Market cap
$871 Mln
Revenue (TTM)
$246 Mln
P/E Ratio
--
P/B Ratio
7.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
245.73
|
228.87
|
187.59
|
150.05
|
119.57
|
113.67
|
|||||
|
Cost of Revenue
|
143.64
|
130.52
|
101.76
|
75.67
|
59.23
|
46.90
|
|||||
|
Gross Profit
|
102.09
|
98.35
|
85.84
|
74.38
|
60.34
|
66.77
|
|||||
|
Operating Expenses
|
105.31
|
95.20
|
90.33
|
97.59
|
137.36
|
160.70
|
|||||
|
Operating Profit (EBIT)
|
-3.21
|
3.15
|
-4.50
|
-23.21
|
-77.02
|
-93.92
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
0.70
|
8.37
|
1.24
|
-18.96
|
-79.42
|
-62.70
|
|||||
|
Provision for Tax
|
0.51
|
0.57
|
0.09
|
0.22
|
0.25
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
0.19
|
7.79
|
1.15
|
-19.18
|
-79.67
|
-62.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-79.67
|
-62.74
|
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
|
112.13
|
117.02
|
117.40
|
118.65
|
127.54
|
192.27
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.20
|
0.45
|
2.26
|
1.93
|
1.40
|
4.16
|
|||||
|
Current Liabilities
|
24.12
|
17.40
|
19.02
|
21.65
|
27.32
|
27.18
|
|||||
|
Total Liabilities
|
160.56
|
134.86
|
138.68
|
142.22
|
156.25
|
223.61
|
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
|
27.43
|
23.80
|
8.50
|
2.42
|
3.70
|
10.28
|
|||||
|
Current Assets
|
109.02
|
111.06
|
130.18
|
139.80
|
152.56
|
213.33
|
|||||
|
Total Assets
|
160.56
|
134.86
|
138.68
|
142.22
|
156.25
|
223.61
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
0.50
|
--
|
|||||
|
Net Current Assets
|
84.90
|
93.67
|
111.16
|
118.15
|
125.24
|
186.15
|
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
|
--
|
8.53
|
11.29
|
-16.39
|
-61.08
|
-65.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-28.88
|
-46.32
|
-0.14
|
-0.32
|
-0.66
|
|||||
|
Cash from Financing Activities
|
--
|
-19.00
|
-12.19
|
1.90
|
1.68
|
251.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-59.71
|
185.01
|
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 ($)
|
0.00
|
0.04
|
0.01
|
-0.11
|
-0.50
|
-0.41
|
|||||
|
Cash EPS ($)
|
--
|
0.06
|
0.01
|
-0.11
|
-0.49
|
-0.40
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.67
|
0.66
|
0.71
|
0.80
|
1.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.05
|
0.06
|
-0.10
|
-0.38
|
-0.43
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.01
|
0.03
|
-0.10
|
-0.39
|
-0.44
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.65
|
0.97
|
-15.55
|
-49.75
|
-61.31
|
|||||
|
ROE (%)
|
0.17
|
6.65
|
0.97
|
-15.58
|
-49.82
|
-134.39
|
|||||
|
ROA (%)
|
0.12
|
5.70
|
0.82
|
-12.85
|
-41.95
|
-48.93
|
|||||
|
EBIT Margin (%)
|
0.06
|
3.66
|
0.66
|
-12.64
|
-66.42
|
-55.15
|
|||||
|
Net Margin (%)
|
0.08
|
3.40
|
0.61
|
-12.78
|
-66.63
|
-55.20
|
|||||
|
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 (%)
|
21.28
|
0.22
|
0.25
|
0.25
|
0.05
|
0.49
|
|||||
|
EBIT Growth (%)
|
-95.37
|
573.67
|
106.55
|
76.12
|
-26.67
|
-185.21
|
|||||
|
Net Profit Growth (%)
|
127.32
|
578.83
|
105.98
|
75.92
|
-26.98
|
-180.47
|
|||||
|
EPS Growth (%)
|
118.86
|
5.90
|
1.06
|
0.77
|
-0.22
|
-2.04
|
|||||
|
Book Value Growth (%)
|
-0.35
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
80.93
|
475.64
|
-22.18
|
-1.22
|
-4.79
|
|||||
|
Price / Book Value
|
7.76
|
5.39
|
4.65
|
3.59
|
0.76
|
1.56
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
552.11
|
47.87
|
203.82
|
-16.97
|
0.52
|
-1.68
|
|||||
|
Close Price ($)
|
5.20
|
3.63
|
3.09
|
2.54
|
0.61
|
1.97
|
|||||
|
High Price ($)
|
5.23
|
4.36
|
3.92
|
2.61
|
2.13
|
12.45
|
|||||
|
Low Price ($)
|
2.22
|
2.22
|
1.60
|
0.56
|
0.52
|
1.78
|
|||||
|
Market Cap ($ Cr)
|
870.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
0.00
|
0.05
|
|||||
|
Current Ratio
|
4.52
|
6.38
|
6.84
|
6.46
|
5.58
|
7.85
|
|||||
|
Quick Ratio
|
4.52
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
1.74
|
--
|
--
|
--
|
-21.23
|
-2.01
|
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 (%)
|
6.28
|
7.02
|
5.14
|
6.78
|
8.06
|
4.85
|
|||||
|
Asset Turnover
|
1.58
|
1.67
|
1.34
|
1.01
|
0.63
|
0.89
|
|||||
|
Receivable days
|
--
|
20.51
|
19.29
|
24.12
|
23.14
|
18.36
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
22.68
|
24.80
|
30.34
|
42.83
|
59.70
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|