Market cap
$372 Mln
Revenue (TTM)
$44 Mln
P/E Ratio
--
P/B Ratio
6.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
43.70
|
40.52
|
37.75
|
36.68
|
41.42
|
36.89
|
|||||
|
Cost of Revenue
|
28.87
|
27.08
|
30.51
|
26.39
|
23.94
|
19.27
|
|||||
|
Gross Profit
|
14.83
|
13.44
|
7.23
|
10.30
|
17.48
|
17.62
|
|||||
|
Operating Expenses
|
30.65
|
30.42
|
33.38
|
45.86
|
67.14
|
29.63
|
|||||
|
Operating Profit (EBIT)
|
-15.81
|
-16.98
|
-26.15
|
-35.56
|
-49.66
|
-12.01
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-0.04
|
|||||
|
Profit before Tax
|
-16.68
|
-17.20
|
-26.83
|
-37.08
|
-49.39
|
-12.64
|
|||||
|
Provision for Tax
|
0.09
|
0.06
|
-0.09
|
-0.30
|
-1.92
|
-2.83
|
|||||
|
Profit after Tax (Net Income)
|
-16.77
|
-17.26
|
-26.75
|
-36.78
|
-47.47
|
-9.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-47.47
|
-9.80
|
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
|
62.60
|
68.78
|
82.39
|
90.04
|
99.89
|
143.20
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
26.41
|
27.27
|
25.16
|
29.68
|
41.50
|
15.57
|
|||||
|
Current Liabilities
|
6.87
|
7.54
|
11.21
|
8.88
|
10.88
|
7.74
|
|||||
|
Total Liabilities
|
102.75
|
103.58
|
118.77
|
128.59
|
152.26
|
166.51
|
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
|
65.05
|
69.07
|
75.99
|
82.93
|
91.12
|
65.31
|
|||||
|
Current Assets
|
30.82
|
34.51
|
42.78
|
45.66
|
61.14
|
101.20
|
|||||
|
Total Assets
|
102.75
|
103.58
|
118.77
|
128.59
|
152.26
|
166.51
|
|||||
|
Total Debt*
|
27.41
|
15.15
|
30.17
|
30.46
|
42.31
|
12.07
|
|||||
|
Net Current Assets
|
23.95
|
26.97
|
31.57
|
36.79
|
50.27
|
93.46
|
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
|
--
|
-8.65
|
-12.39
|
-18.81
|
-27.40
|
-9.07
|
|||||
|
Cash Flow from Investing Activities
|
--
|
10.70
|
-27.28
|
-7.74
|
-28.15
|
-17.52
|
|||||
|
Cash from Financing Activities
|
--
|
0.15
|
14.89
|
12.80
|
10.27
|
110.79
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
84.20
|
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 ($)
|
-0.31
|
-0.32
|
-0.50
|
-0.90
|
-1.69
|
-0.35
|
|||||
|
Cash EPS ($)
|
-0.30
|
-0.20
|
-0.38
|
-0.78
|
-1.57
|
-0.25
|
|||||
|
Adjusted Book Value ($)
|
1.17
|
1.28
|
1.54
|
2.21
|
3.55
|
5.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.16
|
-0.23
|
-0.46
|
-0.97
|
-0.32
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.18
|
-0.25
|
-0.66
|
-1.97
|
-1.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.57
|
-22.95
|
-28.00
|
-31.91
|
-9.44
|
|||||
|
ROE (%)
|
-25.53
|
-22.83
|
-31.02
|
-38.73
|
-39.05
|
-10.02
|
|||||
|
ROA (%)
|
-15.26
|
-15.52
|
-21.62
|
-26.19
|
-29.78
|
-8.55
|
|||||
|
EBIT Margin (%)
|
-36.16
|
-40.70
|
-69.27
|
-85.05
|
-69.67
|
-32.66
|
|||||
|
Net Margin (%)
|
-38.37
|
-42.59
|
-70.86
|
-100.26
|
-114.60
|
-26.60
|
|||||
|
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 (%)
|
12.27
|
0.07
|
0.03
|
-0.11
|
0.12
|
0.18
|
|||||
|
EBIT Growth (%)
|
24.48
|
36.93
|
16.20
|
-8.11
|
-139.53
|
-358.37
|
|||||
|
Net Profit Growth (%)
|
22.00
|
35.47
|
27.28
|
22.52
|
-384.22
|
-374.59
|
|||||
|
EPS Growth (%)
|
27.34
|
0.36
|
0.44
|
0.46
|
-3.82
|
-1.42
|
|||||
|
Book Value Growth (%)
|
-17.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-11.79
|
-16.66
|
-4.13
|
-3.35
|
-58.52
|
|||||
|
Price / Book Value
|
6.20
|
2.96
|
5.41
|
1.69
|
1.59
|
4.01
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.23
|
-19.44
|
-22.76
|
-6.03
|
-6.18
|
-54.36
|
|||||
|
Close Price ($)
|
5.68
|
3.80
|
8.35
|
3.73
|
5.64
|
20.48
|
|||||
|
High Price ($)
|
6.68
|
10.37
|
9.72
|
6.48
|
22.00
|
30.89
|
|||||
|
Low Price ($)
|
1.91
|
3.60
|
1.16
|
1.62
|
3.02
|
16.28
|
|||||
|
Market Cap ($ Cr)
|
371.52
|
--
|
--
|
--
|
--
|
--
|
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
|
0.21
|
0.22
|
0.37
|
0.34
|
0.42
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.03
|
0.07
|
0.02
|
0.02
|
0.00
|
|||||
|
Current Ratio
|
4.49
|
4.58
|
3.82
|
5.14
|
5.62
|
13.07
|
|||||
|
Quick Ratio
|
3.48
|
3.64
|
3.21
|
3.84
|
4.50
|
12.37
|
|||||
|
Interest Coverage
|
-18.12
|
-23.23
|
-38.06
|
-37.45
|
-135.48
|
-20.46
|
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 (%)
|
12.38
|
11.40
|
11.42
|
10.76
|
10.34
|
15.87
|
|||||
|
Asset Turnover
|
0.40
|
0.36
|
0.31
|
0.26
|
0.26
|
0.32
|
|||||
|
Receivable days
|
--
|
40.25
|
39.97
|
40.98
|
44.70
|
61.50
|
|||||
|
Inventory Days
|
--
|
93.44
|
110.09
|
165.00
|
134.55
|
85.06
|
|||||
|
Payable days
|
--
|
14.86
|
13.87
|
27.28
|
35.82
|
36.80
|
|||||
|
Cash Conversion Cycle
|
--
|
118.83
|
136.19
|
178.69
|
143.42
|
109.76
|