Market cap
$155 Mln
Revenue (TTM)
$76 Mln
P/E Ratio
--
P/B Ratio
3.7
Div. Yield
12.7 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
75.96
|
71.66
|
51.13
|
56.89
|
78.04
|
71.26
|
|||||
|
Cost of Revenue
|
28.14
|
31.11
|
25.36
|
35.55
|
51.54
|
36.67
|
|||||
|
Gross Profit
|
47.82
|
40.55
|
25.77
|
21.34
|
26.51
|
34.59
|
|||||
|
Operating Expenses
|
48.05
|
47.85
|
39.10
|
46.84
|
78.19
|
87.07
|
|||||
|
Operating Profit (EBIT)
|
-0.23
|
-7.30
|
-13.33
|
-25.50
|
-51.68
|
-52.48
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.58
|
-6.41
|
-12.81
|
-48.39
|
-50.55
|
-37.28
|
|||||
|
Provision for Tax
|
0.56
|
0.01
|
0.13
|
0.51
|
0.37
|
0.36
|
|||||
|
Profit after Tax (Net Income)
|
0.02
|
-6.43
|
-12.94
|
-48.90
|
-50.92
|
-37.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-37.64
|
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
|
41.46
|
41.49
|
57.85
|
72.65
|
117.63
|
161.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.18
|
3.93
|
4.47
|
4.98
|
5.53
|
7.67
|
|||||
|
Current Liabilities
|
20.82
|
30.31
|
23.86
|
23.40
|
30.96
|
47.97
|
|||||
|
Total Liabilities
|
88.29
|
75.73
|
86.18
|
101.02
|
154.11
|
217.58
|
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
|
51.13
|
38.30
|
46.66
|
55.73
|
84.60
|
104.29
|
|||||
|
Current Assets
|
16.33
|
37.44
|
39.52
|
45.29
|
69.51
|
113.29
|
|||||
|
Total Assets
|
83.80
|
75.73
|
86.18
|
101.02
|
154.11
|
217.58
|
|||||
|
Total Debt*
|
3.23
|
3.89
|
4.28
|
4.28
|
4.65
|
15.43
|
|||||
|
Net Current Assets
|
--
|
7.12
|
15.66
|
21.89
|
38.55
|
65.32
|
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
|
--
|
13.06
|
8.15
|
-16.17
|
-39.52
|
-73.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
23.15
|
-31.41
|
14.00
|
62.70
|
-74.94
|
|||||
|
Cash from Financing Activities
|
--
|
-25.78
|
-7.01
|
-0.12
|
-0.22
|
148.34
|
|||||
|
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 ($)
|
-0.01
|
-0.11
|
-0.23
|
-0.92
|
-0.96
|
-0.71
|
|||||
|
Cash EPS ($)
|
--
|
0.14
|
0.12
|
-0.48
|
-0.21
|
-0.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.72
|
1.02
|
1.37
|
2.23
|
3.08
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.23
|
0.14
|
-0.30
|
-0.75
|
-1.39
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.22
|
0.14
|
-0.30
|
-0.75
|
-1.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-11.96
|
-18.61
|
-49.09
|
-33.99
|
-33.85
|
|||||
|
ROE (%)
|
0.06
|
-12.94
|
-19.83
|
-51.40
|
-36.43
|
-36.38
|
|||||
|
ROA (%)
|
0.03
|
-7.94
|
-13.83
|
-38.33
|
-27.40
|
-24.58
|
|||||
|
EBIT Margin (%)
|
0.77
|
-8.95
|
-25.05
|
-85.06
|
-64.77
|
-52.31
|
|||||
|
Net Margin (%)
|
0.03
|
-8.97
|
-25.31
|
-85.95
|
-65.24
|
-52.81
|
|||||
|
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 (%)
|
24.86
|
0.40
|
-0.10
|
-0.27
|
0.10
|
0.80
|
|||||
|
EBIT Growth (%)
|
110.42
|
49.93
|
73.53
|
4.27
|
-35.61
|
3.93
|
|||||
|
Net Profit Growth (%)
|
100.50
|
50.34
|
73.53
|
3.97
|
-35.29
|
22.56
|
|||||
|
EPS Growth (%)
|
92.17
|
0.51
|
0.75
|
0.04
|
-0.35
|
0.29
|
|||||
|
Book Value Growth (%)
|
-21.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-34.09
|
-6.69
|
-0.59
|
-1.18
|
-8.29
|
|||||
|
Price / Book Value
|
3.66
|
5.28
|
1.50
|
0.39
|
0.51
|
1.93
|
|||||
|
Dividend Yield (%)
|
12.70
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.67
|
23.69
|
8.83
|
0.19
|
-0.93
|
-28.08
|
|||||
|
Close Price ($)
|
2.66
|
3.80
|
1.53
|
0.54
|
1.14
|
5.93
|
|||||
|
High Price ($)
|
5.60
|
7.15
|
3.00
|
2.00
|
6.32
|
24.00
|
|||||
|
Low Price ($)
|
2.30
|
1.51
|
0.45
|
0.47
|
1.10
|
5.57
|
|||||
|
Market Cap ($ Cr)
|
154.87
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.09
|
0.07
|
0.06
|
0.04
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.01
|
0.01
|
0.00
|
0.13
|
0.08
|
|||||
|
Current Ratio
|
0.78
|
1.23
|
1.66
|
1.94
|
2.25
|
2.36
|
|||||
|
Quick Ratio
|
0.78
|
--
|
--
|
1.94
|
2.23
|
2.31
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-38.04
|
-287.22
|
-1.23
|
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 (%)
|
8.43
|
12.41
|
11.94
|
8.37
|
13.97
|
32.97
|
|||||
|
Asset Turnover
|
0.81
|
0.89
|
0.55
|
0.45
|
0.42
|
0.47
|
|||||
|
Receivable days
|
--
|
38.22
|
38.80
|
50.27
|
80.48
|
78.72
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
2.57
|
10.03
|
42.39
|
|||||
|
Payable days
|
--
|
88.38
|
74.69
|
55.63
|
33.64
|
34.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-35.89
|
-2.79
|
56.87
|
86.22
|