Market cap
$1,172 Mln
Revenue (TTM)
$588 Mln
P/E Ratio
--
P/B Ratio
0.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
587.90
|
606.88
|
713.14
|
863.50
|
1,004.20
|
1,774.72
|
|||||
|
Cost of Revenue
|
405.76
|
478.83
|
402.11
|
545.37
|
715.98
|
1,193.19
|
|||||
|
Gross Profit
|
182.14
|
128.05
|
311.03
|
318.13
|
288.22
|
581.52
|
|||||
|
Operating Expenses
|
331.96
|
347.04
|
463.10
|
475.15
|
514.47
|
562.77
|
|||||
|
Operating Profit (EBIT)
|
-149.83
|
-218.99
|
-152.07
|
-157.02
|
-226.25
|
18.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-14.53
|
|||||
|
Profit before Tax
|
-79.85
|
-241.39
|
-10.36
|
-184.43
|
-391.90
|
-14.65
|
|||||
|
Provision for Tax
|
-6.96
|
-15.71
|
42.84
|
4.44
|
-63.50
|
15.49
|
|||||
|
Profit after Tax (Net Income)
|
-72.89
|
-225.68
|
-53.22
|
-188.86
|
-328.41
|
-30.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-328.40
|
-30.10
|
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
|
1,184.17
|
1,267.96
|
1,365.45
|
1,389.22
|
1,561.65
|
1,685.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
495.92
|
517.31
|
641.67
|
422.43
|
392.13
|
384.58
|
|||||
|
Current Liabilities
|
149.37
|
146.68
|
193.10
|
200.05
|
213.48
|
330.01
|
|||||
|
Total Liabilities
|
1,978.82
|
1,931.94
|
2,200.21
|
2,011.70
|
2,167.26
|
2,399.72
|
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
|
1,134.73
|
1,350.06
|
1,538.12
|
1,702.22
|
1,772.73
|
1,576.70
|
|||||
|
Current Assets
|
500.24
|
581.88
|
662.09
|
309.48
|
394.53
|
823.01
|
|||||
|
Total Assets
|
1,978.82
|
1,931.94
|
2,200.21
|
2,011.70
|
2,167.26
|
2,399.72
|
|||||
|
Total Debt*
|
392.26
|
433.60
|
504.44
|
326.56
|
305.55
|
254.76
|
|||||
|
Net Current Assets
|
350.87
|
435.20
|
468.99
|
109.42
|
181.05
|
521.20
|
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
|
--
|
-178.54
|
-183.49
|
-28.20
|
-95.19
|
38.34
|
|||||
|
Cash Flow from Investing Activities
|
--
|
230.30
|
352.21
|
-18.20
|
91.04
|
35.95
|
|||||
|
Cash from Financing Activities
|
--
|
-118.06
|
184.17
|
-11.30
|
22.97
|
-10.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
63.94
|
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 ($)
|
-0.10
|
-0.29
|
-0.08
|
-0.25
|
-0.44
|
-0.05
|
|||||
|
Cash EPS ($)
|
--
|
-0.18
|
0.06
|
-0.11
|
-0.29
|
0.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.66
|
1.97
|
1.85
|
2.08
|
2.59
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.23
|
-0.26
|
-0.04
|
-0.13
|
0.06
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.25
|
-0.30
|
-0.06
|
-0.16
|
0.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-12.64
|
-2.97
|
-10.54
|
-17.25
|
-1.54
|
|||||
|
ROE (%)
|
-5.95
|
-17.14
|
-3.86
|
-12.80
|
-20.23
|
-1.80
|
|||||
|
ROA (%)
|
-3.54
|
-10.92
|
-2.53
|
-9.04
|
-14.38
|
-1.24
|
|||||
|
EBIT Margin (%)
|
-6.77
|
-21.90
|
5.20
|
-19.78
|
-37.79
|
0.27
|
|||||
|
Net Margin (%)
|
-12.40
|
-37.19
|
-7.46
|
-21.87
|
-32.70
|
-1.71
|
|||||
|
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 (%)
|
-11.47
|
-0.15
|
-0.17
|
-0.14
|
-0.43
|
0.24
|
|||||
|
EBIT Growth (%)
|
-13.13
|
-458.28
|
121.72
|
54.99
|
-7,915.96
|
-93.12
|
|||||
|
Net Profit Growth (%)
|
58.85
|
-324.02
|
71.82
|
42.49
|
-989.49
|
-198.55
|
|||||
|
EPS Growth (%)
|
58.59
|
-2.84
|
0.69
|
0.43
|
-8.47
|
-1.97
|
|||||
|
Book Value Growth (%)
|
-4.73
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.27
|
-19.17
|
-6.01
|
-2.86
|
-104.01
|
|||||
|
Price / Book Value
|
0.94
|
0.76
|
0.75
|
0.82
|
0.60
|
1.86
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
22.03
|
-24.91
|
8.08
|
-20.84
|
-4.03
|
38.95
|
|||||
|
Close Price ($)
|
1.50
|
1.26
|
1.47
|
1.51
|
1.25
|
4.81
|
|||||
|
High Price ($)
|
1.61
|
2.04
|
1.76
|
2.24
|
4.96
|
6.27
|
|||||
|
Low Price ($)
|
0.98
|
1.11
|
0.85
|
1.00
|
1.03
|
3.26
|
|||||
|
Market Cap ($ Cr)
|
1,171.74
|
--
|
--
|
--
|
--
|
--
|
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
|
0.29
|
0.34
|
0.37
|
0.24
|
0.20
|
0.15
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.03
|
0.03
|
0.02
|
|||||
|
Current Ratio
|
3.35
|
3.97
|
3.43
|
1.55
|
1.85
|
2.49
|
|||||
|
Quick Ratio
|
2.93
|
3.52
|
3.13
|
1.22
|
1.50
|
2.23
|
|||||
|
Interest Coverage
|
-0.77
|
-1.23
|
0.78
|
-12.65
|
-31.48
|
0.26
|
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 (%)
|
19.55
|
20.78
|
21.32
|
15.08
|
14.80
|
14.97
|
|||||
|
Asset Turnover
|
0.29
|
0.29
|
0.34
|
0.41
|
0.44
|
0.73
|
|||||
|
Receivable days
|
--
|
83.71
|
72.28
|
58.97
|
75.33
|
58.43
|
|||||
|
Inventory Days
|
--
|
46.77
|
55.63
|
46.80
|
40.95
|
33.50
|
|||||
|
Payable days
|
--
|
33.63
|
53.02
|
45.77
|
38.01
|
28.00
|
|||||
|
Cash Conversion Cycle
|
--
|
96.84
|
74.89
|
60.00
|
78.27
|
63.93
|