Market cap
$1,005 Mln
Revenue (TTM)
$357 Mln
P/E Ratio
--
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
357.28
|
344.23
|
332.07
|
219.79
|
137.04
|
94.09
|
|||||
|
Cost of Revenue
|
81.25
|
71.03
|
60.21
|
44.98
|
32.01
|
15.82
|
|||||
|
Gross Profit
|
276.03
|
273.20
|
271.86
|
174.81
|
105.03
|
78.26
|
|||||
|
Operating Expenses
|
308.13
|
316.01
|
263.19
|
242.78
|
177.89
|
118.34
|
|||||
|
Operating Profit (EBIT)
|
-32.11
|
-42.81
|
8.67
|
-67.98
|
-72.86
|
-40.08
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-19.20
|
-29.51
|
21.56
|
-57.37
|
-68.90
|
-40.01
|
|||||
|
Provision for Tax
|
0.21
|
-5.36
|
3.32
|
0.10
|
-1.77
|
-8.72
|
|||||
|
Profit after Tax (Net Income)
|
-19.42
|
-24.16
|
18.25
|
-57.47
|
-67.14
|
-31.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-67.14
|
-31.29
|
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
|
470.03
|
470.87
|
455.84
|
391.27
|
399.15
|
411.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
34.64
|
39.01
|
26.01
|
14.40
|
12.05
|
25.95
|
|||||
|
Current Liabilities
|
56.51
|
68.68
|
49.39
|
47.67
|
36.13
|
24.89
|
|||||
|
Total Liabilities
|
617.69
|
578.56
|
531.24
|
453.34
|
447.33
|
462.57
|
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
|
220.08
|
217.46
|
171.08
|
157.71
|
155.04
|
108.83
|
|||||
|
Current Assets
|
341.10
|
361.10
|
360.15
|
295.64
|
292.29
|
353.74
|
|||||
|
Total Assets
|
617.69
|
578.56
|
531.24
|
453.34
|
447.33
|
462.57
|
|||||
|
Total Debt*
|
36.65
|
36.91
|
26.34
|
15.34
|
13.40
|
8.20
|
|||||
|
Net Current Assets
|
284.59
|
292.42
|
310.76
|
247.97
|
256.16
|
328.86
|
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
|
--
|
64.35
|
64.87
|
-5.63
|
-41.66
|
-18.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-60.37
|
-50.14
|
-16.18
|
-166.55
|
-66.66
|
|||||
|
Cash from Financing Activities
|
--
|
-6.96
|
6.14
|
-2.30
|
1.52
|
5.42
|
|||||
|
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 ($)
|
-0.65
|
-0.82
|
0.60
|
-2.12
|
-2.54
|
-1.24
|
|||||
|
Cash EPS ($)
|
--
|
0.57
|
1.13
|
-1.68
|
-2.14
|
-1.10
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.05
|
15.09
|
14.41
|
15.12
|
16.26
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
2.19
|
2.15
|
-0.21
|
-1.58
|
-0.75
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.97
|
1.21
|
-0.71
|
-1.79
|
-0.89
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.88
|
4.11
|
-14.03
|
-16.13
|
-7.49
|
|||||
|
ROE (%)
|
-4.13
|
-5.21
|
4.31
|
-14.54
|
-16.56
|
-7.56
|
|||||
|
ROA (%)
|
-3.20
|
-4.35
|
3.71
|
-12.76
|
-14.76
|
-6.94
|
|||||
|
EBIT Margin (%)
|
-5.27
|
-8.55
|
6.67
|
-26.10
|
-50.27
|
-42.53
|
|||||
|
Net Margin (%)
|
-5.43
|
-7.02
|
5.49
|
-26.15
|
-48.99
|
-33.26
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
3.18
|
0.04
|
0.51
|
0.60
|
0.46
|
0.50
|
|||||
|
EBIT Growth (%)
|
-89.87
|
-232.91
|
138.60
|
16.74
|
-72.17
|
-428.83
|
|||||
|
Net Profit Growth (%)
|
-105.10
|
-232.41
|
131.75
|
14.41
|
-114.55
|
-204.28
|
|||||
|
EPS Growth (%)
|
-82.85
|
-2.36
|
1.29
|
0.17
|
-1.06
|
-1.50
|
|||||
|
Book Value Growth (%)
|
0.32
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-47.23
|
44.11
|
-10.19
|
-9.26
|
-34.70
|
|||||
|
Price / Book Value
|
2.17
|
2.42
|
1.77
|
1.50
|
1.56
|
2.64
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
42.95
|
77.45
|
14.11
|
-7.95
|
-6.45
|
-20.88
|
|||||
|
Close Price ($)
|
23.85
|
38.90
|
26.65
|
21.58
|
23.54
|
42.87
|
|||||
|
High Price ($)
|
44.28
|
42.18
|
35.84
|
29.59
|
48.40
|
107.69
|
|||||
|
Low Price ($)
|
14.59
|
14.59
|
16.97
|
9.26
|
15.58
|
37.99
|
|||||
|
Market Cap ($ Cr)
|
1,005.38
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.08
|
0.06
|
0.04
|
0.03
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
6.04
|
5.26
|
7.29
|
6.20
|
8.09
|
14.21
|
|||||
|
Quick Ratio
|
5.85
|
5.11
|
7.13
|
6.04
|
7.98
|
14.13
|
|||||
|
Interest Coverage
|
-50.21
|
-342.19
|
38.37
|
-5,214.00
|
-4,052.18
|
-40,011.00
|
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 (%)
|
13.53
|
12.60
|
15.42
|
17.43
|
17.13
|
18.37
|
|||||
|
Asset Turnover
|
0.59
|
0.62
|
0.67
|
0.49
|
0.30
|
0.21
|
|||||
|
Receivable days
|
--
|
50.19
|
49.23
|
51.33
|
54.32
|
58.31
|
|||||
|
Inventory Days
|
--
|
47.28
|
48.77
|
48.40
|
34.24
|
48.92
|
|||||
|
Payable days
|
--
|
65.85
|
52.08
|
60.90
|
41.52
|
53.60
|
|||||
|
Cash Conversion Cycle
|
--
|
31.62
|
45.92
|
38.84
|
47.04
|
53.63
|