Market cap
$336 Mln
Revenue (TTM)
$136 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
21 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
135.85
|
-76.35
|
20.76
|
209.33
|
181.00
|
153.40
|
|||||
|
Cost of Revenue
|
37.17
|
16.84
|
66.16
|
2.53
|
2.59
|
2.64
|
|||||
|
Gross Profit
|
98.68
|
-93.19
|
-45.40
|
209.33
|
181.00
|
150.76
|
|||||
|
Operating Expenses
|
30.12
|
-70.35
|
17.22
|
54.71
|
53.21
|
19.61
|
|||||
|
Operating Profit (EBIT)
|
68.56
|
-22.84
|
-62.61
|
154.61
|
127.80
|
133.79
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-108.54
|
-88.93
|
-62.61
|
38.72
|
-9.23
|
133.79
|
|||||
|
Provision for Tax
|
--
|
--
|
0.52
|
0.25
|
101.51
|
66.34
|
|||||
|
Profit after Tax (Net Income)
|
-108.54
|
-88.93
|
-63.14
|
38.47
|
-9.23
|
133.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-9.23
|
133.79
|
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
|
552.01
|
598.01
|
785.12
|
687.60
|
746.75
|
829.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
906.26
|
727.31
|
1,129.50
|
985.20
|
958.51
|
1,024.91
|
|||||
|
Current Liabilities
|
18.20
|
325.03
|
8.41
|
25.97
|
14.09
|
39.86
|
|||||
|
Total Liabilities
|
1,494.66
|
1,650.36
|
1,923.03
|
1,698.77
|
1,719.35
|
1,894.23
|
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
|
1,295.31
|
1,567.79
|
1,800.99
|
1,558.61
|
1,613.18
|
1,845.92
|
|||||
|
Current Assets
|
181.15
|
82.57
|
122.04
|
140.16
|
106.16
|
48.30
|
|||||
|
Total Assets
|
1,657.62
|
1,650.36
|
1,923.03
|
1,698.77
|
1,719.35
|
1,894.23
|
|||||
|
Total Debt*
|
910.58
|
1,035.54
|
1,118.34
|
985.20
|
944.01
|
1,012.46
|
|||||
|
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
|
--
|
154.92
|
293.12
|
89.48
|
203.95
|
-82.61
|
|||||
|
Cash Flow from Investing Activities
|
--
|
101.40
|
--
|
2.97
|
151.05
|
31.88
|
|||||
|
Cash from Financing Activities
|
--
|
-185.43
|
-313.77
|
-62.65
|
-141.07
|
82.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-1.28
|
-1.05
|
-0.74
|
0.67
|
-0.16
|
2.32
|
|||||
|
Cash EPS ($)
|
--
|
-1.05
|
-0.74
|
0.67
|
-0.16
|
2.32
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.04
|
9.20
|
11.90
|
12.93
|
14.36
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.82
|
3.44
|
1.55
|
3.53
|
-1.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.82
|
3.44
|
1.55
|
3.53
|
-1.43
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.03
|
-3.53
|
2.29
|
-0.52
|
7.74
|
|||||
|
ROE (%)
|
-18.88
|
-12.86
|
-8.57
|
5.36
|
-1.17
|
16.78
|
|||||
|
ROA (%)
|
-5.82
|
-4.98
|
-3.49
|
2.25
|
-0.51
|
7.50
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
683.02
|
73.86
|
70.61
|
87.22
|
|||||
|
Net Margin (%)
|
-79.90
|
116.48
|
-304.06
|
18.38
|
-5.10
|
87.22
|
|||||
|
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 (%)
|
92.71
|
-4.68
|
-0.90
|
0.16
|
0.18
|
0.76
|
|||||
|
EBIT Growth (%)
|
--
|
--
|
-8.27
|
20.98
|
-4.48
|
87.45
|
|||||
|
Net Profit Growth (%)
|
-809.84
|
-40.85
|
-264.10
|
517.05
|
-106.90
|
87.45
|
|||||
|
EPS Growth (%)
|
-809.95
|
-0.41
|
-2.11
|
5.17
|
-1.07
|
0.87
|
|||||
|
Book Value Growth (%)
|
-24.45
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.23
|
-11.77
|
17.33
|
-81.03
|
5.83
|
|||||
|
Price / Book Value
|
0.61
|
0.78
|
0.95
|
0.97
|
1.00
|
0.94
|
|||||
|
Dividend Yield (%)
|
21.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-63.02
|
-28.27
|
9.96
|
1.04
|
1.89
|
|||||
|
Close Price ($)
|
3.36
|
5.47
|
8.71
|
11.54
|
12.94
|
13.51
|
|||||
|
High Price ($)
|
7.92
|
9.48
|
11.99
|
13.52
|
14.52
|
15.07
|
|||||
|
Low Price ($)
|
3.08
|
5.29
|
7.71
|
9.60
|
10.65
|
11.07
|
|||||
|
Market Cap ($ Cr)
|
335.61
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.73
|
1.42
|
1.43
|
1.26
|
1.22
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.54
|
0.12
|
0.36
|
1.26
|
1.22
|
|||||
|
Current Ratio
|
9.95
|
0.25
|
14.52
|
5.40
|
7.54
|
1.21
|
|||||
|
Quick Ratio
|
9.95
|
--
|
--
|
5.40
|
0.20
|
1.21
|
|||||
|
Interest Coverage
|
-0.72
|
--
|
2.14
|
3.52
|
3.60
|
3.75
|
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 (%)
|
17.38
|
-28.16
|
135.28
|
12.25
|
11.55
|
17.01
|
|||||
|
Asset Turnover
|
0.07
|
-0.04
|
0.01
|
0.12
|
0.10
|
0.09
|
|||||
|
Receivable days
|
--
|
-118.61
|
472.65
|
40.62
|
47.41
|
49.93
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
7,474.16
|
7,289.16
|
0.00
|
|||||
|
Payable days
|
--
|
169.71
|
25.85
|
1,088.27
|
3,805.06
|
5,749.28
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
446.79
|
6,426.51
|
3,531.51
|
-5,699.35
|