Market cap
$3 Mln
Revenue (TTM)
$1,337 Mln
P/E Ratio
--
P/B Ratio
28.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,337.18
|
1,411.45
|
1,682.30
|
1,887.48
|
2,114.30
|
2,184.95
|
|||||
|
Cost of Revenue
|
560.15
|
578.50
|
679.52
|
798.95
|
912.00
|
866.10
|
|||||
|
Gross Profit
|
777.03
|
832.95
|
1,002.77
|
1,088.53
|
1,202.30
|
1,318.85
|
|||||
|
Operating Expenses
|
837.44
|
828.85
|
979.90
|
1,065.59
|
1,134.42
|
1,125.31
|
|||||
|
Operating Profit (EBIT)
|
-60.41
|
4.11
|
22.87
|
22.94
|
67.88
|
193.54
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-136.70
|
-95.97
|
-25.50
|
-19.75
|
48.90
|
187.29
|
|||||
|
Provision for Tax
|
36.91
|
35.98
|
-5.16
|
-4.47
|
12.29
|
33.55
|
|||||
|
Profit after Tax (Net Income)
|
-173.61
|
-131.96
|
-20.33
|
-15.29
|
36.61
|
153.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
36.61
|
153.75
|
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
|
-626.32
|
-578.48
|
-451.59
|
-441.93
|
-438.18
|
-424.95
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
335.62
|
345.99
|
404.38
|
456.74
|
462.30
|
437.72
|
|||||
|
Current Liabilities
|
931.71
|
912.55
|
908.01
|
936.07
|
929.81
|
906.78
|
|||||
|
Total Liabilities
|
1,572.72
|
680.06
|
860.81
|
950.88
|
953.94
|
919.54
|
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
|
497.53
|
530.10
|
679.53
|
744.75
|
756.18
|
711.92
|
|||||
|
Current Assets
|
143.48
|
149.96
|
181.28
|
206.13
|
197.76
|
207.62
|
|||||
|
Total Assets
|
1,572.72
|
680.06
|
860.81
|
950.88
|
953.94
|
919.54
|
|||||
|
Total Debt*
|
953.64
|
942.50
|
936.11
|
972.65
|
896.01
|
791.05
|
|||||
|
Net Current Assets
|
-788.23
|
-762.59
|
-726.73
|
-729.94
|
-732.06
|
-699.16
|
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
|
--
|
-3.28
|
27.14
|
-9.03
|
36.14
|
300.01
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-17.69
|
-26.29
|
-58.35
|
-70.61
|
-66.64
|
|||||
|
Cash from Financing Activities
|
--
|
20.71
|
-1.44
|
68.13
|
33.87
|
-235.22
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-0.60
|
-1.85
|
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 ($)
|
-7.57
|
-5.76
|
-0.90
|
-0.68
|
1.65
|
6.46
|
|||||
|
Cash EPS ($)
|
--
|
-3.33
|
2.03
|
2.61
|
4.67
|
8.99
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.14
|
1.20
|
-0.40
|
1.62
|
12.60
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.77
|
0.16
|
-2.94
|
-1.50
|
9.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-31.10
|
-4.01
|
-3.09
|
8.89
|
42.04
|
|||||
|
ROE (%)
|
--
|
25.62
|
4.55
|
3.47
|
-8.48
|
-47.38
|
|||||
|
ROA (%)
|
-10.48
|
-17.13
|
-2.24
|
-1.61
|
3.91
|
17.88
|
|||||
|
EBIT Margin (%)
|
-6.38
|
-3.30
|
1.36
|
1.22
|
3.21
|
8.86
|
|||||
|
Net Margin (%)
|
-12.98
|
-9.35
|
-1.21
|
-0.81
|
1.73
|
7.04
|
|||||
|
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 (%)
|
-16.69
|
-0.16
|
-0.11
|
-0.11
|
-0.03
|
0.18
|
|||||
|
EBIT Growth (%)
|
-544.72
|
-303.71
|
-0.31
|
-66.20
|
-64.93
|
4.67
|
|||||
|
Net Profit Growth (%)
|
-707.56
|
-548.95
|
-33.01
|
-141.76
|
-76.19
|
10.46
|
|||||
|
EPS Growth (%)
|
-697.45
|
-5.42
|
-0.32
|
-1.41
|
-0.75
|
0.30
|
|||||
|
Book Value Growth (%)
|
-35.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.47
|
-16.98
|
-21.81
|
15.79
|
11.87
|
|||||
|
Price / Book Value
|
28.13
|
-0.33
|
-0.76
|
-0.75
|
-1.32
|
-4.29
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
110.61
|
125.84
|
14.34
|
13.11
|
10.88
|
10.29
|
|||||
|
Close Price ($)
|
1.80
|
8.46
|
15.24
|
14.83
|
25.98
|
76.60
|
|||||
|
High Price ($)
|
13.94
|
19.13
|
20.75
|
41.61
|
80.77
|
151.44
|
|||||
|
Low Price ($)
|
1.62
|
3.49
|
8.13
|
9.00
|
23.61
|
72.72
|
|||||
|
Market Cap ($ Cr)
|
2.88
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.63
|
-2.07
|
-2.20
|
-2.04
|
-1.86
|
|||||
|
Short term debt to equity ratio
|
-1.09
|
-1.16
|
-1.39
|
-1.41
|
-1.23
|
-1.07
|
|||||
|
Current Ratio
|
0.15
|
0.16
|
0.20
|
0.22
|
0.21
|
0.23
|
|||||
|
Quick Ratio
|
0.07
|
0.07
|
0.09
|
0.10
|
0.09
|
0.11
|
|||||
|
Interest Coverage
|
-1.66
|
-0.94
|
0.47
|
0.54
|
3.58
|
30.99
|
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 (%)
|
2.94
|
1.10
|
1.04
|
1.42
|
1.23
|
1.18
|
|||||
|
Asset Turnover
|
0.81
|
1.83
|
1.86
|
1.98
|
2.26
|
2.54
|
|||||
|
Receivable days
|
--
|
4.27
|
4.82
|
5.11
|
4.47
|
4.81
|
|||||
|
Inventory Days
|
--
|
58.52
|
58.75
|
52.45
|
43.99
|
39.43
|
|||||
|
Payable days
|
--
|
71.22
|
65.45
|
71.34
|
67.83
|
53.65
|
|||||
|
Cash Conversion Cycle
|
--
|
-8.42
|
-1.88
|
-13.78
|
-19.38
|
-9.41
|