Market cap
$611 Mln
Revenue (TTM)
$207 Mln
P/E Ratio
--
P/B Ratio
1.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
206.71
|
201.49
|
200.45
|
193.02
|
164.04
|
127.95
|
|||||
|
Cost of Revenue
|
96.68
|
97.03
|
89.35
|
83.59
|
63.06
|
48.81
|
|||||
|
Gross Profit
|
110.03
|
104.46
|
111.11
|
109.43
|
100.97
|
79.14
|
|||||
|
Operating Expenses
|
154.68
|
144.84
|
131.63
|
137.27
|
102.78
|
69.99
|
|||||
|
Operating Profit (EBIT)
|
-44.65
|
-40.38
|
-20.52
|
-27.85
|
-1.80
|
9.16
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
5.64
|
0.05
|
|||||
|
Profit before Tax
|
-40.82
|
-29.84
|
-5.70
|
-15.71
|
1.26
|
5.94
|
|||||
|
Provision for Tax
|
39.76
|
36.70
|
0.32
|
-3.56
|
-1.22
|
2.91
|
|||||
|
Profit after Tax (Net Income)
|
-80.58
|
-66.54
|
-6.02
|
-12.15
|
2.58
|
3.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.19
|
-0.09
|
-0.03
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
2.58
|
0.05
|
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
|
321.95
|
341.74
|
395.74
|
393.06
|
425.30
|
405.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
40.65
|
42.00
|
36.10
|
45.17
|
44.89
|
24.74
|
|||||
|
Current Liabilities
|
84.34
|
77.80
|
67.66
|
56.23
|
49.04
|
33.18
|
|||||
|
Total Liabilities
|
531.27
|
461.54
|
499.50
|
494.46
|
519.48
|
463.31
|
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
|
69.00
|
69.55
|
103.05
|
102.40
|
65.46
|
31.57
|
|||||
|
Current Assets
|
377.93
|
392.00
|
396.45
|
392.06
|
454.02
|
431.73
|
|||||
|
Total Assets
|
531.27
|
461.54
|
499.50
|
494.46
|
519.48
|
463.31
|
|||||
|
Total Debt*
|
26.46
|
23.74
|
17.02
|
14.14
|
18.09
|
--
|
|||||
|
Net Current Assets
|
293.60
|
314.19
|
328.78
|
335.83
|
404.98
|
399.89
|
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
|
--
|
-4.69
|
25.38
|
5.28
|
-12.23
|
4.63
|
|||||
|
Cash Flow from Investing Activities
|
--
|
10.12
|
-82.97
|
-93.89
|
-55.91
|
-20.99
|
|||||
|
Cash from Financing Activities
|
--
|
-13.43
|
-15.82
|
-41.81
|
5.51
|
213.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-62.63
|
197.20
|
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 ($)
|
-0.63
|
-0.52
|
-0.05
|
-0.09
|
0.02
|
0.03
|
|||||
|
Cash EPS ($)
|
--
|
-0.43
|
0.03
|
-0.03
|
0.06
|
0.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.67
|
3.06
|
3.01
|
3.10
|
3.56
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.04
|
0.20
|
0.04
|
-0.09
|
0.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.07
|
0.17
|
0.00
|
-0.16
|
0.00
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.10
|
-1.47
|
-2.86
|
0.61
|
1.53
|
|||||
|
ROE (%)
|
-24.28
|
-18.05
|
-1.53
|
-2.97
|
0.62
|
1.54
|
|||||
|
ROA (%)
|
-14.68
|
-13.85
|
-1.21
|
-2.40
|
0.52
|
0.88
|
|||||
|
EBIT Margin (%)
|
-18.89
|
-14.57
|
-2.84
|
-7.07
|
2.34
|
6.00
|
|||||
|
Net Margin (%)
|
-38.98
|
-33.02
|
-3.00
|
-6.29
|
1.52
|
2.34
|
|||||
|
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 (%)
|
5.44
|
0.01
|
0.04
|
0.18
|
0.28
|
0.38
|
|||||
|
EBIT Growth (%)
|
-75.49
|
-415.21
|
58.21
|
-455.80
|
-50.08
|
-47.98
|
|||||
|
Net Profit Growth (%)
|
-1,158.83
|
-1,005.30
|
50.44
|
-571.58
|
-14.16
|
-84.54
|
|||||
|
EPS Growth (%)
|
-1,127.53
|
-10.14
|
0.50
|
-5.94
|
-0.29
|
-0.83
|
|||||
|
Book Value Growth (%)
|
-16.39
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.73
|
-139.29
|
-98.13
|
543.10
|
617.98
|
|||||
|
Price / Book Value
|
1.89
|
1.89
|
2.12
|
3.03
|
3.29
|
4.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
222.69
|
-23.54
|
120.61
|
-214.12
|
113.36
|
167.02
|
|||||
|
Close Price ($)
|
4.43
|
5.05
|
6.49
|
9.12
|
10.21
|
16.32
|
|||||
|
High Price ($)
|
6.18
|
7.30
|
9.33
|
13.77
|
17.41
|
28.70
|
|||||
|
Low Price ($)
|
3.09
|
2.37
|
4.66
|
3.80
|
7.38
|
15.91
|
|||||
|
Market Cap ($ Cr)
|
610.92
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.07
|
0.04
|
0.04
|
0.04
|
--
|
|||||
|
Short term debt to equity ratio
|
0.04
|
0.03
|
0.02
|
0.01
|
0.01
|
0.04
|
|||||
|
Current Ratio
|
4.48
|
5.04
|
5.86
|
6.97
|
9.26
|
13.01
|
|||||
|
Quick Ratio
|
3.86
|
4.42
|
5.21
|
5.89
|
8.28
|
12.04
|
|||||
|
Interest Coverage
|
-22.16
|
-61.96
|
-1.09
|
-6.59
|
1.49
|
4.41
|
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 (%)
|
24.82
|
35.80
|
30.23
|
29.08
|
31.01
|
23.16
|
|||||
|
Asset Turnover
|
0.38
|
0.42
|
0.40
|
0.38
|
0.33
|
0.37
|
|||||
|
Receivable days
|
--
|
120.29
|
106.33
|
101.24
|
89.63
|
68.14
|
|||||
|
Inventory Days
|
--
|
173.76
|
214.15
|
238.21
|
232.62
|
206.51
|
|||||
|
Payable days
|
--
|
22.47
|
17.50
|
17.12
|
22.70
|
22.37
|
|||||
|
Cash Conversion Cycle
|
--
|
271.57
|
302.98
|
322.32
|
299.55
|
252.28
|