Market cap
$1,334 Mln
Revenue (TTM)
$394 Mln
P/E Ratio
--
P/B Ratio
187.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
393.63
|
348.97
|
285.50
|
198.96
|
99.77
|
75.44
|
|||||
|
Cost of Revenue
|
95.70
|
61.16
|
76.60
|
62.77
|
57.50
|
38.86
|
|||||
|
Gross Profit
|
297.93
|
287.81
|
208.90
|
136.19
|
42.27
|
36.59
|
|||||
|
Operating Expenses
|
290.17
|
249.01
|
136.32
|
127.51
|
106.38
|
83.61
|
|||||
|
Operating Profit (EBIT)
|
7.75
|
38.80
|
72.59
|
8.68
|
-64.11
|
-47.02
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-8.28
|
-18.70
|
|||||
|
Profit before Tax
|
-48.65
|
1.41
|
30.52
|
-10.38
|
-87.40
|
-80.93
|
|||||
|
Provision for Tax
|
-5.04
|
-4.46
|
2.93
|
1.56
|
24.77
|
10.87
|
|||||
|
Profit after Tax (Net Income)
|
-43.61
|
5.86
|
27.59
|
-11.94
|
-87.40
|
-80.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-87.40
|
-80.93
|
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
|
-67.20
|
-51.02
|
-78.82
|
-246.17
|
-250.54
|
-209.35
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
656.60
|
672.17
|
390.82
|
617.24
|
478.52
|
482.16
|
|||||
|
Current Liabilities
|
142.90
|
171.03
|
81.84
|
104.13
|
67.30
|
48.35
|
|||||
|
Total Liabilities
|
875.20
|
792.18
|
393.84
|
475.20
|
295.28
|
321.16
|
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
|
486.59
|
500.60
|
125.54
|
101.81
|
60.39
|
101.67
|
|||||
|
Current Assets
|
245.71
|
291.58
|
268.31
|
373.39
|
234.90
|
219.49
|
|||||
|
Total Assets
|
875.20
|
792.18
|
393.84
|
475.20
|
295.28
|
321.16
|
|||||
|
Total Debt*
|
330.85
|
473.38
|
47.70
|
272.62
|
288.40
|
289.22
|
|||||
|
Net Current Assets
|
102.81
|
120.55
|
186.47
|
269.27
|
167.60
|
171.40
|
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
|
--
|
18.26
|
42.51
|
34.09
|
-80.70
|
-61.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-304.80
|
-96.65
|
-1.99
|
4.87
|
-151.54
|
|||||
|
Cash from Financing Activities
|
--
|
315.10
|
-137.27
|
136.61
|
21.41
|
270.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-54.42
|
57.02
|
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 ($)
|
-0.14
|
0.02
|
0.09
|
-0.04
|
-0.33
|
-0.32
|
|||||
|
Cash EPS ($)
|
--
|
0.06
|
0.13
|
-0.01
|
-0.30
|
-0.30
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.06
|
0.15
|
0.11
|
-0.31
|
-0.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.04
|
0.11
|
-0.03
|
-0.34
|
-0.29
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
3.00
|
-1,183.02
|
-37.12
|
-148.48
|
-707.15
|
|||||
|
ROE (%)
|
--
|
-9.03
|
-16.98
|
4.81
|
38.01
|
41.53
|
|||||
|
ROA (%)
|
-6.24
|
0.99
|
6.35
|
-3.10
|
-28.36
|
-37.66
|
|||||
|
EBIT Margin (%)
|
2.53
|
4.37
|
23.99
|
5.32
|
-62.78
|
-85.30
|
|||||
|
Net Margin (%)
|
-11.08
|
1.68
|
9.66
|
-6.00
|
-95.53
|
-142.62
|
|||||
|
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 (%)
|
30.46
|
0.22
|
0.43
|
0.99
|
0.32
|
0.16
|
|||||
|
EBIT Growth (%)
|
-85.49
|
-77.76
|
546.58
|
116.91
|
2.67
|
-34.10
|
|||||
|
Net Profit Growth (%)
|
-232.98
|
-78.75
|
331.09
|
86.34
|
-8.00
|
-41.38
|
|||||
|
EPS Growth (%)
|
-228.70
|
-0.80
|
3.58
|
0.89
|
-0.03
|
-0.32
|
|||||
|
Book Value Growth (%)
|
-22.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
303.77
|
67.74
|
-98.75
|
-15.88
|
-13.56
|
|||||
|
Price / Book Value
|
187.85
|
-34.91
|
-23.71
|
-4.79
|
-5.54
|
-5.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
76.29
|
75.69
|
22.19
|
76.44
|
-26.73
|
-19.35
|
|||||
|
Close Price ($)
|
4.26
|
5.67
|
6.43
|
3.64
|
5.27
|
4.37
|
|||||
|
High Price ($)
|
6.51
|
6.68
|
7.63
|
5.75
|
5.47
|
6.25
|
|||||
|
Low Price ($)
|
2.23
|
3.38
|
3.17
|
3.30
|
2.49
|
3.03
|
|||||
|
Market Cap ($ Cr)
|
1,334.39
|
--
|
--
|
--
|
--
|
--
|
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
|
-4.75
|
-9.28
|
-0.61
|
-1.11
|
-1.15
|
-1.38
|
|||||
|
Short term debt to equity ratio
|
-0.03
|
-0.97
|
-0.17
|
-0.08
|
-0.04
|
-0.03
|
|||||
|
Current Ratio
|
1.72
|
1.70
|
3.28
|
3.59
|
3.49
|
4.54
|
|||||
|
Quick Ratio
|
1.41
|
1.50
|
2.94
|
3.31
|
3.17
|
4.39
|
|||||
|
Interest Coverage
|
-0.09
|
1.10
|
1.80
|
0.42
|
-2.53
|
-3.88
|
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 (%)
|
10.98
|
10.99
|
4.13
|
7.49
|
16.84
|
6.28
|
|||||
|
Asset Turnover
|
0.56
|
0.59
|
0.66
|
0.52
|
0.32
|
0.35
|
|||||
|
Receivable days
|
--
|
26.26
|
17.08
|
29.10
|
39.43
|
21.68
|
|||||
|
Inventory Days
|
--
|
188.71
|
134.54
|
146.39
|
91.87
|
56.99
|
|||||
|
Payable days
|
--
|
47.26
|
39.03
|
60.03
|
57.20
|
58.93
|
|||||
|
Cash Conversion Cycle
|
--
|
167.71
|
112.59
|
115.46
|
74.10
|
19.74
|