Market cap
$125 Mln
Revenue (TTM)
$153 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
153.33
|
138.65
|
135.44
|
121.14
|
105.52
|
110.56
|
|||||
|
Cost of Revenue
|
87.93
|
73.94
|
54.32
|
48.14
|
60.16
|
48.83
|
|||||
|
Gross Profit
|
65.32
|
64.72
|
81.12
|
73.00
|
45.36
|
61.73
|
|||||
|
Operating Expenses
|
197.47
|
174.53
|
133.74
|
118.99
|
149.63
|
120.31
|
|||||
|
Operating Profit (EBIT)
|
-132.15
|
-109.82
|
-52.62
|
-45.99
|
-104.26
|
-58.59
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.06
|
1.27
|
|||||
|
Profit before Tax
|
-125.31
|
-112.27
|
-38.10
|
-27.64
|
-99.41
|
-57.72
|
|||||
|
Provision for Tax
|
-2.20
|
-5.12
|
0.43
|
0.72
|
0.16
|
-0.04
|
|||||
|
Profit after Tax (Net Income)
|
-123.11
|
-107.15
|
-38.53
|
-28.35
|
-99.57
|
-57.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-96.70
|
-57.69
|
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
|
237.21
|
295.73
|
330.04
|
349.96
|
357.93
|
440.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
32.04
|
48.27
|
34.49
|
39.63
|
44.30
|
28.59
|
|||||
|
Current Liabilities
|
50.37
|
74.76
|
42.01
|
38.98
|
31.35
|
36.98
|
|||||
|
Total Liabilities
|
370.00
|
418.77
|
406.53
|
428.57
|
433.58
|
506.51
|
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
|
148.58
|
206.51
|
42.94
|
46.47
|
52.06
|
57.56
|
|||||
|
Current Assets
|
171.05
|
212.26
|
363.59
|
382.10
|
381.52
|
448.96
|
|||||
|
Total Assets
|
490.68
|
418.77
|
406.53
|
428.57
|
433.58
|
506.51
|
|||||
|
Total Debt*
|
33.39
|
37.24
|
37.37
|
41.46
|
44.10
|
21.89
|
|||||
|
Net Current Assets
|
--
|
137.50
|
321.59
|
339.94
|
350.45
|
411.98
|
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
|
--
|
-77.24
|
-35.16
|
-18.90
|
-48.27
|
-47.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
50.23
|
-82.27
|
-148.40
|
-11.21
|
-6.34
|
|||||
|
Cash from Financing Activities
|
--
|
-0.71
|
0.46
|
2.69
|
2.31
|
270.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-57.17
|
216.55
|
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 ($)
|
-2.64
|
-2.29
|
-1.00
|
-0.75
|
-2.68
|
-1.57
|
|||||
|
Cash EPS ($)
|
--
|
-1.89
|
-0.78
|
-0.59
|
-2.54
|
-1.44
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.32
|
8.56
|
9.24
|
9.63
|
12.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.65
|
-0.91
|
-0.50
|
-1.30
|
-1.31
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.71
|
-1.00
|
-0.60
|
-1.61
|
-1.68
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-30.60
|
-10.16
|
-7.15
|
-23.03
|
-16.49
|
|||||
|
ROE (%)
|
-46.20
|
-34.25
|
-11.33
|
-8.01
|
-24.93
|
-17.83
|
|||||
|
ROA (%)
|
-26.92
|
-25.97
|
-9.23
|
-6.58
|
-21.18
|
-14.84
|
|||||
|
EBIT Margin (%)
|
-49.77
|
-80.97
|
-28.13
|
-36.87
|
-69.46
|
-52.99
|
|||||
|
Net Margin (%)
|
-80.29
|
-77.28
|
-28.45
|
-23.41
|
-94.42
|
-51.59
|
|||||
|
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 (%)
|
23.41
|
0.02
|
0.12
|
0.15
|
-0.05
|
0.28
|
|||||
|
EBIT Growth (%)
|
-4.99
|
-194.70
|
14.70
|
39.07
|
-25.11
|
-85.49
|
|||||
|
Net Profit Growth (%)
|
-74.63
|
-178.09
|
-35.89
|
71.52
|
-72.61
|
-82.96
|
|||||
|
EPS Growth (%)
|
-44.87
|
-1.29
|
-0.34
|
0.72
|
-0.70
|
-0.58
|
|||||
|
Book Value Growth (%)
|
-32.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.78
|
-10.64
|
-36.53
|
-5.17
|
-26.97
|
|||||
|
Price / Book Value
|
0.53
|
1.01
|
1.24
|
2.96
|
1.44
|
3.53
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.49
|
-2.32
|
-5.31
|
-20.79
|
-3.24
|
-21.99
|
|||||
|
Close Price ($)
|
4.32
|
6.36
|
10.63
|
27.34
|
13.85
|
42.40
|
|||||
|
High Price ($)
|
8.77
|
12.41
|
29.70
|
28.78
|
43.41
|
92.57
|
|||||
|
Low Price ($)
|
2.40
|
4.05
|
9.87
|
10.02
|
6.31
|
35.02
|
|||||
|
Market Cap ($ Cr)
|
124.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.13
|
0.11
|
0.12
|
0.12
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.01
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
3.40
|
2.84
|
8.66
|
9.80
|
12.17
|
12.14
|
|||||
|
Quick Ratio
|
2.45
|
2.11
|
7.88
|
9.13
|
11.63
|
11.54
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-2.82
|
-14.29
|
-145.37
|
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 (%)
|
14.57
|
21.62
|
23.73
|
20.98
|
18.02
|
21.51
|
|||||
|
Asset Turnover
|
0.34
|
0.34
|
0.32
|
0.28
|
0.22
|
0.28
|
|||||
|
Receivable days
|
--
|
81.81
|
77.61
|
66.98
|
74.08
|
67.68
|
|||||
|
Inventory Days
|
--
|
216.22
|
198.03
|
163.44
|
118.86
|
138.56
|
|||||
|
Payable days
|
--
|
50.69
|
40.35
|
33.70
|
39.60
|
59.87
|
|||||
|
Cash Conversion Cycle
|
--
|
247.34
|
235.29
|
196.73
|
153.34
|
146.36
|