Market cap
$1,724 Mln
Revenue (TTM)
$103 Mln
P/E Ratio
35.3
P/B Ratio
4.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
102.82
|
96.21
|
82.25
|
68.02
|
76.24
|
119.16
|
|||||
|
Cost of Revenue
|
36.52
|
34.10
|
28.58
|
26.70
|
29.33
|
82.11
|
|||||
|
Gross Profit
|
66.30
|
62.12
|
53.67
|
41.32
|
46.91
|
37.05
|
|||||
|
Operating Expenses
|
58.84
|
62.94
|
60.80
|
60.72
|
52.83
|
67.70
|
|||||
|
Operating Profit (EBIT)
|
7.45
|
-1.08
|
-7.13
|
-19.40
|
-5.92
|
-30.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
8.07
|
-12.08
|
-11.43
|
-12.22
|
-4.85
|
-29.03
|
|||||
|
Provision for Tax
|
-42.38
|
0.05
|
-0.04
|
-0.06
|
-5.24
|
-20.12
|
|||||
|
Profit after Tax (Net Income)
|
50.45
|
-12.13
|
-20.18
|
-68.00
|
-139.81
|
-8.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-139.81
|
-8.38
|
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
|
420.00
|
371.89
|
348.91
|
337.66
|
364.19
|
478.05
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.54
|
11.02
|
17.84
|
32.87
|
41.46
|
33.54
|
|||||
|
Current Liabilities
|
13.95
|
22.98
|
32.73
|
42.18
|
44.58
|
42.70
|
|||||
|
Total Liabilities
|
461.44
|
405.88
|
399.49
|
412.71
|
450.23
|
554.29
|
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
|
312.30
|
269.32
|
250.73
|
292.11
|
311.78
|
428.20
|
|||||
|
Current Assets
|
135.20
|
136.56
|
148.76
|
120.60
|
138.45
|
126.09
|
|||||
|
Total Assets
|
461.44
|
405.88
|
399.49
|
412.71
|
450.23
|
554.29
|
|||||
|
Total Debt*
|
15.74
|
17.90
|
30.17
|
33.83
|
43.71
|
26.88
|
|||||
|
Net Current Assets
|
121.25
|
113.58
|
116.03
|
78.43
|
93.87
|
85.89
|
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
|
--
|
20.12
|
8.43
|
-12.50
|
-8.49
|
-4.84
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-71.54
|
58.30
|
17.84
|
-58.12
|
-12.64
|
|||||
|
Cash from Financing Activities
|
--
|
-10.92
|
-6.78
|
10.59
|
16.32
|
-2.78
|
|||||
|
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 ($)
|
1.02
|
-0.25
|
-0.42
|
-1.56
|
-3.27
|
-0.21
|
|||||
|
Cash EPS ($)
|
--
|
-0.15
|
-0.24
|
-1.26
|
-2.88
|
-0.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.64
|
7.26
|
7.74
|
8.51
|
11.47
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.41
|
0.18
|
-0.29
|
-0.20
|
-0.12
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.01
|
0.11
|
-0.43
|
-0.44
|
-0.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-3.16
|
-5.38
|
-17.45
|
-30.63
|
-2.47
|
|||||
|
ROE (%)
|
12.74
|
-3.37
|
-5.88
|
-19.38
|
-33.20
|
-2.61
|
|||||
|
ROA (%)
|
11.50
|
-3.01
|
-4.97
|
-15.76
|
-27.84
|
-2.26
|
|||||
|
EBIT Margin (%)
|
6.03
|
-1.12
|
-8.67
|
-28.52
|
-14.00
|
-25.72
|
|||||
|
Net Margin (%)
|
49.06
|
-12.61
|
-24.54
|
-99.98
|
-183.38
|
-7.48
|
|||||
|
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 (%)
|
34.39
|
0.17
|
0.21
|
-0.11
|
-0.36
|
1.48
|
|||||
|
EBIT Growth (%)
|
146.48
|
84.84
|
63.25
|
-81.68
|
65.16
|
-819.84
|
|||||
|
Net Profit Growth (%)
|
1,012.22
|
39.90
|
70.32
|
51.36
|
-1,469.43
|
-434.01
|
|||||
|
EPS Growth (%)
|
965.62
|
0.41
|
0.73
|
0.52
|
-14.29
|
-3.64
|
|||||
|
Book Value Growth (%)
|
17.31
|
--
|
--
|
--
|
--
|
--
|
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
|
35.25
|
-96.97
|
-61.78
|
-10.43
|
-5.57
|
-174.36
|
|||||
|
Price / Book Value
|
4.13
|
3.16
|
3.57
|
2.10
|
2.14
|
3.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
322.55
|
306.49
|
765.35
|
-98.39
|
-245.42
|
-84.92
|
|||||
|
Close Price ($)
|
28.24
|
24.18
|
25.96
|
16.25
|
18.20
|
37.27
|
|||||
|
High Price ($)
|
30.00
|
29.62
|
28.88
|
26.89
|
38.69
|
60.67
|
|||||
|
Low Price ($)
|
17.86
|
19.10
|
14.50
|
8.92
|
10.40
|
28.15
|
|||||
|
Market Cap ($ Cr)
|
1,723.96
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.05
|
0.09
|
0.10
|
0.12
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.04
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
9.69
|
5.94
|
4.54
|
2.86
|
3.11
|
2.95
|
|||||
|
Quick Ratio
|
7.14
|
4.63
|
3.66
|
1.83
|
2.32
|
2.29
|
|||||
|
Interest Coverage
|
13.22
|
-0.40
|
-9.92
|
-10.71
|
-15.54
|
-63.19
|
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 (%)
|
10.36
|
8.27
|
11.15
|
27.43
|
44.51
|
19.48
|
|||||
|
Asset Turnover
|
0.23
|
0.24
|
0.20
|
0.16
|
0.15
|
0.30
|
|||||
|
Receivable days
|
--
|
32.50
|
61.78
|
141.21
|
136.91
|
47.85
|
|||||
|
Inventory Days
|
--
|
316.92
|
463.03
|
536.01
|
393.85
|
88.85
|
|||||
|
Payable days
|
--
|
27.10
|
67.17
|
152.59
|
188.75
|
41.41
|
|||||
|
Cash Conversion Cycle
|
--
|
322.32
|
457.63
|
524.64
|
342.00
|
95.30
|