Market cap
$100 Mln
Revenue (TTM)
$71 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
71.23
|
92.07
|
104.67
|
61.29
|
79.66
|
73.50
|
|||||
|
Cost of Revenue
|
47.05
|
67.95
|
81.39
|
45.96
|
48.24
|
56.82
|
|||||
|
Gross Profit
|
24.18
|
24.12
|
23.28
|
15.34
|
31.42
|
16.69
|
|||||
|
Operating Expenses
|
59.66
|
24.63
|
24.19
|
17.97
|
18.77
|
9.91
|
|||||
|
Operating Profit (EBIT)
|
-35.49
|
-0.50
|
-0.90
|
-2.63
|
12.65
|
6.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-32.12
|
-9.59
|
-9.21
|
-2.63
|
7.39
|
2.32
|
|||||
|
Provision for Tax
|
2.34
|
2.02
|
2.60
|
1.92
|
0.77
|
0.16
|
|||||
|
Profit after Tax (Net Income)
|
-5.33
|
-12.48
|
-9.32
|
-4.67
|
6.86
|
2.78
|
|||||
|
Minority Interest
|
25.33
|
-0.87
|
2.25
|
-0.12
|
0.25
|
44.12
|
|||||
|
Consolidated Profit
|
-9.13
|
-12.48
|
-3.19
|
-4.67
|
6.86
|
3.26
|
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
|
310.38
|
300.52
|
326.32
|
347.29
|
404.00
|
139.14
|
|||||
|
Minority Interest
|
25.33
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
84.30
|
60.03
|
55.55
|
75.76
|
54.45
|
65.37
|
|||||
|
Current Liabilities
|
41.67
|
49.52
|
58.39
|
43.30
|
35.10
|
88.31
|
|||||
|
Total Liabilities
|
491.17
|
447.57
|
478.01
|
507.70
|
537.95
|
336.94
|
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
|
271.09
|
256.18
|
292.97
|
312.94
|
218.36
|
200.19
|
|||||
|
Current Assets
|
178.41
|
191.39
|
185.04
|
194.76
|
319.59
|
136.75
|
|||||
|
Total Assets
|
491.17
|
447.57
|
478.01
|
507.70
|
537.95
|
336.94
|
|||||
|
Total Debt*
|
88.77
|
63.39
|
58.91
|
70.55
|
57.85
|
115.58
|
|||||
|
Net Current Assets
|
136.74
|
141.87
|
169.46
|
184.30
|
294.38
|
48.92
|
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
|
--
|
-4.29
|
-27.80
|
-35.25
|
-6.42
|
-10.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.47
|
15.31
|
-37.06
|
19.22
|
-3.39
|
|||||
|
Cash from Financing Activities
|
--
|
-5.85
|
-26.62
|
-60.28
|
204.88
|
30.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.10
|
-0.24
|
-0.17
|
-0.08
|
0.10
|
0.05
|
|||||
|
Cash EPS ($)
|
--
|
-0.11
|
-0.03
|
0.04
|
0.20
|
0.19
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.85
|
5.91
|
5.71
|
5.81
|
2.58
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.08
|
-0.50
|
-0.58
|
-0.09
|
-0.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.39
|
-0.50
|
-1.20
|
-0.26
|
-0.34
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.33
|
-2.32
|
-1.06
|
1.92
|
1.18
|
|||||
|
ROE (%)
|
6.51
|
-3.98
|
-2.77
|
-1.24
|
2.53
|
2.38
|
|||||
|
ROA (%)
|
-1.05
|
-2.70
|
-1.89
|
-0.89
|
1.57
|
0.85
|
|||||
|
EBIT Margin (%)
|
-40.75
|
-8.26
|
-7.70
|
0.87
|
15.74
|
11.60
|
|||||
|
Net Margin (%)
|
-7.48
|
-13.55
|
-8.91
|
-7.62
|
8.61
|
3.78
|
|||||
|
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 (%)
|
-30.63
|
-0.12
|
0.71
|
-0.23
|
0.08
|
-0.38
|
|||||
|
EBIT Growth (%)
|
-429.88
|
5.72
|
-1,604.10
|
-95.73
|
47.13
|
702.36
|
|||||
|
Net Profit Growth (%)
|
1,753.06
|
-33.82
|
-99.57
|
-168.09
|
146.95
|
131.46
|
|||||
|
EPS Growth (%)
|
86.25
|
-0.44
|
-1.20
|
-1.78
|
0.92
|
1.28
|
|||||
|
Book Value Growth (%)
|
-2.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.35
|
-16.16
|
-58.84
|
60.36
|
221.95
|
|||||
|
Price / Book Value
|
0.32
|
0.35
|
0.46
|
0.79
|
1.03
|
4.43
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
19.61
|
-157.08
|
-230.07
|
30.82
|
10.84
|
43.59
|
|||||
|
Close Price ($)
|
1.89
|
2.03
|
2.73
|
4.52
|
5.96
|
11.43
|
|||||
|
High Price ($)
|
3.00
|
3.00
|
5.60
|
8.43
|
35.77
|
13.20
|
|||||
|
Low Price ($)
|
1.04
|
1.41
|
2.20
|
3.46
|
4.84
|
0.85
|
|||||
|
Market Cap ($ Cr)
|
99.56
|
--
|
--
|
--
|
--
|
--
|
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
|
0.15
|
0.21
|
0.18
|
0.20
|
0.14
|
0.83
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.04
|
0.03
|
0.36
|
|||||
|
Current Ratio
|
4.28
|
3.87
|
3.17
|
4.50
|
9.11
|
1.55
|
|||||
|
Quick Ratio
|
4.28
|
3.86
|
--
|
4.47
|
9.09
|
1.52
|
|||||
|
Interest Coverage
|
-9.38
|
-3.82
|
-98.32
|
0.17
|
2.43
|
1.37
|
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 (%)
|
53.83
|
76.53
|
89.78
|
116.63
|
63.29
|
79.01
|
|||||
|
Asset Turnover
|
0.14
|
0.20
|
0.21
|
0.12
|
0.18
|
0.22
|
|||||
|
Receivable days
|
--
|
326.17
|
288.68
|
363.23
|
248.72
|
197.77
|
|||||
|
Inventory Days
|
--
|
1.94
|
5.39
|
7.13
|
11.70
|
69.84
|
|||||
|
Payable days
|
--
|
67.02
|
45.23
|
43.25
|
38.16
|
85.96
|
|||||
|
Cash Conversion Cycle
|
--
|
261.09
|
248.83
|
327.11
|
222.27
|
181.65
|