Market cap
$326 Mln
Revenue (TTM)
$175 Mln
P/E Ratio
9.7
P/B Ratio
1.1
Div. Yield
3.5 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
175.41
|
167.59
|
66.29
|
43.22
|
20.64
|
16.05
|
|||||
|
Cost of Revenue
|
68.47
|
59.09
|
35.78
|
8.57
|
3.04
|
2.90
|
|||||
|
Gross Profit
|
106.94
|
108.50
|
30.50
|
34.65
|
17.60
|
13.14
|
|||||
|
Operating Expenses
|
64.34
|
74.90
|
45.83
|
27.83
|
17.50
|
8.31
|
|||||
|
Operating Profit (EBIT)
|
42.60
|
33.60
|
-15.33
|
6.82
|
0.10
|
4.84
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
42.60
|
33.60
|
-15.33
|
6.82
|
0.10
|
4.84
|
|||||
|
Provision for Tax
|
9.09
|
7.39
|
-3.36
|
1.22
|
-0.19
|
0.65
|
|||||
|
Profit after Tax (Net Income)
|
33.51
|
26.21
|
-11.97
|
5.60
|
0.29
|
4.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
5.60
|
0.29
|
4.19
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
306.43
|
280.22
|
265.31
|
138.55
|
109.62
|
50.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
208.81
|
227.98
|
194.73
|
40.48
|
40.51
|
1.14
|
|||||
|
Current Liabilities
|
2,554.75
|
2,370.58
|
2,208.80
|
984.62
|
782.63
|
377.73
|
|||||
|
Total Liabilities
|
3,069.99
|
2,878.78
|
2,669.33
|
1,163.65
|
932.76
|
429.54
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
2,791.89
|
2,712.02
|
2,473.65
|
1,037.12
|
788.16
|
252.33
|
|||||
|
Current Assets
|
278.10
|
166.76
|
195.68
|
126.53
|
144.61
|
177.22
|
|||||
|
Total Assets
|
3,069.99
|
2,878.78
|
2,669.33
|
1,163.65
|
932.76
|
429.54
|
|||||
|
Total Debt*
|
130.56
|
128.22
|
88.40
|
81.86
|
25.38
|
1.49
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
25.27
|
25.44
|
-0.01
|
2.34
|
4.77
|
3.13
|
|||||
|
Cash Flow from Investing Activities
|
-380.10
|
-122.02
|
58.58
|
-222.59
|
-5.05
|
-38.82
|
|||||
|
Cash from Financing Activities
|
241.03
|
182.49
|
-8.39
|
227.67
|
-10.30
|
41.15
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.90
|
0.71
|
-0.52
|
0.37
|
0.03
|
0.74
|
|||||
|
Cash EPS ($)
|
1.05
|
0.89
|
-0.46
|
0.45
|
0.08
|
0.79
|
|||||
|
Adjusted Book Value ($)
|
8.19
|
7.55
|
11.50
|
9.27
|
10.77
|
8.90
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.68
|
0.69
|
0.00
|
0.16
|
0.47
|
0.55
|
|||||
|
Free Cash Flow per Share ($)
|
0.64
|
0.61
|
-0.06
|
-0.15
|
0.44
|
0.53
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
7.93
|
6.88
|
-4.17
|
3.15
|
0.31
|
16.08
|
|||||
|
ROE (%)
|
11.42
|
9.61
|
-5.93
|
4.51
|
0.36
|
8.27
|
|||||
|
ROA (%)
|
1.13
|
0.94
|
-0.62
|
0.53
|
0.04
|
0.98
|
|||||
|
EBIT Margin (%)
|
24.29
|
20.05
|
-23.13
|
15.78
|
0.48
|
30.15
|
|||||
|
Net Margin (%)
|
19.10
|
15.64
|
-18.06
|
12.95
|
1.40
|
26.13
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.05
|
1.53
|
0.53
|
1.09
|
0.29
|
--
|
|||||
|
EBIT Growth (%)
|
26.81
|
319.16
|
-324.77
|
6,720.00
|
-97.93
|
--
|
|||||
|
Net Profit Growth (%)
|
27.86
|
318.99
|
-313.79
|
1,837.02
|
-93.11
|
--
|
|||||
|
EPS Growth (%)
|
0.27
|
2.36
|
-2.38
|
12.20
|
-0.96
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
9.22
|
10.59
|
-15.36
|
24.95
|
429.68
|
15.27
|
|||||
|
Price / Book Value
|
1.01
|
0.99
|
0.69
|
1.01
|
1.13
|
1.26
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
3.65
|
5.93
|
-5.65
|
13.51
|
17.85
|
-21.40
|
|||||
|
Close Price ($)
|
8.26
|
7.48
|
7.97
|
9.35
|
12.20
|
11.25
|
|||||
|
High Price ($)
|
9.04
|
8.18
|
9.41
|
12.20
|
19.00
|
12.09
|
|||||
|
Low Price ($)
|
6.09
|
5.86
|
4.80
|
7.10
|
11.25
|
9.05
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.43
|
0.46
|
0.33
|
0.59
|
0.23
|
0.03
|
|||||
|
Short term debt to equity ratio
|
--
|
0.04
|
0.04
|
0.22
|
0.04
|
0.01
|
|||||
|
Current Ratio
|
0.11
|
0.07
|
0.09
|
0.13
|
0.18
|
0.47
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
0.20
|
0.23
|
0.60
|
|||||
|
Interest Coverage
|
0.71
|
0.57
|
-0.58
|
0.94
|
0.04
|
1.78
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-14 | Dec-13 | Dec-12 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
27.96
|
26.20
|
9.71
|
|||||
|
Asset Turnover
|
0.06
|
0.06
|
0.03
|
0.04
|
0.03
|
0.04
|
|||||
|
Receivable days
|
--
|
--
|
66.59
|
73.91
|
61.64
|
35.47
|
|||||
|
Inventory Days
|
--
|
--
|
-732.09
|
-2,347.76
|
-5,329.25
|
-6,322.06
|
|||||
|
Payable days
|
--
|
--
|
68.27
|
276.48
|
512.11
|
20,972.04
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-733.77
|
-2,550.34
|
-5,779.71
|
-27,258.63
|