Market cap
$328 Mln
Revenue (TTM)
$216 Mln
P/E Ratio
--
P/B Ratio
1.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
215.72
|
216.11
|
198.77
|
192.64
|
254.38
|
268.68
|
|||||
|
Cost of Revenue
|
15.49
|
13.04
|
11.31
|
17.57
|
24.28
|
25.63
|
|||||
|
Gross Profit
|
200.23
|
203.06
|
187.46
|
192.64
|
230.10
|
243.05
|
|||||
|
Operating Expenses
|
385.90
|
354.23
|
228.12
|
206.59
|
223.77
|
200.89
|
|||||
|
Operating Profit (EBIT)
|
-185.67
|
-151.17
|
-40.66
|
-13.95
|
6.33
|
42.17
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-177.20
|
-138.65
|
-22.92
|
6.34
|
11.30
|
42.36
|
|||||
|
Provision for Tax
|
97.65
|
81.83
|
-4.02
|
3.83
|
5.03
|
9.21
|
|||||
|
Profit after Tax (Net Income)
|
-274.85
|
-220.47
|
-18.90
|
2.51
|
6.28
|
33.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
6.28
|
33.15
|
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
|
220.19
|
327.19
|
538.55
|
544.91
|
527.20
|
504.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
28.26
|
16.60
|
17.68
|
15.83
|
15.61
|
14.45
|
|||||
|
Current Liabilities
|
164.03
|
145.16
|
99.98
|
87.70
|
91.44
|
74.42
|
|||||
|
Total Liabilities
|
576.49
|
488.95
|
656.20
|
648.44
|
634.25
|
593.79
|
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
|
147.98
|
141.69
|
217.31
|
215.49
|
114.96
|
115.49
|
|||||
|
Current Assets
|
264.48
|
347.26
|
438.89
|
432.95
|
519.29
|
478.30
|
|||||
|
Total Assets
|
576.49
|
488.95
|
656.20
|
648.44
|
634.25
|
593.79
|
|||||
|
Total Debt*
|
22.83
|
12.62
|
12.36
|
9.40
|
11.14
|
12.37
|
|||||
|
Net Current Assets
|
100.46
|
202.10
|
338.91
|
345.25
|
427.86
|
403.88
|
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
|
--
|
-109.44
|
-15.76
|
12.80
|
31.98
|
64.21
|
|||||
|
Cash Flow from Investing Activities
|
--
|
94.86
|
-17.43
|
-12.06
|
49.93
|
-76.70
|
|||||
|
Cash from Financing Activities
|
--
|
-2.91
|
-0.16
|
0.61
|
0.73
|
3.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
82.64
|
-8.93
|
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 ($)
|
-4.63
|
-3.73
|
-0.32
|
0.04
|
0.11
|
0.58
|
|||||
|
Cash EPS ($)
|
--
|
-3.53
|
-0.18
|
0.09
|
0.16
|
0.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.54
|
9.24
|
9.47
|
9.22
|
8.82
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.85
|
-0.27
|
0.22
|
0.56
|
1.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.87
|
-0.28
|
0.22
|
0.55
|
1.11
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-49.51
|
-3.42
|
0.46
|
1.19
|
6.74
|
|||||
|
ROE (%)
|
-100.43
|
-50.93
|
-3.49
|
0.47
|
1.22
|
6.92
|
|||||
|
ROA (%)
|
-41.56
|
-38.51
|
-2.90
|
0.39
|
1.02
|
5.88
|
|||||
|
EBIT Margin (%)
|
-83.46
|
-64.16
|
-11.53
|
-7.24
|
4.44
|
15.77
|
|||||
|
Net Margin (%)
|
-127.41
|
-102.02
|
-9.51
|
1.30
|
2.47
|
12.34
|
|||||
|
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 (%)
|
6.02
|
0.09
|
0.03
|
-0.24
|
-0.05
|
0.08
|
|||||
|
EBIT Growth (%)
|
-125.84
|
-504.89
|
-64.28
|
-223.47
|
-73.33
|
33.83
|
|||||
|
Net Profit Growth (%)
|
-310.61
|
-1,066.53
|
-853.29
|
-60.02
|
-81.07
|
42.06
|
|||||
|
EPS Growth (%)
|
-305.65
|
-10.51
|
-8.43
|
-0.60
|
-0.81
|
0.40
|
|||||
|
Book Value Growth (%)
|
-55.65
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.36
|
-14.78
|
96.77
|
67.35
|
27.09
|
|||||
|
Price / Book Value
|
1.46
|
1.59
|
0.52
|
0.45
|
0.80
|
1.78
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.76
|
-2.13
|
5.61
|
9.75
|
-2.36
|
10.56
|
|||||
|
Close Price ($)
|
6.12
|
8.82
|
4.79
|
4.22
|
7.39
|
15.69
|
|||||
|
High Price ($)
|
9.94
|
9.60
|
6.75
|
8.15
|
16.93
|
21.86
|
|||||
|
Low Price ($)
|
4.14
|
3.81
|
3.46
|
3.30
|
6.73
|
13.14
|
|||||
|
Market Cap ($ Cr)
|
328.31
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.61
|
2.39
|
4.39
|
4.94
|
5.68
|
6.43
|
|||||
|
Quick Ratio
|
1.60
|
2.38
|
4.37
|
4.92
|
5.67
|
6.41
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
2.27
|
212.88
|
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 (%)
|
27.67
|
25.26
|
23.70
|
17.73
|
13.17
|
12.08
|
|||||
|
Asset Turnover
|
0.33
|
0.38
|
0.30
|
0.30
|
0.41
|
0.48
|
|||||
|
Receivable days
|
--
|
85.93
|
74.66
|
64.15
|
47.37
|
42.48
|
|||||
|
Inventory Days
|
--
|
50.09
|
49.76
|
26.51
|
16.69
|
16.42
|
|||||
|
Payable days
|
--
|
118.14
|
171.79
|
206.12
|
102.40
|
14.07
|
|||||
|
Cash Conversion Cycle
|
--
|
17.88
|
-47.37
|
-115.46
|
-38.34
|
44.84
|