Market cap
$1,741 Mln
Revenue (TTM)
$314 Mln
P/E Ratio
--
P/B Ratio
2.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
314.33
|
284.94
|
228.29
|
185.40
|
149.37
|
98.42
|
|||||
|
Cost of Revenue
|
146.77
|
128.52
|
89.32
|
57.51
|
30.83
|
18.67
|
|||||
|
Gross Profit
|
167.55
|
156.42
|
138.97
|
127.89
|
118.54
|
79.76
|
|||||
|
Operating Expenses
|
185.63
|
175.56
|
214.05
|
179.56
|
146.51
|
63.66
|
|||||
|
Operating Profit (EBIT)
|
-18.08
|
-19.14
|
-75.08
|
-51.66
|
-27.98
|
16.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
4.60
|
-18.85
|
--
|
|||||
|
Profit before Tax
|
0.12
|
0.06
|
-58.06
|
-47.25
|
-46.83
|
3.25
|
|||||
|
Provision for Tax
|
1.00
|
0.96
|
0.23
|
-1.28
|
-4.56
|
0.19
|
|||||
|
Profit after Tax (Net Income)
|
-0.88
|
-0.90
|
-58.29
|
-45.97
|
-42.27
|
3.06
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-2.46
|
-0.90
|
-58.29
|
-45.97
|
-42.29
|
-42.29
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
708.99
|
683.22
|
651.47
|
697.62
|
701.75
|
-52.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.82
|
11.96
|
14.13
|
17.53
|
5.36
|
114.90
|
|||||
|
Current Liabilities
|
60.86
|
59.59
|
77.21
|
60.42
|
48.77
|
72.00
|
|||||
|
Total Liabilities
|
841.53
|
754.78
|
742.82
|
775.56
|
755.88
|
134.42
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
310.95
|
306.46
|
292.08
|
263.79
|
190.26
|
9.18
|
|||||
|
Current Assets
|
469.72
|
448.32
|
450.74
|
511.77
|
565.62
|
125.24
|
|||||
|
Total Assets
|
841.53
|
754.78
|
742.82
|
775.56
|
755.88
|
134.42
|
|||||
|
Total Debt*
|
12.73
|
13.98
|
18.86
|
20.05
|
--
|
--
|
|||||
|
Net Current Assets
|
408.86
|
388.73
|
373.52
|
451.36
|
516.85
|
53.24
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
39.69
|
-6.57
|
2.34
|
16.25
|
20.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-16.87
|
-19.49
|
-158.48
|
-77.07
|
-1.27
|
|||||
|
Cash from Financing Activities
|
--
|
-14.28
|
-45.80
|
-8.23
|
499.51
|
45.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-164.37
|
438.69
|
--
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-0.01
|
-0.01
|
-0.36
|
-0.28
|
-0.27
|
0.03
|
|||||
|
Cash EPS ($)
|
--
|
0.08
|
-0.29
|
-0.24
|
-0.26
|
0.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.16
|
3.97
|
4.27
|
4.54
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.24
|
-0.04
|
0.01
|
0.11
|
0.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.24
|
-0.12
|
-0.04
|
0.09
|
0.16
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.13
|
-8.40
|
-6.48
|
-13.02
|
-6.22
|
|||||
|
ROE (%)
|
-0.13
|
-0.13
|
-8.64
|
-6.57
|
-13.02
|
-5.37
|
|||||
|
ROA (%)
|
-0.11
|
-0.12
|
-7.68
|
-6.00
|
-9.50
|
3.66
|
|||||
|
EBIT Margin (%)
|
0.06
|
0.06
|
-25.34
|
-25.39
|
-31.35
|
3.46
|
|||||
|
Net Margin (%)
|
-0.28
|
-0.31
|
-25.53
|
-24.19
|
-32.39
|
3.11
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
21.92
|
0.25
|
0.23
|
0.24
|
0.52
|
0.94
|
|||||
|
EBIT Growth (%)
|
100.77
|
100.30
|
-22.92
|
-0.50
|
-1,473.69
|
142.54
|
|||||
|
Net Profit Growth (%)
|
96.34
|
98.46
|
-26.80
|
-8.74
|
-1,480.12
|
137.09
|
|||||
|
EPS Growth (%)
|
94.98
|
0.98
|
-0.26
|
-0.03
|
-11.59
|
--
|
|||||
|
Book Value Growth (%)
|
0.75
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1,407.62
|
-16.09
|
-22.19
|
-76.10
|
--
|
|||||
|
Price / Book Value
|
2.46
|
1.85
|
1.44
|
1.46
|
4.58
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
83.13
|
62.69
|
-12.49
|
-14.41
|
-59.77
|
--
|
|||||
|
Close Price ($)
|
8.90
|
7.68
|
5.72
|
6.25
|
20.81
|
--
|
|||||
|
High Price ($)
|
9.78
|
8.18
|
9.12
|
21.66
|
49.00
|
--
|
|||||
|
Low Price ($)
|
4.20
|
4.20
|
4.25
|
5.74
|
20.57
|
--
|
|||||
|
Market Cap ($ Cr)
|
1,741.13
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.02
|
0.03
|
0.03
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.01
|
0.01
|
0.06
|
-0.77
|
|||||
|
Current Ratio
|
7.72
|
7.52
|
5.84
|
8.47
|
11.60
|
1.74
|
|||||
|
Quick Ratio
|
7.72
|
--
|
5.69
|
8.42
|
11.55
|
1.70
|
|||||
|
Interest Coverage
|
2.76
|
1.54
|
-278.13
|
-254.41
|
-2.47
|
21.71
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.56
|
21.93
|
30.96
|
26.14
|
28.71
|
46.73
|
|||||
|
Asset Turnover
|
0.38
|
0.38
|
0.30
|
0.24
|
0.34
|
1.17
|
|||||
|
Receivable days
|
--
|
85.34
|
95.31
|
89.98
|
108.67
|
113.57
|
|||||
|
Inventory Days
|
--
|
33.39
|
29.85
|
17.20
|
31.11
|
47.49
|
|||||
|
Payable days
|
--
|
8.54
|
13.99
|
14.11
|
66.87
|
149.73
|
|||||
|
Cash Conversion Cycle
|
--
|
110.19
|
111.17
|
93.08
|
72.92
|
11.33
|