Market cap
$3,064 Mln
Revenue (TTM)
$156 Mln
P/E Ratio
--
P/B Ratio
2.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
156.04
|
139.74
|
63.52
|
377.71
|
60.92
|
51.84
|
|||||
|
Cost of Revenue
|
126.49
|
22.29
|
367.56
|
437.38
|
311.59
|
232.13
|
|||||
|
Gross Profit
|
29.54
|
117.45
|
-304.04
|
377.71
|
-250.67
|
-180.29
|
|||||
|
Operating Expenses
|
407.57
|
501.14
|
111.53
|
554.19
|
87.81
|
212.18
|
|||||
|
Operating Profit (EBIT)
|
-378.02
|
-383.69
|
-415.57
|
-176.49
|
-338.48
|
-392.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
21.83
|
|||||
|
Profit before Tax
|
-85.43
|
-79.99
|
-376.70
|
-131.16
|
-285.68
|
-370.64
|
|||||
|
Provision for Tax
|
--
|
--
|
0.04
|
1.37
|
3.41
|
-29.28
|
|||||
|
Profit after Tax (Net Income)
|
-85.43
|
-79.99
|
-376.74
|
-132.53
|
-289.09
|
-370.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-260.18
|
-370.64
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,067.44
|
1,238.36
|
733.55
|
981.33
|
733.47
|
826.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
238.31
|
145.88
|
188.21
|
272.82
|
384.65
|
434.28
|
|||||
|
Current Liabilities
|
80.88
|
96.94
|
182.07
|
205.57
|
223.60
|
213.44
|
|||||
|
Total Liabilities
|
1,467.52
|
1,481.18
|
1,103.82
|
1,459.71
|
1,341.71
|
1,474.45
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
207.76
|
212.49
|
225.68
|
248.67
|
248.82
|
201.45
|
|||||
|
Current Assets
|
1,178.60
|
1,268.69
|
878.15
|
1,211.04
|
1,092.90
|
1,273.01
|
|||||
|
Total Assets
|
1,467.24
|
1,481.18
|
1,103.82
|
1,459.71
|
1,341.71
|
1,474.45
|
|||||
|
Total Debt*
|
247.36
|
293.88
|
161.43
|
172.69
|
179.01
|
147.64
|
|||||
|
Net Current Assets
|
1,097.71
|
1,171.75
|
696.08
|
1,005.48
|
869.30
|
1,059.57
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-345.10
|
-347.25
|
-149.20
|
22.53
|
-66.27
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-121.44
|
185.01
|
71.84
|
-461.34
|
-294.14
|
|||||
|
Cash from Financing Activities
|
--
|
478.05
|
7.74
|
276.45
|
111.59
|
756.14
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
395.73
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.86
|
-0.76
|
-4.55
|
-1.60
|
-4.08
|
-5.45
|
|||||
|
Cash EPS ($)
|
--
|
-0.55
|
-4.17
|
-1.38
|
-3.88
|
-5.34
|
|||||
|
Adjusted Book Value ($)
|
--
|
11.80
|
8.86
|
11.87
|
10.36
|
12.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.29
|
-4.19
|
-1.80
|
0.32
|
-0.97
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.43
|
-4.30
|
-2.21
|
-0.37
|
-1.66
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-6.59
|
-36.77
|
-12.83
|
-30.64
|
-55.84
|
|||||
|
ROE (%)
|
-7.41
|
-8.11
|
-43.94
|
-15.46
|
-37.06
|
-69.13
|
|||||
|
ROA (%)
|
-5.63
|
-6.19
|
-29.39
|
-9.46
|
-20.53
|
-38.49
|
|||||
|
EBIT Margin (%)
|
-52.90
|
-25.95
|
-593.06
|
-34.73
|
-468.94
|
-458.13
|
|||||
|
Net Margin (%)
|
-54.75
|
-57.24
|
-593.13
|
-35.09
|
-474.54
|
-503.10
|
|||||
|
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-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
158.88
|
1.20
|
-0.83
|
5.20
|
0.18
|
2,159.17
|
|||||
|
EBIT Growth (%)
|
79.29
|
90.37
|
-187.21
|
54.09
|
-20.28
|
-78.90
|
|||||
|
Net Profit Growth (%)
|
78.57
|
78.77
|
-184.28
|
54.16
|
22.00
|
-90.47
|
|||||
|
EPS Growth (%)
|
80.93
|
0.83
|
-1.84
|
0.61
|
0.25
|
-0.69
|
|||||
|
Book Value Growth (%)
|
-0.31
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-36.36
|
-5.45
|
-16.99
|
-9.58
|
-14.62
|
|||||
|
Price / Book Value
|
2.85
|
2.35
|
2.80
|
2.29
|
3.77
|
6.55
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.03
|
-65.41
|
-3.85
|
-12.14
|
-6.88
|
-19.99
|
|||||
|
Close Price ($)
|
34.32
|
27.72
|
24.80
|
27.22
|
39.11
|
79.69
|
|||||
|
High Price ($)
|
36.88
|
35.25
|
49.50
|
50.74
|
86.36
|
138.52
|
|||||
|
Low Price ($)
|
15.60
|
13.53
|
20.84
|
16.95
|
27.77
|
56.34
|
|||||
|
Market Cap ($ Cr)
|
3,063.51
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.09
|
0.24
|
0.22
|
0.18
|
0.24
|
0.18
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
14.57
|
13.09
|
4.82
|
5.89
|
4.89
|
5.96
|
|||||
|
Quick Ratio
|
14.57
|
--
|
--
|
--
|
--
|
8.81
|
|||||
|
Interest Coverage
|
-1.20
|
-0.83
|
-7.67
|
-2.81
|
-18.68
|
-26,390.22
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
578.66
|
|||||
|
Asset Turnover
|
0.10
|
0.11
|
0.05
|
0.27
|
0.04
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
899.34
|
1,056.78
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
-711.95
|
-955.65
|
|||||
|
Payable days
|
--
|
115.52
|
2.73
|
4.45
|
9.67
|
10.85
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
177.72
|
90.28
|