Market cap
$415 Mln
Revenue (TTM)
$61 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
60.84
|
56.20
|
59.63
|
50.23
|
46.85
|
42.21
|
|||||
|
Cost of Revenue
|
30.55
|
29.40
|
29.71
|
24.91
|
20.83
|
18.97
|
|||||
|
Gross Profit
|
30.29
|
26.80
|
29.93
|
25.32
|
26.02
|
23.23
|
|||||
|
Operating Expenses
|
58.29
|
50.98
|
106.64
|
68.08
|
61.41
|
45.30
|
|||||
|
Operating Profit (EBIT)
|
-27.99
|
-24.18
|
-76.72
|
-42.76
|
-35.38
|
-22.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.95
|
0.39
|
|||||
|
Profit before Tax
|
-34.47
|
-33.34
|
-72.49
|
-36.61
|
-33.56
|
-22.17
|
|||||
|
Provision for Tax
|
-0.19
|
-0.07
|
-0.28
|
-0.21
|
-1.82
|
-0.05
|
|||||
|
Profit after Tax (Net Income)
|
-34.48
|
-36.64
|
-72.21
|
-36.40
|
-31.74
|
-22.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-33.56
|
-22.17
|
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
|
126.77
|
143.70
|
114.59
|
165.49
|
190.60
|
214.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21.35
|
12.31
|
19.74
|
14.94
|
32.76
|
31.47
|
|||||
|
Current Liabilities
|
49.42
|
34.06
|
25.15
|
22.55
|
19.23
|
14.84
|
|||||
|
Total Liabilities
|
246.96
|
190.07
|
159.48
|
202.98
|
242.59
|
260.91
|
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
|
65.52
|
45.51
|
56.42
|
29.19
|
26.96
|
8.01
|
|||||
|
Current Assets
|
132.02
|
144.56
|
103.06
|
173.79
|
215.63
|
252.89
|
|||||
|
Total Assets
|
246.96
|
190.07
|
159.48
|
202.98
|
242.59
|
260.91
|
|||||
|
Total Debt*
|
4.30
|
16.71
|
6.61
|
5.95
|
19.51
|
20.85
|
|||||
|
Net Current Assets
|
82.60
|
110.50
|
77.91
|
151.24
|
196.40
|
238.06
|
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
|
--
|
-23.69
|
-30.25
|
-25.06
|
-20.93
|
-29.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
50.75
|
-46.32
|
-26.40
|
-15.81
|
-0.74
|
|||||
|
Cash from Financing Activities
|
--
|
-0.70
|
-0.38
|
-15.94
|
1.18
|
94.73
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-35.56
|
64.91
|
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 ($)
|
-0.94
|
-0.94
|
-2.08
|
-1.12
|
-1.00
|
-0.75
|
|||||
|
Cash EPS ($)
|
-0.93
|
-0.83
|
-1.95
|
-1.04
|
-0.95
|
-0.72
|
|||||
|
Adjusted Book Value ($)
|
3.59
|
3.69
|
3.31
|
5.10
|
6.00
|
7.28
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.61
|
-0.87
|
-0.77
|
-0.66
|
-0.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.63
|
-0.89
|
-0.84
|
-0.72
|
-1.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-26.02
|
-49.35
|
-19.08
|
-14.25
|
-11.19
|
|||||
|
ROE (%)
|
-25.50
|
-28.37
|
-51.56
|
-20.44
|
-15.67
|
-12.54
|
|||||
|
ROA (%)
|
-14.72
|
-20.96
|
-39.84
|
-16.34
|
-12.61
|
-10.08
|
|||||
|
EBIT Margin (%)
|
-56.66
|
-59.33
|
-81.44
|
-84.91
|
-75.52
|
-51.37
|
|||||
|
Net Margin (%)
|
-56.68
|
-65.20
|
-121.09
|
-72.47
|
-65.05
|
-52.05
|
|||||
|
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 (%)
|
4.62
|
-0.06
|
0.19
|
0.07
|
0.11
|
0.57
|
|||||
|
EBIT Growth (%)
|
-2.92
|
31.34
|
-13.87
|
-20.54
|
-63.18
|
-272.88
|
|||||
|
Net Profit Growth (%)
|
-86.96
|
49.26
|
-98.37
|
-14.66
|
-43.19
|
-72.94
|
|||||
|
EPS Growth (%)
|
-73.20
|
0.55
|
-0.86
|
-0.12
|
-0.33
|
-0.38
|
|||||
|
Book Value Growth (%)
|
-18.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.58
|
-1.06
|
-10.00
|
-7.62
|
-34.40
|
|||||
|
Price / Book Value
|
3.27
|
1.42
|
0.67
|
2.20
|
1.27
|
3.55
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.15
|
-2.27
|
-0.30
|
-5.57
|
-2.16
|
-26.95
|
|||||
|
Close Price ($)
|
8.70
|
5.25
|
2.20
|
11.22
|
7.62
|
25.87
|
|||||
|
High Price ($)
|
9.34
|
9.34
|
11.16
|
12.51
|
26.63
|
79.60
|
|||||
|
Low Price ($)
|
5.03
|
1.92
|
1.81
|
4.85
|
6.87
|
22.21
|
|||||
|
Market Cap ($ Cr)
|
415.40
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.12
|
0.06
|
0.04
|
0.10
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.12
|
0.02
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.67
|
4.24
|
4.10
|
7.71
|
11.22
|
17.05
|
|||||
|
Quick Ratio
|
2.38
|
3.86
|
3.45
|
7.04
|
10.56
|
16.51
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-212.19
|
-274.28
|
-44.62
|
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 (%)
|
19.25
|
20.16
|
21.18
|
17.90
|
21.41
|
39.27
|
|||||
|
Asset Turnover
|
0.26
|
0.32
|
0.33
|
0.23
|
0.19
|
0.19
|
|||||
|
Receivable days
|
--
|
77.84
|
66.20
|
69.16
|
103.72
|
101.25
|
|||||
|
Inventory Days
|
--
|
181.15
|
191.26
|
201.28
|
179.14
|
120.18
|
|||||
|
Payable days
|
--
|
65.14
|
20.00
|
18.98
|
24.27
|
22.86
|
|||||
|
Cash Conversion Cycle
|
--
|
193.85
|
237.46
|
251.46
|
258.58
|
198.58
|