Market cap
$90 Mln
Revenue (TTM)
$371 Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
370.80
|
394.84
|
484.18
|
490.18
|
490.18
|
535.32
|
|||||
|
Cost of Revenue
|
135.66
|
152.96
|
182.19
|
188.03
|
200.63
|
227.20
|
|||||
|
Gross Profit
|
235.14
|
241.89
|
301.99
|
302.15
|
289.55
|
308.12
|
|||||
|
Operating Expenses
|
266.90
|
282.06
|
337.14
|
347.67
|
335.07
|
371.95
|
|||||
|
Operating Profit (EBIT)
|
-31.76
|
-40.18
|
-35.15
|
-45.52
|
-45.52
|
-63.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-31.23
|
-39.01
|
-32.88
|
-37.01
|
-37.01
|
-61.52
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
--
|
2.06
|
|||||
|
Profit after Tax (Net Income)
|
-31.23
|
-39.01
|
-32.88
|
-37.01
|
-37.01
|
-61.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-61.52
|
Liabilities ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
76.23
|
72.02
|
99.53
|
139.38
|
139.38
|
170.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
31.44
|
32.57
|
37.07
|
83.73
|
83.73
|
130.28
|
|||||
|
Current Liabilities
|
60.91
|
65.40
|
124.04
|
75.48
|
75.48
|
99.60
|
|||||
|
Total Liabilities
|
229.50
|
169.99
|
260.64
|
298.59
|
298.59
|
400.42
|
Assets ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
45.25
|
48.25
|
59.00
|
76.84
|
76.84
|
88.07
|
|||||
|
Current Assets
|
123.33
|
121.74
|
201.64
|
221.75
|
221.75
|
312.35
|
|||||
|
Total Assets
|
229.50
|
169.99
|
260.64
|
298.59
|
298.59
|
400.42
|
|||||
|
Total Debt*
|
36.23
|
37.68
|
85.17
|
87.82
|
87.82
|
133.95
|
|||||
|
Net Current Assets
|
62.42
|
56.35
|
77.60
|
146.27
|
146.27
|
212.75
|
Cashflow ($ Mln) |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-23.16
|
-7.08
|
6.06
|
6.06
|
4.69
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-3.42
|
-6.16
|
-8.83
|
--
|
-21.15
|
|||||
|
Cash from Financing Activities
|
--
|
-45.71
|
-19.87
|
-49.62
|
-49.62
|
-2.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-3.63
|
-4.52
|
-3.76
|
-4.22
|
-0.21
|
-6.91
|
|||||
|
Cash EPS ($)
|
--
|
-3.47
|
-2.48
|
-2.78
|
-0.14
|
-5.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.35
|
11.38
|
15.89
|
0.79
|
19.17
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.69
|
-0.81
|
0.69
|
0.03
|
0.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.08
|
-1.51
|
-0.32
|
-0.02
|
-1.87
|
Profitability Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-26.50
|
-15.96
|
-16.29
|
-13.92
|
-20.20
|
|||||
|
ROE (%)
|
-39.67
|
-45.48
|
-27.52
|
-26.55
|
-23.88
|
-36.07
|
|||||
|
ROA (%)
|
-10.08
|
-18.12
|
-11.76
|
-12.40
|
-10.59
|
-15.36
|
|||||
|
EBIT Margin (%)
|
-8.11
|
-9.41
|
-6.21
|
-6.66
|
-9.29
|
-10.48
|
|||||
|
Net Margin (%)
|
-8.42
|
-9.88
|
-6.79
|
-7.55
|
-7.55
|
-11.49
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-21.25
|
-0.18
|
-0.01
|
-0.08
|
-0.08
|
0.06
|
|||||
|
EBIT Growth (%)
|
-5.79
|
-23.47
|
7.87
|
41.77
|
28.69
|
10.73
|
|||||
|
Net Profit Growth (%)
|
-4.57
|
-18.64
|
11.16
|
39.84
|
41.79
|
9.93
|
|||||
|
EPS Growth (%)
|
-5.75
|
-0.20
|
0.11
|
0.39
|
0.41
|
0.12
|
|||||
|
Book Value Growth (%)
|
-20.40
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-0.11
|
-0.37
|
-0.29
|
-3.83
|
-0.21
|
|||||
|
Price / Book Value
|
1.23
|
0.06
|
0.12
|
0.08
|
1.02
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-5.81
|
-0.81
|
-0.18
|
1.34
|
-3.16
|
0.67
|
|||||
|
Close Price ($)
|
9.98
|
10.13
|
27.80
|
24.80
|
16.12
|
29.00
|
|||||
|
High Price ($)
|
22.60
|
29.60
|
51.10
|
32.80
|
45.80
|
79.00
|
|||||
|
Low Price ($)
|
8.15
|
9.95
|
20.20
|
14.02
|
14.02
|
21.60
|
|||||
|
Market Cap ($ Cr)
|
89.79
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.52
|
0.86
|
0.63
|
0.63
|
0.79
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.07
|
0.49
|
0.04
|
0.04
|
0.03
|
|||||
|
Current Ratio
|
2.02
|
1.86
|
1.63
|
2.94
|
2.94
|
3.14
|
|||||
|
Quick Ratio
|
0.84
|
0.71
|
0.92
|
1.82
|
1.82
|
1.89
|
|||||
|
Interest Coverage
|
-26.18
|
-20.02
|
-10.79
|
-7.51
|
-10.46
|
-10.33
|
Operating Efficiency Ratios |
TTM | Mar-26 | Mar-25 | Mar-24 | Dec-23 | Mar-23 | Dec-22 | Mar-22 | Dec-21 | Mar-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
5.50
|
3.12
|
1.95
|
1.57
|
1.57
|
1.22
|
|||||
|
Asset Turnover
|
1.20
|
1.83
|
1.73
|
1.64
|
1.40
|
1.34
|
|||||
|
Receivable days
|
--
|
10.07
|
6.47
|
5.73
|
5.31
|
4.47
|
|||||
|
Inventory Days
|
--
|
195.42
|
172.71
|
163.51
|
189.80
|
199.88
|
|||||
|
Payable days
|
--
|
44.77
|
34.18
|
26.68
|
43.79
|
55.25
|
|||||
|
Cash Conversion Cycle
|
--
|
160.72
|
145.00
|
142.56
|
151.32
|
149.10
|