Market cap
$91 Mln
Revenue (TTM)
$68 Mln
P/E Ratio
1
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
68.47
|
63.26
|
57.68
|
84.51
|
75.74
|
68.79
|
|||||
|
Cost of Revenue
|
25.65
|
20.92
|
20.88
|
22.89
|
30.78
|
32.08
|
|||||
|
Gross Profit
|
42.82
|
42.34
|
36.80
|
61.62
|
44.97
|
36.71
|
|||||
|
Operating Expenses
|
72.16
|
112.56
|
147.18
|
203.96
|
248.53
|
225.25
|
|||||
|
Operating Profit (EBIT)
|
-29.34
|
-70.22
|
-110.38
|
-142.34
|
-203.56
|
-188.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
24.19
|
|||||
|
Profit before Tax
|
145.83
|
-33.54
|
-120.54
|
-153.63
|
-213.46
|
-164.35
|
|||||
|
Provision for Tax
|
4.64
|
-0.62
|
0.31
|
0.52
|
0.45
|
0.47
|
|||||
|
Profit after Tax (Net Income)
|
111.82
|
6.82
|
-46.00
|
-60.64
|
-86.58
|
-64.70
|
|||||
|
Minority Interest
|
-28.31
|
39.73
|
74.86
|
104.31
|
127.34
|
-100.12
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-64.70
|
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
|
164.14
|
49.87
|
22.74
|
22.54
|
41.72
|
108.67
|
|||||
|
Minority Interest
|
-28.31
|
--
|
--
|
--
|
--
|
117.20
|
|||||
|
Non-Current Liabilities
|
48.61
|
73.62
|
74.47
|
81.03
|
116.56
|
69.58
|
|||||
|
Current Liabilities
|
62.02
|
49.74
|
71.40
|
84.91
|
127.72
|
101.04
|
|||||
|
Total Liabilities
|
378.73
|
185.55
|
144.22
|
167.53
|
294.30
|
396.50
|
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
|
71.21
|
61.71
|
53.85
|
50.50
|
63.87
|
50.04
|
|||||
|
Current Assets
|
245.51
|
123.84
|
90.37
|
117.02
|
230.43
|
346.46
|
|||||
|
Total Assets
|
562.22
|
185.55
|
144.22
|
167.53
|
294.30
|
396.50
|
|||||
|
Total Debt*
|
64.78
|
74.30
|
75.96
|
84.66
|
127.34
|
74.98
|
|||||
|
Net Current Assets
|
--
|
74.10
|
18.97
|
32.11
|
102.72
|
245.42
|
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
|
--
|
-65.78
|
-80.19
|
-128.23
|
-179.40
|
-116.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
10.12
|
-15.00
|
-2.10
|
-22.93
|
40.51
|
|||||
|
Cash from Financing Activities
|
--
|
77.44
|
70.64
|
32.74
|
75.32
|
148.99
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
72.97
|
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 ($)
|
2.93
|
0.19
|
-2.27
|
-7.77
|
-14.33
|
-11.60
|
|||||
|
Cash EPS ($)
|
--
|
0.32
|
-2.05
|
-6.62
|
-12.78
|
-10.39
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.39
|
1.12
|
2.89
|
6.91
|
19.49
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.84
|
-3.96
|
-16.43
|
-29.69
|
-20.90
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.84
|
-4.70
|
-17.47
|
-30.20
|
-23.83
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.12
|
-44.68
|
-43.90
|
-49.09
|
-34.69
|
|||||
|
ROE (%)
|
78.04
|
18.77
|
-203.16
|
-188.71
|
-115.13
|
-61.91
|
|||||
|
ROA (%)
|
28.68
|
4.13
|
-29.51
|
-26.26
|
-25.06
|
-17.73
|
|||||
|
EBIT Margin (%)
|
226.10
|
-39.24
|
-188.91
|
-167.69
|
-268.07
|
-222.35
|
|||||
|
Net Margin (%)
|
163.32
|
10.77
|
-79.75
|
-71.75
|
-114.30
|
-69.59
|
|||||
|
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 (%)
|
15.46
|
0.10
|
-0.32
|
0.12
|
0.10
|
0.51
|
|||||
|
EBIT Growth (%)
|
294.63
|
77.21
|
23.12
|
30.20
|
-32.75
|
-64.22
|
|||||
|
Net Profit Growth (%)
|
39.43
|
114.82
|
24.14
|
29.96
|
-33.80
|
-39.07
|
|||||
|
EPS Growth (%)
|
437.11
|
1.08
|
0.71
|
0.46
|
-0.23
|
-0.33
|
|||||
|
Book Value Growth (%)
|
201.12
|
--
|
--
|
--
|
--
|
--
|
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
|
0.98
|
19.20
|
-0.89
|
-0.39
|
-0.05
|
-0.02
|
|||||
|
Price / Book Value
|
0.55
|
2.62
|
1.80
|
1.04
|
0.10
|
0.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.29
|
-6.24
|
-0.57
|
-0.20
|
0.24
|
1.57
|
|||||
|
Close Price ($)
|
3.06
|
3.66
|
2.03
|
3.01
|
9.90
|
3.75
|
|||||
|
High Price ($)
|
4.53
|
4.20
|
3.07
|
17.40
|
10.95
|
9.15
|
|||||
|
Low Price ($)
|
1.76
|
1.33
|
1.36
|
1.24
|
0.93
|
3.54
|
|||||
|
Market Cap ($ Cr)
|
90.71
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.49
|
3.34
|
3.76
|
3.05
|
0.69
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.04
|
0.14
|
0.24
|
0.30
|
0.07
|
|||||
|
Current Ratio
|
3.96
|
2.49
|
1.27
|
1.38
|
1.80
|
3.43
|
|||||
|
Quick Ratio
|
3.83
|
2.30
|
1.06
|
1.26
|
1.69
|
3.33
|
|||||
|
Interest Coverage
|
17.26
|
-2.85
|
-10.98
|
-11.32
|
-14.88
|
-9.99
|
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 (%)
|
53.68
|
47.33
|
18.04
|
18.21
|
37.42
|
34.58
|
|||||
|
Asset Turnover
|
0.18
|
0.38
|
0.37
|
0.37
|
0.22
|
0.19
|
|||||
|
Receivable days
|
--
|
116.46
|
81.67
|
94.51
|
125.71
|
128.66
|
|||||
|
Inventory Days
|
--
|
209.95
|
215.50
|
194.37
|
142.55
|
64.13
|
|||||
|
Payable days
|
--
|
400.39
|
581.19
|
734.35
|
621.15
|
334.93
|
|||||
|
Cash Conversion Cycle
|
--
|
-73.97
|
-284.03
|
-445.47
|
-352.90
|
-142.15
|