Market cap
$109 Mln
Revenue (TTM)
$266 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
265.51
|
376.91
|
617.57
|
716.30
|
766.90
|
776.27
|
|||||
|
Cost of Revenue
|
109.54
|
150.05
|
180.93
|
225.94
|
197.40
|
254.90
|
|||||
|
Gross Profit
|
155.97
|
226.86
|
436.65
|
490.35
|
569.50
|
521.36
|
|||||
|
Operating Expenses
|
158.04
|
290.17
|
1,173.76
|
332.14
|
560.54
|
443.25
|
|||||
|
Operating Profit (EBIT)
|
-2.04
|
-63.32
|
-737.11
|
-67.73
|
8.96
|
78.11
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
101.03
|
-65.47
|
|||||
|
Profit before Tax
|
-51.70
|
-100.14
|
-688.37
|
50.31
|
103.95
|
5.74
|
|||||
|
Provision for Tax
|
1.30
|
3.28
|
148.70
|
-32.13
|
-162.69
|
7.20
|
|||||
|
Profit after Tax (Net Income)
|
-53.00
|
-103.42
|
-837.07
|
82.44
|
266.64
|
-1.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
266.64
|
-1.46
|
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
|
118.61
|
119.62
|
192.98
|
944.62
|
1,116.59
|
1,106.92
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
16.05
|
17.44
|
147.63
|
264.16
|
1,209.95
|
1,697.99
|
|||||
|
Current Liabilities
|
92.96
|
139.76
|
528.34
|
518.46
|
138.87
|
114.34
|
|||||
|
Total Liabilities
|
320.59
|
276.82
|
868.95
|
1,727.24
|
2,465.42
|
2,919.25
|
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
|
118.92
|
156.40
|
431.39
|
1,312.40
|
1,321.02
|
1,296.60
|
|||||
|
Current Assets
|
108.70
|
120.42
|
437.56
|
414.84
|
1,144.40
|
1,622.65
|
|||||
|
Total Assets
|
320.59
|
276.82
|
868.95
|
1,727.24
|
2,465.42
|
2,919.25
|
|||||
|
Total Debt*
|
50.72
|
84.18
|
504.46
|
624.74
|
1,209.46
|
1,697.27
|
|||||
|
Net Current Assets
|
15.74
|
-19.34
|
-90.78
|
-103.63
|
1,005.53
|
1,508.30
|
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
|
--
|
15.49
|
125.21
|
246.20
|
255.74
|
273.22
|
|||||
|
Cash Flow from Investing Activities
|
--
|
282.30
|
11.35
|
268.67
|
104.89
|
-365.77
|
|||||
|
Cash from Financing Activities
|
--
|
-428.48
|
-109.14
|
-852.77
|
-744.80
|
466.72
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-384.18
|
374.18
|
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 ($)
|
-0.49
|
-0.96
|
-8.10
|
0.69
|
2.09
|
-0.01
|
|||||
|
Cash EPS ($)
|
--
|
-0.23
|
-7.34
|
1.83
|
2.81
|
0.44
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.11
|
1.87
|
7.94
|
8.76
|
6.63
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.14
|
1.21
|
2.07
|
2.01
|
1.64
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.12
|
0.49
|
1.37
|
1.20
|
1.07
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-22.95
|
-73.85
|
4.23
|
10.39
|
-0.06
|
|||||
|
ROE (%)
|
-44.49
|
-66.17
|
-147.16
|
8.00
|
23.98
|
-0.17
|
|||||
|
ROA (%)
|
-11.13
|
-18.05
|
-64.48
|
3.93
|
9.90
|
-0.06
|
|||||
|
EBIT Margin (%)
|
-5.80
|
-26.41
|
-111.04
|
-9.45
|
14.34
|
1.63
|
|||||
|
Net Margin (%)
|
-19.96
|
-27.44
|
-135.54
|
11.51
|
30.72
|
-0.21
|
|||||
|
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 (%)
|
-47.59
|
-0.39
|
-0.14
|
-0.07
|
-0.01
|
0.20
|
|||||
|
EBIT Growth (%)
|
94.23
|
85.48
|
-912.59
|
-161.58
|
770.49
|
-80.69
|
|||||
|
Net Profit Growth (%)
|
80.51
|
87.64
|
-1,115.32
|
-69.08
|
18,387.93
|
76.56
|
|||||
|
EPS Growth (%)
|
81.19
|
0.88
|
-12.69
|
-0.67
|
240.27
|
0.80
|
|||||
|
Book Value Growth (%)
|
-27.90
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.97
|
-0.20
|
16.38
|
12.09
|
-3,512.94
|
|||||
|
Price / Book Value
|
0.77
|
0.84
|
0.86
|
1.43
|
2.89
|
4.63
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
12.23
|
-5.32
|
-0.58
|
-24.30
|
16.74
|
60.77
|
|||||
|
Close Price ($)
|
1.01
|
0.93
|
1.61
|
11.36
|
25.27
|
30.70
|
|||||
|
High Price ($)
|
1.90
|
1.90
|
11.47
|
26.67
|
37.64
|
115.21
|
|||||
|
Low Price ($)
|
0.45
|
0.44
|
1.34
|
7.32
|
15.66
|
24.25
|
|||||
|
Market Cap ($ Cr)
|
108.67
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.70
|
2.61
|
0.66
|
1.08
|
1.53
|
|||||
|
Short term debt to equity ratio
|
0.32
|
0.45
|
1.86
|
0.39
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.17
|
0.86
|
0.83
|
0.80
|
8.24
|
14.19
|
|||||
|
Quick Ratio
|
1.17
|
--
|
--
|
0.80
|
8.04
|
13.88
|
|||||
|
Interest Coverage
|
-381.97
|
-168.73
|
-264.78
|
-17.95
|
18.21
|
1.83
|
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 (%)
|
4.04
|
4.14
|
3.83
|
4.38
|
3.07
|
2.30
|
|||||
|
Asset Turnover
|
0.56
|
0.66
|
0.48
|
0.34
|
0.28
|
0.30
|
|||||
|
Receivable days
|
--
|
19.02
|
16.28
|
14.00
|
9.85
|
7.24
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
23.02
|
58.82
|
34.30
|
|||||
|
Payable days
|
--
|
22.41
|
43.75
|
32.78
|
22.54
|
14.72
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-27.47
|
4.25
|
46.13
|
26.82
|