Market cap
$31 Mln
Revenue (TTM)
$502 Mln
P/E Ratio
--
P/B Ratio
0.1
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
501.69
|
554.01
|
532.41
|
452.87
|
405.36
|
538.20
|
|||||
|
Cost of Revenue
|
9.76
|
13.76
|
1.79
|
1.77
|
1.65
|
1.99
|
|||||
|
Gross Profit
|
495.22
|
540.25
|
530.62
|
451.10
|
403.71
|
536.21
|
|||||
|
Operating Expenses
|
434.45
|
471.75
|
507.05
|
480.17
|
506.42
|
661.85
|
|||||
|
Operating Profit (EBIT)
|
60.77
|
68.50
|
23.57
|
-29.07
|
-102.71
|
-125.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-3.68
|
0.76
|
|||||
|
Profit before Tax
|
42.30
|
58.73
|
19.31
|
-30.60
|
-106.39
|
-124.89
|
|||||
|
Provision for Tax
|
15.12
|
18.68
|
9.26
|
-2.38
|
-17.67
|
-20.52
|
|||||
|
Profit after Tax (Net Income)
|
27.18
|
40.04
|
10.06
|
-28.21
|
-88.72
|
-104.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-119.41
|
-122.94
|
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
|
540.80
|
973.65
|
588.43
|
904.08
|
650.96
|
749.52
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
179.20
|
189.75
|
470.99
|
130.72
|
401.09
|
324.31
|
|||||
|
Current Liabilities
|
31.75
|
99.07
|
96.01
|
78.54
|
60.57
|
75.47
|
|||||
|
Total Liabilities
|
1,189.78
|
1,262.47
|
1,155.43
|
1,113.35
|
1,112.61
|
1,149.29
|
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
|
842.28
|
928.12
|
800.95
|
730.99
|
711.53
|
741.71
|
|||||
|
Current Assets
|
315.75
|
334.35
|
354.48
|
382.35
|
401.08
|
407.59
|
|||||
|
Total Assets
|
1,189.78
|
1,262.47
|
1,155.43
|
1,113.35
|
1,112.61
|
1,149.29
|
|||||
|
Total Debt*
|
132.17
|
134.35
|
96.92
|
103.16
|
106.80
|
41.37
|
|||||
|
Net Current Assets
|
284.00
|
235.28
|
258.46
|
303.81
|
340.52
|
332.12
|
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
|
--
|
-25.35
|
-18.37
|
-6.69
|
-26.87
|
-162.62
|
|||||
|
Cash Flow from Investing Activities
|
--
|
25.43
|
-48.42
|
-15.89
|
25.86
|
-12.63
|
|||||
|
Cash from Financing Activities
|
--
|
34.29
|
-9.32
|
-6.22
|
63.84
|
213.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
62.83
|
37.99
|
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 ($)
|
0.80
|
1.25
|
0.33
|
-0.96
|
-3.22
|
-3.86
|
|||||
|
Cash EPS ($)
|
--
|
1.68
|
0.86
|
-0.26
|
-2.45
|
-3.16
|
|||||
|
Adjusted Book Value ($)
|
--
|
30.40
|
19.26
|
30.78
|
23.62
|
27.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.79
|
-0.60
|
-0.23
|
-0.97
|
-6.01
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.27
|
-1.02
|
-0.59
|
-1.54
|
-6.78
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.47
|
1.19
|
-3.20
|
-11.46
|
-12.46
|
|||||
|
ROE (%)
|
3.59
|
5.13
|
1.35
|
-3.63
|
-12.67
|
-13.15
|
|||||
|
ROA (%)
|
2.28
|
3.31
|
0.89
|
-2.54
|
-7.84
|
-9.53
|
|||||
|
EBIT Margin (%)
|
10.86
|
12.54
|
5.72
|
-4.33
|
-24.36
|
-23.05
|
|||||
|
Net Margin (%)
|
5.42
|
7.23
|
1.89
|
-6.23
|
-22.09
|
-19.37
|
|||||
|
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 (%)
|
-8.37
|
0.04
|
0.18
|
0.12
|
-0.25
|
-0.08
|
|||||
|
EBIT Growth (%)
|
-3.19
|
128.04
|
255.30
|
80.13
|
20.38
|
-332.63
|
|||||
|
Net Profit Growth (%)
|
-31.29
|
298.17
|
135.65
|
68.20
|
15.00
|
-329.65
|
|||||
|
EPS Growth (%)
|
-35.77
|
2.80
|
1.34
|
0.70
|
0.17
|
-3.31
|
|||||
|
Book Value Growth (%)
|
-43.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3.68
|
28.56
|
-9.08
|
-1.50
|
-6.61
|
|||||
|
Price / Book Value
|
0.06
|
0.15
|
0.49
|
0.28
|
0.20
|
0.92
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.89
|
2.46
|
6.45
|
805.46
|
-1.23
|
-5.78
|
|||||
|
Close Price ($)
|
1.49
|
4.60
|
9.40
|
8.72
|
4.84
|
25.50
|
|||||
|
High Price ($)
|
5.89
|
11.36
|
9.45
|
10.57
|
27.89
|
93.19
|
|||||
|
Low Price ($)
|
1.20
|
3.18
|
3.58
|
4.65
|
2.67
|
21.00
|
|||||
|
Market Cap ($ Cr)
|
31.40
|
--
|
--
|
--
|
--
|
--
|
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
|
0.21
|
0.14
|
0.16
|
0.11
|
0.16
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
9.95
|
3.37
|
3.69
|
4.87
|
6.62
|
5.40
|
|||||
|
Quick Ratio
|
9.99
|
--
|
--
|
4.83
|
6.62
|
5.10
|
|||||
|
Interest Coverage
|
4.05
|
6.46
|
2.73
|
-1.79
|
-12.95
|
-146.80
|
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 (%)
|
40.79
|
44.01
|
48.70
|
54.91
|
60.53
|
48.42
|
|||||
|
Asset Turnover
|
0.42
|
0.46
|
0.47
|
0.41
|
0.36
|
0.49
|
|||||
|
Receivable days
|
--
|
165.84
|
174.23
|
199.23
|
227.95
|
163.39
|
|||||
|
Inventory Days
|
--
|
--
|
557.65
|
282.44
|
2,535.02
|
3,568.89
|
|||||
|
Payable days
|
--
|
687.21
|
3,119.59
|
1,436.35
|
2,271.11
|
4,645.48
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-2,387.71
|
-954.68
|
491.85
|
-913.20
|