA (%)
|
-7.07
|
2.66
|
-6.96
|
-0.63
|
4.23
|
-7.69
|
|||||
|
EBIT Margin (%)
|
-16.96
|
24.68
|
-8.73
|
13.71
|
11.73
|
-7.12
|
|||||
|
Net Margin (%)
|
-24.51
|
7.20
|
-16.44
|
-1.38
|
5.16
|
-18.45
|
|||||
|
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 (%)
|
-12.07
|
-0.15
|
-0.12
|
-0.39
|
0.26
|
0.92
|
|||||
|
EBIT Growth (%)
|
-210.57
|
340.54
|
-155.91
|
-28.15
|
307.55
|
90.90
|
|||||
|
Net Profit Growth (%)
|
-489.55
|
137.26
|
-946.00
|
-116.44
|
165.47
|
87.67
|
|||||
|
EPS Growth (%)
|
-559.32
|
1.37
|
-9.46
|
-1.16
|
1.66
|
0.88
|
|||||
|
Book Value Growth (%)
|
-61.53
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.57
|
-0.89
|
-51.89
|
8.56
|
-5.69
|
|||||
|
Price / Book Value
|
2.13
|
0.10
|
0.16
|
0.91
|
1.88
|
2.53
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.51
|
1.94
|
4.85
|
3.44
|
3.66
|
11.74
|
|||||
|
Close Price ($)
|
--
|
1.13
|
1.72
|
9.61
|
9.71
|
9.80
|
|||||
|
High Price ($)
|
--
|
3.67
|
9.66
|
12.37
|
23.33
|
14.82
|
|||||
|
Low Price ($)
|
--
|
1.00
|
1.31
|
4.51
|
7.42
|
7.03
|
|||||
|
Market Cap ($ Cr)
|
74.47
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.98
|
0.91
|
1.13
|
2.58
|
2.86
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.05
|
0.11
|
0.33
|
0.42
|
0.01
|
|||||
|
Current Ratio
|
2.19
|
0.90
|
0.70
|
0.67
|
0.53
|
0.72
|
|||||
|
Quick Ratio
|
2.19
|
--
|
--
|
0.67
|
0.43
|
0.70
|
|||||
|
Interest Coverage
|
-0.71
|
1.41
|
-0.58
|
0.91
|
1.79
|
-2.53
|
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 (%)
|
8.85
|
7.32
|
13.56
|
10.43
|
10.58
|
12.91
|
|||||
|
Asset Turnover
|
0.29
|
0.37
|
0.42
|
0.45
|
0.82
|
0.77
|
|||||
|
Receivable days
|
--
|
42.48
|
46.45
|
50.46
|
38.03
|
49.69
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
26.34
|
29.54
|
9.56
|
|||||
|
Payable days
|
--
|
35.11
|
64.63
|
102.74
|
99.55
|
83.64
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-18.18
|
-25.94
|
-31.97
|
-24.39
|