Market cap
$670 Mln
Revenue (TTM)
$302 Mln
P/E Ratio
3.7
P/B Ratio
19.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
301.71
|
291.76
|
247.19
|
221.59
|
209.50
|
303.11
|
|||||
|
Cost of Revenue
|
245.92
|
240.16
|
201.42
|
179.88
|
172.09
|
214.12
|
|||||
|
Gross Profit
|
55.79
|
51.60
|
45.77
|
41.71
|
37.41
|
88.99
|
|||||
|
Operating Expenses
|
51.14
|
51.30
|
53.87
|
60.50
|
65.85
|
59.03
|
|||||
|
Operating Profit (EBIT)
|
4.65
|
0.30
|
-8.10
|
-18.79
|
-28.44
|
29.96
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
7.18
|
36.57
|
|||||
|
Profit before Tax
|
16.44
|
1.68
|
-25.77
|
-36.50
|
-40.52
|
21.75
|
|||||
|
Provision for Tax
|
0.11
|
0.32
|
0.14
|
0.17
|
-0.05
|
0.54
|
|||||
|
Profit after Tax (Net Income)
|
16.19
|
1.37
|
-25.92
|
-36.67
|
-40.47
|
21.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
12.97
|
-0.56
|
-25.92
|
-36.67
|
-37.87
|
21.21
|
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
|
-36.04
|
-38.08
|
-46.79
|
-27.99
|
-2.07
|
40.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.36
|
28.35
|
1.27
|
86.56
|
82.04
|
109.24
|
|||||
|
Current Liabilities
|
109.76
|
117.60
|
138.69
|
42.30
|
50.08
|
16.12
|
|||||
|
Total Liabilities
|
211.75
|
107.87
|
93.17
|
100.86
|
130.05
|
166.16
|
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
|
3.24
|
2.64
|
2.80
|
3.23
|
3.27
|
1.72
|
|||||
|
Current Assets
|
98.76
|
105.23
|
90.37
|
97.64
|
126.79
|
164.44
|
|||||
|
Total Assets
|
211.75
|
107.87
|
93.17
|
100.86
|
130.05
|
166.16
|
|||||
|
Total Debt*
|
74.48
|
81.63
|
115.70
|
90.34
|
106.52
|
161.47
|
|||||
|
Net Current Assets
|
-11.00
|
-12.37
|
-48.33
|
55.34
|
85.90
|
148.32
|
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
|
--
|
-11.93
|
-32.57
|
-17.41
|
-20.85
|
2.17
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.11
|
-1.30
|
-0.97
|
-1.51
|
-1.44
|
|||||
|
Cash from Financing Activities
|
--
|
19.97
|
21.61
|
-22.64
|
-4.24
|
26.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-26.59
|
26.83
|
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 ($)
|
3.48
|
0.29
|
-5.74
|
-8.79
|
-10.27
|
4.80
|
|||||
|
Cash EPS ($)
|
--
|
40.95
|
25.46
|
19.51
|
19.35
|
37.43
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
9.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.51
|
-7.21
|
-4.17
|
-5.29
|
0.49
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.52
|
-7.22
|
-4.41
|
-5.67
|
0.17
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
2.43
|
-39.49
|
-43.96
|
-26.39
|
17.15
|
|||||
|
ROE (%)
|
--
|
-3.22
|
69.30
|
243.97
|
-208.98
|
103.34
|
|||||
|
ROA (%)
|
7.25
|
1.36
|
-26.71
|
-31.76
|
-27.33
|
25.49
|
|||||
|
EBIT Margin (%)
|
10.87
|
7.62
|
8.30
|
4.62
|
-10.15
|
12.61
|
|||||
|
Net Margin (%)
|
5.36
|
0.47
|
-10.48
|
-16.55
|
-18.68
|
6.24
|
|||||
|
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 (%)
|
12.96
|
0.18
|
0.12
|
0.06
|
-0.31
|
0.23
|
|||||
|
EBIT Growth (%)
|
381.38
|
8.33
|
100.71
|
148.11
|
-155.61
|
4.44
|
|||||
|
Net Profit Growth (%)
|
150.61
|
105.27
|
29.32
|
9.40
|
-290.85
|
-5.88
|
|||||
|
EPS Growth (%)
|
149.56
|
1.05
|
0.35
|
0.14
|
-3.14
|
-0.45
|
|||||
|
Book Value Growth (%)
|
41.58
|
--
|
--
|
--
|
--
|
--
|
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
|
3.73
|
22.48
|
-1.18
|
-1.24
|
-0.09
|
0.70
|
|||||
|
Price / Book Value
|
19.66
|
-0.81
|
-0.65
|
-1.62
|
-1.82
|
0.36
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.44
|
0.42
|
0.88
|
0.83
|
0.47
|
0.46
|
|||||
|
Close Price ($)
|
6.61
|
6.46
|
6.77
|
10.89
|
23.92
|
84.25
|
|||||
|
High Price ($)
|
24.15
|
24.15
|
23.54
|
28.75
|
87.25
|
491.33
|
|||||
|
Low Price ($)
|
5.50
|
5.50
|
5.08
|
8.26
|
18.50
|
65.75
|
|||||
|
Market Cap ($ Cr)
|
670.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.14
|
-2.47
|
-3.23
|
-51.56
|
3.96
|
|||||
|
Short term debt to equity ratio
|
-2.06
|
-2.13
|
-2.46
|
-0.14
|
-12.29
|
2.46
|
|||||
|
Current Ratio
|
0.90
|
0.89
|
0.65
|
2.31
|
2.53
|
10.20
|
|||||
|
Quick Ratio
|
0.90
|
--
|
--
|
--
|
--
|
9.69
|
|||||
|
Interest Coverage
|
2.01
|
1.08
|
1.09
|
0.57
|
-1.10
|
2.32
|
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 (%)
|
--
|
--
|
--
|
2.26
|
--
|
0.66
|
|||||
|
Asset Turnover
|
1.35
|
2.90
|
2.55
|
1.92
|
1.41
|
3.64
|
|||||
|
Receivable days
|
--
|
--
|
7.39
|
4.12
|
1.75
|
1.21
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
17.37
|
11.44
|
|||||
|
Payable days
|
--
|
2.57
|
2.17
|
2.20
|
3.49
|
3.17
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
15.63
|
9.48
|