Market cap
$327 Mln
Revenue (TTM)
$4 Mln
P/E Ratio
1.8
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.40
|
34.89
|
4.67
|
6.60
|
3.46
|
157.78
|
|||||
|
Cost of Revenue
|
3.77
|
5.09
|
4.84
|
13.65
|
4.85
|
0.69
|
|||||
|
Gross Profit
|
1.85
|
34.89
|
467.34
|
6.60
|
-118.86
|
157.78
|
|||||
|
Operating Expenses
|
-124.76
|
-18.82
|
18.62
|
3.95
|
13.32
|
10.71
|
|||||
|
Operating Profit (EBIT)
|
126.61
|
53.71
|
-13.95
|
10.55
|
-132.18
|
147.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-111.56
|
--
|
|||||
|
Profit before Tax
|
124.25
|
48.62
|
88.69
|
5.69
|
-132.18
|
147.07
|
|||||
|
Provision for Tax
|
0.06
|
-0.19
|
0.89
|
0.62
|
0.08
|
9,347.00
|
|||||
|
Profit after Tax (Net Income)
|
124.22
|
48.81
|
-38.12
|
5.07
|
-132.18
|
147.07
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-132.18
|
147.07
|
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
|
355,856,986.00
|
205.32
|
157.57
|
203.36
|
210.02
|
364.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
37,845,540.00
|
69.77
|
73.25
|
73.75
|
73.39
|
73.03
|
|||||
|
Current Liabilities
|
26,421,748.00
|
0.93
|
0.78
|
0.50
|
1.00
|
24.44
|
|||||
|
Total Liabilities
|
446,546,022.00
|
276.02
|
231.60
|
277.60
|
284.41
|
462.32
|
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
|
407.05
|
226.98
|
210.76
|
248.60
|
242.80
|
260.76
|
|||||
|
Current Assets
|
13,074,602.00
|
49.03
|
20.84
|
29.31
|
41.61
|
201.56
|
|||||
|
Total Assets
|
433,198,876.00
|
276.02
|
231.60
|
277.60
|
284.41
|
462.32
|
|||||
|
Total Debt*
|
26,421,748.00
|
69.77
|
73.25
|
73.75
|
73.39
|
73.03
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
34.32
|
2.37
|
-10.35
|
-110.56
|
183.65
|
|||||
|
Cash Flow from Investing Activities
|
--
|
49.25
|
--
|
12.73
|
-98.72
|
325.71
|
|||||
|
Cash from Financing Activities
|
--
|
-5.28
|
-10.51
|
-14.32
|
-47.76
|
-31.01
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-5.68
|
--
|
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 ($)
|
4.00
|
1.70
|
-1.60
|
0.20
|
-4.64
|
4.91
|
|||||
|
Cash EPS ($)
|
--
|
1.70
|
-1.60
|
0.20
|
-4.64
|
4.91
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.13
|
6.59
|
8.06
|
7.38
|
12.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.19
|
0.10
|
-0.41
|
-3.88
|
6.14
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.19
|
0.10
|
-0.41
|
-3.88
|
6.14
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
19.30
|
-15.01
|
1.81
|
-36.65
|
37.86
|
|||||
|
ROE (%)
|
0.00
|
26.90
|
-21.13
|
2.45
|
-45.99
|
44.14
|
|||||
|
ROA (%)
|
0.00
|
19.23
|
-14.97
|
1.80
|
-35.40
|
31.25
|
|||||
|
EBIT Margin (%)
|
168.45
|
--
|
--
|
447.92
|
-7,149.91
|
93.21
|
|||||
|
Net Margin (%)
|
2,821.09
|
139.90
|
-815.77
|
76.81
|
122.26
|
93.21
|
|||||
|
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 (%)
|
-93.86
|
6.47
|
-0.29
|
0.91
|
-0.98
|
0.76
|
|||||
|
EBIT Growth (%)
|
219.35
|
--
|
--
|
111.96
|
-268.02
|
95.22
|
|||||
|
Net Profit Growth (%)
|
121.37
|
228.02
|
-852.43
|
103.83
|
-189.87
|
95.22
|
|||||
|
EPS Growth (%)
|
105.91
|
2.06
|
-8.95
|
1.04
|
-1.94
|
0.56
|
|||||
|
Book Value Growth (%)
|
176,302,971.42
|
--
|
--
|
--
|
--
|
--
|
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
|
1.79
|
5.57
|
-3.69
|
19.63
|
-0.82
|
2.64
|
|||||
|
Price / Book Value
|
0.74
|
1.32
|
0.89
|
0.49
|
0.52
|
1.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
16.58
|
5.45
|
-5.84
|
10.63
|
-0.08
|
0.00
|
|||||
|
Close Price ($)
|
12.54
|
9.44
|
5.88
|
3.94
|
3.80
|
12.95
|
|||||
|
High Price ($)
|
14.98
|
10.34
|
6.65
|
4.86
|
13.50
|
16.40
|
|||||
|
Low Price ($)
|
8.01
|
4.21
|
3.32
|
2.90
|
3.60
|
11.29
|
|||||
|
Market Cap ($ Cr)
|
326.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.34
|
0.46
|
0.36
|
0.35
|
0.20
|
|||||
|
Short term debt to equity ratio
|
0.07
|
166,238.71
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
0.49
|
52.79
|
26.81
|
58.76
|
41.40
|
8.25
|
|||||
|
Quick Ratio
|
0.49
|
--
|
--
|
--
|
41.40
|
8.25
|
|||||
|
Interest Coverage
|
26.33
|
--
|
--
|
6.08
|
-51.00
|
212.06
|
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 (%)
|
3,040,078.20
|
340,254.02
|
17.15
|
6.70
|
22.19
|
1.38
|
|||||
|
Asset Turnover
|
--
|
0.14
|
0.02
|
0.02
|
0.01
|
0.34
|
|||||
|
Receivable days
|
--
|
621,393.10
|
48.58
|
33.47
|
155.87
|
3.71
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
61.24
|
48.11
|
20.12
|
959.01
|
43,265.21
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
13.35
|
-803.13
|
-43,261.51
|