Market cap
$54 Mln
Revenue (TTM)
$1,182 Mln
P/E Ratio
--
P/B Ratio
2.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,181.93
|
1,208.83
|
1,386.27
|
1,602.51
|
1,708.48
|
1,708.48
|
|||||
|
Cost of Revenue
|
869.31
|
880.35
|
966.42
|
1,204.42
|
1,194.32
|
1,245.78
|
|||||
|
Gross Profit
|
312.62
|
328.49
|
419.85
|
398.09
|
514.16
|
462.70
|
|||||
|
Operating Expenses
|
381.88
|
381.03
|
403.00
|
436.44
|
460.97
|
458.67
|
|||||
|
Operating Profit (EBIT)
|
-69.27
|
-52.54
|
16.85
|
-38.36
|
-1.53
|
4.03
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.09
|
|||||
|
Profit before Tax
|
-109.48
|
-90.29
|
-49.45
|
-113.80
|
-14.76
|
-14.76
|
|||||
|
Provision for Tax
|
-2.04
|
-2.02
|
8.37
|
40.74
|
13.62
|
-13.62
|
|||||
|
Profit after Tax (Net Income)
|
-107.43
|
-88.26
|
-57.82
|
-154.54
|
-28.39
|
-1.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-1.14
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-107.23
|
-54.18
|
-59.41
|
-9.02
|
158.48
|
158.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
384.03
|
336.59
|
288.84
|
192.92
|
179.42
|
179.42
|
|||||
|
Current Liabilities
|
452.38
|
387.89
|
518.12
|
616.40
|
648.39
|
648.39
|
|||||
|
Total Liabilities
|
1,181.56
|
670.30
|
747.55
|
800.31
|
986.28
|
986.28
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
325.94
|
272.30
|
279.55
|
348.18
|
424.34
|
424.34
|
|||||
|
Current Assets
|
403.23
|
398.00
|
468.00
|
452.13
|
561.94
|
561.94
|
|||||
|
Total Assets
|
1,181.56
|
670.30
|
747.55
|
800.31
|
986.28
|
986.28
|
|||||
|
Total Debt*
|
633.85
|
513.87
|
586.33
|
463.84
|
146.23
|
511.80
|
|||||
|
Net Current Assets
|
-49.15
|
10.11
|
-50.11
|
-164.28
|
--
|
-86.44
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
8.12
|
-117.59
|
92.80
|
-8.22
|
-8.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-17.38
|
-15.83
|
-27.79
|
--
|
-45.95
|
|||||
|
Cash from Financing Activities
|
--
|
6.97
|
128.40
|
-68.27
|
17.06
|
17.06
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-37.11
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash EPS ($)
|
-4.88
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
-4.82
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.89
|
-11.78
|
-40.69
|
-5.79
|
-0.17
|
|||||
|
ROE (%)
|
--
|
155.40
|
168.99
|
-206.80
|
-14.79
|
-0.59
|
|||||
|
ROA (%)
|
-8.58
|
-12.45
|
-7.47
|
-17.30
|
-2.81
|
-0.11
|
|||||
|
EBIT Margin (%)
|
-6.34
|
-4.91
|
-0.98
|
-5.22
|
--
|
-0.08
|
|||||
|
Net Margin (%)
|
-9.09
|
-7.30
|
-4.17
|
-9.64
|
-1.66
|
-0.07
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-13.13
|
-0.13
|
-0.13
|
-0.06
|
-0.11
|
-0.11
|
|||||
|
EBIT Growth (%)
|
-666.35
|
-334.93
|
83.69
|
-5,721.35
|
--
|
-100.52
|
|||||
|
Net Profit Growth (%)
|
-98.77
|
-52.65
|
62.59
|
-13,480.05
|
-115.17
|
-100.61
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
2.43
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
28.24
|
-19.32
|
22.38
|
-12.33
|
-84.67
|
3.56
|
|||||
|
Close Price ($)
|
3.19
|
4.03
|
9.79
|
22.28
|
41.87
|
45.37
|
|||||
|
High Price ($)
|
9.56
|
11.99
|
38.03
|
48.88
|
65.41
|
74.10
|
|||||
|
Low Price ($)
|
2.76
|
3.66
|
4.77
|
14.27
|
29.20
|
29.20
|
|||||
|
Market Cap ($ Cr)
|
54.04
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
-1.92
|
-9.48
|
-9.87
|
-51.43
|
0.92
|
3.23
|
|||||
|
Short term debt to equity ratio
|
-2.43
|
-3.48
|
-5.27
|
-32.81
|
--
|
2.31
|
|||||
|
Current Ratio
|
0.89
|
1.03
|
0.90
|
0.73
|
0.87
|
0.87
|
|||||
|
Quick Ratio
|
0.17
|
0.19
|
0.13
|
0.15
|
0.18
|
0.18
|
|||||
|
Interest Coverage
|
-2.85
|
-1.92
|
-0.38
|
-2.78
|
--
|
-0.11
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Feb-23 | Jan-23 | Feb-22 | Jan-22 | Feb-21 | Jan-21 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
2.57
|
2.15
|
3.08
|
2.07
|
2.90
|
2.90
|
|||||
|
Asset Turnover
|
0.94
|
1.71
|
1.79
|
1.79
|
1.69
|
1.69
|
|||||
|
Receivable days
|
--
|
10.37
|
10.00
|
9.44
|
7.64
|
7.64
|
|||||
|
Inventory Days
|
--
|
150.34
|
143.94
|
122.80
|
134.04
|
128.51
|
|||||
|
Payable days
|
--
|
48.79
|
66.57
|
61.06
|
55.19
|
52.91
|
|||||
|
Cash Conversion Cycle
|
--
|
111.92
|
87.37
|
71.18
|
86.49
|
83.24
|