Market cap
$426 Mln
Revenue (TTM)
$42 Mln
P/E Ratio
--
P/B Ratio
39.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
42.28
|
36.97
|
31.39
|
23.96
|
20.55
|
16.30
|
|||||
|
Cost of Revenue
|
15.81
|
14.28
|
12.27
|
10.34
|
7.02
|
5.18
|
|||||
|
Gross Profit
|
26.47
|
22.69
|
19.12
|
13.61
|
13.53
|
11.12
|
|||||
|
Operating Expenses
|
57.51
|
46.86
|
38.87
|
36.06
|
29.86
|
24.50
|
|||||
|
Operating Profit (EBIT)
|
-31.04
|
-24.16
|
-19.75
|
-22.45
|
-16.33
|
-13.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.02
|
-0.06
|
|||||
|
Profit before Tax
|
-34.58
|
-25.49
|
-18.91
|
-22.09
|
-16.44
|
-14.41
|
|||||
|
Provision for Tax
|
-0.02
|
0.06
|
-18.91
|
1.29
|
0.10
|
0.91
|
|||||
|
Profit after Tax (Net Income)
|
-34.57
|
-25.54
|
-18.91
|
-22.09
|
-16.44
|
-14.41
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-16.44
|
-14.41
|
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
|
10.78
|
28.02
|
25.39
|
21.17
|
36.89
|
48.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
65.65
|
58.96
|
3.45
|
14.06
|
11.82
|
12.04
|
|||||
|
Current Liabilities
|
10.31
|
10.77
|
10.35
|
7.43
|
6.79
|
4.75
|
|||||
|
Total Liabilities
|
97.05
|
97.75
|
39.19
|
42.66
|
55.49
|
65.58
|
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
|
38.01
|
34.15
|
5.83
|
6.49
|
4.31
|
3.69
|
|||||
|
Current Assets
|
48.73
|
63.60
|
33.36
|
36.17
|
51.18
|
61.89
|
|||||
|
Total Assets
|
96.86
|
97.75
|
39.19
|
42.66
|
55.49
|
65.58
|
|||||
|
Total Debt*
|
63.95
|
58.23
|
3.57
|
13.94
|
11.99
|
12.28
|
|||||
|
Net Current Assets
|
38.62
|
52.84
|
23.01
|
28.74
|
44.39
|
57.14
|
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
|
--
|
-23.93
|
-8.95
|
-13.72
|
-16.17
|
-12.70
|
|||||
|
Cash Flow from Investing Activities
|
--
|
0.62
|
-0.28
|
8.95
|
-10.74
|
-0.17
|
|||||
|
Cash from Financing Activities
|
--
|
50.18
|
6.19
|
0.30
|
0.41
|
46.88
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-26.49
|
34.01
|
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 ($)
|
-1.19
|
-0.90
|
-0.70
|
-0.90
|
-0.67
|
-0.64
|
|||||
|
Cash EPS ($)
|
--
|
-0.82
|
-0.63
|
-0.85
|
-0.64
|
-0.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.99
|
0.94
|
0.86
|
1.50
|
2.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.84
|
-0.33
|
-0.56
|
-0.66
|
-0.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.86
|
-0.34
|
-0.59
|
-0.67
|
-0.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-44.34
|
-59.04
|
-52.60
|
-29.90
|
-32.91
|
|||||
|
ROE (%)
|
-178.19
|
-95.64
|
-81.24
|
-76.09
|
-38.37
|
-56.33
|
|||||
|
ROA (%)
|
-41.37
|
-37.30
|
-46.22
|
-45.01
|
-27.15
|
-30.31
|
|||||
|
EBIT Margin (%)
|
-72.91
|
-62.47
|
-60.25
|
-92.21
|
-79.58
|
-82.44
|
|||||
|
Net Margin (%)
|
-81.76
|
-69.08
|
-60.25
|
-92.21
|
-80.06
|
-88.75
|
|||||
|
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 (%)
|
25.86
|
0.18
|
0.31
|
0.17
|
0.26
|
0.27
|
|||||
|
EBIT Growth (%)
|
-39.48
|
-22.12
|
14.37
|
-35.07
|
-21.71
|
-151.72
|
|||||
|
Net Profit Growth (%)
|
-55.54
|
-35.03
|
14.37
|
-34.40
|
-14.05
|
-112.47
|
|||||
|
EPS Growth (%)
|
-47.50
|
-0.29
|
0.22
|
-0.34
|
-0.05
|
-0.58
|
|||||
|
Book Value Growth (%)
|
-48.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-15.17
|
-21.98
|
-7.57
|
-12.64
|
-17.54
|
|||||
|
Price / Book Value
|
39.80
|
13.82
|
16.37
|
7.90
|
5.63
|
5.18
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.07
|
-19.16
|
-23.46
|
-7.66
|
-11.70
|
-16.55
|
|||||
|
Close Price ($)
|
17.84
|
13.68
|
15.38
|
6.79
|
8.47
|
11.22
|
|||||
|
High Price ($)
|
30.10
|
30.10
|
17.47
|
11.00
|
16.96
|
31.29
|
|||||
|
Low Price ($)
|
8.27
|
9.76
|
5.11
|
4.05
|
7.00
|
10.65
|
|||||
|
Market Cap ($ Cr)
|
425.84
|
--
|
--
|
--
|
--
|
--
|
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
|
4.66
|
2.08
|
0.14
|
0.66
|
0.32
|
0.25
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
4.73
|
5.91
|
3.22
|
4.87
|
7.54
|
13.02
|
|||||
|
Quick Ratio
|
3.87
|
5.13
|
2.56
|
3.80
|
6.17
|
11.98
|
|||||
|
Interest Coverage
|
-7.56
|
-9.67
|
-36.51
|
-57.23
|
-201.90
|
-13.81
|
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 (%)
|
22.13
|
19.65
|
15.01
|
16.46
|
12.97
|
14.34
|
|||||
|
Asset Turnover
|
0.51
|
0.54
|
0.77
|
0.49
|
0.34
|
0.34
|
|||||
|
Receivable days
|
--
|
59.16
|
50.37
|
50.38
|
44.45
|
47.26
|
|||||
|
Inventory Days
|
--
|
194.69
|
219.93
|
304.00
|
370.48
|
288.47
|
|||||
|
Payable days
|
--
|
33.20
|
25.80
|
11.74
|
18.18
|
25.65
|
|||||
|
Cash Conversion Cycle
|
--
|
220.64
|
244.50
|
342.64
|
396.74
|
310.08
|