Market cap
$277 Mln
Revenue (TTM)
$304 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
303.67
|
335.29
|
345.07
|
334.50
|
408.54
|
340.44
|
|||||
|
Cost of Revenue
|
216.05
|
229.51
|
241.13
|
242.08
|
257.15
|
221.05
|
|||||
|
Gross Profit
|
87.63
|
105.77
|
103.94
|
92.42
|
151.39
|
119.39
|
|||||
|
Operating Expenses
|
85.79
|
89.98
|
94.19
|
103.19
|
96.35
|
62.73
|
|||||
|
Operating Profit (EBIT)
|
1.84
|
15.79
|
9.74
|
-10.77
|
55.05
|
56.66
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.74
|
-7.91
|
|||||
|
Profit before Tax
|
-5.46
|
10.53
|
7.84
|
-7.68
|
57.88
|
47.77
|
|||||
|
Provision for Tax
|
-3.18
|
1.95
|
1.99
|
-2.12
|
14.02
|
11.66
|
|||||
|
Profit after Tax (Net Income)
|
-2.28
|
8.58
|
5.85
|
-5.56
|
43.86
|
36.12
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
43.86
|
36.12
|
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
|
418.67
|
424.43
|
455.62
|
445.02
|
444.98
|
408.88
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
177.73
|
143.61
|
74.13
|
63.21
|
33.76
|
10.70
|
|||||
|
Current Liabilities
|
90.66
|
72.43
|
74.97
|
45.71
|
52.84
|
67.91
|
|||||
|
Total Liabilities
|
777.72
|
640.47
|
604.72
|
553.94
|
531.58
|
487.49
|
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
|
390.65
|
371.48
|
320.69
|
289.16
|
198.02
|
215.96
|
|||||
|
Current Assets
|
296.41
|
268.99
|
284.03
|
264.77
|
333.56
|
271.53
|
|||||
|
Total Assets
|
777.72
|
640.47
|
604.72
|
553.94
|
531.58
|
487.49
|
|||||
|
Total Debt*
|
177.85
|
144.83
|
75.97
|
37.53
|
32.71
|
--
|
|||||
|
Net Current Assets
|
205.75
|
196.56
|
209.06
|
219.06
|
280.72
|
203.62
|
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
|
--
|
-22.97
|
11.18
|
-174.15
|
-0.11
|
79.08
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.86
|
-16.13
|
3.09
|
41.37
|
13.20
|
|||||
|
Cash from Financing Activities
|
--
|
26.51
|
3.77
|
29.74
|
-24.26
|
8.59
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
17.00
|
100.87
|
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 ($)
|
-0.05
|
0.18
|
0.11
|
-0.11
|
0.86
|
0.68
|
|||||
|
Cash EPS ($)
|
-0.08
|
0.60
|
0.42
|
0.11
|
1.09
|
0.92
|
|||||
|
Adjusted Book Value ($)
|
8.78
|
8.89
|
8.52
|
8.63
|
8.69
|
7.68
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.48
|
0.21
|
-3.38
|
0.00
|
1.48
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.61
|
-0.33
|
-3.60
|
-0.31
|
1.41
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
1.56
|
1.15
|
-1.16
|
9.89
|
9.50
|
|||||
|
ROE (%)
|
-0.54
|
1.95
|
1.30
|
-1.25
|
10.27
|
9.50
|
|||||
|
ROA (%)
|
-0.30
|
1.38
|
1.01
|
-1.02
|
8.61
|
8.24
|
|||||
|
EBIT Margin (%)
|
1.26
|
5.62
|
3.92
|
-2.30
|
13.68
|
14.32
|
|||||
|
Net Margin (%)
|
-0.75
|
2.56
|
1.70
|
-1.66
|
10.69
|
10.86
|
|||||
|
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 (%)
|
-13.38
|
-0.03
|
0.03
|
-0.18
|
0.20
|
0.63
|
|||||
|
EBIT Growth (%)
|
-76.56
|
39.27
|
276.33
|
-113.74
|
14.66
|
395.12
|
|||||
|
Net Profit Growth (%)
|
-134.98
|
46.56
|
205.18
|
-112.68
|
21.45
|
346.19
|
|||||
|
EPS Growth (%)
|
-134.62
|
0.64
|
2.01
|
-1.13
|
0.26
|
2.44
|
|||||
|
Book Value Growth (%)
|
-0.26
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
39.61
|
57.61
|
-117.61
|
18.93
|
26.16
|
|||||
|
Price / Book Value
|
0.64
|
0.80
|
0.74
|
1.47
|
1.87
|
2.31
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
18.57
|
12.57
|
13.47
|
214.32
|
10.62
|
13.15
|
|||||
|
Close Price ($)
|
6.32
|
7.11
|
6.30
|
12.70
|
16.22
|
17.74
|
|||||
|
High Price ($)
|
9.12
|
9.12
|
12.90
|
20.81
|
21.76
|
24.20
|
|||||
|
Low Price ($)
|
5.56
|
5.56
|
4.53
|
10.39
|
12.78
|
9.41
|
|||||
|
Market Cap ($ Cr)
|
276.82
|
--
|
--
|
--
|
--
|
--
|
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
|
0.35
|
0.34
|
0.17
|
0.08
|
0.07
|
--
|
|||||
|
Short term debt to equity ratio
|
0.36
|
0.01
|
0.01
|
0.01
|
0.01
|
--
|
|||||
|
Current Ratio
|
3.27
|
3.71
|
3.79
|
5.79
|
6.31
|
4.00
|
|||||
|
Quick Ratio
|
-0.95
|
0.80
|
0.79
|
1.90
|
4.09
|
2.79
|
|||||
|
Interest Coverage
|
0.41
|
2.26
|
2.37
|
-49.54
|
51.15
|
49.75
|
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 (%)
|
15.65
|
14.45
|
10.62
|
9.34
|
6.92
|
8.62
|
|||||
|
Asset Turnover
|
0.40
|
0.54
|
0.60
|
0.62
|
0.80
|
0.78
|
|||||
|
Receivable days
|
--
|
46.35
|
35.92
|
32.49
|
25.76
|
42.94
|
|||||
|
Inventory Days
|
--
|
346.84
|
304.92
|
222.74
|
141.50
|
137.93
|
|||||
|
Payable days
|
--
|
50.79
|
48.53
|
38.50
|
29.19
|
30.02
|
|||||
|
Cash Conversion Cycle
|
--
|
342.40
|
292.31
|
216.74
|
138.07
|
150.85
|