Market cap
$36 Mln
Revenue (TTM)
$75 Mln
P/E Ratio
--
P/B Ratio
0.2
Div. Yield
23.1 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
74.79
|
79.18
|
34.86
|
32.08
|
20.02
|
21.07
|
|||||
|
Cost of Revenue
|
27.99
|
7.88
|
87.40
|
6.23
|
0.31
|
0.28
|
|||||
|
Gross Profit
|
46.80
|
71.30
|
34.86
|
32.08
|
20.02
|
20.79
|
|||||
|
Operating Expenses
|
14.53
|
19.13
|
34.86
|
10.10
|
20.02
|
-10.46
|
|||||
|
Operating Profit (EBIT)
|
32.27
|
52.17
|
103.44
|
21.98
|
42.68
|
10.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-1.66
|
|||||
|
Profit before Tax
|
-13.73
|
-2.74
|
22.67
|
19.72
|
9.87
|
10.61
|
|||||
|
Provision for Tax
|
-0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
0.08
|
|||||
|
Profit after Tax (Net Income)
|
-13.72
|
-2.75
|
22.65
|
19.71
|
9.86
|
10.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-8.28
|
-7.49
|
17.91
|
14.97
|
5.12
|
7.41
|
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
|
204.72
|
218.99
|
237.80
|
240.69
|
243.00
|
169.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
0.10
|
0.10
|
|||||
|
Non-Current Liabilities
|
910.64
|
815.30
|
876.53
|
1,195.80
|
2.36
|
873.63
|
|||||
|
Current Liabilities
|
--
|
181.60
|
14.16
|
10.34
|
2.36
|
0.70
|
|||||
|
Total Liabilities
|
1,115.46
|
1,215.98
|
1,128.59
|
1,446.93
|
1,127.97
|
1,048.92
|
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
|
--
|
--
|
2.28
|
2.95
|
0.80
|
0.55
|
|||||
|
Current Assets
|
33.49
|
28.54
|
75.12
|
1,443.99
|
1,125.80
|
41.13
|
|||||
|
Total Assets
|
1,148.95
|
1,215.98
|
1,128.59
|
1,446.93
|
1,127.97
|
1,048.92
|
|||||
|
Total Debt*
|
901.49
|
988.10
|
875.86
|
1,193.43
|
923.25
|
920.47
|
|||||
|
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
|
--
|
10.10
|
27.13
|
24.74
|
16.29
|
13.85
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-142.92
|
334.09
|
-316.72
|
-51.83
|
-477.29
|
|||||
|
Cash from Financing Activities
|
--
|
87.87
|
-341.17
|
296.13
|
64.63
|
412.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
29.09
|
-51.10
|
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 ($)
|
-0.26
|
-0.05
|
0.43
|
0.38
|
0.19
|
0.42
|
|||||
|
Cash EPS ($)
|
-3.45
|
-0.04
|
0.43
|
0.38
|
0.19
|
0.42
|
|||||
|
Adjusted Book Value ($)
|
28.10
|
4.18
|
4.55
|
4.61
|
4.65
|
6.79
|
|||||
|
Dividend per Share ($)
|
23.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.19
|
0.52
|
0.47
|
0.31
|
0.56
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.16
|
0.52
|
0.47
|
0.31
|
0.56
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.24
|
1.78
|
1.52
|
0.87
|
1.21
|
|||||
|
ROE (%)
|
-6.48
|
-1.20
|
9.47
|
8.15
|
4.78
|
7.44
|
|||||
|
ROA (%)
|
-1.24
|
-0.23
|
1.76
|
1.53
|
0.91
|
1.26
|
|||||
|
EBIT Margin (%)
|
39.34
|
64.60
|
--
|
294.66
|
--
|
50.34
|
|||||
|
Net Margin (%)
|
-18.34
|
-3.47
|
64.97
|
61.46
|
49.26
|
54.26
|
|||||
|
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 (%)
|
30.71
|
1.27
|
0.09
|
0.60
|
-0.05
|
0.10
|
|||||
|
EBIT Growth (%)
|
65.78
|
--
|
--
|
--
|
--
|
33.00
|
|||||
|
Net Profit Growth (%)
|
-196.36
|
-112.12
|
14.89
|
99.87
|
-6.30
|
24.59
|
|||||
|
EPS Growth (%)
|
-196.15
|
-1.12
|
0.15
|
1.00
|
-0.55
|
0.25
|
|||||
|
Book Value Growth (%)
|
-11.73
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-26.88
|
5.96
|
6.18
|
10.06
|
9.10
|
|||||
|
Price / Book Value
|
0.25
|
0.34
|
0.57
|
0.51
|
0.41
|
0.57
|
|||||
|
Dividend Yield (%)
|
23.11
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
20.00
|
9.10
|
7.57
|
-1,594.84
|
0.06
|
|||||
|
Close Price ($)
|
9.20
|
14.10
|
25.80
|
23.30
|
19.00
|
38.40
|
|||||
|
High Price ($)
|
24.45
|
28.40
|
27.90
|
24.50
|
39.60
|
44.80
|
|||||
|
Low Price ($)
|
9.20
|
13.90
|
21.60
|
15.30
|
18.40
|
29.60
|
|||||
|
Market Cap ($ Cr)
|
35.85
|
--
|
--
|
--
|
--
|
--
|
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
|
3.20
|
4.51
|
3.68
|
4.96
|
3.80
|
5.43
|
|||||
|
Short term debt to equity ratio
|
--
|
0.80
|
3.48
|
4.96
|
3.61
|
5.16
|
|||||
|
Current Ratio
|
--
|
0.16
|
5.30
|
139.71
|
476.87
|
58.41
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
454.35
|
-5.01
|
|||||
|
Interest Coverage
|
0.75
|
0.95
|
--
|
1.26
|
--
|
0.68
|
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 (%)
|
6.03
|
6.86
|
17.05
|
4,314.14
|
28.95
|
125.21
|
|||||
|
Asset Turnover
|
0.07
|
0.07
|
0.03
|
0.02
|
0.02
|
0.03
|
|||||
|
Receivable days
|
--
|
26.23
|
7,280.36
|
7,911.71
|
293.44
|
246.14
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
3,115.10
|
57,665.47
|
75,428.78
|
|||||
|
Payable days
|
--
|
105.90
|
14.19
|
189.07
|
1,806.73
|
739.02
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
10,837.74
|
56,152.18
|
74,935.90
|