Market cap
$11 Mln
Revenue (TTM)
$198 Mln
P/E Ratio
--
P/B Ratio
93.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
197.67
|
216.88
|
274.79
|
297.85
|
317.30
|
302.02
|
|||||
|
Cost of Revenue
|
46.88
|
81.61
|
81.09
|
96.36
|
103.74
|
99.45
|
|||||
|
Gross Profit
|
150.79
|
135.27
|
193.70
|
201.49
|
213.56
|
202.56
|
|||||
|
Operating Expenses
|
162.92
|
118.65
|
296.00
|
365.41
|
253.79
|
237.24
|
|||||
|
Operating Profit (EBIT)
|
-12.13
|
16.62
|
-102.30
|
-163.92
|
-40.23
|
-34.68
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.78
|
-0.25
|
|||||
|
Profit before Tax
|
-33.00
|
-38.67
|
-110.09
|
-182.37
|
-70.15
|
-66.56
|
|||||
|
Provision for Tax
|
3.58
|
0.23
|
2.64
|
-2.49
|
-1.74
|
-8.34
|
|||||
|
Profit after Tax (Net Income)
|
-36.58
|
-38.90
|
-112.73
|
-179.87
|
-68.41
|
-58.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-70.26
|
-58.21
|
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
|
-89.75
|
80.71
|
104.93
|
243.93
|
421.16
|
316.29
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
234.00
|
238.71
|
304.18
|
495.45
|
541.09
|
556.28
|
|||||
|
Current Liabilities
|
80.22
|
93.76
|
120.42
|
130.65
|
151.21
|
156.44
|
|||||
|
Total Liabilities
|
436.78
|
413.18
|
529.52
|
870.02
|
1,113.46
|
1,029.01
|
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
|
286.46
|
337.92
|
411.13
|
569.79
|
792.16
|
766.02
|
|||||
|
Current Assets
|
70.11
|
75.25
|
118.39
|
300.23
|
321.30
|
262.99
|
|||||
|
Total Assets
|
436.78
|
413.18
|
529.52
|
870.02
|
1,113.46
|
1,029.01
|
|||||
|
Total Debt*
|
226.26
|
235.19
|
291.96
|
480.62
|
523.14
|
528.65
|
|||||
|
Net Current Assets
|
-10.11
|
-18.51
|
-2.03
|
169.59
|
170.08
|
106.55
|
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
|
--
|
25.80
|
24.24
|
49.94
|
29.98
|
41.74
|
|||||
|
Cash Flow from Investing Activities
|
--
|
8.80
|
-0.88
|
-1.22
|
-63.22
|
-93.53
|
|||||
|
Cash from Financing Activities
|
--
|
-63.45
|
-202.31
|
-61.38
|
94.15
|
-8.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
60.91
|
-59.97
|
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 ($)
|
-12.44
|
-13.60
|
-40.84
|
-58.03
|
-21.44
|
-18.98
|
|||||
|
Cash EPS ($)
|
-14.40
|
-2.36
|
-20.92
|
-35.68
|
-3.84
|
-1.72
|
|||||
|
Adjusted Book Value ($)
|
-17.84
|
28.20
|
38.01
|
78.70
|
132.00
|
103.10
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
9.02
|
8.78
|
16.11
|
9.40
|
13.61
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
8.54
|
8.46
|
15.72
|
9.12
|
13.24
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-10.92
|
-20.10
|
-21.56
|
-7.65
|
-6.91
|
|||||
|
ROE (%)
|
--
|
-41.91
|
-64.63
|
-54.09
|
-18.55
|
-18.69
|
|||||
|
ROA (%)
|
-7.56
|
-8.25
|
-16.11
|
-18.14
|
-6.39
|
-5.71
|
|||||
|
EBIT Margin (%)
|
8.02
|
-10.55
|
-36.81
|
-54.95
|
-12.92
|
-11.57
|
|||||
|
Net Margin (%)
|
-18.50
|
-17.94
|
-41.02
|
-60.39
|
-21.61
|
-19.29
|
|||||
|
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 (%)
|
-21.48
|
-0.21
|
-0.08
|
-0.06
|
0.05
|
0.04
|
|||||
|
EBIT Growth (%)
|
144.36
|
77.37
|
38.20
|
-299.14
|
-17.40
|
-46.00
|
|||||
|
Net Profit Growth (%)
|
16.95
|
65.49
|
37.33
|
-162.92
|
-17.52
|
-13.65
|
|||||
|
EPS Growth (%)
|
20.38
|
0.67
|
0.30
|
-1.71
|
-0.13
|
-0.09
|
|||||
|
Book Value Growth (%)
|
-203.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.11
|
-0.11
|
-0.07
|
-0.33
|
-0.95
|
|||||
|
Price / Book Value
|
93.79
|
0.05
|
0.11
|
0.05
|
0.05
|
0.17
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
26.99
|
22.69
|
-5.36
|
-2.80
|
19.64
|
21.92
|
|||||
|
Close Price ($)
|
4.67
|
14.30
|
43.40
|
42.30
|
71.30
|
179.40
|
|||||
|
High Price ($)
|
39.10
|
49.80
|
56.40
|
97.10
|
216.20
|
530.00
|
|||||
|
Low Price ($)
|
4.00
|
13.90
|
17.90
|
24.25
|
62.58
|
173.50
|
|||||
|
Market Cap ($ Cr)
|
10.94
|
--
|
--
|
--
|
--
|
--
|
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
|
-2.45
|
2.91
|
2.78
|
1.97
|
1.24
|
1.67
|
|||||
|
Short term debt to equity ratio
|
-0.05
|
0.11
|
0.04
|
0.02
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
0.87
|
0.80
|
0.98
|
2.30
|
2.12
|
1.68
|
|||||
|
Quick Ratio
|
0.87
|
--
|
--
|
--
|
2.05
|
1.62
|
|||||
|
Interest Coverage
|
-0.81
|
-1.45
|
-11.32
|
-8.76
|
-1.41
|
-1.10
|
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 (%)
|
13.88
|
14.49
|
15.59
|
15.19
|
16.67
|
18.31
|
|||||
|
Asset Turnover
|
0.41
|
0.46
|
0.39
|
0.30
|
0.30
|
0.30
|
|||||
|
Receivable days
|
--
|
62.54
|
58.54
|
60.18
|
62.28
|
63.09
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
41.55
|
36.59
|
28.66
|
|||||
|
Payable days
|
--
|
25.80
|
39.47
|
43.73
|
62.14
|
47.30
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
57.99
|
36.73
|
44.45
|