Market cap
$38 Mln
Revenue (TTM)
$229 Mln
P/E Ratio
--
P/B Ratio
1.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
228.89
|
243.74
|
312.47
|
401.98
|
514.80
|
469.62
|
|||||
|
Cost of Revenue
|
80.72
|
69.39
|
119.67
|
116.06
|
210.90
|
176.16
|
|||||
|
Gross Profit
|
148.18
|
174.35
|
192.81
|
285.92
|
303.90
|
293.46
|
|||||
|
Operating Expenses
|
219.45
|
197.68
|
255.08
|
372.36
|
501.33
|
383.33
|
|||||
|
Operating Profit (EBIT)
|
-71.27
|
-23.33
|
-62.28
|
-86.43
|
-197.43
|
-89.87
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.78
|
--
|
|||||
|
Profit before Tax
|
-114.58
|
-63.78
|
-131.54
|
-96.27
|
-224.02
|
-127.38
|
|||||
|
Provision for Tax
|
4.20
|
3.45
|
2.74
|
4.16
|
1.73
|
-2.40
|
|||||
|
Profit after Tax (Net Income)
|
-118.77
|
-67.23
|
-134.27
|
-100.44
|
-225.75
|
-124.97
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-225.75
|
-124.97
|
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
|
-121.96
|
-44.50
|
-67.32
|
48.14
|
68.09
|
349.44
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
388.42
|
376.59
|
535.15
|
519.83
|
769.29
|
613.79
|
|||||
|
Current Liabilities
|
117.82
|
122.57
|
139.94
|
267.55
|
251.56
|
223.43
|
|||||
|
Total Liabilities
|
502.11
|
454.67
|
607.78
|
835.51
|
1,088.94
|
1,186.66
|
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
|
254.18
|
317.55
|
376.55
|
513.81
|
555.47
|
550.38
|
|||||
|
Current Assets
|
130.10
|
137.12
|
231.22
|
321.71
|
533.47
|
636.28
|
|||||
|
Total Assets
|
502.11
|
454.67
|
607.78
|
835.51
|
1,088.94
|
1,186.66
|
|||||
|
Total Debt*
|
398.57
|
391.78
|
527.23
|
591.89
|
742.83
|
584.09
|
|||||
|
Net Current Assets
|
12.28
|
14.55
|
91.28
|
54.16
|
279.71
|
412.85
|
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
|
--
|
-30.44
|
-15.13
|
-19.77
|
-62.10
|
3.25
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-13.73
|
-28.22
|
-18.84
|
-56.86
|
-140.25
|
|||||
|
Cash from Financing Activities
|
--
|
-45.50
|
14.97
|
-151.14
|
1.62
|
11.84
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-117.34
|
--
|
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 ($)
|
-9.27
|
-5.50
|
-22.75
|
-18.02
|
-44.83
|
-26.18
|
|||||
|
Cash EPS ($)
|
-13.65
|
-3.64
|
-15.59
|
-7.67
|
-34.03
|
-19.26
|
|||||
|
Adjusted Book Value ($)
|
-9.89
|
--
|
--
|
8.64
|
13.52
|
73.21
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.49
|
-2.56
|
-3.55
|
-12.33
|
0.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.62
|
-6.82
|
-8.69
|
-22.49
|
-8.89
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-16.66
|
-24.41
|
-13.84
|
-25.88
|
-14.46
|
|||||
|
ROE (%)
|
--
|
120.26
|
1,400.28
|
-172.83
|
-108.14
|
-42.12
|
|||||
|
ROA (%)
|
-19.05
|
-12.66
|
-18.61
|
-10.44
|
-19.84
|
-11.40
|
|||||
|
EBIT Margin (%)
|
-36.01
|
-14.17
|
-37.46
|
-23.74
|
-42.45
|
-19.14
|
|||||
|
Net Margin (%)
|
-51.89
|
-27.58
|
-42.97
|
-24.98
|
-44.00
|
-26.61
|
|||||
|
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 (%)
|
-15.77
|
-0.22
|
-0.22
|
-0.22
|
0.10
|
0.28
|
|||||
|
EBIT Growth (%)
|
13.12
|
70.50
|
-22.65
|
56.33
|
-143.15
|
0.70
|
|||||
|
Net Profit Growth (%)
|
30.25
|
49.93
|
-33.69
|
55.51
|
-80.64
|
-16.15
|
|||||
|
EPS Growth (%)
|
67.45
|
0.76
|
-0.26
|
0.60
|
-0.71
|
-0.09
|
|||||
|
Book Value Growth (%)
|
24.06
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.70
|
-0.07
|
-0.21
|
-0.23
|
-1.36
|
|||||
|
Price / Book Value
|
1.42
|
-1.06
|
-0.13
|
0.44
|
0.75
|
0.49
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.93
|
-29.15
|
-4.99
|
-9.84
|
-2.45
|
-4.38
|
|||||
|
Close Price ($)
|
1.90
|
3.87
|
22.80
|
56.85
|
152.10
|
535.80
|
|||||
|
High Price ($)
|
21.60
|
28.20
|
59.70
|
272.55
|
555.75
|
1,083.45
|
|||||
|
Low Price ($)
|
1.80
|
3.87
|
6.76
|
34.95
|
119.40
|
496.95
|
|||||
|
Market Cap ($ Cr)
|
38.25
|
--
|
--
|
--
|
--
|
--
|
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
|
-3.15
|
-8.81
|
-7.83
|
12.30
|
10.91
|
1.67
|
|||||
|
Short term debt to equity ratio
|
-0.12
|
-0.45
|
0.00
|
1.62
|
0.07
|
0.02
|
|||||
|
Current Ratio
|
1.10
|
1.12
|
1.65
|
1.20
|
2.12
|
2.85
|
|||||
|
Quick Ratio
|
1.10
|
--
|
--
|
1.19
|
2.00
|
2.85
|
|||||
|
Interest Coverage
|
-2.48
|
-1.18
|
-8.08
|
-19.55
|
-39.71
|
-2.40
|
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 (%)
|
8.61
|
12.43
|
9.98
|
20.35
|
16.81
|
19.97
|
|||||
|
Asset Turnover
|
0.37
|
0.46
|
0.43
|
0.42
|
0.45
|
0.43
|
|||||
|
Receivable days
|
--
|
46.07
|
66.04
|
76.48
|
63.98
|
67.75
|
|||||
|
Inventory Days
|
--
|
--
|
13.43
|
55.68
|
26.83
|
0.00
|
|||||
|
Payable days
|
--
|
65.53
|
44.15
|
61.14
|
36.58
|
32.20
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
35.31
|
71.01
|
54.22
|
35.56
|