Market cap
$1,682 Mln
Revenue (TTM)
$232 Mln
P/E Ratio
--
P/B Ratio
129.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
232.39
|
234.60
|
91.28
|
17.16
|
10.29
|
63.18
|
|||||
|
Cost of Revenue
|
-38.15
|
2.42
|
163.84
|
132.28
|
88.80
|
98.50
|
|||||
|
Gross Profit
|
270.54
|
232.18
|
-72.56
|
-115.13
|
-78.51
|
-35.32
|
|||||
|
Operating Expenses
|
229.74
|
184.28
|
42.39
|
49.29
|
36.64
|
21.49
|
|||||
|
Operating Profit (EBIT)
|
40.80
|
47.90
|
-114.95
|
-164.41
|
-115.15
|
-56.81
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-18.37
|
-1.40
|
|||||
|
Profit before Tax
|
-26.63
|
-13.07
|
-145.23
|
-163.62
|
-128.70
|
-57.80
|
|||||
|
Provision for Tax
|
0.16
|
0.16
|
0.00
|
0.00
|
0.02
|
-0.60
|
|||||
|
Profit after Tax (Net Income)
|
-26.79
|
-13.23
|
-145.23
|
-163.62
|
-128.72
|
-57.80
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-128.72
|
-57.80
|
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
|
12.75
|
37.21
|
70.87
|
88.10
|
262.10
|
356.43
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
275.24
|
288.56
|
367.54
|
326.84
|
322.23
|
270.54
|
|||||
|
Current Liabilities
|
41.70
|
38.63
|
45.43
|
37.44
|
26.05
|
16.10
|
|||||
|
Total Liabilities
|
371.39
|
364.40
|
483.83
|
452.39
|
610.38
|
643.07
|
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
|
13.58
|
14.15
|
51.96
|
45.55
|
163.18
|
89.19
|
|||||
|
Current Assets
|
316.11
|
350.25
|
431.88
|
406.84
|
447.21
|
553.88
|
|||||
|
Total Assets
|
371.39
|
364.40
|
483.83
|
452.39
|
610.38
|
643.07
|
|||||
|
Total Debt*
|
277.36
|
14.11
|
369.46
|
17.81
|
19.45
|
20.96
|
|||||
|
Net Current Assets
|
274.41
|
311.63
|
386.45
|
369.39
|
421.15
|
537.78
|
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
|
--
|
19.70
|
-135.34
|
-120.80
|
-73.59
|
-45.92
|
|||||
|
Cash Flow from Investing Activities
|
--
|
228.03
|
95.40
|
144.75
|
-394.85
|
38.84
|
|||||
|
Cash from Financing Activities
|
--
|
-132.61
|
127.05
|
-59.30
|
44.02
|
252.30
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-424.42
|
245.21
|
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 ($)
|
-1.08
|
-0.42
|
-4.77
|
-6.15
|
-4.53
|
-2.10
|
|||||
|
Cash EPS ($)
|
--
|
-0.34
|
-4.69
|
-6.06
|
-4.44
|
-2.02
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.19
|
2.33
|
3.31
|
9.21
|
12.95
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.63
|
-4.44
|
-4.54
|
-2.59
|
-1.67
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.63
|
-4.46
|
-4.57
|
-2.60
|
-1.72
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.38
|
-53.17
|
-84.46
|
-39.07
|
-14.93
|
|||||
|
ROE (%)
|
--
|
-24.49
|
-182.71
|
-93.44
|
-41.62
|
-15.35
|
|||||
|
ROA (%)
|
-6.40
|
-3.12
|
-31.02
|
-30.79
|
-20.54
|
-10.91
|
|||||
|
EBIT Margin (%)
|
24.13
|
28.48
|
-104.23
|
-915.50
|
-1,045.90
|
-91.49
|
|||||
|
Net Margin (%)
|
-11.53
|
-5.64
|
-159.10
|
-953.66
|
1,592.53
|
-93.56
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
107.73
|
1.57
|
4.32
|
0.67
|
-0.84
|
-0.16
|
|||||
|
EBIT Growth (%)
|
171.18
|
170.24
|
39.43
|
-45.99
|
-86.16
|
-189.98
|
|||||
|
Net Profit Growth (%)
|
80.95
|
90.89
|
11.24
|
-27.11
|
-122.72
|
-189.98
|
|||||
|
EPS Growth (%)
|
77.69
|
0.91
|
0.22
|
-0.36
|
-1.16
|
-1.94
|
|||||
|
Book Value Growth (%)
|
-59.98
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-114.84
|
-2.78
|
-3.48
|
-6.85
|
-16.55
|
|||||
|
Price / Book Value
|
129.80
|
40.84
|
5.69
|
6.46
|
3.36
|
2.68
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.62
|
17.65
|
-4.18
|
-1.26
|
-4.37
|
-7.71
|
|||||
|
Close Price ($)
|
36.97
|
32.32
|
8.83
|
14.28
|
20.66
|
23.17
|
|||||
|
High Price ($)
|
45.59
|
34.98
|
27.54
|
21.17
|
24.04
|
25.26
|
|||||
|
Low Price ($)
|
10.27
|
8.14
|
8.34
|
8.91
|
12.13
|
11.81
|
|||||
|
Market Cap ($ Cr)
|
1,681.76
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.38
|
5.21
|
0.20
|
0.07
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.17
|
0.06
|
0.03
|
0.02
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
7.58
|
9.07
|
9.51
|
10.87
|
17.16
|
34.40
|
|||||
|
Quick Ratio
|
7.58
|
--
|
--
|
10.87
|
17.16
|
34.40
|
|||||
|
Interest Coverage
|
0.68
|
0.84
|
-1.90
|
-8.69
|
-5.10
|
-39.86
|
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 (%)
|
11.08
|
14.43
|
44.66
|
39.93
|
13.79
|
1.39
|
|||||
|
Asset Turnover
|
0.55
|
0.55
|
0.19
|
0.03
|
0.02
|
0.12
|
|||||
|
Receivable days
|
--
|
58.08
|
95.27
|
88.03
|
40.74
|
2.53
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
593.40
|
9.70
|
10.33
|
9.31
|
11.05
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
85.57
|
77.70
|
31.44
|
-8.51
|