Market cap
$2,763 Mln
Revenue (TTM)
$285 Mln
P/E Ratio
27.5
P/B Ratio
5.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
285.01
|
190.41
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
3.90
|
2.70
|
1.99
|
1.96
|
2.21
|
2.21
|
|||||
|
Gross Profit
|
281.11
|
187.71
|
-1.99
|
-1.96
|
-2.21
|
-2.21
|
|||||
|
Operating Expenses
|
193.34
|
172.76
|
187.67
|
41.38
|
24.40
|
31.53
|
|||||
|
Operating Profit (EBIT)
|
87.77
|
14.95
|
-187.67
|
-41.38
|
-24.40
|
-31.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
99.58
|
20.89
|
-175.85
|
-38.99
|
-24.07
|
-30.91
|
|||||
|
Provision for Tax
|
3.54
|
--
|
-175.85
|
2.71
|
-3.75
|
-1.35
|
|||||
|
Profit after Tax (Net Income)
|
96.04
|
20.89
|
-175.85
|
-38.99
|
-24.07
|
-30.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-24.07
|
-30.91
|
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
|
495.80
|
450.12
|
245.11
|
157.51
|
10.35
|
17.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
54.54
|
52.35
|
67.11
|
11.68
|
8.84
|
9.75
|
|||||
|
Current Liabilities
|
58.05
|
61.36
|
18.75
|
11.51
|
7.31
|
8.01
|
|||||
|
Total Liabilities
|
666.44
|
563.83
|
330.97
|
180.69
|
26.50
|
35.55
|
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
|
282.01
|
208.02
|
37.08
|
9.33
|
10.85
|
13.13
|
|||||
|
Current Assets
|
326.38
|
355.81
|
293.89
|
171.36
|
15.65
|
22.42
|
|||||
|
Total Assets
|
666.44
|
563.83
|
330.97
|
180.69
|
26.50
|
35.55
|
|||||
|
Total Debt*
|
4.41
|
2.69
|
52.83
|
0.40
|
0.16
|
0.46
|
|||||
|
Net Current Assets
|
268.33
|
294.45
|
275.14
|
159.85
|
8.33
|
14.42
|
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
|
--
|
46.80
|
-69.10
|
-24.94
|
-20.78
|
-27.77
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-201.78
|
-225.68
|
--
|
-0.01
|
-0.02
|
|||||
|
Cash from Financing Activities
|
--
|
137.16
|
213.03
|
180.02
|
14.09
|
-0.13
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
1.77
|
0.38
|
-4.00
|
-1.48
|
-2.55
|
-5.80
|
|||||
|
Cash EPS ($)
|
--
|
0.42
|
-3.96
|
-1.41
|
-2.34
|
-5.43
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.28
|
5.58
|
5.98
|
1.10
|
3.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.86
|
-1.57
|
-0.95
|
-2.20
|
-5.21
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.86
|
-1.58
|
-0.95
|
-2.20
|
-5.22
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
5.57
|
-77.15
|
-46.30
|
-167.41
|
-96.69
|
|||||
|
ROE (%)
|
19.39
|
6.01
|
-87.35
|
-46.45
|
-171.05
|
-97.60
|
|||||
|
ROA (%)
|
19.20
|
4.67
|
-68.74
|
-37.64
|
-77.57
|
-61.49
|
|||||
|
EBIT Margin (%)
|
36.84
|
13.85
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
33.70
|
10.97
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
154.23
|
115.01
|
-350.44
|
-62.00
|
25.39
|
-30.93
|
|||||
|
Net Profit Growth (%)
|
148.45
|
111.88
|
-351.04
|
-62.00
|
22.14
|
-25.45
|
|||||
|
EPS Growth (%)
|
138.33
|
1.10
|
-1.71
|
0.42
|
0.56
|
-0.25
|
|||||
|
Book Value Growth (%)
|
85.76
|
--
|
--
|
--
|
--
|
--
|
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
|
27.47
|
120.42
|
-11.23
|
-27.20
|
-0.78
|
-0.07
|
|||||
|
Price / Book Value
|
5.57
|
5.59
|
8.06
|
6.73
|
1.81
|
0.12
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
23.94
|
77.96
|
-10.00
|
-24.07
|
-0.19
|
0.62
|
|||||
|
Close Price ($)
|
33.48
|
46.30
|
44.95
|
40.25
|
1.98
|
6.15
|
|||||
|
High Price ($)
|
90.32
|
90.32
|
60.92
|
40.74
|
7.20
|
50.40
|
|||||
|
Low Price ($)
|
29.43
|
41.50
|
35.70
|
1.78
|
0.85
|
6.02
|
|||||
|
Market Cap ($ Cr)
|
2,762.89
|
--
|
--
|
--
|
--
|
--
|
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
|
0.10
|
0.01
|
0.22
|
0.00
|
0.01
|
0.03
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
5.62
|
5.80
|
15.68
|
14.89
|
2.14
|
2.80
|
|||||
|
Quick Ratio
|
5.32
|
5.55
|
15.68
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
19.42
|
4.81
|
-760.26
|
--
|
-72.93
|
-52.20
|
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 (%)
|
16.54
|
14.81
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.57
|
0.43
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
27.06
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
1,016.21
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
1,441.86
|
1,105.77
|
459.45
|
415.74
|
557.97
|
|||||
|
Cash Conversion Cycle
|
--
|
-398.60
|
--
|
--
|
--
|
--
|