Market cap
$194 Mln
Revenue (TTM)
$202 Mln
P/E Ratio
14.6
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
202.03
|
150.96
|
97.46
|
86.59
|
90.22
|
81.09
|
|||||
|
Cost of Revenue
|
85.48
|
58.87
|
27.01
|
21.61
|
14.95
|
9.30
|
|||||
|
Gross Profit
|
116.55
|
92.09
|
70.45
|
64.98
|
75.27
|
71.78
|
|||||
|
Operating Expenses
|
98.05
|
70.33
|
53.46
|
41.16
|
39.23
|
29.51
|
|||||
|
Operating Profit (EBIT)
|
18.50
|
21.76
|
16.99
|
23.81
|
36.03
|
42.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
18.50
|
21.76
|
16.99
|
23.81
|
36.03
|
42.27
|
|||||
|
Provision for Tax
|
4.83
|
5.67
|
4.25
|
6.35
|
10.92
|
10.69
|
|||||
|
Profit after Tax (Net Income)
|
13.67
|
16.09
|
12.74
|
17.46
|
25.12
|
31.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
31.58
|
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
|
199.19
|
193.20
|
173.72
|
155.06
|
140.46
|
115.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
726.12
|
25.91
|
25.81
|
23.84
|
17.27
|
12.60
|
|||||
|
Current Liabilities
|
--
|
758.03
|
546.45
|
407.33
|
243.05
|
252.17
|
|||||
|
Total Liabilities
|
925.31
|
977.14
|
745.98
|
586.22
|
400.78
|
380.21
|
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
|
919.20
|
810.03
|
557.33
|
425.16
|
289.14
|
292.91
|
|||||
|
Current Assets
|
6.11
|
167.11
|
188.65
|
161.06
|
111.64
|
87.30
|
|||||
|
Total Assets
|
931.42
|
977.14
|
745.98
|
586.22
|
400.78
|
380.21
|
|||||
|
Total Debt*
|
--
|
4.41
|
5.37
|
6.49
|
7.33
|
1.05
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-28.42
|
-14.99
|
12.27
|
61.15
|
-9.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-126.91
|
-132.38
|
-152.87
|
-35.83
|
24.26
|
|||||
|
Cash from Financing Activities
|
--
|
209.57
|
139.56
|
157.01
|
-10.51
|
23.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
1.00
|
1.18
|
0.95
|
1.37
|
1.90
|
2.92
|
|||||
|
Cash EPS ($)
|
--
|
1.54
|
1.35
|
1.65
|
2.06
|
2.99
|
|||||
|
Adjusted Book Value ($)
|
--
|
14.17
|
12.97
|
12.16
|
10.63
|
10.67
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.08
|
-1.12
|
0.96
|
4.63
|
-0.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.51
|
-1.48
|
0.38
|
4.08
|
-1.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
8.54
|
7.48
|
11.29
|
19.01
|
23.98
|
|||||
|
ROE (%)
|
6.97
|
8.77
|
7.75
|
11.82
|
19.63
|
39.16
|
|||||
|
ROA (%)
|
1.40
|
1.87
|
1.91
|
3.54
|
6.43
|
9.05
|
|||||
|
EBIT Margin (%)
|
7.77
|
14.41
|
17.43
|
27.50
|
39.94
|
52.13
|
|||||
|
Net Margin (%)
|
6.77
|
10.66
|
13.07
|
20.16
|
27.84
|
38.95
|
|||||
|
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 (%)
|
88.82
|
0.55
|
0.13
|
-0.04
|
0.11
|
0.85
|
|||||
|
EBIT Growth (%)
|
-13.59
|
28.08
|
-28.66
|
-33.91
|
-14.76
|
179.21
|
|||||
|
Net Profit Growth (%)
|
1.03
|
26.28
|
-27.02
|
-30.48
|
-20.48
|
182.04
|
|||||
|
EPS Growth (%)
|
-0.69
|
0.24
|
-0.31
|
-0.28
|
-0.35
|
2.11
|
|||||
|
Book Value Growth (%)
|
7.86
|
--
|
--
|
--
|
--
|
--
|
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
|
14.57
|
15.20
|
16.80
|
10.45
|
4.87
|
4.72
|
|||||
|
Price / Book Value
|
0.98
|
1.27
|
1.23
|
1.18
|
0.87
|
1.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
2.17
|
4.95
|
-2.79
|
0.64
|
1.23
|
|||||
|
Close Price ($)
|
14.50
|
17.94
|
15.98
|
14.31
|
9.26
|
13.79
|
|||||
|
High Price ($)
|
22.49
|
22.49
|
20.50
|
14.35
|
21.86
|
247.34
|
|||||
|
Low Price ($)
|
12.82
|
13.49
|
8.72
|
7.61
|
8.20
|
10.50
|
|||||
|
Market Cap ($ Cr)
|
194.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.03
|
0.04
|
0.05
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
0.02
|
0.03
|
0.01
|
0.05
|
--
|
|||||
|
Current Ratio
|
--
|
0.22
|
0.35
|
0.40
|
0.46
|
0.35
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
1.28
|
0.35
|
0.69
|
|||||
|
Interest Coverage
|
1.85
|
1.07
|
1.10
|
2.39
|
25.13
|
33.42
|
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 (%)
|
0.25
|
2.46
|
84.74
|
50.91
|
12.27
|
1.91
|
|||||
|
Asset Turnover
|
0.21
|
0.18
|
0.15
|
0.18
|
0.23
|
0.23
|
|||||
|
Receivable days
|
--
|
104.39
|
237.36
|
116.32
|
25.54
|
7.16
|
|||||
|
Inventory Days
|
--
|
--
|
-4,890.94
|
-2,832.96
|
-743.19
|
-2,675.66
|
|||||
|
Payable days
|
--
|
12.80
|
14.29
|
5.69
|
1.25
|
4.77
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-4,667.87
|
-2,722.33
|
-718.89
|
-2,673.27
|