Market cap
$136 Mln
Revenue (TTM)
$84 Mln
P/E Ratio
--
P/B Ratio
1.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
83.54
|
74.94
|
177.87
|
193.18
|
261.99
|
334.72
|
|||||
|
Cost of Revenue
|
66.13
|
57.99
|
155.76
|
191.65
|
218.71
|
273.95
|
|||||
|
Gross Profit
|
17.40
|
16.95
|
22.11
|
1.53
|
43.29
|
60.77
|
|||||
|
Operating Expenses
|
23.57
|
23.66
|
27.21
|
38.96
|
28.74
|
33.42
|
|||||
|
Operating Profit (EBIT)
|
-6.17
|
-6.71
|
-5.10
|
-37.43
|
14.54
|
27.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2.82
|
-5.56
|
-5.07
|
-41.08
|
12.01
|
25.50
|
|||||
|
Provision for Tax
|
-0.38
|
0.02
|
6.16
|
-6.92
|
-5.57
|
5.25
|
|||||
|
Profit after Tax (Net Income)
|
-4.40
|
-5.58
|
-13.60
|
-26.63
|
22.07
|
20.25
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
20.25
|
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
|
79.60
|
86.99
|
93.55
|
107.41
|
134.26
|
111.59
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
11.78
|
12.59
|
31.43
|
31.10
|
101.31
|
103.92
|
|||||
|
Current Liabilities
|
14.94
|
12.36
|
22.28
|
24.79
|
33.48
|
50.49
|
|||||
|
Total Liabilities
|
121.26
|
111.94
|
147.25
|
163.30
|
269.04
|
266.00
|
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
|
41.60
|
28.92
|
64.18
|
73.88
|
98.67
|
106.02
|
|||||
|
Current Assets
|
64.72
|
83.02
|
83.07
|
89.41
|
170.38
|
159.98
|
|||||
|
Total Assets
|
121.26
|
111.94
|
147.25
|
163.30
|
269.04
|
266.00
|
|||||
|
Total Debt*
|
13.83
|
13.78
|
33.27
|
32.83
|
102.88
|
102.74
|
|||||
|
Net Current Assets
|
49.78
|
70.67
|
60.79
|
64.62
|
136.90
|
109.49
|
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
|
--
|
-0.52
|
14.68
|
23.08
|
5.58
|
19.06
|
|||||
|
Cash Flow from Investing Activities
|
--
|
50.98
|
0.91
|
50.50
|
-4.98
|
-32.66
|
|||||
|
Cash from Financing Activities
|
--
|
-8.96
|
-1.33
|
-73.17
|
-1.18
|
15.39
|
|||||
|
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 ($)
|
-0.47
|
-0.60
|
-1.32
|
-2.57
|
2.12
|
2.11
|
|||||
|
Cash EPS ($)
|
--
|
-0.15
|
-0.60
|
-1.83
|
3.34
|
3.18
|
|||||
|
Adjusted Book Value ($)
|
--
|
9.28
|
9.05
|
10.35
|
12.89
|
11.60
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.06
|
1.42
|
2.22
|
0.54
|
1.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.22
|
1.24
|
1.95
|
0.21
|
1.83
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.91
|
-10.18
|
-14.11
|
9.78
|
10.41
|
|||||
|
ROE (%)
|
-5.29
|
-6.19
|
-13.53
|
-22.04
|
17.95
|
21.10
|
|||||
|
ROA (%)
|
-3.43
|
-4.31
|
-8.76
|
-12.32
|
8.25
|
8.56
|
|||||
|
EBIT Margin (%)
|
-4.16
|
-7.42
|
-2.61
|
-19.07
|
5.63
|
8.06
|
|||||
|
Net Margin (%)
|
-5.27
|
-7.45
|
-7.64
|
-13.78
|
8.42
|
6.05
|
|||||
|
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 (%)
|
-30.42
|
-0.58
|
-0.08
|
-0.26
|
-0.22
|
0.31
|
|||||
|
EBIT Growth (%)
|
7.79
|
-19.66
|
87.38
|
-349.71
|
-45.33
|
190.36
|
|||||
|
Net Profit Growth (%)
|
-38.23
|
58.94
|
48.94
|
-220.68
|
8.99
|
174.25
|
|||||
|
EPS Growth (%)
|
-60.61
|
0.55
|
0.49
|
-2.21
|
0.01
|
1.71
|
|||||
|
Book Value Growth (%)
|
-5.08
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-27.19
|
-8.50
|
-3.72
|
4.09
|
7.80
|
|||||
|
Price / Book Value
|
1.70
|
1.75
|
1.24
|
0.92
|
0.67
|
1.42
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
11.86
|
-78.48
|
47.81
|
-4.46
|
8.33
|
6.93
|
|||||
|
Close Price ($)
|
15.03
|
16.19
|
11.18
|
9.56
|
8.67
|
16.43
|
|||||
|
High Price ($)
|
17.92
|
16.84
|
12.34
|
11.56
|
19.20
|
16.45
|
|||||
|
Low Price ($)
|
11.62
|
10.76
|
8.16
|
7.20
|
8.12
|
7.47
|
|||||
|
Market Cap ($ Cr)
|
135.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.16
|
0.36
|
0.31
|
0.77
|
0.92
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
4.33
|
6.72
|
3.73
|
3.61
|
5.09
|
3.17
|
|||||
|
Quick Ratio
|
3.63
|
6.01
|
1.89
|
1.50
|
3.07
|
1.12
|
|||||
|
Interest Coverage
|
-1.55
|
-7.81
|
-11.12
|
-8.69
|
5.38
|
18.16
|
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 (%)
|
28.79
|
20.59
|
13.43
|
13.77
|
12.67
|
14.98
|
|||||
|
Asset Turnover
|
0.65
|
0.58
|
1.15
|
0.89
|
0.98
|
1.42
|
|||||
|
Receivable days
|
--
|
95.79
|
51.83
|
56.54
|
58.08
|
42.73
|
|||||
|
Inventory Days
|
--
|
156.52
|
109.36
|
114.33
|
142.72
|
125.55
|
|||||
|
Payable days
|
--
|
58.45
|
34.57
|
29.09
|
38.77
|
34.70
|
|||||
|
Cash Conversion Cycle
|
--
|
193.86
|
126.61
|
141.77
|
162.03
|
133.57
|