Market cap
$253 Mln
Revenue (TTM)
$95 Mln
P/E Ratio
121
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
135.14
|
76.27
|
80.15
|
95.57
|
110.10
|
132.43
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
135.14
|
76.27
|
80.15
|
95.57
|
110.10
|
132.56
|
|||||
|
Operating Expenses
|
10.07
|
63.22
|
23.91
|
-67.03
|
-128.98
|
142.00
|
|||||
|
Operating Profit (EBIT)
|
125.07
|
8.43
|
29.42
|
28.54
|
-18.88
|
44.89
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
4.25
|
10.56
|
-7.57
|
28.54
|
-18.88
|
44.89
|
|||||
|
Provision for Tax
|
2.11
|
3.15
|
6.63
|
8.41
|
-5.91
|
15.64
|
|||||
|
Profit after Tax (Net Income)
|
2.14
|
7.41
|
-14.19
|
23.39
|
-12.97
|
29.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
-14.19
|
20.13
|
-12.97
|
29.25
|
Liabilities ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
333.96
|
327.72
|
312.63
|
340.37
|
319.59
|
332.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
2,090.96
|
2,088.28
|
2,116.12
|
234.74
|
403.84
|
314.05
|
|||||
|
Current Liabilities
|
11.59
|
800.96
|
15.99
|
714.48
|
1,332.63
|
2,847.09
|
|||||
|
Total Liabilities
|
2,436.51
|
2,416.00
|
2,444.74
|
2,873.57
|
3,914.05
|
3,244.88
|
Assets ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
26.03
|
1,828.29
|
386.70
|
342.21
|
338.39
|
12.10
|
|||||
|
Current Assets
|
1,224.88
|
1,005.69
|
736.76
|
420.56
|
1,321.47
|
77.82
|
|||||
|
Total Assets
|
2,436.51
|
2,416.00
|
2,444.74
|
2,873.57
|
3,914.05
|
3,244.88
|
|||||
|
Total Debt*
|
11.59
|
62.54
|
131.26
|
234.74
|
403.84
|
314.05
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-2.12
|
-24.91
|
2.34
|
30.75
|
71.29
|
71.29
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
373.70
|
352.47
|
223.79
|
7.64
|
|||||
|
Cash from Financing Activities
|
16.07
|
-15.30
|
-407.91
|
-970.04
|
-53.64
|
-53.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-31.88
|
--
|
920.68
|
25.29
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.04
|
0.14
|
-0.28
|
0.46
|
-0.26
|
0.58
|
|||||
|
Cash EPS ($)
|
0.06
|
0.17
|
-0.25
|
0.50
|
-0.23
|
0.63
|
|||||
|
Adjusted Book Value ($)
|
6.50
|
6.40
|
6.20
|
6.76
|
6.41
|
6.65
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.04
|
-0.49
|
0.05
|
0.61
|
1.43
|
1.43
|
|||||
|
Free Cash Flow per Share ($)
|
-0.04
|
-0.50
|
0.04
|
0.59
|
1.40
|
1.40
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
0.58
|
1.78
|
-2.79
|
3.60
|
-1.89
|
4.37
|
|||||
|
ROE (%)
|
0.65
|
2.32
|
-4.35
|
7.09
|
-3.98
|
8.76
|
|||||
|
ROA (%)
|
0.09
|
0.31
|
-0.53
|
0.69
|
-0.36
|
0.91
|
|||||
|
EBIT Margin (%)
|
--
|
13.85
|
36.71
|
34.56
|
-17.14
|
33.90
|
|||||
|
Net Margin (%)
|
1.58
|
9.72
|
-17.71
|
24.47
|
-11.78
|
22.09
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.77
|
-0.05
|
-0.16
|
-0.13
|
-0.17
|
-0.07
|
|||||
|
EBIT Growth (%)
|
--
|
-64.10
|
-10.93
|
275.00
|
-142.05
|
-49.32
|
|||||
|
Net Profit Growth (%)
|
-71.16
|
152.23
|
-160.68
|
280.38
|
-144.33
|
-53.92
|
|||||
|
EPS Growth (%)
|
-0.71
|
1.51
|
-1.61
|
2.79
|
-1.44
|
-0.51
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
114.30
|
39.84
|
-21.63
|
12.37
|
-17.45
|
13.85
|
|||||
|
Price / Book Value
|
0.73
|
0.90
|
0.98
|
0.85
|
0.71
|
1.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-54.20
|
-9.39
|
-5.83
|
39.40
|
--
|
|||||
|
Close Price ($)
|
4.76
|
5.77
|
6.09
|
5.75
|
4.54
|
8.10
|
|||||
|
High Price ($)
|
5.97
|
6.36
|
7.26
|
5.95
|
8.19
|
10.78
|
|||||
|
Low Price ($)
|
4.40
|
4.22
|
5.61
|
4.33
|
2.53
|
6.75
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.03
|
0.19
|
0.42
|
0.69
|
1.26
|
0.94
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.01
|
0.05
|
0.01
|
0.05
|
--
|
|||||
|
Current Ratio
|
105.69
|
1.26
|
46.08
|
0.59
|
0.99
|
0.03
|
|||||
|
Quick Ratio
|
--
|
0.54
|
70.38
|
1.18
|
1.75
|
--
|
|||||
|
Interest Coverage
|
--
|
0.17
|
1.39
|
1.30
|
-0.41
|
0.83
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
6.36
|
11.16
|
9.77
|
8.05
|
9.98
|
10.36
|
|||||
|
Asset Turnover
|
0.06
|
0.03
|
0.03
|
0.03
|
0.03
|
0.04
|
|||||
|
Receivable days
|
23.11
|
39.12
|
35.37
|
35.71
|
40.98
|
37.57
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|