Market cap
$233 Mln
Revenue (TTM)
$32 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
14.4 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
32.25
|
50.54
|
45.68
|
26.75
|
19.04
|
12.30
|
|||||
|
Cost of Revenue
|
7.00
|
8.37
|
2.68
|
3.88
|
3.08
|
3.27
|
|||||
|
Gross Profit
|
27.73
|
42.17
|
43.00
|
22.87
|
15.96
|
9.02
|
|||||
|
Operating Expenses
|
23.42
|
31.29
|
4.12
|
5.86
|
29.29
|
3.30
|
|||||
|
Operating Profit (EBIT)
|
4.31
|
10.88
|
49.15
|
17.01
|
-13.33
|
6.94
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-6.00
|
-1.16
|
41.55
|
29.29
|
-15.95
|
8.85
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
29.29
|
14.20
|
8.85
|
|||||
|
Profit after Tax (Net Income)
|
-6.00
|
-1.16
|
41.55
|
29.29
|
-15.95
|
8.01
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-15.95
|
8.01
|
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
|
289.43
|
311.95
|
316.99
|
158.21
|
101.94
|
41.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
47.42
|
144.56
|
138.46
|
85.38
|
46.49
|
35.83
|
|||||
|
Current Liabilities
|
9.48
|
2.02
|
0.09
|
0.14
|
0.14
|
22.01
|
|||||
|
Total Liabilities
|
346.33
|
458.54
|
455.54
|
243.73
|
148.57
|
173.18
|
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
|
318.96
|
440.19
|
435.75
|
234.97
|
143.38
|
169.77
|
|||||
|
Current Assets
|
17.89
|
18.34
|
19.79
|
8.76
|
5.19
|
3.41
|
|||||
|
Total Assets
|
354.74
|
458.54
|
455.54
|
243.73
|
148.57
|
173.18
|
|||||
|
Total Debt*
|
45.05
|
144.67
|
1.96
|
14.49
|
9.02
|
110.64
|
|||||
|
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
|
--
|
35.09
|
-157.06
|
-63.43
|
9.61
|
5.33
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-40.80
|
-183.10
|
-77.95
|
-4.53
|
-51.14
|
|||||
|
Cash from Financing Activities
|
--
|
3.11
|
164.22
|
64.34
|
-5.26
|
45.99
|
|||||
|
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 ($)
|
-0.29
|
-0.05
|
2.18
|
2.66
|
-2.02
|
1.16
|
|||||
|
Cash EPS ($)
|
--
|
-0.05
|
2.18
|
2.66
|
-2.02
|
1.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
13.31
|
16.65
|
14.39
|
12.91
|
5.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.50
|
-8.25
|
-5.77
|
1.22
|
0.77
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.24
|
-8.25
|
-5.77
|
1.22
|
0.77
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.30
|
16.90
|
20.65
|
-12.14
|
5.63
|
|||||
|
ROE (%)
|
-2.00
|
-0.37
|
17.49
|
22.52
|
-22.31
|
11.11
|
|||||
|
ROA (%)
|
-1.33
|
-0.25
|
11.88
|
14.93
|
-9.91
|
5.49
|
|||||
|
EBIT Margin (%)
|
40.88
|
--
|
173.40
|
121.71
|
-240.05
|
43.92
|
|||||
|
Net Margin (%)
|
-18.60
|
-2.29
|
90.98
|
109.48
|
-83.76
|
65.13
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-46.23
|
0.11
|
0.71
|
0.41
|
0.55
|
4.78
|
|||||
|
EBIT Growth (%)
|
12.29
|
--
|
143.27
|
171.24
|
-946.23
|
195.38
|
|||||
|
Net Profit Growth (%)
|
-132.51
|
-102.79
|
41.88
|
283.66
|
-299.13
|
258.64
|
|||||
|
EPS Growth (%)
|
-130.60
|
-1.02
|
-0.18
|
2.32
|
-2.74
|
2.41
|
|||||
|
Book Value Growth (%)
|
-14.50
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-230.97
|
7.12
|
5.47
|
-6.87
|
14.64
|
|||||
|
Price / Book Value
|
0.80
|
0.86
|
0.93
|
1.01
|
1.07
|
2.86
|
|||||
|
Dividend Yield (%)
|
14.41
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
37.37
|
5.89
|
3.61
|
-8.89
|
25.73
|
|||||
|
Close Price ($)
|
10.07
|
11.41
|
15.54
|
14.57
|
13.87
|
17.03
|
|||||
|
High Price ($)
|
14.05
|
16.39
|
16.75
|
15.60
|
18.24
|
19.53
|
|||||
|
Low Price ($)
|
9.17
|
10.81
|
14.52
|
13.00
|
13.43
|
14.58
|
|||||
|
Market Cap ($ Cr)
|
233.40
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.46
|
0.01
|
0.09
|
0.09
|
2.70
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.02
|
0.09
|
0.09
|
1.35
|
|||||
|
Current Ratio
|
1.89
|
9.09
|
224.31
|
60.88
|
36.22
|
0.15
|
|||||
|
Quick Ratio
|
1.89
|
--
|
--
|
60.88
|
--
|
8.01
|
|||||
|
Interest Coverage
|
0.26
|
--
|
10.43
|
10.02
|
-18.09
|
7.06
|
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 (%)
|
38.37
|
0.10
|
24.63
|
26.32
|
24.03
|
23.91
|
|||||
|
Asset Turnover
|
0.07
|
0.11
|
0.13
|
0.14
|
0.12
|
0.08
|
|||||
|
Receivable days
|
--
|
40.84
|
73.13
|
79.30
|
72.09
|
71.96
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
-20,520.27
|
-19,291.75
|
|||||
|
Payable days
|
--
|
3.85
|
15.81
|
13.52
|
92.93
|
83.36
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
57.32
|
65.78
|
-20,541.12
|
-19,303.15
|