Market cap
$976 Mln
Revenue (TTM)
$451 Mln
P/E Ratio
--
P/B Ratio
6.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
450.89
|
407.32
|
333.62
|
124.46
|
52.16
|
10.10
|
|||||
|
Cost of Revenue
|
27.23
|
42.60
|
50.56
|
17.80
|
4.12
|
1.00
|
|||||
|
Gross Profit
|
423.67
|
364.72
|
283.06
|
106.66
|
48.04
|
9.10
|
|||||
|
Operating Expenses
|
459.12
|
405.70
|
311.01
|
169.94
|
111.80
|
163.44
|
|||||
|
Operating Profit (EBIT)
|
-35.45
|
-40.98
|
-27.95
|
-63.28
|
-63.76
|
-154.35
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.63
|
0.69
|
|||||
|
Profit before Tax
|
-55.48
|
-60.63
|
-38.87
|
-65.52
|
-67.20
|
-158.16
|
|||||
|
Provision for Tax
|
0.23
|
0.97
|
0.27
|
0.55
|
0.01
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-55.70
|
-61.60
|
-39.14
|
-66.07
|
-67.21
|
-158.17
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-67.21
|
-158.17
|
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
|
149.01
|
166.95
|
173.29
|
166.82
|
98.33
|
82.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
294.66
|
246.05
|
184.64
|
80.37
|
26.13
|
14.48
|
|||||
|
Current Liabilities
|
132.22
|
88.61
|
77.83
|
50.39
|
65.60
|
52.82
|
|||||
|
Total Liabilities
|
708.11
|
501.60
|
435.75
|
297.58
|
190.07
|
149.91
|
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
|
133.97
|
119.29
|
79.30
|
51.47
|
36.46
|
16.26
|
|||||
|
Current Assets
|
441.93
|
382.32
|
356.45
|
246.11
|
153.60
|
133.65
|
|||||
|
Total Assets
|
708.11
|
501.60
|
435.75
|
297.58
|
190.07
|
149.91
|
|||||
|
Total Debt*
|
256.19
|
211.60
|
153.44
|
55.98
|
36.46
|
45.50
|
|||||
|
Net Current Assets
|
309.71
|
293.71
|
278.62
|
195.72
|
88.00
|
80.83
|
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
|
--
|
-42.48
|
-44.81
|
-89.72
|
-70.04
|
-152.55
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-8.96
|
-18.32
|
-131.25
|
18.42
|
50.95
|
|||||
|
Cash from Financing Activities
|
--
|
54.51
|
106.59
|
146.30
|
75.34
|
83.00
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
23.71
|
-18.60
|
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 ($)
|
-0.23
|
-0.25
|
-0.16
|
-0.30
|
-0.35
|
-1.37
|
|||||
|
Cash EPS ($)
|
--
|
-0.24
|
-0.15
|
-0.30
|
-0.34
|
-1.36
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.69
|
0.71
|
0.76
|
0.51
|
0.72
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.17
|
-0.18
|
-0.41
|
-0.36
|
-1.32
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.18
|
-0.19
|
-0.41
|
-0.36
|
-1.34
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.47
|
-14.24
|
-36.95
|
-51.13
|
-102.15
|
|||||
|
ROE (%)
|
-35.26
|
-36.21
|
-23.01
|
-49.83
|
-74.28
|
-151.55
|
|||||
|
ROA (%)
|
-8.87
|
-13.14
|
-10.67
|
-27.10
|
-39.54
|
-90.00
|
|||||
|
EBIT Margin (%)
|
-6.22
|
-7.91
|
-5.63
|
-45.51
|
-119.11
|
-1,521.83
|
|||||
|
Net Margin (%)
|
-12.35
|
-15.12
|
-11.73
|
-53.08
|
-124.94
|
-1,466.66
|
|||||
|
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 (%)
|
16.77
|
0.22
|
1.68
|
1.39
|
4.17
|
0.33
|
|||||
|
EBIT Growth (%)
|
10.92
|
-71.67
|
66.85
|
8.82
|
59.57
|
-72.24
|
|||||
|
Net Profit Growth (%)
|
1.21
|
-57.40
|
40.76
|
1.70
|
57.51
|
-67.70
|
|||||
|
EPS Growth (%)
|
4.36
|
-0.58
|
0.47
|
0.13
|
0.75
|
-0.32
|
|||||
|
Book Value Growth (%)
|
3.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-23.06
|
-31.62
|
-20.58
|
-8.22
|
-0.80
|
|||||
|
Price / Book Value
|
6.58
|
8.51
|
7.14
|
8.15
|
5.62
|
1.53
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
130.88
|
-46.86
|
-68.25
|
-22.25
|
-7.63
|
-0.37
|
|||||
|
Close Price ($)
|
5.10
|
5.83
|
5.07
|
6.20
|
2.85
|
1.10
|
|||||
|
High Price ($)
|
8.40
|
6.73
|
10.13
|
6.75
|
2.86
|
9.23
|
|||||
|
Low Price ($)
|
3.80
|
3.21
|
4.32
|
2.53
|
0.49
|
0.82
|
|||||
|
Market Cap ($ Cr)
|
975.95
|
--
|
--
|
--
|
--
|
--
|
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
|
1.69
|
1.27
|
0.89
|
0.34
|
0.37
|
0.55
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.03
|
0.31
|
0.43
|
|||||
|
Current Ratio
|
3.34
|
4.31
|
4.58
|
4.88
|
2.34
|
2.53
|
|||||
|
Quick Ratio
|
3.15
|
4.11
|
4.31
|
4.64
|
2.29
|
2.51
|
|||||
|
Interest Coverage
|
-1.02
|
-1.14
|
-0.93
|
-6.38
|
-12.25
|
-34.13
|
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 (%)
|
22.26
|
17.64
|
17.30
|
17.70
|
14.83
|
4.97
|
|||||
|
Asset Turnover
|
0.72
|
0.87
|
0.91
|
0.51
|
0.31
|
0.06
|
|||||
|
Receivable days
|
--
|
58.09
|
43.65
|
43.68
|
28.83
|
9.08
|
|||||
|
Inventory Days
|
--
|
166.81
|
121.45
|
161.43
|
196.60
|
420.04
|
|||||
|
Payable days
|
--
|
151.07
|
98.03
|
225.75
|
671.41
|
1,808.54
|
|||||
|
Cash Conversion Cycle
|
--
|
73.83
|
67.07
|
-20.64
|
-445.98
|
-1,379.42
|