Market cap
$1,671 Mln
Revenue (TTM)
$106 Mln
P/E Ratio
149.9
P/B Ratio
36.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
105.60
|
79.95
|
39.01
|
31.64
|
21.25
|
21.83
|
|||||
|
Cost of Revenue
|
44.49
|
37.21
|
15.60
|
10.58
|
6.93
|
2.62
|
|||||
|
Gross Profit
|
61.10
|
42.74
|
23.41
|
21.06
|
14.32
|
19.21
|
|||||
|
Operating Expenses
|
44.79
|
42.67
|
26.01
|
22.25
|
22.58
|
20.70
|
|||||
|
Operating Profit (EBIT)
|
16.31
|
0.07
|
-2.60
|
-1.19
|
-8.26
|
-1.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.76
|
--
|
|||||
|
Profit before Tax
|
12.75
|
-4.56
|
-3.81
|
-0.69
|
-9.02
|
-1.96
|
|||||
|
Provision for Tax
|
0.06
|
0.04
|
0.02
|
0.25
|
0.76
|
1.01
|
|||||
|
Profit after Tax (Net Income)
|
12.69
|
-4.60
|
-3.82
|
-0.94
|
-9.02
|
-1.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-9.02
|
-1.96
|
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
|
46.59
|
26.15
|
24.43
|
15.48
|
13.08
|
17.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
24.10
|
27.47
|
31.75
|
0.02
|
5.49
|
5.28
|
|||||
|
Current Liabilities
|
45.12
|
38.49
|
19.95
|
16.24
|
6.46
|
4.56
|
|||||
|
Total Liabilities
|
160.93
|
92.11
|
76.12
|
31.74
|
25.03
|
27.47
|
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
|
47.21
|
31.53
|
35.10
|
4.90
|
5.03
|
3.86
|
|||||
|
Current Assets
|
68.60
|
60.58
|
41.02
|
26.84
|
20.00
|
23.60
|
|||||
|
Total Assets
|
160.93
|
92.11
|
76.12
|
31.74
|
25.03
|
27.47
|
|||||
|
Total Debt*
|
28.99
|
31.02
|
29.99
|
5.40
|
6.52
|
6.70
|
|||||
|
Net Current Assets
|
23.48
|
22.09
|
21.07
|
10.60
|
13.54
|
19.05
|
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
|
--
|
10.52
|
0.97
|
6.82
|
4.82
|
-4.72
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.33
|
-40.01
|
-0.78
|
-2.79
|
-2.56
|
|||||
|
Cash from Financing Activities
|
--
|
0.82
|
32.59
|
-0.96
|
-0.13
|
0.39
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1.90
|
--
|
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 ($)
|
0.39
|
-0.17
|
-0.15
|
-0.04
|
-0.35
|
-0.08
|
|||||
|
Cash EPS ($)
|
--
|
-0.02
|
-0.10
|
0.00
|
-0.28
|
-0.06
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.97
|
0.93
|
0.60
|
0.51
|
0.68
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.39
|
0.04
|
0.26
|
0.19
|
-0.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.38
|
0.04
|
0.23
|
0.08
|
-0.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.25
|
-10.15
|
-4.62
|
-41.07
|
-8.30
|
|||||
|
ROE (%)
|
34.89
|
-18.19
|
-19.16
|
-6.56
|
-58.75
|
-11.74
|
|||||
|
ROA (%)
|
8.42
|
-5.47
|
-7.09
|
-3.30
|
-34.37
|
-7.27
|
|||||
|
EBIT Margin (%)
|
2.47
|
0.28
|
-4.62
|
-2.18
|
-42.45
|
-8.95
|
|||||
|
Net Margin (%)
|
12.02
|
-5.75
|
-9.80
|
-2.96
|
-44.03
|
-8.95
|
|||||
|
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 (%)
|
81.49
|
1.05
|
0.23
|
0.49
|
-0.03
|
558.79
|
|||||
|
EBIT Growth (%)
|
257.60
|
112.37
|
-161.68
|
92.36
|
-361.43
|
92.79
|
|||||
|
Net Profit Growth (%)
|
407.36
|
-20.35
|
-308.44
|
89.62
|
-361.43
|
93.01
|
|||||
|
EPS Growth (%)
|
350.79
|
-0.17
|
-3.02
|
0.90
|
-3.66
|
0.94
|
|||||
|
Book Value Growth (%)
|
59.47
|
--
|
--
|
--
|
--
|
--
|
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
|
149.87
|
-98.89
|
-91.06
|
-120.45
|
-8.03
|
-56.96
|
|||||
|
Price / Book Value
|
36.80
|
17.40
|
14.25
|
7.28
|
5.54
|
6.32
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
82.32
|
107.83
|
-552.80
|
456.41
|
-8.65
|
-69.42
|
|||||
|
Close Price ($)
|
36.20
|
16.91
|
13.32
|
4.38
|
2.82
|
4.29
|
|||||
|
High Price ($)
|
37.49
|
23.00
|
13.98
|
5.81
|
4.78
|
10.30
|
|||||
|
Low Price ($)
|
13.51
|
11.09
|
3.03
|
2.42
|
1.95
|
3.54
|
|||||
|
Market Cap ($ Cr)
|
1,670.68
|
--
|
--
|
--
|
--
|
--
|
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
|
0.41
|
1.19
|
1.23
|
0.35
|
0.50
|
0.38
|
|||||
|
Short term debt to equity ratio
|
0.19
|
0.34
|
0.00
|
0.35
|
0.08
|
0.08
|
|||||
|
Current Ratio
|
1.52
|
1.57
|
2.06
|
1.65
|
3.10
|
5.18
|
|||||
|
Quick Ratio
|
1.30
|
1.17
|
1.29
|
1.60
|
3.01
|
5.06
|
|||||
|
Interest Coverage
|
3.94
|
0.05
|
-0.90
|
-0.65
|
-9.45
|
-1.88
|
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 (%)
|
23.57
|
14.71
|
13.74
|
10.78
|
8.71
|
25.06
|
|||||
|
Asset Turnover
|
0.70
|
0.95
|
0.72
|
1.11
|
0.81
|
0.81
|
|||||
|
Receivable days
|
--
|
39.10
|
41.06
|
30.38
|
62.93
|
46.17
|
|||||
|
Inventory Days
|
--
|
150.43
|
188.98
|
25.34
|
29.16
|
124.77
|
|||||
|
Payable days
|
--
|
74.32
|
70.42
|
62.38
|
93.25
|
286.71
|
|||||
|
Cash Conversion Cycle
|
--
|
115.21
|
159.63
|
-6.66
|
-1.16
|
-115.78
|