Market cap
$160 Mln
Revenue (TTM)
$91 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
90.65
|
89.62
|
88.26
|
84.68
|
96.85
|
102.73
|
|||||
|
Cost of Revenue
|
23.52
|
24.18
|
24.83
|
24.98
|
29.67
|
32.17
|
|||||
|
Gross Profit
|
67.13
|
65.44
|
63.43
|
59.71
|
67.18
|
70.56
|
|||||
|
Operating Expenses
|
79.01
|
83.60
|
89.64
|
90.74
|
96.81
|
93.01
|
|||||
|
Operating Profit (EBIT)
|
-11.88
|
-18.16
|
-26.22
|
-31.03
|
-25.88
|
-22.44
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
3.39
|
1.52
|
|||||
|
Profit before Tax
|
-7.63
|
-13.57
|
-18.59
|
-22.69
|
-22.50
|
-20.94
|
|||||
|
Provision for Tax
|
0.11
|
0.10
|
0.04
|
0.01
|
-0.04
|
0.02
|
|||||
|
Profit after Tax (Net Income)
|
-7.74
|
-13.67
|
-18.63
|
-22.70
|
-22.54
|
-20.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-22.54
|
-13.90
|
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
|
73.74
|
93.58
|
99.31
|
134.29
|
148.02
|
157.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.81
|
14.15
|
17.99
|
18.82
|
21.72
|
2.61
|
|||||
|
Current Liabilities
|
24.81
|
24.38
|
28.46
|
27.71
|
26.05
|
32.21
|
|||||
|
Total Liabilities
|
135.18
|
132.11
|
145.76
|
180.82
|
195.80
|
192.25
|
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
|
27.17
|
29.82
|
33.89
|
32.94
|
33.33
|
16.37
|
|||||
|
Current Assets
|
83.19
|
102.28
|
111.86
|
147.88
|
162.46
|
175.89
|
|||||
|
Total Assets
|
135.18
|
132.11
|
145.76
|
180.82
|
195.80
|
192.25
|
|||||
|
Total Debt*
|
16.40
|
18.59
|
22.16
|
21.92
|
24.45
|
--
|
|||||
|
Net Current Assets
|
58.38
|
77.90
|
83.41
|
120.17
|
136.41
|
143.68
|
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
|
--
|
-2.44
|
-2.91
|
-13.56
|
-27.91
|
-4.40
|
|||||
|
Cash Flow from Investing Activities
|
--
|
5.52
|
22.29
|
-100.23
|
12.64
|
-2.27
|
|||||
|
Cash from Financing Activities
|
--
|
-6.39
|
-30.71
|
-3.63
|
2.04
|
120.05
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-13.24
|
113.38
|
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 ($)
|
-0.22
|
-0.38
|
-0.51
|
-0.57
|
-0.59
|
-0.55
|
|||||
|
Cash EPS ($)
|
--
|
-0.23
|
-0.36
|
-0.45
|
-0.46
|
-0.47
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.59
|
2.73
|
3.36
|
3.90
|
4.15
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.07
|
-0.08
|
-0.34
|
-0.74
|
-0.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.09
|
-0.10
|
-0.38
|
-0.79
|
-0.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-11.70
|
-13.42
|
-13.81
|
-13.66
|
48.46
|
|||||
|
ROE (%)
|
-9.26
|
-14.17
|
-15.95
|
-16.08
|
-14.76
|
48.46
|
|||||
|
ROA (%)
|
-5.14
|
-9.84
|
-11.41
|
-12.05
|
-11.62
|
-15.32
|
|||||
|
EBIT Margin (%)
|
-10.00
|
-15.14
|
-21.06
|
-26.79
|
-26.72
|
-20.37
|
|||||
|
Net Margin (%)
|
-8.54
|
-15.25
|
-21.11
|
-26.80
|
-22.48
|
-20.11
|
|||||
|
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 (%)
|
2.26
|
0.02
|
0.04
|
-0.13
|
-0.06
|
0.25
|
|||||
|
EBIT Growth (%)
|
35.81
|
27.01
|
18.06
|
12.34
|
-23.66
|
-67.37
|
|||||
|
Net Profit Growth (%)
|
61.30
|
26.66
|
17.91
|
-0.71
|
-7.51
|
-67.33
|
|||||
|
EPS Growth (%)
|
61.13
|
0.26
|
0.10
|
0.04
|
-0.08
|
-0.68
|
|||||
|
Book Value Growth (%)
|
-19.18
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-15.82
|
-6.90
|
-8.24
|
-8.54
|
-22.62
|
|||||
|
Price / Book Value
|
2.13
|
2.31
|
1.30
|
1.39
|
1.30
|
3.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.80
|
-16.90
|
-3.56
|
-3.91
|
-3.70
|
-17.18
|
|||||
|
Close Price ($)
|
4.90
|
5.99
|
3.54
|
4.68
|
5.08
|
12.51
|
|||||
|
High Price ($)
|
6.62
|
6.62
|
6.30
|
6.63
|
12.68
|
35.46
|
|||||
|
Low Price ($)
|
2.50
|
2.30
|
3.37
|
3.45
|
4.77
|
11.46
|
|||||
|
Market Cap ($ Cr)
|
160.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.20
|
0.22
|
0.16
|
0.17
|
--
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.05
|
0.04
|
0.02
|
0.02
|
0.15
|
|||||
|
Current Ratio
|
3.35
|
4.20
|
3.93
|
5.34
|
6.24
|
5.46
|
|||||
|
Quick Ratio
|
3.35
|
--
|
--
|
5.43
|
6.04
|
5.34
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-2,352.45
|
-1,307.88
|
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 (%)
|
11.02
|
2.69
|
3.77
|
3.91
|
3.56
|
2.77
|
|||||
|
Asset Turnover
|
0.60
|
0.65
|
0.54
|
0.45
|
0.50
|
0.75
|
|||||
|
Receivable days
|
--
|
11.69
|
13.73
|
14.58
|
11.86
|
12.06
|
|||||
|
Inventory Days
|
--
|
--
|
-39.27
|
17.08
|
55.13
|
41.09
|
|||||
|
Payable days
|
--
|
145.36
|
153.96
|
147.64
|
154.15
|
136.23
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-179.51
|
-115.98
|
-87.16
|
-83.09
|