Market cap
$543 Mln
Revenue (TTM)
$388 Mln
P/E Ratio
--
P/B Ratio
2.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
387.64
|
386.90
|
440.12
|
488.07
|
538.03
|
615.64
|
|||||
|
Cost of Revenue
|
258.32
|
257.12
|
275.94
|
287.83
|
323.80
|
351.86
|
|||||
|
Gross Profit
|
129.32
|
131.05
|
164.18
|
200.24
|
214.23
|
263.78
|
|||||
|
Operating Expenses
|
187.71
|
226.37
|
441.58
|
301.83
|
331.25
|
296.85
|
|||||
|
Operating Profit (EBIT)
|
-58.39
|
-95.32
|
-277.40
|
-101.59
|
-117.02
|
-33.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-3.79
|
352.61
|
|||||
|
Profit before Tax
|
-49.99
|
44.75
|
-253.40
|
-369.94
|
-120.81
|
319.54
|
|||||
|
Provision for Tax
|
5.02
|
14.87
|
2.19
|
-0.53
|
2.14
|
-2.51
|
|||||
|
Profit after Tax (Net Income)
|
-54.85
|
29.88
|
-255.59
|
-370.43
|
-122.71
|
322.05
|
|||||
|
Minority Interest
|
0.16
|
--
|
--
|
0.27
|
0.24
|
--
|
|||||
|
Consolidated Profit
|
-37.57
|
29.88
|
-255.53
|
-363.17
|
-122.71
|
322.05
|
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
|
273.56
|
240.36
|
176.19
|
420.51
|
749.94
|
842.38
|
|||||
|
Minority Interest
|
0.16
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
154.08
|
158.55
|
291.60
|
414.71
|
543.10
|
528.71
|
|||||
|
Current Liabilities
|
107.60
|
120.62
|
139.10
|
144.97
|
151.81
|
178.01
|
|||||
|
Total Liabilities
|
642.84
|
521.73
|
608.85
|
980.19
|
1,446.61
|
1,549.10
|
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
|
169.63
|
175.02
|
180.02
|
357.45
|
612.37
|
517.36
|
|||||
|
Current Assets
|
365.61
|
346.71
|
428.83
|
622.74
|
834.25
|
1,031.74
|
|||||
|
Total Assets
|
900.86
|
521.73
|
608.85
|
980.19
|
1,446.61
|
1,549.10
|
|||||
|
Total Debt*
|
109.25
|
158.46
|
286.06
|
386.08
|
500.33
|
502.62
|
|||||
|
Net Current Assets
|
--
|
226.08
|
289.73
|
480.63
|
681.40
|
853.73
|
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
|
--
|
-87.83
|
-44.89
|
-80.67
|
-70.02
|
48.15
|
|||||
|
Cash Flow from Investing Activities
|
--
|
108.99
|
-19.03
|
124.78
|
-308.36
|
260.56
|
|||||
|
Cash from Financing Activities
|
--
|
-101.67
|
-91.27
|
-106.47
|
-13.82
|
405.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-392.19
|
714.50
|
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 ($)
|
-0.42
|
0.24
|
-1.93
|
-2.85
|
-0.95
|
2.52
|
|||||
|
Cash EPS ($)
|
-0.39
|
0.41
|
-1.68
|
-2.57
|
-0.65
|
2.79
|
|||||
|
Adjusted Book Value ($)
|
1.65
|
1.91
|
1.33
|
3.23
|
5.82
|
6.59
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.70
|
-0.34
|
-0.62
|
-0.54
|
0.38
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.78
|
-0.46
|
-0.83
|
-0.71
|
0.23
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
6.94
|
-40.29
|
-36.02
|
-9.46
|
34.72
|
|||||
|
ROE (%)
|
-21.28
|
14.35
|
-85.67
|
-63.30
|
-15.41
|
50.59
|
|||||
|
ROA (%)
|
-6.73
|
5.29
|
-32.17
|
-30.53
|
-8.19
|
28.22
|
|||||
|
EBIT Margin (%)
|
-10.51
|
14.15
|
-56.22
|
-20.81
|
-21.93
|
52.28
|
|||||
|
Net Margin (%)
|
-14.15
|
7.72
|
-58.07
|
-75.90
|
-22.97
|
33.26
|
|||||
|
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 (%)
|
-6.22
|
-0.12
|
-0.10
|
-0.09
|
-0.13
|
0.10
|
|||||
|
EBIT Growth (%)
|
67.59
|
122.13
|
-143.56
|
13.91
|
-136.66
|
330.87
|
|||||
|
Net Profit Growth (%)
|
62.29
|
111.69
|
31.00
|
-201.87
|
-138.10
|
315.28
|
|||||
|
EPS Growth (%)
|
61.24
|
1.12
|
0.32
|
-1.99
|
-1.38
|
3.05
|
|||||
|
Book Value Growth (%)
|
-1.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
7.46
|
-1.70
|
-2.23
|
-7.77
|
8.55
|
|||||
|
Price / Book Value
|
2.05
|
0.93
|
2.47
|
1.96
|
1.27
|
3.27
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
4.71
|
3.75
|
-2.57
|
-12.91
|
-10.80
|
6.92
|
|||||
|
Close Price ($)
|
3.02
|
1.77
|
3.28
|
6.35
|
7.40
|
21.54
|
|||||
|
High Price ($)
|
4.12
|
5.00
|
6.36
|
12.67
|
22.67
|
56.50
|
|||||
|
Low Price ($)
|
1.51
|
1.32
|
1.72
|
3.50
|
7.02
|
10.28
|
|||||
|
Market Cap ($ Cr)
|
543.30
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.66
|
1.62
|
0.92
|
0.67
|
0.60
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.07
|
0.06
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.40
|
2.87
|
3.08
|
4.30
|
5.50
|
5.80
|
|||||
|
Quick Ratio
|
2.27
|
1.82
|
2.23
|
3.24
|
4.59
|
5.27
|
|||||
|
Interest Coverage
|
-5.09
|
10.61
|
-96.50
|
-2.29
|
-41.98
|
137.56
|
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 (%)
|
20.68
|
23.21
|
23.06
|
20.92
|
17.45
|
17.31
|
|||||
|
Asset Turnover
|
0.48
|
0.68
|
0.55
|
0.40
|
0.36
|
0.54
|
|||||
|
Receivable days
|
--
|
90.29
|
84.47
|
73.34
|
68.03
|
65.50
|
|||||
|
Inventory Days
|
--
|
174.74
|
179.32
|
184.16
|
130.13
|
108.76
|
|||||
|
Payable days
|
--
|
58.85
|
60.62
|
65.72
|
62.71
|
53.22
|
|||||
|
Cash Conversion Cycle
|
--
|
206.18
|
203.17
|
191.77
|
135.45
|
121.04
|