Market cap
$37 Mln
Revenue (TTM)
$16 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
16.53
|
18.77
|
17.03
|
13.32
|
14.29
|
15.42
|
|||||
|
Cost of Revenue
|
9.37
|
11.18
|
8.51
|
2.57
|
2.22
|
3.41
|
|||||
|
Gross Profit
|
7.16
|
5.69
|
8.52
|
10.76
|
12.07
|
12.01
|
|||||
|
Operating Expenses
|
11.81
|
10.41
|
10.51
|
9.45
|
10.37
|
10.37
|
|||||
|
Operating Profit (EBIT)
|
-4.65
|
-4.72
|
-1.99
|
1.30
|
1.70
|
1.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-4.65
|
-4.72
|
-1.99
|
1.30
|
1.70
|
1.64
|
|||||
|
Provision for Tax
|
0.03
|
0.06
|
-0.43
|
0.22
|
0.28
|
-0.10
|
|||||
|
Profit after Tax (Net Income)
|
-4.68
|
-4.78
|
-1.57
|
1.09
|
1.41
|
1.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
1.41
|
1.75
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
33.28
|
35.40
|
37.70
|
37.33
|
43.48
|
29.89
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
315.53
|
25.29
|
124.17
|
15.09
|
23.42
|
34.37
|
|||||
|
Current Liabilities
|
295.38
|
238.38
|
262.15
|
333.88
|
312.05
|
309.55
|
|||||
|
Total Liabilities
|
348.81
|
387.15
|
424.50
|
386.29
|
378.95
|
373.80
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
344.78
|
348.10
|
443.08
|
343.94
|
319.73
|
327.87
|
|||||
|
Current Assets
|
4.03
|
14.67
|
66.44
|
42.36
|
59.22
|
45.94
|
|||||
|
Total Assets
|
348.81
|
387.15
|
424.50
|
386.29
|
378.95
|
373.80
|
|||||
|
Total Debt*
|
17.33
|
19.90
|
23.58
|
26.53
|
17.76
|
28.86
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.75
|
-1.07
|
2.04
|
4.35
|
3.40
|
1.00
|
|||||
|
Cash Flow from Investing Activities
|
39.61
|
33.72
|
-31.75
|
-29.83
|
-12.66
|
-10.40
|
|||||
|
Cash from Financing Activities
|
-33.65
|
-34.83
|
36.24
|
12.49
|
3.42
|
22.78
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.06
|
-2.10
|
-0.70
|
0.46
|
0.60
|
0.71
|
|||||
|
Cash EPS ($)
|
-1.45
|
-1.68
|
-0.25
|
0.89
|
1.07
|
1.17
|
|||||
|
Adjusted Book Value ($)
|
14.61
|
15.53
|
16.86
|
15.89
|
18.52
|
12.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.77
|
-0.47
|
0.91
|
1.85
|
1.45
|
0.41
|
|||||
|
Free Cash Flow per Share ($)
|
0.76
|
-0.49
|
0.75
|
1.66
|
1.27
|
0.31
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-8.84
|
-8.19
|
-2.50
|
1.74
|
2.36
|
2.93
|
|||||
|
ROE (%)
|
-13.63
|
-13.07
|
-4.18
|
2.69
|
3.85
|
6.02
|
|||||
|
ROA (%)
|
-1.27
|
-1.18
|
-0.39
|
0.28
|
0.38
|
0.48
|
|||||
|
EBIT Margin (%)
|
-28.11
|
-30.14
|
-11.70
|
9.78
|
11.87
|
10.66
|
|||||
|
Net Margin (%)
|
-28.32
|
-25.45
|
-9.20
|
8.16
|
9.89
|
11.34
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.12
|
0.10
|
0.28
|
-0.07
|
-0.07
|
0.10
|
|||||
|
EBIT Growth (%)
|
17.82
|
-183.94
|
-252.88
|
-23.17
|
3.16
|
2,517.65
|
|||||
|
Net Profit Growth (%)
|
1.95
|
-204.72
|
-244.16
|
-23.07
|
-19.16
|
1,909.20
|
|||||
|
EPS Growth (%)
|
0.02
|
-1.99
|
-2.51
|
-0.23
|
-0.15
|
19.08
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-8.64
|
-7.21
|
-14.47
|
23.34
|
19.80
|
14.65
|
|||||
|
Price / Book Value
|
1.22
|
0.97
|
0.60
|
0.68
|
0.64
|
0.86
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.76
|
-3.59
|
4.05
|
4.69
|
-4.39
|
3.52
|
|||||
|
Close Price ($)
|
17.76
|
15.10
|
10.14
|
10.80
|
11.92
|
10.42
|
|||||
|
High Price ($)
|
17.85
|
16.18
|
11.05
|
12.11
|
13.50
|
11.75
|
|||||
|
Low Price ($)
|
14.86
|
--
|
8.04
|
10.51
|
9.35
|
5.85
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.52
|
0.56
|
0.63
|
0.71
|
0.41
|
0.97
|
|||||
|
Short term debt to equity ratio
|
--
|
0.07
|
0.09
|
0.43
|
0.15
|
0.34
|
|||||
|
Current Ratio
|
0.01
|
0.06
|
0.25
|
0.13
|
0.19
|
0.15
|
|||||
|
Quick Ratio
|
--
|
--
|
0.25
|
-0.76
|
0.26
|
0.24
|
|||||
|
Interest Coverage
|
-0.56
|
-0.57
|
-0.26
|
0.67
|
1.01
|
0.56
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
7.22
|
9.10
|
14.57
|
9.79
|
8.74
|
7.65
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.04
|
0.03
|
0.04
|
0.04
|
|||||
|
Receivable days
|
32.05
|
40.77
|
40.59
|
35.00
|
31.02
|
28.35
|
|||||
|
Inventory Days
|
--
|
49.34
|
6,353.68
|
19,340.24
|
-4,186.00
|
-2,294.85
|
|||||
|
Payable days
|
--
|
--
|
--
|
44,435.05
|
51,042.62
|
31,798.95
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-25,059.81
|
-55,197.60
|
-34,065.45
|