Market cap
$230 Mln
Revenue (TTM)
$181 Mln
P/E Ratio
--
P/B Ratio
137.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
180.93
|
180.85
|
178.72
|
175.17
|
168.81
|
165.02
|
|||||
|
Cost of Revenue
|
50.74
|
53.19
|
59.61
|
62.94
|
61.87
|
62.31
|
|||||
|
Gross Profit
|
130.19
|
127.67
|
119.11
|
112.23
|
106.94
|
102.70
|
|||||
|
Operating Expenses
|
131.75
|
134.99
|
143.21
|
150.89
|
163.32
|
135.38
|
|||||
|
Operating Profit (EBIT)
|
-1.56
|
-7.76
|
-24.10
|
-38.66
|
-56.38
|
-32.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-4.25
|
-20.11
|
|||||
|
Profit before Tax
|
-6.30
|
-9.01
|
-23.67
|
-37.46
|
-60.63
|
-52.78
|
|||||
|
Provision for Tax
|
6.21
|
3.06
|
7.65
|
8.91
|
7.87
|
6.57
|
|||||
|
Profit after Tax (Net Income)
|
-12.52
|
-12.07
|
-31.32
|
-46.37
|
-68.50
|
-59.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-68.50
|
-67.59
|
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
|
1.69
|
6.33
|
24.39
|
30.32
|
43.35
|
85.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32.64
|
31.88
|
55.26
|
53.51
|
53.99
|
39.93
|
|||||
|
Current Liabilities
|
134.49
|
126.48
|
101.66
|
99.91
|
108.84
|
98.09
|
|||||
|
Total Liabilities
|
303.31
|
164.70
|
181.31
|
183.74
|
206.17
|
223.29
|
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
|
93.47
|
74.01
|
59.75
|
72.00
|
73.14
|
47.65
|
|||||
|
Current Assets
|
75.35
|
90.68
|
121.56
|
111.73
|
133.03
|
175.65
|
|||||
|
Total Assets
|
303.31
|
164.70
|
181.31
|
183.74
|
206.17
|
223.29
|
|||||
|
Total Debt*
|
43.51
|
46.33
|
50.03
|
54.83
|
58.85
|
38.74
|
|||||
|
Net Current Assets
|
-59.14
|
-35.80
|
19.90
|
11.83
|
24.20
|
77.56
|
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
|
--
|
14.54
|
12.23
|
-8.30
|
-46.83
|
-22.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
9.05
|
-12.41
|
-1.58
|
-49.76
|
-5.24
|
|||||
|
Cash from Financing Activities
|
--
|
-29.65
|
-3.53
|
0.11
|
-0.53
|
143.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-97.11
|
116.02
|
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 ($)
|
-0.08
|
-0.08
|
-0.21
|
-0.33
|
-0.51
|
-0.47
|
|||||
|
Cash EPS ($)
|
--
|
-0.05
|
-0.18
|
-0.29
|
-0.49
|
-0.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.04
|
0.16
|
0.21
|
0.32
|
0.67
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.10
|
0.08
|
-0.06
|
-0.35
|
-0.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.09
|
0.08
|
-0.09
|
-0.40
|
-0.22
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-19.00
|
-39.25
|
-49.50
|
-60.56
|
-161.49
|
|||||
|
ROE (%)
|
-311.96
|
-78.60
|
-114.48
|
-125.88
|
-106.51
|
777.35
|
|||||
|
ROA (%)
|
-4.39
|
-6.98
|
-17.16
|
-23.78
|
-31.90
|
-37.77
|
|||||
|
EBIT Margin (%)
|
-1.29
|
-3.65
|
-11.74
|
-19.57
|
-34.55
|
-29.60
|
|||||
|
Net Margin (%)
|
-6.92
|
-6.67
|
-17.52
|
-26.47
|
-41.62
|
-40.96
|
|||||
|
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 (%)
|
-0.23
|
0.01
|
0.02
|
0.04
|
0.02
|
0.37
|
|||||
|
EBIT Growth (%)
|
80.42
|
68.51
|
38.78
|
41.23
|
-19.39
|
-1,010.78
|
|||||
|
Net Profit Growth (%)
|
34.42
|
61.45
|
32.46
|
32.31
|
-15.41
|
-1.00
|
|||||
|
EPS Growth (%)
|
33.45
|
0.62
|
0.35
|
0.36
|
-0.10
|
0.14
|
|||||
|
Book Value Growth (%)
|
-89.62
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-20.29
|
-10.39
|
-5.96
|
-3.35
|
-7.24
|
|||||
|
Price / Book Value
|
137.49
|
38.69
|
13.34
|
9.12
|
5.30
|
5.04
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
314.72
|
-113.74
|
-18.48
|
-8.86
|
-3.64
|
-6.98
|
|||||
|
Close Price ($)
|
1.30
|
1.64
|
2.20
|
1.95
|
1.72
|
3.37
|
|||||
|
High Price ($)
|
2.06
|
2.82
|
2.40
|
2.27
|
3.86
|
14.00
|
|||||
|
Low Price ($)
|
1.06
|
1.36
|
0.76
|
1.53
|
1.32
|
3.37
|
|||||
|
Market Cap ($ Cr)
|
230.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
7.32
|
2.05
|
1.81
|
1.36
|
0.45
|
|||||
|
Short term debt to equity ratio
|
17.54
|
5.04
|
0.23
|
0.13
|
0.19
|
0.03
|
|||||
|
Current Ratio
|
0.56
|
0.72
|
1.20
|
1.12
|
1.22
|
1.79
|
|||||
|
Quick Ratio
|
0.56
|
--
|
--
|
1.12
|
1.12
|
1.70
|
|||||
|
Interest Coverage
|
-0.59
|
-2.75
|
-6.78
|
-9.25
|
-17.94
|
-2.43
|
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 (%)
|
14.72
|
9.04
|
11.18
|
13.31
|
17.05
|
10.61
|
|||||
|
Asset Turnover
|
0.63
|
1.05
|
0.98
|
0.90
|
0.79
|
1.05
|
|||||
|
Receivable days
|
--
|
36.69
|
44.24
|
54.31
|
50.08
|
38.34
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
31.22
|
58.56
|
50.72
|
|||||
|
Payable days
|
--
|
24.22
|
21.12
|
37.91
|
46.98
|
33.78
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
23.12
|
47.62
|
61.66
|
55.28
|