Market cap
$782 Mln
Revenue (TTM)
$497 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
496.67
|
455.55
|
349.98
|
276.71
|
262.35
|
282.88
|
|||||
|
Cost of Revenue
|
303.73
|
257.52
|
203.86
|
187.27
|
180.63
|
220.76
|
|||||
|
Gross Profit
|
192.94
|
198.03
|
146.12
|
89.45
|
81.72
|
62.12
|
|||||
|
Operating Expenses
|
247.05
|
266.80
|
225.22
|
161.17
|
150.78
|
116.00
|
|||||
|
Operating Profit (EBIT)
|
-54.11
|
-68.77
|
-79.10
|
-71.72
|
-69.06
|
-53.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.22
|
-13.20
|
|||||
|
Profit before Tax
|
-68.50
|
-81.74
|
-94.68
|
-79.77
|
-78.94
|
-85.22
|
|||||
|
Provision for Tax
|
3.64
|
2.92
|
-4.77
|
1.85
|
1.13
|
-9.42
|
|||||
|
Profit after Tax (Net Income)
|
-72.14
|
-84.46
|
-4.99
|
-69.75
|
-69.32
|
-75.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-39.07
|
-84.46
|
-4.99
|
-69.75
|
-69.32
|
-75.80
|
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
|
813.77
|
825.15
|
871.71
|
333.07
|
375.19
|
504.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
451.04
|
403.26
|
397.18
|
389.31
|
411.84
|
323.29
|
|||||
|
Current Liabilities
|
105.06
|
140.74
|
111.84
|
80.23
|
67.82
|
60.52
|
|||||
|
Total Liabilities
|
1,474.93
|
1,369.14
|
1,380.73
|
802.61
|
854.86
|
888.15
|
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
|
1,145.44
|
1,136.21
|
1,162.68
|
622.01
|
630.91
|
605.14
|
|||||
|
Current Assets
|
224.44
|
232.93
|
218.05
|
180.60
|
223.95
|
283.01
|
|||||
|
Total Assets
|
1,467.22
|
1,369.14
|
1,380.73
|
802.61
|
854.86
|
888.15
|
|||||
|
Total Debt*
|
431.54
|
402.36
|
376.66
|
380.91
|
393.37
|
311.26
|
|||||
|
Net Current Assets
|
127.09
|
92.19
|
106.21
|
100.37
|
156.13
|
222.49
|
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
|
--
|
-27.16
|
-25.25
|
-17.08
|
-43.07
|
-53.16
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13.11
|
-180.11
|
-7.78
|
-66.71
|
-382.99
|
|||||
|
Cash from Financing Activities
|
--
|
12.27
|
278.51
|
-1.62
|
-2.57
|
443.61
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-112.35
|
7.46
|
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 ($)
|
-1.77
|
-2.09
|
-0.13
|
-2.49
|
-2.56
|
-2.82
|
|||||
|
Cash EPS ($)
|
-1.77
|
-0.88
|
0.89
|
-1.53
|
-1.59
|
-2.02
|
|||||
|
Adjusted Book Value ($)
|
19.67
|
20.39
|
23.43
|
11.91
|
13.84
|
18.76
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.67
|
-0.68
|
-0.61
|
-1.59
|
-1.98
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.75
|
-0.86
|
-0.98
|
-1.87
|
-2.29
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.82
|
-0.51
|
-9.41
|
-8.75
|
-13.62
|
|||||
|
ROE (%)
|
-8.80
|
-9.95
|
-0.83
|
-19.70
|
-15.76
|
-21.88
|
|||||
|
ROA (%)
|
-4.83
|
-6.14
|
-0.46
|
-8.42
|
-7.95
|
-12.31
|
|||||
|
EBIT Margin (%)
|
-10.45
|
-16.61
|
-24.15
|
-26.32
|
-26.73
|
-23.71
|
|||||
|
Net Margin (%)
|
-14.52
|
-18.54
|
-1.42
|
-25.21
|
-26.55
|
-28.11
|
|||||
|
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 (%)
|
18.81
|
0.30
|
0.26
|
0.05
|
-0.07
|
0.32
|
|||||
|
EBIT Growth (%)
|
32.63
|
10.45
|
-16.02
|
-3.87
|
-4.55
|
-114.57
|
|||||
|
Net Profit Growth (%)
|
16.39
|
-1,593.62
|
92.85
|
-0.62
|
8.55
|
-107.32
|
|||||
|
EPS Growth (%)
|
21.23
|
-14.57
|
0.95
|
0.02
|
0.09
|
-0.67
|
|||||
|
Book Value Growth (%)
|
-7.03
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-17.39
|
-542.03
|
-17.46
|
-10.20
|
-18.71
|
|||||
|
Price / Book Value
|
0.94
|
1.78
|
3.10
|
3.66
|
1.88
|
2.81
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
152.41
|
-67.16
|
-63.75
|
-33.26
|
-22.25
|
-33.76
|
|||||
|
Close Price ($)
|
17.42
|
36.28
|
72.67
|
43.54
|
26.07
|
52.77
|
|||||
|
High Price ($)
|
72.15
|
77.55
|
82.24
|
46.63
|
54.91
|
90.35
|
|||||
|
Low Price ($)
|
11.59
|
31.65
|
37.74
|
24.76
|
20.37
|
47.34
|
|||||
|
Market Cap ($ Cr)
|
781.76
|
--
|
--
|
--
|
--
|
--
|
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
|
0.52
|
0.49
|
0.43
|
1.14
|
1.05
|
0.62
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.03
|
0.00
|
0.00
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
2.14
|
1.66
|
1.95
|
2.25
|
3.30
|
4.68
|
|||||
|
Quick Ratio
|
1.81
|
1.46
|
1.75
|
1.96
|
2.75
|
4.10
|
|||||
|
Interest Coverage
|
-7.22
|
-12.50
|
-8.31
|
-10.51
|
-7.96
|
-3.70
|
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 (%)
|
16.19
|
17.94
|
17.07
|
15.42
|
22.86
|
17.67
|
|||||
|
Asset Turnover
|
0.33
|
0.33
|
0.32
|
0.33
|
0.30
|
0.46
|
|||||
|
Receivable days
|
--
|
56.70
|
53.44
|
67.74
|
76.53
|
60.01
|
|||||
|
Inventory Days
|
--
|
34.96
|
40.69
|
59.64
|
73.47
|
46.92
|
|||||
|
Payable days
|
--
|
52.56
|
54.09
|
47.67
|
44.62
|
27.83
|
|||||
|
Cash Conversion Cycle
|
--
|
39.10
|
40.03
|
79.71
|
105.39
|
79.11
|