Market cap
$275 Mln
Revenue (TTM)
$97 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ 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
|
96.99
|
87.25
|
80.91
|
65.08
|
58.53
|
50.06
|
|||||
|
Cost of Revenue
|
50.05
|
46.55
|
36.75
|
9.26
|
11.28
|
26.39
|
|||||
|
Gross Profit
|
46.94
|
40.69
|
44.17
|
55.82
|
47.26
|
23.67
|
|||||
|
Operating Expenses
|
56.97
|
52.61
|
51.56
|
53.09
|
73.98
|
63.04
|
|||||
|
Operating Profit (EBIT)
|
-10.03
|
-11.91
|
-7.40
|
2.73
|
-26.72
|
-39.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-10.03
|
-11.91
|
-7.40
|
2.73
|
-26.72
|
-39.37
|
|||||
|
Provision for Tax
|
--
|
--
|
2.70
|
0.34
|
9.62
|
-7.87
|
|||||
|
Profit after Tax (Net Income)
|
-10.03
|
-11.91
|
-7.40
|
2.40
|
-36.34
|
-31.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
2.40
|
-36.34
|
-31.51
|
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
|
312.74
|
332.20
|
355.64
|
393.72
|
429.47
|
205.60
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
345.39
|
385.17
|
444.42
|
360.76
|
237.70
|
380.76
|
|||||
|
Current Liabilities
|
1,509.88
|
1,343.32
|
1,244.90
|
1,288.86
|
1,247.04
|
1,356.18
|
|||||
|
Total Liabilities
|
2,168.00
|
2,060.68
|
2,044.96
|
2,043.34
|
1,914.21
|
1,942.55
|
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
|
2,013.45
|
1,713.14
|
1,707.58
|
1,681.02
|
1,390.50
|
1,375.77
|
|||||
|
Current Assets
|
154.55
|
347.54
|
337.39
|
362.32
|
523.71
|
566.78
|
|||||
|
Total Assets
|
2,168.00
|
2,060.68
|
2,044.96
|
2,043.34
|
1,914.21
|
1,942.55
|
|||||
|
Total Debt*
|
324.43
|
364.67
|
424.28
|
337.82
|
212.20
|
354.94
|
|||||
|
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
|
-8.02
|
5.06
|
-12.12
|
2.78
|
-14.14
|
-1.25
|
|||||
|
Cash Flow from Investing Activities
|
-93.04
|
-30.01
|
10.30
|
-306.24
|
-105.33
|
101.39
|
|||||
|
Cash from Financing Activities
|
111.69
|
21.42
|
6.66
|
151.19
|
-3.52
|
92.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-123.00
|
--
|
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 ($)
|
-0.51
|
-0.57
|
-0.32
|
0.09
|
-1.38
|
-1.13
|
|||||
|
Cash EPS ($)
|
-0.36
|
-0.42
|
-0.20
|
0.19
|
-1.29
|
-1.07
|
|||||
|
Adjusted Book Value ($)
|
15.92
|
15.95
|
15.57
|
15.14
|
16.33
|
7.40
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-0.41
|
0.24
|
-0.53
|
0.11
|
-0.54
|
-0.05
|
|||||
|
Free Cash Flow per Share ($)
|
-0.42
|
0.24
|
-0.77
|
-0.10
|
-0.99
|
-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 (%)
|
-1.50
|
-1.61
|
-0.98
|
0.35
|
-6.05
|
-5.75
|
|||||
|
ROE (%)
|
-3.11
|
-3.46
|
-1.97
|
0.58
|
-11.45
|
-14.22
|
|||||
|
ROA (%)
|
-0.47
|
-0.58
|
-0.36
|
0.12
|
-1.88
|
-1.66
|
|||||
|
EBIT Margin (%)
|
-10.34
|
-13.65
|
-9.14
|
4.20
|
-45.66
|
-78.65
|
|||||
|
Net Margin (%)
|
-10.34
|
-13.65
|
-9.14
|
3.68
|
-62.09
|
-62.94
|
|||||
|
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 (%)
|
0.11
|
0.08
|
0.24
|
0.11
|
0.17
|
-0.26
|
|||||
|
EBIT Growth (%)
|
15.83
|
-61.02
|
-370.56
|
110.23
|
32.12
|
-637.76
|
|||||
|
Net Profit Growth (%)
|
15.83
|
-61.02
|
-408.72
|
106.59
|
-15.35
|
-674.69
|
|||||
|
EPS Growth (%)
|
0.11
|
-0.77
|
-4.52
|
1.07
|
-0.22
|
--
|
|||||
|
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
|
-24.36
|
-17.15
|
-29.87
|
139.51
|
-10.59
|
--
|
|||||
|
Price / Book Value
|
0.78
|
0.62
|
0.62
|
0.85
|
0.90
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-59.86
|
-26.12
|
-69.67
|
58.68
|
-3.23
|
--
|
|||||
|
Close Price ($)
|
12.43
|
9.81
|
9.67
|
12.85
|
14.63
|
--
|
|||||
|
High Price ($)
|
13.13
|
11.48
|
13.05
|
14.95
|
15.47
|
--
|
|||||
|
Low Price ($)
|
7.61
|
7.90
|
7.08
|
11.01
|
10.00
|
--
|
|||||
|
Market Cap ($ 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
|
1.04
|
1.10
|
1.19
|
0.86
|
0.49
|
1.73
|
|||||
|
Short term debt to equity ratio
|
0.07
|
0.88
|
0.93
|
0.07
|
0.06
|
0.73
|
|||||
|
Current Ratio
|
0.10
|
0.26
|
0.27
|
0.28
|
0.42
|
0.42
|
|||||
|
Quick Ratio
|
--
|
--
|
1.48
|
-0.82
|
0.58
|
0.66
|
|||||
|
Interest Coverage
|
-0.21
|
-0.25
|
-0.20
|
0.26
|
-2.04
|
-1.75
|
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 (%)
|
9.58
|
9.19
|
9.39
|
10.59
|
9.18
|
11.48
|
|||||
|
Asset Turnover
|
0.05
|
0.04
|
0.04
|
0.03
|
0.03
|
0.03
|
|||||
|
Receivable days
|
32.58
|
32.67
|
32.70
|
34.42
|
34.70
|
40.65
|
|||||
|
Inventory Days
|
--
|
-11,833.27
|
-443.01
|
24,069.73
|
-8,534.87
|
-3,180.70
|
|||||
|
Payable days
|
--
|
--
|
12,811.45
|
50,023.67
|
42,165.30
|
18,349.93
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-13,221.76
|
-25,919.52
|
-50,665.47
|
-21,489.98
|