Market cap
$60 Mln
Revenue (TTM)
$226 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
226.45
|
235.10
|
289.43
|
310.89
|
290.31
|
287.42
|
|||||
|
Cost of Revenue
|
59.82
|
95.83
|
72.72
|
77.80
|
85.40
|
91.64
|
|||||
|
Gross Profit
|
166.63
|
139.27
|
216.71
|
233.09
|
204.91
|
195.78
|
|||||
|
Operating Expenses
|
201.69
|
159.71
|
249.58
|
243.57
|
232.99
|
198.77
|
|||||
|
Operating Profit (EBIT)
|
-35.06
|
-20.44
|
-32.86
|
-10.49
|
-28.08
|
-2.99
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.54
|
13.70
|
|||||
|
Profit before Tax
|
-43.29
|
-26.70
|
-27.29
|
-2.52
|
-23.62
|
10.48
|
|||||
|
Provision for Tax
|
3.47
|
1.94
|
1.40
|
16.87
|
-5.84
|
-0.26
|
|||||
|
Profit after Tax (Net Income)
|
-46.76
|
-28.64
|
-28.69
|
-19.39
|
-17.78
|
10.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-17.78
|
10.74
|
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
|
207.70
|
227.87
|
244.72
|
288.35
|
302.31
|
303.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
19.90
|
19.57
|
28.82
|
31.95
|
15.55
|
1.46
|
|||||
|
Current Liabilities
|
43.54
|
43.18
|
49.42
|
46.03
|
34.15
|
29.91
|
|||||
|
Total Liabilities
|
314.68
|
290.62
|
322.96
|
366.32
|
352.01
|
334.84
|
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
|
140.79
|
155.85
|
175.85
|
191.44
|
176.03
|
93.06
|
|||||
|
Current Assets
|
130.35
|
134.77
|
147.10
|
174.88
|
175.98
|
241.78
|
|||||
|
Total Assets
|
401.49
|
290.62
|
322.96
|
366.32
|
352.01
|
334.84
|
|||||
|
Total Debt*
|
5.45
|
7.73
|
10.06
|
9.94
|
16.23
|
--
|
|||||
|
Net Current Assets
|
--
|
91.59
|
97.68
|
128.86
|
141.83
|
211.87
|
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
|
--
|
26.34
|
45.74
|
51.72
|
33.38
|
33.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-16.90
|
-26.29
|
-32.31
|
-102.35
|
-56.94
|
|||||
|
Cash from Financing Activities
|
--
|
-14.91
|
-41.91
|
-20.18
|
-9.57
|
186.89
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-78.54
|
163.83
|
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 ($)
|
-0.37
|
-0.23
|
-0.23
|
-0.14
|
-0.14
|
0.08
|
|||||
|
Cash EPS ($)
|
--
|
0.08
|
0.13
|
0.18
|
0.14
|
0.28
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.80
|
1.96
|
2.15
|
2.31
|
2.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.21
|
0.37
|
0.39
|
0.26
|
0.24
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.20
|
0.33
|
0.14
|
0.00
|
-0.05
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-11.68
|
-10.37
|
-6.29
|
-5.72
|
5.37
|
|||||
|
ROE (%)
|
-21.47
|
-12.12
|
-10.76
|
-6.57
|
-5.87
|
5.37
|
|||||
|
ROA (%)
|
-12.32
|
-9.34
|
-8.32
|
-5.40
|
-5.18
|
4.58
|
|||||
|
EBIT Margin (%)
|
-16.85
|
-11.36
|
-2.47
|
-0.61
|
-5.19
|
0.03
|
|||||
|
Net Margin (%)
|
-20.65
|
-12.18
|
-9.91
|
-6.24
|
-6.07
|
3.57
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-13.26
|
-0.19
|
-0.07
|
0.07
|
0.01
|
0.06
|
|||||
|
EBIT Growth (%)
|
-357.76
|
-273.23
|
-275.93
|
87.36
|
-16,470.65
|
-99.18
|
|||||
|
Net Profit Growth (%)
|
-49.22
|
0.17
|
-47.92
|
-9.05
|
-265.62
|
-16.16
|
|||||
|
EPS Growth (%)
|
-46.93
|
0.01
|
-0.59
|
-0.06
|
-2.76
|
-0.40
|
|||||
|
Book Value Growth (%)
|
-16.77
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.87
|
-8.09
|
-18.76
|
-28.54
|
51.00
|
|||||
|
Price / Book Value
|
0.29
|
0.36
|
0.95
|
1.26
|
1.68
|
1.80
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.23
|
-1.28
|
3.47
|
5.56
|
19.01
|
12.15
|
|||||
|
Close Price ($)
|
0.50
|
0.65
|
1.86
|
2.71
|
3.88
|
3.95
|
|||||
|
High Price ($)
|
1.38
|
2.00
|
3.04
|
5.01
|
6.60
|
13.20
|
|||||
|
Low Price ($)
|
0.40
|
0.57
|
1.20
|
2.38
|
3.24
|
3.65
|
|||||
|
Market Cap ($ Cr)
|
60.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.04
|
0.03
|
0.05
|
--
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.01
|
0.02
|
--
|
|||||
|
Current Ratio
|
2.99
|
3.12
|
2.98
|
3.80
|
5.15
|
8.08
|
|||||
|
Quick Ratio
|
2.99
|
--
|
--
|
3.80
|
5.00
|
7.91
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-7.82
|
0.39
|
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 (%)
|
9.69
|
10.40
|
11.43
|
10.90
|
9.78
|
7.94
|
|||||
|
Asset Turnover
|
0.60
|
0.77
|
0.84
|
0.87
|
0.85
|
1.22
|
|||||
|
Receivable days
|
--
|
44.69
|
42.26
|
36.58
|
32.21
|
29.47
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
12.08
|
21.83
|
14.92
|
|||||
|
Payable days
|
--
|
5.74
|
8.60
|
14.86
|
26.13
|
24.93
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
33.66
|
33.81
|
27.91
|
19.46
|