Market cap
$158 Mln
Revenue (TTM)
$71 Mln
P/E Ratio
1.3
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
70.88
|
123.17
|
277.47
|
452.62
|
479.22
|
532.86
|
|||||
|
Cost of Revenue
|
134.88
|
130.17
|
95.66
|
143.81
|
154.61
|
152.79
|
|||||
|
Gross Profit
|
-64.00
|
-7.00
|
181.80
|
308.81
|
324.61
|
380.08
|
|||||
|
Operating Expenses
|
-41.13
|
-5.44
|
148.42
|
231.48
|
223.58
|
240.82
|
|||||
|
Operating Profit (EBIT)
|
-22.88
|
-1.56
|
33.38
|
77.33
|
101.03
|
139.26
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
117.58
|
71.36
|
|||||
|
Profit before Tax
|
127.29
|
177.64
|
526.53
|
231.39
|
140.01
|
126.97
|
|||||
|
Provision for Tax
|
-0.62
|
-0.23
|
0.76
|
2.05
|
0.82
|
1.55
|
|||||
|
Profit after Tax (Net Income)
|
127.91
|
177.86
|
531.82
|
265.70
|
168.72
|
124.94
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
-0.02
|
-0.07
|
-0.48
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
157.56
|
106.12
|
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
|
282.26
|
334.77
|
516.74
|
2,175.54
|
2,086.83
|
2,042.65
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
5.79
|
5.79
|
|||||
|
Non-Current Liabilities
|
83.04
|
80.21
|
301.37
|
1,625.59
|
1,707.02
|
1,896.16
|
|||||
|
Current Liabilities
|
83.04
|
3.76
|
115.49
|
260.22
|
245.37
|
28.24
|
|||||
|
Total Liabilities
|
448.33
|
418.74
|
933.60
|
4,061.35
|
4,045.02
|
3,967.05
|
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
|
111.58
|
282.01
|
832.39
|
3,386.59
|
3,941.83
|
3,862.42
|
|||||
|
Current Assets
|
253.71
|
136.73
|
101.21
|
674.76
|
103.19
|
104.63
|
|||||
|
Total Assets
|
448.33
|
418.74
|
933.60
|
4,061.35
|
4,045.02
|
3,967.05
|
|||||
|
Total Debt*
|
3.45
|
74.24
|
301.37
|
1,626.28
|
1,707.02
|
3,134.26
|
|||||
|
Net Current Assets
|
170.68
|
58.41
|
-14.28
|
396.57
|
54.75
|
76.39
|
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
|
--
|
19.61
|
114.84
|
238.53
|
257.26
|
282.52
|
|||||
|
Cash Flow from Investing Activities
|
--
|
705.40
|
1,841.10
|
559.90
|
-167.56
|
74.45
|
|||||
|
Cash from Financing Activities
|
--
|
-669.86
|
-2,457.31
|
-250.62
|
-111.74
|
-388.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-22.04
|
-31.16
|
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 ($)
|
2.44
|
3.39
|
10.14
|
5.08
|
3.17
|
0.59
|
|||||
|
Cash EPS ($)
|
--
|
4.25
|
12.64
|
9.13
|
7.00
|
1.46
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.38
|
9.86
|
41.56
|
39.22
|
9.62
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.37
|
2.19
|
4.56
|
4.84
|
1.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.37
|
1.07
|
4.56
|
4.84
|
1.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
28.99
|
23.02
|
7.00
|
3.76
|
2.72
|
|||||
|
ROE (%)
|
41.46
|
41.78
|
39.51
|
12.47
|
8.17
|
6.27
|
|||||
|
ROA (%)
|
16.08
|
26.30
|
21.29
|
6.56
|
4.21
|
3.09
|
|||||
|
EBIT Margin (%)
|
227.76
|
156.64
|
211.19
|
68.91
|
45.09
|
38.16
|
|||||
|
Net Margin (%)
|
180.47
|
144.40
|
191.67
|
58.70
|
28.27
|
20.68
|
|||||
|
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 (%)
|
-38.79
|
-0.56
|
-0.39
|
-0.06
|
-0.10
|
0.16
|
|||||
|
EBIT Growth (%)
|
-59.05
|
-67.07
|
87.89
|
44.33
|
6.26
|
76.33
|
|||||
|
Net Profit Growth (%)
|
-65.12
|
-66.56
|
100.16
|
57.48
|
35.05
|
249.75
|
|||||
|
EPS Growth (%)
|
-65.06
|
-0.67
|
1.00
|
0.60
|
4.39
|
2.18
|
|||||
|
Book Value Growth (%)
|
-42.00
|
--
|
--
|
--
|
--
|
--
|
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
|
1.26
|
1.89
|
1.51
|
2.69
|
4.31
|
26.91
|
|||||
|
Price / Book Value
|
0.56
|
1.01
|
1.55
|
0.33
|
0.35
|
1.65
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.39
|
1.23
|
1.46
|
3.41
|
5.65
|
16.47
|
|||||
|
Close Price ($)
|
3.97
|
6.42
|
15.29
|
54.52
|
54.64
|
63.32
|
|||||
|
High Price ($)
|
12.39
|
15.93
|
64.44
|
58.84
|
68.88
|
70.44
|
|||||
|
Low Price ($)
|
3.91
|
6.23
|
14.74
|
43.52
|
41.68
|
38.34
|
|||||
|
Market Cap ($ Cr)
|
158.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.22
|
0.58
|
0.75
|
0.82
|
1.53
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.00
|
0.00
|
--
|
0.71
|
|||||
|
Current Ratio
|
3.06
|
36.38
|
0.88
|
2.59
|
0.42
|
3.70
|
|||||
|
Quick Ratio
|
3.06
|
--
|
--
|
2.56
|
--
|
4.11
|
|||||
|
Interest Coverage
|
4.73
|
12.60
|
9.85
|
3.80
|
2.78
|
2.66
|
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 (%)
|
11.37
|
11.30
|
9.81
|
14.50
|
15.04
|
11.52
|
|||||
|
Asset Turnover
|
0.09
|
0.18
|
0.11
|
0.11
|
0.12
|
0.13
|
|||||
|
Receivable days
|
--
|
60.97
|
61.10
|
55.56
|
50.85
|
46.23
|
|||||
|
Inventory Days
|
--
|
--
|
30.40
|
20.22
|
-27.21
|
-27.53
|
|||||
|
Payable days
|
--
|
279.83
|
594.11
|
521.58
|
512.36
|
518.62
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-502.62
|
-445.80
|
-488.72
|
-499.92
|