Market cap
$80 Mln
Revenue (TTM)
$24 Mln
P/E Ratio
18.8
P/B Ratio
0.4
Div. Yield
6.9 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
24.30
|
31.32
|
51.90
|
51.80
|
71.54
|
38.08
|
|||||
|
Cost of Revenue
|
4.12
|
2.93
|
10.36
|
14.06
|
11.18
|
2.65
|
|||||
|
Gross Profit
|
20.18
|
28.39
|
41.49
|
51.80
|
60.36
|
35.43
|
|||||
|
Operating Expenses
|
-0.99
|
42.05
|
17.28
|
20.86
|
6.30
|
-17.05
|
|||||
|
Operating Profit (EBIT)
|
21.17
|
-13.65
|
13.86
|
30.94
|
43.77
|
21.04
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-3.59
|
0.62
|
|||||
|
Profit before Tax
|
5.71
|
-21.29
|
14.31
|
22.38
|
36.96
|
21.04
|
|||||
|
Provision for Tax
|
0.50
|
-0.61
|
0.45
|
1.66
|
1.03
|
0.04
|
|||||
|
Profit after Tax (Net Income)
|
5.21
|
-20.67
|
16.78
|
20.95
|
35.93
|
21.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
35.93
|
21.00
|
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
|
187.27
|
175.57
|
201.38
|
320.05
|
339.06
|
273.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
212.45
|
77.17
|
88.61
|
88.02
|
98.72
|
98.78
|
|||||
|
Current Liabilities
|
76.58
|
22.85
|
112.07
|
58.51
|
81.39
|
92.99
|
|||||
|
Total Liabilities
|
476.29
|
275.59
|
402.06
|
466.59
|
519.18
|
464.85
|
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
|
291.49
|
236.09
|
29.83
|
466.59
|
99.69
|
15.88
|
|||||
|
Current Assets
|
108.23
|
39.50
|
402.06
|
466.59
|
146.09
|
130.49
|
|||||
|
Total Assets
|
507.94
|
275.59
|
402.06
|
466.59
|
519.18
|
464.85
|
|||||
|
Total Debt*
|
206.58
|
97.32
|
188.61
|
130.01
|
157.13
|
171.42
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
11.24
|
21.56
|
21.23
|
31.32
|
9.54
|
|||||
|
Cash Flow from Investing Activities
|
--
|
34.90
|
-4.85
|
28.52
|
-16.34
|
-248.46
|
|||||
|
Cash from Financing Activities
|
--
|
-111.14
|
-34.72
|
-68.49
|
16.15
|
338.54
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
31.13
|
99.62
|
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 ($)
|
0.19
|
-0.91
|
0.80
|
1.03
|
1.76
|
1.52
|
|||||
|
Cash EPS ($)
|
--
|
-0.91
|
0.80
|
1.03
|
1.76
|
1.52
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.72
|
9.64
|
15.74
|
16.61
|
19.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.49
|
1.03
|
1.04
|
1.53
|
0.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.49
|
1.03
|
1.04
|
1.53
|
0.69
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.24
|
4.00
|
4.43
|
7.64
|
7.18
|
|||||
|
ROE (%)
|
2.87
|
-10.97
|
6.44
|
6.36
|
11.74
|
11.52
|
|||||
|
ROA (%)
|
0.96
|
-6.10
|
3.86
|
4.25
|
7.30
|
7.52
|
|||||
|
EBIT Margin (%)
|
-48.28
|
--
|
39.78
|
-35.96
|
61.19
|
55.24
|
|||||
|
Net Margin (%)
|
21.44
|
-66.00
|
32.34
|
40.45
|
52.88
|
54.26
|
|||||
|
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 (%)
|
-0.02
|
-0.40
|
0.00
|
-0.28
|
0.88
|
2.32
|
|||||
|
EBIT Growth (%)
|
-1,169.49
|
--
|
210.84
|
-142.55
|
108.09
|
99.36
|
|||||
|
Net Profit Growth (%)
|
159.86
|
-223.17
|
-19.89
|
-41.69
|
71.10
|
102.85
|
|||||
|
EPS Growth (%)
|
149.29
|
-2.13
|
-0.22
|
-0.41
|
0.16
|
-0.21
|
|||||
|
Book Value Growth (%)
|
-3.35
|
--
|
--
|
--
|
--
|
--
|
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
|
18.79
|
-3.13
|
10.37
|
11.68
|
8.94
|
14.97
|
|||||
|
Price / Book Value
|
0.43
|
0.37
|
0.86
|
0.76
|
0.95
|
1.15
|
|||||
|
Dividend Yield (%)
|
6.91
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-8.50
|
11.95
|
10.54
|
7.72
|
17.14
|
|||||
|
Close Price ($)
|
3.10
|
2.85
|
8.33
|
8.23
|
10.77
|
15.58
|
|||||
|
High Price ($)
|
5.10
|
8.88
|
10.88
|
11.48
|
15.89
|
17.45
|
|||||
|
Low Price ($)
|
2.06
|
2.52
|
7.45
|
6.78
|
10.20
|
12.94
|
|||||
|
Market Cap ($ Cr)
|
80.47
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.55
|
0.94
|
0.41
|
0.46
|
0.63
|
|||||
|
Short term debt to equity ratio
|
0.69
|
0.12
|
0.50
|
0.13
|
0.18
|
0.27
|
|||||
|
Current Ratio
|
1.41
|
1.73
|
3.59
|
7.97
|
1.79
|
1.40
|
|||||
|
Quick Ratio
|
1.41
|
--
|
--
|
--
|
--
|
1.40
|
|||||
|
Interest Coverage
|
1.85
|
--
|
3.26
|
-2.93
|
6.42
|
18.67
|
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 (%)
|
7.07
|
2.87
|
568.90
|
653.89
|
7.35
|
11.59
|
|||||
|
Asset Turnover
|
0.04
|
0.09
|
0.12
|
0.11
|
0.15
|
0.14
|
|||||
|
Receivable days
|
--
|
1,726.71
|
2,230.86
|
1,212.70
|
24.69
|
420.80
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
78.87
|
21.26
|
64.18
|
163.58
|
408.70
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
-138.89
|
12.10
|