Market cap
$174 Mln
Revenue (TTM)
$513 Mln
P/E Ratio
--
P/B Ratio
13.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
512.92
|
504.13
|
538.78
|
620.50
|
1,281.25
|
1,345.79
|
|||||
|
Cost of Revenue
|
542.36
|
519.81
|
560.98
|
593.84
|
735.85
|
692.09
|
|||||
|
Gross Profit
|
-29.44
|
-15.68
|
-22.19
|
26.66
|
545.40
|
653.70
|
|||||
|
Operating Expenses
|
60.10
|
61.39
|
52.22
|
79.53
|
80.62
|
136.38
|
|||||
|
Operating Profit (EBIT)
|
-89.54
|
-77.07
|
-74.41
|
-52.87
|
464.78
|
517.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
14.54
|
17.32
|
|||||
|
Profit before Tax
|
-168.94
|
-170.44
|
-153.27
|
-273.76
|
452.32
|
456.41
|
|||||
|
Provision for Tax
|
8.41
|
49.39
|
-22.10
|
-18.51
|
69.36
|
68.08
|
|||||
|
Profit after Tax (Net Income)
|
-177.35
|
-219.84
|
-131.17
|
-255.25
|
382.96
|
388.33
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-93.60
|
-219.84
|
-131.17
|
-255.25
|
382.96
|
388.33
|
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
|
-345.56
|
-259.63
|
-78.90
|
78.25
|
337.72
|
23.40
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,263.41
|
1,160.23
|
1,163.25
|
1,020.10
|
1,028.61
|
1,154.35
|
|||||
|
Current Liabilities
|
125.11
|
128.19
|
139.93
|
190.54
|
237.85
|
234.57
|
|||||
|
Total Liabilities
|
1,168.06
|
1,028.79
|
1,224.27
|
1,288.89
|
1,604.18
|
1,412.32
|
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
|
525.77
|
544.26
|
587.48
|
614.10
|
788.95
|
784.46
|
|||||
|
Current Assets
|
517.19
|
484.53
|
636.80
|
674.79
|
815.23
|
627.86
|
|||||
|
Total Assets
|
1,168.06
|
1,028.79
|
1,224.27
|
1,288.89
|
1,604.18
|
1,412.32
|
|||||
|
Total Debt*
|
1,198.60
|
1,094.71
|
1,093.41
|
930.76
|
921.93
|
1,029.69
|
|||||
|
Net Current Assets
|
392.08
|
356.34
|
496.87
|
484.25
|
577.38
|
393.29
|
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
|
--
|
-81.62
|
-40.09
|
76.56
|
324.63
|
443.04
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-38.33
|
-34.21
|
-53.82
|
-71.97
|
-57.86
|
|||||
|
Cash from Financing Activities
|
--
|
-0.34
|
155.72
|
18.71
|
-176.27
|
-471.79
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
76.39
|
-86.61
|
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 ($)
|
-0.68
|
-0.84
|
-0.51
|
-0.99
|
1.49
|
1.47
|
|||||
|
Cash EPS ($)
|
--
|
-0.61
|
-0.27
|
-0.77
|
1.71
|
1.72
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
0.30
|
1.31
|
0.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.31
|
-0.16
|
0.30
|
1.26
|
1.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.46
|
-0.29
|
0.09
|
0.98
|
1.46
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-23.77
|
-12.96
|
-22.50
|
33.12
|
36.23
|
|||||
|
ROE (%)
|
--
|
129.88
|
40,050.38
|
-122.73
|
212.10
|
-253.82
|
|||||
|
ROA (%)
|
-14.81
|
-19.51
|
-10.44
|
-17.65
|
25.39
|
27.30
|
|||||
|
EBIT Margin (%)
|
-16.50
|
-13.17
|
-11.24
|
-32.57
|
38.35
|
38.89
|
|||||
|
Net Margin (%)
|
-34.58
|
-43.61
|
-24.34
|
-41.14
|
29.55
|
28.49
|
|||||
|
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 (%)
|
0.86
|
-0.06
|
-0.13
|
-0.52
|
-0.05
|
0.10
|
|||||
|
EBIT Growth (%)
|
-14.56
|
-9.60
|
70.03
|
-141.14
|
-6.12
|
-13.32
|
|||||
|
Net Profit Growth (%)
|
16.26
|
-67.60
|
48.61
|
-166.65
|
-1.38
|
-10.60
|
|||||
|
EPS Growth (%)
|
16.96
|
-0.66
|
0.49
|
-1.67
|
0.01
|
-0.09
|
|||||
|
Book Value Growth (%)
|
-103.16
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-18.37
|
-3.40
|
-2.21
|
3.19
|
8.03
|
|||||
|
Price / Book Value
|
13.86
|
-15.56
|
-5.65
|
7.20
|
3.62
|
133.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
6.58
|
-1,053.48
|
766.38
|
-9.07
|
3.64
|
6.94
|
|||||
|
Close Price ($)
|
5.91
|
15.51
|
17.30
|
21.90
|
47.60
|
118.30
|
|||||
|
High Price ($)
|
102.00
|
102.00
|
25.30
|
67.40
|
125.15
|
141.65
|
|||||
|
Low Price ($)
|
4.92
|
5.50
|
5.20
|
19.80
|
40.70
|
95.30
|
|||||
|
Market Cap ($ Cr)
|
174.30
|
--
|
--
|
--
|
--
|
--
|
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
|
-3.47
|
-4.22
|
-13.86
|
11.90
|
2.73
|
44.00
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
-0.03
|
0.00
|
0.00
|
0.01
|
|||||
|
Current Ratio
|
4.13
|
3.78
|
4.55
|
3.54
|
3.43
|
2.68
|
|||||
|
Quick Ratio
|
2.24
|
2.03
|
2.80
|
1.73
|
1.55
|
1.39
|
|||||
|
Interest Coverage
|
-0.74
|
-0.64
|
-0.65
|
-2.82
|
12.60
|
7.82
|
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 (%)
|
14.85
|
14.53
|
21.44
|
20.95
|
14.44
|
18.55
|
|||||
|
Asset Turnover
|
0.43
|
0.45
|
0.43
|
0.43
|
0.85
|
0.95
|
|||||
|
Receivable days
|
--
|
68.37
|
83.22
|
92.71
|
61.95
|
60.31
|
|||||
|
Inventory Days
|
--
|
165.17
|
192.34
|
243.91
|
186.03
|
152.95
|
|||||
|
Payable days
|
--
|
49.13
|
50.82
|
57.33
|
54.67
|
49.64
|
|||||
|
Cash Conversion Cycle
|
--
|
184.40
|
224.74
|
279.30
|
193.31
|
163.62
|