Market cap
$86 Mln
Revenue (TTM)
$58 Mln
P/E Ratio
38.4
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
58.21
|
58.82
|
62.03
|
65.06
|
56.16
|
46.43
|
|||||
|
Cost of Revenue
|
30.92
|
26.01
|
37.22
|
25.05
|
9.07
|
5.66
|
|||||
|
Gross Profit
|
27.29
|
32.81
|
24.81
|
40.01
|
47.09
|
40.77
|
|||||
|
Operating Expenses
|
24.34
|
23.85
|
29.20
|
24.73
|
23.22
|
19.89
|
|||||
|
Operating Profit (EBIT)
|
2.95
|
8.96
|
-4.39
|
15.28
|
23.87
|
20.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
2.95
|
8.96
|
-4.39
|
15.28
|
23.87
|
20.88
|
|||||
|
Provision for Tax
|
0.70
|
2.17
|
-0.20
|
4.46
|
6.90
|
6.18
|
|||||
|
Profit after Tax (Net Income)
|
2.25
|
6.80
|
-4.19
|
10.82
|
16.97
|
14.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
16.97
|
14.70
|
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
|
101.36
|
101.17
|
91.72
|
97.68
|
88.55
|
84.28
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
858.43
|
903.42
|
12.81
|
15.14
|
51.58
|
56.87
|
|||||
|
Current Liabilities
|
--
|
0.38
|
962.56
|
1,009.69
|
975.22
|
816.92
|
|||||
|
Total Liabilities
|
959.78
|
1,004.59
|
1,067.09
|
1,122.51
|
1,115.34
|
958.08
|
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
|
847.23
|
939.06
|
955.62
|
988.39
|
928.02
|
835.10
|
|||||
|
Current Assets
|
112.55
|
65.52
|
111.47
|
134.12
|
187.32
|
122.98
|
|||||
|
Total Assets
|
1,072.34
|
1,004.59
|
1,067.09
|
1,122.51
|
1,115.34
|
958.08
|
|||||
|
Total Debt*
|
5.96
|
5.95
|
5.94
|
5.92
|
46.91
|
54.39
|
|||||
|
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
|
--
|
6.60
|
5.85
|
-2.38
|
13.72
|
52.02
|
|||||
|
Cash Flow from Investing Activities
|
--
|
78.98
|
36.79
|
-20.19
|
-117.18
|
-119.50
|
|||||
|
Cash from Financing Activities
|
--
|
-71.45
|
-49.03
|
2.79
|
140.33
|
77.35
|
|||||
|
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 ($)
|
0.33
|
1.01
|
-0.62
|
1.62
|
2.54
|
2.20
|
|||||
|
Cash EPS ($)
|
0.33
|
1.07
|
-0.57
|
1.67
|
2.60
|
2.26
|
|||||
|
Adjusted Book Value ($)
|
14.98
|
15.02
|
13.65
|
14.58
|
13.24
|
12.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.98
|
0.87
|
-0.36
|
2.05
|
7.79
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.97
|
0.84
|
-0.39
|
2.02
|
7.77
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.64
|
-4.17
|
9.05
|
12.38
|
10.74
|
|||||
|
ROE (%)
|
2.22
|
7.05
|
-4.43
|
11.62
|
19.64
|
18.38
|
|||||
|
ROA (%)
|
0.20
|
0.66
|
-0.38
|
0.97
|
1.64
|
1.61
|
|||||
|
EBIT Margin (%)
|
8.41
|
15.24
|
-7.07
|
23.49
|
42.51
|
44.97
|
|||||
|
Net Margin (%)
|
3.87
|
11.55
|
-6.76
|
16.63
|
30.22
|
31.66
|
|||||
|
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 (%)
|
-6.28
|
-0.05
|
-0.05
|
0.16
|
0.21
|
0.14
|
|||||
|
EBIT Growth (%)
|
457.04
|
304.26
|
-128.72
|
-35.98
|
14.32
|
39.78
|
|||||
|
Net Profit Growth (%)
|
240.31
|
262.08
|
-138.75
|
-36.22
|
15.44
|
39.75
|
|||||
|
EPS Growth (%)
|
239.69
|
2.62
|
-1.39
|
-0.36
|
0.15
|
0.27
|
|||||
|
Book Value Growth (%)
|
3.10
|
--
|
--
|
--
|
--
|
--
|
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
|
38.36
|
11.52
|
-12.26
|
7.61
|
6.23
|
7.04
|
|||||
|
Price / Book Value
|
0.86
|
0.77
|
0.56
|
0.84
|
1.19
|
1.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
-3.92
|
13.55
|
-2.92
|
-0.36
|
2.25
|
|||||
|
Close Price ($)
|
13.56
|
11.63
|
7.65
|
12.30
|
15.80
|
15.49
|
|||||
|
High Price ($)
|
14.00
|
12.60
|
12.35
|
18.67
|
17.98
|
20.00
|
|||||
|
Low Price ($)
|
10.05
|
6.95
|
5.68
|
11.79
|
14.05
|
11.83
|
|||||
|
Market Cap ($ Cr)
|
85.67
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.06
|
0.06
|
0.06
|
0.53
|
0.65
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.21
|
0.09
|
|||||
|
Current Ratio
|
--
|
171.08
|
0.12
|
0.13
|
0.19
|
0.15
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
0.28
|
0.20
|
|||||
|
Interest Coverage
|
1.14
|
0.38
|
-0.15
|
0.62
|
3.66
|
4.78
|
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 (%)
|
--
|
5.67
|
--
|
--
|
46.24
|
27.81
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.06
|
0.06
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
20.73
|
--
|
145.78
|
126.43
|
80.66
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-1,184.65
|
-2,511.71
|
-2,524.20
|
|||||
|
Payable days
|
--
|
--
|
--
|
183.11
|
360.10
|
318.67
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-1,221.98
|
-2,745.37
|
-2,762.20
|