Market cap
$2,311 Mln
Revenue (TTM)
$311 Mln
P/E Ratio
--
P/B Ratio
5.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
310.70
|
261.33
|
198.55
|
209.92
|
242.06
|
270.15
|
|||||
|
Cost of Revenue
|
212.75
|
183.37
|
165.53
|
163.81
|
191.24
|
192.84
|
|||||
|
Gross Profit
|
97.95
|
77.96
|
33.02
|
46.11
|
50.82
|
77.31
|
|||||
|
Operating Expenses
|
114.64
|
104.51
|
98.66
|
92.88
|
105.92
|
107.52
|
|||||
|
Operating Profit (EBIT)
|
-16.70
|
-26.55
|
-65.64
|
-46.77
|
-55.10
|
-30.22
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.34
|
|||||
|
Profit before Tax
|
-11.80
|
-22.77
|
-60.87
|
-42.65
|
-54.24
|
-30.04
|
|||||
|
Provision for Tax
|
0.67
|
0.70
|
-0.08
|
-0.98
|
0.34
|
-0.38
|
|||||
|
Profit after Tax (Net Income)
|
-12.48
|
-23.47
|
-60.79
|
-41.67
|
-54.58
|
-29.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-54.58
|
-29.67
|
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
|
439.90
|
226.75
|
216.43
|
254.42
|
270.85
|
302.13
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
22.94
|
27.15
|
19.58
|
19.63
|
23.90
|
25.71
|
|||||
|
Current Liabilities
|
54.75
|
64.21
|
34.24
|
32.75
|
34.49
|
45.77
|
|||||
|
Total Liabilities
|
572.34
|
318.11
|
270.24
|
306.80
|
329.23
|
373.62
|
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
|
70.23
|
74.92
|
76.15
|
86.25
|
98.48
|
96.41
|
|||||
|
Current Assets
|
447.36
|
243.19
|
194.09
|
220.55
|
230.76
|
277.20
|
|||||
|
Total Assets
|
572.34
|
318.11
|
270.24
|
306.80
|
329.23
|
373.62
|
|||||
|
Total Debt*
|
14.84
|
36.21
|
12.13
|
14.16
|
15.61
|
17.68
|
|||||
|
Net Current Assets
|
392.61
|
178.98
|
159.85
|
187.80
|
196.26
|
231.43
|
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
|
--
|
21.33
|
-2.36
|
10.09
|
-14.54
|
-7.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.77
|
16.69
|
-14.10
|
-72.38
|
-21.85
|
|||||
|
Cash from Financing Activities
|
--
|
20.11
|
-1.30
|
-0.86
|
-1.31
|
73.74
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
44.45
|
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 ($)
|
-0.25
|
-0.46
|
-1.27
|
-0.89
|
-1.21
|
-0.69
|
|||||
|
Cash EPS ($)
|
-0.24
|
-0.18
|
-0.90
|
-0.55
|
-0.86
|
-0.34
|
|||||
|
Adjusted Book Value ($)
|
7.63
|
4.45
|
4.52
|
5.44
|
6.01
|
6.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.42
|
-0.05
|
0.22
|
-0.32
|
-0.17
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.24
|
-0.21
|
0.10
|
-0.81
|
-0.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-9.55
|
-24.46
|
-15.02
|
-18.00
|
-10.73
|
|||||
|
ROE (%)
|
-3.74
|
-10.59
|
-25.82
|
-15.87
|
-19.05
|
-11.37
|
|||||
|
ROA (%)
|
-2.75
|
-7.98
|
-21.07
|
-13.10
|
-15.53
|
-9.03
|
|||||
|
EBIT Margin (%)
|
-3.16
|
-7.98
|
-30.90
|
-21.89
|
-21.16
|
-11.06
|
|||||
|
Net Margin (%)
|
-4.02
|
-8.98
|
-30.62
|
-19.85
|
-22.55
|
-10.97
|
|||||
|
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 (%)
|
43.24
|
0.32
|
-0.05
|
-0.13
|
-0.10
|
0.21
|
|||||
|
EBIT Growth (%)
|
77.33
|
66.00
|
-33.51
|
10.27
|
-71.38
|
-41.97
|
|||||
|
Net Profit Growth (%)
|
73.44
|
61.40
|
-45.89
|
23.65
|
-83.96
|
-41.74
|
|||||
|
EPS Growth (%)
|
74.56
|
0.64
|
-0.42
|
0.26
|
-0.77
|
-0.27
|
|||||
|
Book Value Growth (%)
|
77.20
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-81.41
|
-8.27
|
-15.14
|
-8.37
|
-34.93
|
|||||
|
Price / Book Value
|
5.44
|
8.43
|
2.32
|
2.48
|
1.69
|
3.43
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
643.99
|
-90.87
|
-9.46
|
-17.79
|
-10.25
|
-61.24
|
|||||
|
Close Price ($)
|
69.62
|
37.51
|
10.49
|
13.50
|
10.14
|
23.95
|
|||||
|
High Price ($)
|
86.95
|
39.99
|
14.75
|
15.91
|
25.98
|
46.45
|
|||||
|
Low Price ($)
|
17.84
|
6.20
|
9.64
|
8.13
|
8.22
|
23.00
|
|||||
|
Market Cap ($ Cr)
|
2,311.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.16
|
0.06
|
0.06
|
0.06
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.10
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
8.17
|
3.79
|
5.67
|
6.73
|
6.69
|
6.06
|
|||||
|
Quick Ratio
|
7.29
|
3.08
|
4.48
|
5.14
|
4.73
|
4.45
|
|||||
|
Interest Coverage
|
-4.97
|
-10.93
|
-584.24
|
-34.24
|
-96.81
|
-183.32
|
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 (%)
|
15.07
|
19.45
|
17.58
|
18.86
|
15.66
|
18.96
|
|||||
|
Asset Turnover
|
0.69
|
0.89
|
0.69
|
0.66
|
0.69
|
0.82
|
|||||
|
Receivable days
|
--
|
59.91
|
68.51
|
67.42
|
67.26
|
59.98
|
|||||
|
Inventory Days
|
--
|
85.86
|
102.56
|
133.52
|
134.98
|
121.65
|
|||||
|
Payable days
|
--
|
35.82
|
30.06
|
33.08
|
41.88
|
44.89
|
|||||
|
Cash Conversion Cycle
|
--
|
109.95
|
141.01
|
167.86
|
160.36
|
136.74
|