Market cap
$42 Mln
Revenue (TTM)
$43 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
11.5 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
43.22
|
47.06
|
57.50
|
29.97
|
52.28
|
20.00
|
|||||
|
Cost of Revenue
|
8.00
|
1.05
|
0.37
|
34.73
|
0.04
|
-0.31
|
|||||
|
Gross Profit
|
35.22
|
46.01
|
35.16
|
29.97
|
52.23
|
20.00
|
|||||
|
Operating Expenses
|
23.84
|
18.32
|
15.67
|
14.93
|
31.32
|
5.37
|
|||||
|
Operating Profit (EBIT)
|
11.38
|
27.69
|
-11.72
|
15.04
|
20.91
|
14.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-7.94
|
6.31
|
-39.57
|
15.90
|
20.91
|
13.32
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
0.00
|
-20.47
|
-13.29
|
|||||
|
Profit after Tax (Net Income)
|
-7.94
|
6.31
|
-39.57
|
15.90
|
20.91
|
13.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
11.46
|
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
|
158.79
|
174.94
|
181.65
|
230.08
|
217.71
|
180.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
277.61
|
266.11
|
228.19
|
290.96
|
290.70
|
176.35
|
|||||
|
Current Liabilities
|
36.50
|
19.00
|
43.45
|
99.86
|
57.26
|
61.53
|
|||||
|
Total Liabilities
|
509.40
|
460.05
|
491.98
|
620.89
|
565.66
|
417.96
|
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
|
3.04
|
3.16
|
3.89
|
587.45
|
500.65
|
307.75
|
|||||
|
Current Assets
|
33.60
|
15.98
|
23.35
|
33.44
|
65.02
|
110.21
|
|||||
|
Total Assets
|
506.50
|
460.05
|
491.98
|
620.89
|
565.66
|
417.96
|
|||||
|
Total Debt*
|
306.26
|
277.84
|
268.19
|
345.89
|
284.39
|
194.46
|
|||||
|
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
|
--
|
2.66
|
12.89
|
21.86
|
13.15
|
28.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
29.35
|
79.91
|
-72.49
|
-159.54
|
-166.27
|
|||||
|
Cash from Financing Activities
|
--
|
-39.15
|
-87.33
|
39.52
|
128.16
|
160.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.17
|
0.13
|
-0.83
|
0.34
|
0.55
|
0.44
|
|||||
|
Cash EPS ($)
|
--
|
0.15
|
-0.83
|
0.34
|
0.56
|
0.44
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.73
|
3.83
|
4.92
|
5.77
|
5.93
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.06
|
0.27
|
0.47
|
0.35
|
0.92
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.05
|
0.27
|
0.47
|
0.31
|
0.90
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.40
|
-7.72
|
2.95
|
4.77
|
4.48
|
|||||
|
ROE (%)
|
-4.76
|
3.54
|
-19.22
|
7.10
|
10.51
|
10.21
|
|||||
|
ROA (%)
|
-1.10
|
1.33
|
-7.11
|
2.68
|
4.25
|
4.13
|
|||||
|
EBIT Margin (%)
|
11.53
|
67.36
|
-20.38
|
--
|
40.00
|
--
|
|||||
|
Net Margin (%)
|
-18.37
|
13.40
|
-68.82
|
53.05
|
40.00
|
66.59
|
|||||
|
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 (%)
|
1,573.91
|
-0.18
|
0.92
|
-0.43
|
1.61
|
0.53
|
|||||
|
EBIT Growth (%)
|
118.54
|
370.46
|
--
|
--
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
79.33
|
115.94
|
-348.89
|
-23.96
|
56.99
|
48.09
|
|||||
|
EPS Growth (%)
|
79.24
|
1.16
|
-3.45
|
-0.39
|
0.26
|
0.08
|
|||||
|
Book Value Growth (%)
|
-11.51
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
7.73
|
-1.62
|
11.00
|
5.96
|
13.32
|
|||||
|
Price / Book Value
|
0.26
|
0.28
|
0.35
|
0.76
|
0.57
|
0.99
|
|||||
|
Dividend Yield (%)
|
11.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
10.74
|
9.77
|
-27.56
|
-187,186.22
|
17.16
|
3,224.33
|
|||||
|
Close Price ($)
|
--
|
1.04
|
1.35
|
3.74
|
3.30
|
5.84
|
|||||
|
High Price ($)
|
--
|
1.40
|
4.64
|
3.98
|
6.55
|
6.35
|
|||||
|
Low Price ($)
|
--
|
0.80
|
1.15
|
2.99
|
3.23
|
4.08
|
|||||
|
Market Cap ($ Cr)
|
42.32
|
--
|
--
|
--
|
--
|
--
|
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
|
1.70
|
1.59
|
1.48
|
1.50
|
1.31
|
1.08
|
|||||
|
Short term debt to equity ratio
|
0.23
|
0.11
|
0.22
|
0.27
|
0.02
|
0.18
|
|||||
|
Current Ratio
|
0.92
|
0.84
|
0.54
|
0.33
|
1.14
|
1.79
|
|||||
|
Quick Ratio
|
0.92
|
--
|
--
|
0.50
|
1.06
|
1.70
|
|||||
|
Interest Coverage
|
0.69
|
1.25
|
-0.42
|
--
|
0.97
|
--
|
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 (%)
|
34.07
|
8.75
|
6.55
|
68.41
|
28.90
|
36.82
|
|||||
|
Asset Turnover
|
0.06
|
0.10
|
0.10
|
0.05
|
0.11
|
0.06
|
|||||
|
Receivable days
|
--
|
30.60
|
77.09
|
216.98
|
78.50
|
1,488.04
|
|||||
|
Inventory Days
|
--
|
--
|
-16,205.75
|
-63.57
|
41,573.24
|
-7,852.55
|
|||||
|
Payable days
|
--
|
1,050.35
|
2,585.22
|
17.07
|
8,694.63
|
-634.60
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-18,713.88
|
136.35
|
32,957.10
|
-5,729.91
|