Market cap
$305 Mln
Revenue (TTM)
$985 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
985.16
|
1,004.41
|
1,144.99
|
1,412.38
|
1,682.44
|
1,870.04
|
|||||
|
Cost of Revenue
|
426.23
|
441.26
|
547.84
|
727.27
|
851.76
|
903.66
|
|||||
|
Gross Profit
|
558.93
|
563.15
|
597.15
|
685.12
|
830.68
|
966.37
|
|||||
|
Operating Expenses
|
543.39
|
540.09
|
701.10
|
828.14
|
832.15
|
873.74
|
|||||
|
Operating Profit (EBIT)
|
15.54
|
23.06
|
-103.95
|
-143.02
|
-1.47
|
92.64
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.42
|
-14.50
|
|||||
|
Profit before Tax
|
-41.53
|
-49.75
|
-118.06
|
-156.14
|
-22.13
|
53.05
|
|||||
|
Provision for Tax
|
27.69
|
28.08
|
-11.79
|
0.52
|
21.40
|
26.43
|
|||||
|
Profit after Tax (Net Income)
|
-69.88
|
-78.30
|
-102.67
|
-157.09
|
-44.16
|
25.43
|
|||||
|
Minority Interest
|
-0.71
|
-0.46
|
3.61
|
-0.47
|
0.63
|
1.19
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-44.16
|
25.43
|
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
|
89.89
|
102.84
|
148.70
|
254.23
|
405.93
|
463.23
|
|||||
|
Minority Interest
|
-0.71
|
--
|
--
|
--
|
-2.92
|
2.13
|
|||||
|
Non-Current Liabilities
|
330.72
|
300.70
|
300.27
|
383.82
|
409.20
|
367.71
|
|||||
|
Current Liabilities
|
248.43
|
301.80
|
326.57
|
342.48
|
425.92
|
535.65
|
|||||
|
Total Liabilities
|
901.57
|
689.30
|
763.57
|
978.03
|
1,238.13
|
1,368.72
|
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
|
215.40
|
221.42
|
209.05
|
267.34
|
292.83
|
345.96
|
|||||
|
Current Assets
|
437.74
|
467.80
|
554.52
|
710.69
|
945.30
|
1,022.76
|
|||||
|
Total Assets
|
901.57
|
689.30
|
763.57
|
978.03
|
1,238.13
|
1,368.72
|
|||||
|
Total Debt*
|
341.94
|
282.20
|
315.83
|
388.67
|
416.36
|
375.15
|
|||||
|
Net Current Assets
|
189.31
|
166.07
|
227.95
|
368.21
|
519.38
|
487.11
|
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
|
--
|
-57.90
|
46.68
|
-59.46
|
-110.86
|
50.03
|
|||||
|
Cash Flow from Investing Activities
|
--
|
22.08
|
4.04
|
-9.87
|
-8.55
|
7.11
|
|||||
|
Cash from Financing Activities
|
--
|
-5.01
|
-50.21
|
-13.63
|
52.99
|
-112.57
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-66.42
|
-55.44
|
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 ($)
|
-1.30
|
-1.45
|
-1.93
|
-2.99
|
-0.85
|
0.48
|
|||||
|
Cash EPS ($)
|
--
|
-1.21
|
-1.63
|
-2.61
|
-0.40
|
1.04
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.90
|
2.80
|
4.84
|
7.84
|
8.76
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.07
|
0.88
|
-1.13
|
-2.14
|
0.95
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.12
|
0.75
|
-1.32
|
-2.40
|
0.75
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-18.43
|
-18.54
|
-21.44
|
-5.32
|
2.83
|
|||||
|
ROE (%)
|
-73.25
|
-62.26
|
-50.96
|
-47.59
|
-10.16
|
5.64
|
|||||
|
ROA (%)
|
-7.45
|
-10.78
|
-11.79
|
-14.18
|
-3.39
|
1.79
|
|||||
|
EBIT Margin (%)
|
-1.49
|
-2.94
|
-8.65
|
-6.52
|
-0.17
|
4.18
|
|||||
|
Net Margin (%)
|
-7.09
|
-7.80
|
-8.97
|
-11.12
|
-2.63
|
1.37
|
|||||
|
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 (%)
|
-9.10
|
-0.12
|
-0.19
|
-0.16
|
-0.10
|
0.16
|
|||||
|
EBIT Growth (%)
|
-177.13
|
70.20
|
-7.63
|
-3,086.19
|
-103.70
|
155.75
|
|||||
|
Net Profit Growth (%)
|
-26.39
|
23.74
|
34.64
|
-255.75
|
-273.61
|
126.47
|
|||||
|
EPS Growth (%)
|
-16.27
|
0.25
|
0.36
|
-2.51
|
-2.77
|
1.26
|
|||||
|
Book Value Growth (%)
|
-45.66
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.60
|
-0.87
|
-0.49
|
-5.06
|
21.40
|
|||||
|
Price / Book Value
|
3.32
|
1.98
|
0.60
|
0.30
|
0.55
|
1.18
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
110.40
|
-23.67
|
-3.38
|
-4.76
|
21.48
|
6.20
|
|||||
|
Close Price ($)
|
4.14
|
3.76
|
1.67
|
1.46
|
4.31
|
10.29
|
|||||
|
High Price ($)
|
5.75
|
4.40
|
2.61
|
6.08
|
14.58
|
28.60
|
|||||
|
Low Price ($)
|
1.52
|
0.86
|
0.75
|
1.07
|
3.25
|
8.43
|
|||||
|
Market Cap ($ Cr)
|
304.56
|
--
|
--
|
--
|
--
|
--
|
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
|
2.26
|
2.74
|
2.12
|
1.53
|
1.03
|
0.81
|
|||||
|
Short term debt to equity ratio
|
0.36
|
0.04
|
0.27
|
0.17
|
0.12
|
0.13
|
|||||
|
Current Ratio
|
1.76
|
1.55
|
1.70
|
2.08
|
2.22
|
1.91
|
|||||
|
Quick Ratio
|
1.05
|
1.05
|
1.13
|
1.34
|
1.31
|
1.24
|
|||||
|
Interest Coverage
|
-0.47
|
-1.46
|
-5.22
|
-4.23
|
-0.15
|
3.11
|
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 (%)
|
11.29
|
14.40
|
14.16
|
17.36
|
15.47
|
17.02
|
|||||
|
Asset Turnover
|
1.05
|
1.38
|
1.31
|
1.27
|
1.29
|
1.31
|
|||||
|
Receivable days
|
--
|
55.78
|
64.98
|
65.36
|
62.79
|
54.32
|
|||||
|
Inventory Days
|
--
|
139.64
|
146.15
|
160.63
|
159.96
|
132.26
|
|||||
|
Payable days
|
--
|
188.49
|
101.61
|
84.95
|
90.27
|
82.47
|
|||||
|
Cash Conversion Cycle
|
--
|
6.93
|
109.53
|
141.05
|
132.47
|
104.12
|