Market cap
$359 Mln
Revenue (TTM)
$442 Mln
P/E Ratio
--
P/B Ratio
0.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
442.32
|
426.50
|
415.87
|
425.16
|
420.16
|
255.65
|
|||||
|
Cost of Revenue
|
357.99
|
408.53
|
332.28
|
389.29
|
362.42
|
260.79
|
|||||
|
Gross Profit
|
84.33
|
17.97
|
83.58
|
35.87
|
57.75
|
-5.14
|
|||||
|
Operating Expenses
|
116.74
|
111.84
|
119.94
|
112.27
|
109.46
|
89.91
|
|||||
|
Operating Profit (EBIT)
|
-32.41
|
-93.87
|
-36.35
|
-76.40
|
-51.71
|
-95.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
5.44
|
|||||
|
Profit before Tax
|
-94.57
|
-225.46
|
-81.00
|
-100.52
|
-59.37
|
-94.04
|
|||||
|
Provision for Tax
|
0.19
|
-2.82
|
2.69
|
-0.42
|
0.22
|
0.12
|
|||||
|
Profit after Tax (Net Income)
|
-94.08
|
-222.02
|
-83.07
|
-99.50
|
-58.73
|
-93.15
|
|||||
|
Minority Interest
|
0.68
|
0.61
|
0.62
|
0.69
|
0.86
|
-1.01
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-58.73
|
-93.15
|
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
|
553.33
|
559.42
|
713.27
|
726.77
|
719.99
|
747.08
|
|||||
|
Minority Interest
|
0.68
|
--
|
--
|
--
|
--
|
8.34
|
|||||
|
Non-Current Liabilities
|
336.42
|
340.49
|
369.64
|
361.99
|
206.74
|
75.76
|
|||||
|
Current Liabilities
|
130.71
|
151.16
|
154.72
|
163.82
|
148.15
|
125.90
|
|||||
|
Total Liabilities
|
1,156.52
|
1,056.72
|
1,243.89
|
1,259.46
|
1,082.36
|
957.07
|
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
|
701.69
|
706.38
|
830.12
|
789.28
|
610.64
|
547.13
|
|||||
|
Current Assets
|
324.12
|
350.34
|
413.77
|
470.18
|
471.72
|
409.94
|
|||||
|
Total Assets
|
1,156.52
|
1,056.72
|
1,243.89
|
1,259.46
|
1,082.36
|
957.07
|
|||||
|
Total Debt*
|
320.72
|
98.90
|
365.13
|
360.51
|
201.76
|
82.32
|
|||||
|
Net Current Assets
|
193.42
|
199.18
|
259.05
|
306.35
|
323.57
|
284.03
|
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
|
--
|
85.53
|
64.58
|
43.78
|
66.73
|
41.30
|
|||||
|
Cash Flow from Investing Activities
|
--
|
63.10
|
-77.68
|
-202.01
|
-148.54
|
-207.66
|
|||||
|
Cash from Financing Activities
|
--
|
-82.11
|
-1.94
|
139.12
|
101.65
|
152.83
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-13.53
|
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 ($)
|
-0.43
|
-1.01
|
-0.37
|
-0.45
|
-0.26
|
-0.42
|
|||||
|
Cash EPS ($)
|
--
|
-0.56
|
-0.17
|
-0.23
|
-0.02
|
-0.22
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.54
|
3.19
|
3.26
|
3.24
|
3.35
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.39
|
0.29
|
0.20
|
0.30
|
0.19
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.12
|
-0.07
|
-0.35
|
0.06
|
0.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-25.57
|
-7.67
|
-9.90
|
-6.71
|
-12.77
|
|||||
|
ROE (%)
|
-16.79
|
-34.89
|
-11.54
|
-13.75
|
-8.01
|
-14.78
|
|||||
|
ROA (%)
|
-7.79
|
-19.30
|
-6.64
|
-8.50
|
-5.76
|
-11.14
|
|||||
|
EBIT Margin (%)
|
-10.39
|
-40.51
|
-11.74
|
-18.25
|
-12.63
|
-35.05
|
|||||
|
Net Margin (%)
|
-21.27
|
-52.06
|
-19.98
|
-23.40
|
-13.98
|
-35.68
|
|||||
|
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 (%)
|
4.89
|
0.03
|
-0.02
|
0.01
|
0.64
|
-0.12
|
|||||
|
EBIT Growth (%)
|
73.45
|
-253.90
|
37.09
|
-46.24
|
40.78
|
-2,214.20
|
|||||
|
Net Profit Growth (%)
|
54.00
|
-167.27
|
16.51
|
-69.41
|
36.95
|
-844.30
|
|||||
|
EPS Growth (%)
|
53.11
|
-1.71
|
0.17
|
-0.69
|
0.37
|
-7.39
|
|||||
|
Book Value Growth (%)
|
-6.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.09
|
-6.75
|
-8.58
|
-19.69
|
-14.68
|
|||||
|
Price / Book Value
|
0.65
|
0.83
|
0.79
|
1.18
|
1.61
|
1.83
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
257.85
|
-5.45
|
-173.61
|
-29.81
|
677.96
|
-27.47
|
|||||
|
Close Price ($)
|
2.05
|
2.10
|
2.51
|
3.83
|
5.20
|
6.13
|
|||||
|
High Price ($)
|
3.11
|
3.67
|
3.94
|
6.10
|
8.65
|
19.79
|
|||||
|
Low Price ($)
|
1.66
|
1.30
|
2.17
|
3.03
|
4.02
|
5.85
|
|||||
|
Market Cap ($ Cr)
|
359.33
|
--
|
--
|
--
|
--
|
--
|
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
|
0.41
|
0.18
|
0.51
|
0.50
|
0.28
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.01
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
2.48
|
2.32
|
2.67
|
2.87
|
3.18
|
3.26
|
|||||
|
Quick Ratio
|
2.15
|
2.03
|
2.39
|
2.59
|
2.93
|
3.01
|
|||||
|
Interest Coverage
|
-0.94
|
-3.28
|
-1.52
|
-3.38
|
-8.41
|
-20.23
|
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 (%)
|
23.06
|
25.08
|
30.70
|
27.80
|
25.81
|
43.76
|
|||||
|
Asset Turnover
|
0.37
|
0.37
|
0.33
|
0.36
|
0.41
|
0.31
|
|||||
|
Receivable days
|
--
|
100.48
|
107.97
|
97.36
|
95.77
|
140.96
|
|||||
|
Inventory Days
|
--
|
39.04
|
48.79
|
38.69
|
34.49
|
41.60
|
|||||
|
Payable days
|
--
|
26.59
|
49.63
|
47.58
|
34.66
|
29.18
|
|||||
|
Cash Conversion Cycle
|
--
|
112.94
|
107.13
|
88.47
|
95.60
|
153.38
|