Market cap
$382 Mln
Revenue (TTM)
$113 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
15.3 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
112.73
|
156.19
|
142.44
|
147.33
|
52.10
|
81.33
|
|||||
|
Cost of Revenue
|
34.26
|
34.33
|
58.93
|
54.88
|
28.93
|
19.47
|
|||||
|
Gross Profit
|
78.47
|
121.85
|
83.50
|
92.46
|
23.17
|
81.33
|
|||||
|
Operating Expenses
|
12.61
|
2.92
|
8.76
|
8.35
|
6.67
|
-5.95
|
|||||
|
Operating Profit (EBIT)
|
65.86
|
118.93
|
74.74
|
84.11
|
16.51
|
87.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-43.38
|
--
|
|||||
|
Profit before Tax
|
-1.13
|
36.19
|
74.74
|
84.11
|
16.51
|
87.28
|
|||||
|
Provision for Tax
|
2.04
|
1.68
|
1.09
|
0.27
|
0.96
|
3.65
|
|||||
|
Profit after Tax (Net Income)
|
-3.17
|
34.51
|
73.65
|
83.84
|
15.54
|
83.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
15.54
|
83.63
|
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
|
656.45
|
706.04
|
740.64
|
742.59
|
612.54
|
652.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
923.17
|
916.10
|
876.58
|
844.78
|
21.65
|
632.63
|
|||||
|
Current Liabilities
|
20.30
|
36.40
|
39.05
|
26.10
|
21.65
|
32.90
|
|||||
|
Total Liabilities
|
1,639.19
|
1,622.14
|
1,656.27
|
1,627.38
|
1,302.88
|
1,317.81
|
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
|
1,570.90
|
1,515.28
|
1,599.87
|
1,587.20
|
1,271.11
|
1,270.53
|
|||||
|
Current Assets
|
23.82
|
106.86
|
56.41
|
22.03
|
16.35
|
47.28
|
|||||
|
Total Assets
|
1,642.71
|
1,622.14
|
1,656.27
|
1,627.38
|
1,302.88
|
1,317.81
|
|||||
|
Total Debt*
|
922.95
|
873.76
|
875.84
|
844.78
|
654.46
|
631.04
|
|||||
|
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
|
--
|
74.72
|
82.75
|
61.81
|
27.95
|
-157.65
|
|||||
|
Cash Flow from Investing Activities
|
--
|
27.95
|
-23.85
|
30.48
|
-30.43
|
-186,108.00
|
|||||
|
Cash from Financing Activities
|
--
|
-82.54
|
-43.47
|
-84.99
|
-34.41
|
166.32
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
59.73
|
--
|
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 ($)
|
-0.09
|
0.93
|
1.99
|
2.25
|
0.50
|
2.97
|
|||||
|
Cash EPS ($)
|
--
|
0.93
|
1.99
|
2.25
|
0.50
|
2.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
19.06
|
19.98
|
19.97
|
19.83
|
23.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.02
|
2.23
|
1.66
|
0.90
|
-5.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
2.02
|
2.23
|
1.66
|
0.90
|
-5.60
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.16
|
4.60
|
5.87
|
1.22
|
7.22
|
|||||
|
ROE (%)
|
-0.47
|
4.77
|
9.93
|
12.37
|
2.46
|
13.80
|
|||||
|
ROA (%)
|
-0.19
|
2.11
|
4.49
|
5.72
|
1.19
|
7.05
|
|||||
|
EBIT Margin (%)
|
20.19
|
59.95
|
160.13
|
153.87
|
-47.71
|
107.31
|
|||||
|
Net Margin (%)
|
-2.81
|
22.09
|
51.71
|
56.90
|
178.15
|
102.83
|
|||||
|
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 (%)
|
-0.36
|
0.10
|
-0.03
|
1.83
|
-0.36
|
0.75
|
|||||
|
EBIT Growth (%)
|
-86.19
|
-58.95
|
0.61
|
1,011.95
|
-128.48
|
57.54
|
|||||
|
Net Profit Growth (%)
|
-107.17
|
-53.14
|
-12.15
|
439.35
|
-81.41
|
52.97
|
|||||
|
EPS Growth (%)
|
-107.33
|
-0.53
|
-0.12
|
3.48
|
-0.83
|
0.53
|
|||||
|
Book Value Growth (%)
|
-8.91
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
15.08
|
9.67
|
7.71
|
25.40
|
5.93
|
|||||
|
Price / Book Value
|
0.59
|
0.74
|
0.96
|
0.87
|
0.64
|
0.76
|
|||||
|
Dividend Yield (%)
|
15.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
13.22
|
21.11
|
17.57
|
63.18
|
13.02
|
|||||
|
Close Price ($)
|
10.92
|
14.05
|
19.22
|
17.38
|
12.78
|
17.60
|
|||||
|
High Price ($)
|
16.04
|
20.19
|
20.03
|
18.00
|
18.71
|
21.48
|
|||||
|
Low Price ($)
|
10.77
|
13.03
|
15.91
|
12.65
|
12.55
|
14.11
|
|||||
|
Market Cap ($ Cr)
|
382.09
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.24
|
1.18
|
1.14
|
1.07
|
0.97
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
1.14
|
1.07
|
0.97
|
|||||
|
Current Ratio
|
1.17
|
2.94
|
1.44
|
0.84
|
0.76
|
1.44
|
|||||
|
Quick Ratio
|
1.17
|
--
|
--
|
0.84
|
-0.49
|
1.44
|
|||||
|
Interest Coverage
|
0.98
|
1.63
|
3.87
|
4.13
|
-0.86
|
4.42
|
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 (%)
|
7.29
|
11.11
|
8.54
|
9.67
|
19.10
|
26.60
|
|||||
|
Asset Turnover
|
0.07
|
0.10
|
0.09
|
0.10
|
0.04
|
0.07
|
|||||
|
Receivable days
|
--
|
34.52
|
33.88
|
30.00
|
110.70
|
57.26
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
89.91
|
170.55
|
175.52
|
|||||
|
Payable days
|
--
|
286.54
|
161.35
|
158.89
|
251.41
|
315.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-127.48
|
-38.98
|
29.84
|
-82.82
|