Market cap
$75 Mln
Revenue (TTM)
$516 Mln
P/E Ratio
--
P/B Ratio
1.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
515.80
|
547.53
|
588.85
|
675.73
|
661.60
|
582.44
|
|||||
|
Cost of Revenue
|
366.25
|
388.85
|
392.11
|
446.32
|
430.71
|
385.16
|
|||||
|
Gross Profit
|
149.55
|
158.68
|
196.74
|
229.41
|
230.89
|
197.28
|
|||||
|
Operating Expenses
|
173.45
|
203.86
|
237.37
|
239.29
|
230.24
|
206.39
|
|||||
|
Operating Profit (EBIT)
|
-23.90
|
-45.19
|
-40.64
|
-9.88
|
0.65
|
-9.11
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.47
|
0.24
|
|||||
|
Profit before Tax
|
-28.86
|
-50.08
|
-40.33
|
-8.08
|
-0.32
|
-9.99
|
|||||
|
Provision for Tax
|
-1.25
|
0.36
|
0.27
|
0.15
|
0.63
|
0.35
|
|||||
|
Profit after Tax (Net Income)
|
-27.61
|
-50.44
|
-40.60
|
-8.22
|
-0.95
|
-10.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-0.95
|
-10.34
|
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
|
56.79
|
53.48
|
85.18
|
112.83
|
110.07
|
95.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
44.02
|
50.14
|
34.98
|
32.04
|
40.30
|
42.97
|
|||||
|
Current Liabilities
|
83.16
|
81.24
|
90.42
|
112.99
|
88.03
|
96.79
|
|||||
|
Total Liabilities
|
267.14
|
184.86
|
210.57
|
257.86
|
238.40
|
235.34
|
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
|
44.99
|
49.80
|
71.71
|
64.52
|
70.53
|
66.73
|
|||||
|
Current Assets
|
138.98
|
135.06
|
138.87
|
193.34
|
167.87
|
168.60
|
|||||
|
Total Assets
|
267.14
|
184.86
|
210.57
|
257.86
|
238.40
|
235.34
|
|||||
|
Total Debt*
|
51.14
|
54.64
|
41.33
|
38.13
|
46.65
|
46.39
|
|||||
|
Net Current Assets
|
55.82
|
53.82
|
48.45
|
80.35
|
79.84
|
71.81
|
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
|
--
|
-34.08
|
10.34
|
50.00
|
15.37
|
-6.99
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-7.90
|
-20.56
|
-11.90
|
-12.52
|
-11.55
|
|||||
|
Cash from Financing Activities
|
--
|
31.40
|
-4.42
|
-5.92
|
-2.15
|
0.90
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
0.70
|
-17.66
|
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 ($)
|
-4.47
|
-8.24
|
-7.57
|
-1.53
|
-0.17
|
-1.98
|
|||||
|
Cash EPS ($)
|
--
|
-4.87
|
-4.01
|
1.56
|
2.28
|
-0.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.74
|
15.87
|
21.01
|
19.63
|
18.29
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-5.57
|
1.93
|
9.31
|
2.74
|
-1.34
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-6.87
|
-1.91
|
7.08
|
0.50
|
-3.55
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-43.00
|
-29.27
|
-5.35
|
-0.64
|
-8.04
|
|||||
|
ROE (%)
|
-50.08
|
-72.76
|
-41.01
|
-7.38
|
-0.92
|
-11.55
|
|||||
|
ROA (%)
|
-10.17
|
-25.51
|
-17.33
|
-3.31
|
-0.40
|
-4.90
|
|||||
|
EBIT Margin (%)
|
-4.68
|
-8.84
|
-6.65
|
-0.99
|
0.17
|
-1.52
|
|||||
|
Net Margin (%)
|
-5.35
|
-9.21
|
-6.90
|
-1.22
|
-0.14
|
-1.77
|
|||||
|
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 (%)
|
-10.70
|
-0.07
|
-0.13
|
0.02
|
0.14
|
0.31
|
|||||
|
EBIT Growth (%)
|
53.40
|
-23.52
|
-486.01
|
-697.85
|
112.60
|
-1,846.65
|
|||||
|
Net Profit Growth (%)
|
48.32
|
-24.24
|
-393.75
|
-764.67
|
90.80
|
-583.34
|
|||||
|
EPS Growth (%)
|
53.26
|
-0.09
|
-3.94
|
-8.03
|
0.91
|
-5.38
|
|||||
|
Book Value Growth (%)
|
-32.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.06
|
-0.14
|
-2.06
|
-36.92
|
-5.66
|
|||||
|
Price / Book Value
|
1.12
|
0.06
|
0.07
|
0.15
|
0.32
|
0.61
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
25.01
|
-1.15
|
-0.53
|
0.41
|
4.25
|
76.66
|
|||||
|
Close Price ($)
|
6.44
|
5.00
|
10.80
|
31.60
|
62.60
|
112.00
|
|||||
|
High Price ($)
|
12.20
|
14.20
|
33.15
|
74.40
|
126.80
|
232.60
|
|||||
|
Low Price ($)
|
3.72
|
3.72
|
6.80
|
25.00
|
39.15
|
110.60
|
|||||
|
Market Cap ($ Cr)
|
75.32
|
--
|
--
|
--
|
--
|
--
|
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
|
0.45
|
1.02
|
0.49
|
0.34
|
0.42
|
0.49
|
|||||
|
Short term debt to equity ratio
|
0.57
|
0.14
|
0.11
|
0.08
|
0.08
|
0.07
|
|||||
|
Current Ratio
|
1.67
|
1.66
|
1.54
|
1.71
|
1.91
|
1.74
|
|||||
|
Quick Ratio
|
0.66
|
0.49
|
0.54
|
0.57
|
0.36
|
0.31
|
|||||
|
Interest Coverage
|
-14.37
|
-28.48
|
-33.62
|
-4.79
|
0.78
|
-7.96
|
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 (%)
|
1.97
|
1.29
|
1.04
|
1.09
|
0.97
|
0.86
|
|||||
|
Asset Turnover
|
1.90
|
2.77
|
2.51
|
2.72
|
2.79
|
2.76
|
|||||
|
Receivable days
|
--
|
4.39
|
4.18
|
3.72
|
3.15
|
3.55
|
|||||
|
Inventory Days
|
--
|
87.14
|
102.12
|
108.40
|
116.55
|
108.19
|
|||||
|
Payable days
|
--
|
49.43
|
64.37
|
55.43
|
53.00
|
53.43
|
|||||
|
Cash Conversion Cycle
|
--
|
42.10
|
41.92
|
56.69
|
66.71
|
58.32
|