Market cap
$909 Mln
Revenue (TTM)
$277 Mln
P/E Ratio
2.9
P/B Ratio
2.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
276.79
|
294.28
|
179.28
|
116.88
|
120.24
|
149.24
|
|||||
|
Cost of Revenue
|
23.84
|
19.62
|
18.65
|
7.11
|
1.75
|
1.08
|
|||||
|
Gross Profit
|
252.95
|
274.66
|
160.63
|
109.77
|
118.49
|
148.15
|
|||||
|
Operating Expenses
|
165.90
|
149.20
|
136.44
|
130.26
|
174.04
|
160.65
|
|||||
|
Operating Profit (EBIT)
|
87.05
|
125.47
|
24.19
|
-20.49
|
-55.55
|
-12.50
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.68
|
0.05
|
|||||
|
Profit before Tax
|
85.58
|
121.83
|
18.37
|
-25.09
|
-58.57
|
-17.31
|
|||||
|
Provision for Tax
|
-236.33
|
-245.20
|
0.88
|
2.27
|
3.02
|
0.61
|
|||||
|
Profit after Tax (Net Income)
|
321.91
|
367.02
|
17.49
|
-25.09
|
-58.57
|
-17.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-58.57
|
-17.91
|
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
|
425.42
|
391.48
|
3.29
|
-28.64
|
-13.62
|
30.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.06
|
22.88
|
97.39
|
92.60
|
82.68
|
73.40
|
|||||
|
Current Liabilities
|
95.36
|
99.24
|
63.30
|
53.27
|
65.21
|
63.55
|
|||||
|
Total Liabilities
|
616.20
|
513.59
|
163.98
|
117.23
|
134.28
|
167.33
|
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
|
335.54
|
273.43
|
28.87
|
17.96
|
18.38
|
12.86
|
|||||
|
Current Assets
|
185.53
|
240.17
|
135.10
|
99.27
|
115.90
|
154.47
|
|||||
|
Total Assets
|
616.65
|
513.59
|
163.98
|
117.23
|
134.28
|
167.33
|
|||||
|
Total Debt*
|
39.95
|
53.30
|
59.97
|
60.58
|
41.55
|
30.57
|
|||||
|
Net Current Assets
|
89.94
|
140.93
|
71.80
|
46.00
|
50.69
|
90.91
|
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
|
--
|
75.66
|
31.47
|
-5.74
|
-73.76
|
5.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-92.37
|
4.13
|
-4.30
|
72.78
|
-80.04
|
|||||
|
Cash from Financing Activities
|
--
|
0.60
|
-11.64
|
18.37
|
6.55
|
62.68
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
5.57
|
-11.48
|
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 ($)
|
17.01
|
19.48
|
0.97
|
-1.44
|
-3.39
|
-1.05
|
|||||
|
Cash EPS ($)
|
--
|
19.61
|
1.10
|
-1.37
|
-3.33
|
-0.98
|
|||||
|
Adjusted Book Value ($)
|
--
|
20.78
|
0.18
|
--
|
--
|
1.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
4.02
|
1.75
|
-0.33
|
-4.27
|
0.34
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
4.02
|
1.73
|
-1.19
|
-4.29
|
0.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
144.49
|
36.74
|
-83.82
|
-131.81
|
-26.73
|
|||||
|
ROE (%)
|
78.81
|
185.94
|
-137.92
|
118.75
|
-699.05
|
-55.63
|
|||||
|
ROA (%)
|
70.75
|
108.34
|
12.44
|
-19.95
|
-38.84
|
-12.90
|
|||||
|
EBIT Margin (%)
|
33.02
|
43.89
|
14.66
|
-15.59
|
-45.63
|
-8.34
|
|||||
|
Net Margin (%)
|
116.30
|
124.72
|
9.75
|
-21.47
|
-48.44
|
-12.00
|
|||||
|
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 (%)
|
3.31
|
0.64
|
0.53
|
-0.03
|
-0.19
|
0.37
|
|||||
|
EBIT Growth (%)
|
-14.50
|
391.35
|
244.27
|
66.79
|
-340.73
|
56.15
|
|||||
|
Net Profit Growth (%)
|
229.08
|
1,999.08
|
169.69
|
57.16
|
-226.97
|
39.77
|
|||||
|
EPS Growth (%)
|
214.18
|
19.04
|
1.68
|
0.58
|
-2.24
|
0.40
|
|||||
|
Book Value Growth (%)
|
381.87
|
--
|
--
|
--
|
--
|
--
|
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
|
2.87
|
2.20
|
17.30
|
-1.01
|
-0.44
|
-2.53
|
|||||
|
Price / Book Value
|
2.17
|
2.06
|
92.01
|
-0.88
|
-1.90
|
1.49
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
9.24
|
5.36
|
10.00
|
-1.70
|
-0.17
|
4.35
|
|||||
|
Close Price ($)
|
39.12
|
42.83
|
16.82
|
14.50
|
15.00
|
26.50
|
|||||
|
High Price ($)
|
52.24
|
52.24
|
29.82
|
20.40
|
35.15
|
55.00
|
|||||
|
Low Price ($)
|
18.24
|
15.50
|
7.48
|
7.10
|
6.40
|
23.00
|
|||||
|
Market Cap ($ Cr)
|
909.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.14
|
18.24
|
-2.11
|
-3.05
|
1.01
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.08
|
2.30
|
-0.28
|
-0.08
|
0.33
|
|||||
|
Current Ratio
|
1.95
|
2.42
|
2.13
|
1.86
|
1.78
|
2.43
|
|||||
|
Quick Ratio
|
1.79
|
2.30
|
2.04
|
1.76
|
1.64
|
2.33
|
|||||
|
Interest Coverage
|
15.74
|
17.64
|
3.32
|
-2.65
|
-14.80
|
-2.56
|
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 (%)
|
20.25
|
17.59
|
23.21
|
26.14
|
33.53
|
10.37
|
|||||
|
Asset Turnover
|
0.61
|
0.87
|
1.28
|
0.93
|
0.80
|
1.07
|
|||||
|
Receivable days
|
--
|
57.95
|
73.51
|
110.73
|
84.74
|
38.48
|
|||||
|
Inventory Days
|
--
|
162.96
|
112.86
|
376.04
|
1,642.89
|
1,391.86
|
|||||
|
Payable days
|
--
|
98.01
|
102.65
|
761.58
|
2,746.48
|
1,265.05
|
|||||
|
Cash Conversion Cycle
|
--
|
122.90
|
83.73
|
-274.81
|
-1,018.84
|
165.29
|