Market cap
$3 Mln
Revenue (TTM)
$79 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
78.94
|
75.84
|
86.55
|
100.35
|
160.88
|
100.94
|
|||||
|
Cost of Revenue
|
74.45
|
69.15
|
85.55
|
95.60
|
149.86
|
95.24
|
|||||
|
Gross Profit
|
4.49
|
6.69
|
1.00
|
4.75
|
11.02
|
5.70
|
|||||
|
Operating Expenses
|
14.42
|
14.90
|
10.58
|
10.06
|
9.56
|
11.16
|
|||||
|
Operating Profit (EBIT)
|
-9.93
|
-8.21
|
-9.58
|
-5.30
|
1.46
|
-5.46
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.17
|
|||||
|
Profit before Tax
|
-10.52
|
-8.96
|
-9.60
|
-4.86
|
6.45
|
-6.66
|
|||||
|
Provision for Tax
|
0.43
|
0.88
|
0.35
|
11.71
|
5.55
|
-1.10
|
|||||
|
Profit after Tax (Net Income)
|
-10.95
|
-9.84
|
-9.95
|
-16.57
|
0.91
|
-5.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-10.95
|
-9.84
|
-9.95
|
-16.57
|
0.91
|
-5.55
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
152.05
|
156.05
|
168.34
|
181.32
|
215.75
|
175.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.98
|
1.35
|
4.99
|
5.48
|
5.35
|
6.45
|
|||||
|
Current Liabilities
|
18.67
|
20.15
|
21.42
|
17.64
|
20.43
|
18.34
|
|||||
|
Total Liabilities
|
194.37
|
177.55
|
194.74
|
204.45
|
241.54
|
199.87
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
139.93
|
149.09
|
166.39
|
157.28
|
186.02
|
184.96
|
|||||
|
Current Assets
|
35.76
|
28.46
|
28.36
|
47.17
|
55.52
|
14.91
|
|||||
|
Total Assets
|
194.37
|
177.55
|
194.74
|
204.45
|
241.54
|
199.87
|
|||||
|
Total Debt*
|
10.19
|
9.60
|
12.39
|
15.44
|
16.14
|
16.57
|
|||||
|
Net Current Assets
|
17.10
|
8.31
|
6.94
|
29.53
|
35.08
|
-3.43
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
6.30
|
12.87
|
10.72
|
-2.44
|
16.14
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.33
|
-22.24
|
-10.90
|
-25.07
|
-20.53
|
|||||
|
Cash from Financing Activities
|
--
|
-3.26
|
4.41
|
-0.88
|
34.19
|
2.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-1.70
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.04
|
-0.98
|
-0.99
|
-1.65
|
0.17
|
-2.27
|
|||||
|
Cash EPS ($)
|
--
|
0.43
|
0.42
|
-0.18
|
3.00
|
4.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
15.50
|
16.72
|
18.01
|
39.81
|
71.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.63
|
1.28
|
1.06
|
-0.45
|
6.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.59
|
-0.94
|
-0.02
|
-5.08
|
-2.03
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.68
|
-5.27
|
-7.73
|
0.43
|
-2.98
|
|||||
|
ROE (%)
|
-7.18
|
-6.07
|
-5.69
|
-8.35
|
0.46
|
-3.26
|
|||||
|
ROA (%)
|
-5.40
|
-5.29
|
-4.98
|
-7.43
|
0.41
|
-2.85
|
|||||
|
EBIT Margin (%)
|
-12.43
|
-10.69
|
-9.33
|
-3.82
|
4.71
|
-5.58
|
|||||
|
Net Margin (%)
|
-13.87
|
-12.98
|
-11.49
|
-16.51
|
0.56
|
-5.51
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.28
|
-0.12
|
-0.14
|
-0.38
|
0.59
|
-0.14
|
|||||
|
EBIT Growth (%)
|
-38.66
|
-0.40
|
-110.74
|
-150.57
|
234.60
|
-233.28
|
|||||
|
Net Profit Growth (%)
|
-11.92
|
1.03
|
39.98
|
-1,930.00
|
116.30
|
-350.05
|
|||||
|
EPS Growth (%)
|
-6.55
|
0.01
|
0.40
|
-10.85
|
1.07
|
-3.26
|
|||||
|
Book Value Growth (%)
|
-21.77
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.62
|
-0.31
|
-0.28
|
1.38
|
-0.24
|
|||||
|
Price / Book Value
|
0.02
|
0.04
|
0.02
|
0.03
|
0.01
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.10
|
1.59
|
1.88
|
0.96
|
0.27
|
1.36
|
|||||
|
Close Price ($)
|
0.29
|
0.60
|
0.31
|
0.46
|
2.30
|
5.57
|
|||||
|
High Price ($)
|
1.07
|
1.07
|
0.70
|
5.12
|
14.50
|
13.90
|
|||||
|
Low Price ($)
|
0.15
|
0.20
|
0.26
|
0.46
|
2.26
|
3.91
|
|||||
|
Market Cap ($ Cr)
|
3.04
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.03
|
0.06
|
0.07
|
0.09
|
0.07
|
0.09
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.05
|
0.04
|
0.06
|
0.06
|
0.07
|
|||||
|
Current Ratio
|
1.92
|
1.41
|
1.32
|
2.67
|
2.72
|
0.81
|
|||||
|
Quick Ratio
|
1.34
|
1.30
|
0.90
|
2.51
|
2.43
|
0.75
|
|||||
|
Interest Coverage
|
-16.63
|
-10.64
|
-8.20
|
-3.73
|
6.74
|
-5.48
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
19.76
|
17.80
|
17.15
|
21.13
|
7.88
|
8.27
|
|||||
|
Asset Turnover
|
0.39
|
0.41
|
0.43
|
0.45
|
0.73
|
0.52
|
|||||
|
Receivable days
|
--
|
68.25
|
76.05
|
61.65
|
23.86
|
34.37
|
|||||
|
Inventory Days
|
--
|
29.99
|
25.35
|
16.65
|
8.63
|
5.45
|
|||||
|
Payable days
|
--
|
0.01
|
0.02
|
0.03
|
0.73
|
1.62
|
|||||
|
Cash Conversion Cycle
|
--
|
98.22
|
101.38
|
78.27
|
31.75
|
38.20
|