Market cap
$302 Mln
Revenue (TTM)
$807 Mln
P/E Ratio
--
P/B Ratio
1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
806.60
|
824.50
|
837.60
|
753.20
|
678.40
|
678.40
|
|||||
|
Cost of Revenue
|
251.40
|
247.90
|
252.20
|
236.20
|
202.00
|
202.00
|
|||||
|
Gross Profit
|
555.20
|
576.60
|
585.40
|
517.00
|
476.40
|
476.40
|
|||||
|
Operating Expenses
|
653.80
|
644.40
|
673.40
|
661.60
|
600.10
|
600.10
|
|||||
|
Operating Profit (EBIT)
|
-98.60
|
-67.80
|
-88.00
|
-144.60
|
-123.70
|
-123.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-111.80
|
-395.10
|
-123.50
|
-262.20
|
-140.60
|
-140.60
|
|||||
|
Provision for Tax
|
0.80
|
-29.20
|
3.80
|
1.10
|
-28.60
|
-28.60
|
|||||
|
Profit after Tax (Net Income)
|
-112.60
|
-365.90
|
-127.30
|
-263.30
|
-112.00
|
-112.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-112.00
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
303.90
|
368.00
|
701.10
|
783.20
|
885.80
|
885.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
204.30
|
204.80
|
162.40
|
207.40
|
175.70
|
175.70
|
|||||
|
Current Liabilities
|
130.70
|
133.80
|
164.10
|
155.90
|
137.20
|
137.20
|
|||||
|
Total Liabilities
|
769.60
|
706.60
|
1,027.60
|
1,146.50
|
1,198.70
|
1,198.70
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
349.90
|
374.00
|
729.60
|
832.90
|
924.10
|
924.10
|
|||||
|
Current Assets
|
289.00
|
332.60
|
298.00
|
313.60
|
274.60
|
274.60
|
|||||
|
Total Assets
|
769.60
|
706.60
|
1,027.60
|
1,146.50
|
1,198.70
|
1,198.70
|
|||||
|
Total Debt*
|
210.50
|
209.80
|
140.30
|
152.10
|
145.00
|
145.00
|
|||||
|
Net Current Assets
|
158.30
|
198.80
|
133.90
|
157.70
|
137.40
|
137.40
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
1.80
|
-8.70
|
-110.90
|
-106.30
|
-106.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-27.40
|
-11.90
|
31.90
|
-77.50
|
-77.50
|
|||||
|
Cash from Financing Activities
|
--
|
64.20
|
-7.40
|
152.90
|
-8.00
|
-8.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.20
|
-3.92
|
-1.40
|
-3.06
|
-1.37
|
-1.37
|
|||||
|
Cash EPS ($)
|
--
|
-3.35
|
-0.73
|
-2.34
|
-0.72
|
-0.73
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.94
|
7.70
|
9.10
|
10.80
|
10.87
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.02
|
-0.10
|
-1.29
|
-1.30
|
-1.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.27
|
-0.42
|
-2.14
|
-1.85
|
-1.86
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-51.56
|
-14.33
|
-26.78
|
-10.87
|
-10.71
|
|||||
|
ROE (%)
|
-33.52
|
-68.45
|
-17.15
|
-31.55
|
-12.64
|
-12.08
|
|||||
|
ROA (%)
|
-13.68
|
-42.20
|
-11.71
|
-22.45
|
-9.34
|
-8.89
|
|||||
|
EBIT Margin (%)
|
-11.83
|
-46.65
|
-14.41
|
-34.43
|
-18.23
|
-20.25
|
|||||
|
Net Margin (%)
|
-13.96
|
-44.38
|
-15.20
|
-34.96
|
-16.51
|
-16.51
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-3.16
|
-0.02
|
0.11
|
0.11
|
-0.02
|
-0.02
|
|||||
|
EBIT Growth (%)
|
77.09
|
-218.64
|
53.45
|
-88.72
|
-154.00
|
-172.08
|
|||||
|
Net Profit Growth (%)
|
71.51
|
-187.43
|
51.65
|
-135.09
|
-311.76
|
-311.76
|
|||||
|
EPS Growth (%)
|
72.02
|
-1.81
|
0.54
|
-1.23
|
-3.02
|
-3.04
|
|||||
|
Book Value Growth (%)
|
-23.60
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.57
|
-9.81
|
-6.26
|
-16.97
|
-10.56
|
|||||
|
Price / Book Value
|
1.00
|
1.56
|
1.78
|
2.10
|
2.15
|
1.34
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-23.47
|
-1.92
|
-21.63
|
-8.41
|
-28.48
|
-14.32
|
|||||
|
Close Price ($)
|
5.71
|
6.15
|
13.71
|
19.14
|
23.18
|
14.51
|
|||||
|
High Price ($)
|
8.59
|
15.47
|
29.30
|
24.21
|
28.18
|
28.45
|
|||||
|
Low Price ($)
|
3.53
|
3.76
|
12.87
|
13.82
|
13.92
|
13.92
|
|||||
|
Market Cap ($ Cr)
|
302.25
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.40
|
0.57
|
0.20
|
0.19
|
0.16
|
0.16
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
2.21
|
2.49
|
1.82
|
2.01
|
2.00
|
2.00
|
|||||
|
Quick Ratio
|
1.98
|
2.26
|
1.65
|
1.87
|
1.85
|
1.85
|
|||||
|
Interest Coverage
|
-5.82
|
-36.63
|
-43.11
|
-89.41
|
-38.66
|
-42.94
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Jun-23 | Dec-22 | Jun-22 | Dec-21 | Jun-21 | Dec-20 | Jun-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
13.58
|
13.98
|
14.47
|
15.18
|
14.98
|
14.98
|
|||||
|
Asset Turnover
|
0.98
|
0.95
|
0.77
|
0.64
|
0.57
|
0.54
|
|||||
|
Receivable days
|
--
|
52.38
|
51.35
|
52.35
|
54.70
|
51.93
|
|||||
|
Inventory Days
|
--
|
42.80
|
35.84
|
32.55
|
36.34
|
32.00
|
|||||
|
Payable days
|
--
|
45.90
|
42.07
|
42.22
|
52.08
|
52.80
|
|||||
|
Cash Conversion Cycle
|
--
|
49.29
|
45.12
|
42.68
|
38.97
|
31.13
|