Market cap
$5,273 Mln
Revenue (TTM)
$372 Mln
P/E Ratio
--
P/B Ratio
23.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
371.53
|
361.08
|
366.09
|
307.54
|
257.80
|
190.28
|
|||||
|
Cost of Revenue
|
175.68
|
173.48
|
177.23
|
155.56
|
119.92
|
91.33
|
|||||
|
Gross Profit
|
195.84
|
187.60
|
188.86
|
151.98
|
137.88
|
98.95
|
|||||
|
Operating Expenses
|
202.55
|
188.34
|
195.92
|
190.51
|
157.36
|
136.20
|
|||||
|
Operating Profit (EBIT)
|
-6.71
|
-0.74
|
-7.07
|
-43.48
|
-19.48
|
-37.25
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.29
|
-11.31
|
|||||
|
Profit before Tax
|
-26.97
|
-10.92
|
41.00
|
-43.69
|
-24.12
|
-51.11
|
|||||
|
Provision for Tax
|
0.02
|
-0.07
|
0.16
|
0.32
|
0.18
|
0.15
|
|||||
|
Profit after Tax (Net Income)
|
-26.99
|
-10.85
|
40.84
|
-43.37
|
-24.30
|
-51.26
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-24.30
|
-51.26
|
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
|
231.59
|
209.23
|
149.86
|
34.13
|
15.59
|
-11.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
210.21
|
209.43
|
8.04
|
294.40
|
291.78
|
291.11
|
|||||
|
Current Liabilities
|
92.96
|
126.53
|
331.18
|
30.88
|
42.37
|
35.50
|
|||||
|
Total Liabilities
|
627.71
|
545.19
|
489.08
|
359.41
|
349.74
|
315.54
|
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
|
230.15
|
205.97
|
162.68
|
89.71
|
74.57
|
59.74
|
|||||
|
Current Assets
|
304.60
|
339.22
|
326.40
|
269.70
|
275.17
|
255.80
|
|||||
|
Total Assets
|
627.71
|
545.19
|
489.08
|
359.41
|
349.74
|
315.54
|
|||||
|
Total Debt*
|
266.65
|
326.73
|
298.52
|
294.59
|
294.43
|
308.51
|
|||||
|
Net Current Assets
|
211.64
|
212.69
|
-4.78
|
238.82
|
232.80
|
220.30
|
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
|
--
|
58.75
|
128.31
|
-49.38
|
0.64
|
6.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-48.02
|
-192.57
|
115.81
|
-102.80
|
-18.64
|
|||||
|
Cash from Financing Activities
|
--
|
-8.93
|
15.68
|
8.74
|
-2.15
|
112.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-104.31
|
100.27
|
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 ($)
|
-0.91
|
-0.36
|
1.44
|
-1.60
|
-0.93
|
-2.09
|
|||||
|
Cash EPS ($)
|
--
|
0.14
|
1.92
|
-1.18
|
-0.70
|
-1.90
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.94
|
5.28
|
1.26
|
0.60
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
1.95
|
4.52
|
-1.82
|
0.02
|
0.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
1.52
|
3.92
|
-2.52
|
-0.44
|
-0.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.20
|
10.51
|
-13.58
|
-8.00
|
-21.36
|
|||||
|
ROE (%)
|
-12.25
|
-6.04
|
44.39
|
-174.43
|
-1,076.46
|
-104.57
|
|||||
|
ROA (%)
|
-4.63
|
-2.10
|
9.63
|
-12.23
|
-7.31
|
-19.60
|
|||||
|
EBIT Margin (%)
|
-6.50
|
-1.81
|
-0.89
|
-14.14
|
-7.60
|
-18.67
|
|||||
|
Net Margin (%)
|
-7.26
|
-3.00
|
11.16
|
-14.10
|
-9.42
|
-28.64
|
|||||
|
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 (%)
|
3.51
|
-0.01
|
0.19
|
0.19
|
0.35
|
0.37
|
|||||
|
EBIT Growth (%)
|
-642.77
|
-100.21
|
92.48
|
-122.07
|
44.89
|
14.83
|
|||||
|
Net Profit Growth (%)
|
-4,363.82
|
-126.56
|
194.17
|
-78.45
|
52.59
|
1.28
|
|||||
|
EPS Growth (%)
|
-12,793.72
|
-1.25
|
1.90
|
-0.71
|
0.55
|
0.07
|
|||||
|
Book Value Growth (%)
|
18.02
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-483.64
|
101.01
|
-56.24
|
-116.84
|
-42.53
|
|||||
|
Price / Book Value
|
23.10
|
25.07
|
27.53
|
71.45
|
182.11
|
-196.85
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
523.68
|
635.67
|
412.80
|
-60.26
|
-218.65
|
-74.23
|
|||||
|
Close Price ($)
|
143.23
|
174.01
|
145.26
|
90.03
|
109.18
|
88.70
|
|||||
|
High Price ($)
|
247.06
|
247.06
|
239.88
|
144.90
|
129.02
|
94.39
|
|||||
|
Low Price ($)
|
87.36
|
60.85
|
78.17
|
48.39
|
39.74
|
39.69
|
|||||
|
Market Cap ($ Cr)
|
5,272.78
|
--
|
--
|
--
|
--
|
--
|
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
|
0.80
|
1.56
|
1.99
|
8.63
|
18.88
|
-27.85
|
|||||
|
Short term debt to equity ratio
|
0.25
|
0.47
|
1.92
|
0.10
|
0.20
|
-1.62
|
|||||
|
Current Ratio
|
3.28
|
2.68
|
0.99
|
8.73
|
6.49
|
7.21
|
|||||
|
Quick Ratio
|
2.29
|
2.01
|
0.69
|
5.59
|
5.40
|
6.59
|
|||||
|
Interest Coverage
|
-8.61
|
-1.50
|
-0.67
|
-8.97
|
-3.98
|
-13.93
|
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 (%)
|
19.14
|
19.60
|
15.52
|
17.86
|
19.39
|
18.63
|
|||||
|
Asset Turnover
|
0.64
|
0.70
|
0.86
|
0.87
|
0.78
|
0.73
|
|||||
|
Receivable days
|
--
|
64.53
|
55.73
|
62.30
|
60.53
|
58.02
|
|||||
|
Inventory Days
|
--
|
194.03
|
202.50
|
168.55
|
104.10
|
116.55
|
|||||
|
Payable days
|
--
|
32.50
|
26.70
|
39.55
|
55.98
|
43.74
|
|||||
|
Cash Conversion Cycle
|
--
|
226.06
|
231.53
|
191.31
|
108.65
|
130.83
|