Market cap
$290 Mln
Revenue (TTM)
$409 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
8.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
409.10
|
499.47
|
27.35
|
389.94
|
383.33
|
383.37
|
|||||
|
Cost of Revenue
|
482.02
|
61.61
|
108.27
|
59.59
|
104.99
|
58.40
|
|||||
|
Gross Profit
|
-72.92
|
437.87
|
27.35
|
389.94
|
383.33
|
324.97
|
|||||
|
Operating Expenses
|
369.50
|
316.91
|
27.35
|
389.94
|
383.33
|
-196.55
|
|||||
|
Operating Profit (EBIT)
|
-442.42
|
120.96
|
-412.00
|
223.22
|
242.12
|
186.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-620.79
|
-302.56
|
-516.51
|
358.42
|
175.03
|
189.06
|
|||||
|
Provision for Tax
|
-71.51
|
-86.70
|
-104.51
|
7.17
|
15.48
|
29.08
|
|||||
|
Profit after Tax (Net Income)
|
-556.19
|
-228.92
|
-435.76
|
339.45
|
194.26
|
157.74
|
|||||
|
Minority Interest
|
-5.22
|
-7.85
|
-5.36
|
-10.07
|
-8.90
|
-2.23
|
|||||
|
Consolidated Profit
|
-261.15
|
-245.58
|
-452.88
|
322.17
|
176.71
|
150.24
|
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
|
1,247.57
|
1,552.39
|
1,838.05
|
2,548.30
|
1,898.60
|
1,280.60
|
|||||
|
Minority Interest
|
-5.22
|
--
|
--
|
--
|
--
|
4.49
|
|||||
|
Non-Current Liabilities
|
4,463.59
|
5,918.04
|
6,022.39
|
7,105.45
|
9,264.63
|
6,986.49
|
|||||
|
Current Liabilities
|
450.09
|
200.13
|
2,183.79
|
345.13
|
457.75
|
655.96
|
|||||
|
Total Liabilities
|
6,714.01
|
7,769.80
|
10,141.92
|
12,441.22
|
11,620.98
|
9,534.03
|
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
|
--
|
--
|
929.29
|
933.79
|
433.31
|
447.65
|
|||||
|
Current Assets
|
124.15
|
207.84
|
143.80
|
272.89
|
289.93
|
237.40
|
|||||
|
Total Assets
|
6,388.07
|
7,769.80
|
10,141.92
|
12,441.22
|
11,620.98
|
9,534.03
|
|||||
|
Total Debt*
|
4,660.05
|
5,863.02
|
6,035.17
|
7,244.10
|
9,793.71
|
8,387.61
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-203.48
|
-51.22
|
33.07
|
359.15
|
-34.44
|
|||||
|
Cash Flow from Investing Activities
|
--
|
2,278.14
|
1,861.05
|
1,037.51
|
-1,556.43
|
-1,718.41
|
|||||
|
Cash from Financing Activities
|
--
|
-2,037.69
|
-1,879.78
|
-1,085.09
|
1,170.98
|
1,875.69
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
122.85
|
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 ($)
|
-3.33
|
-1.39
|
-2.58
|
1.97
|
1.60
|
2.08
|
|||||
|
Cash EPS ($)
|
-3.43
|
-1.37
|
-2.58
|
1.97
|
1.60
|
2.08
|
|||||
|
Adjusted Book Value ($)
|
6.83
|
9.44
|
10.89
|
14.81
|
15.68
|
16.89
|
|||||
|
Dividend per Share ($)
|
8.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.24
|
-0.30
|
0.19
|
2.97
|
-0.45
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.24
|
-0.30
|
0.19
|
2.97
|
-49.31
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.99
|
-4.93
|
3.16
|
1.82
|
2.16
|
|||||
|
ROE (%)
|
-40.22
|
-13.50
|
-19.87
|
15.27
|
12.22
|
15.05
|
|||||
|
ROA (%)
|
-6.90
|
-2.56
|
-3.86
|
2.82
|
1.84
|
2.12
|
|||||
|
EBIT Margin (%)
|
-80.73
|
42.36
|
657.83
|
275.66
|
150.21
|
48.73
|
|||||
|
Net Margin (%)
|
-135.95
|
-45.83
|
-1,593.02
|
87.05
|
50.68
|
41.15
|
|||||
|
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 (%)
|
1,107.89
|
17.26
|
-0.93
|
0.02
|
0.00
|
0.42
|
|||||
|
EBIT Growth (%)
|
-252.59
|
17.57
|
-83.26
|
86.68
|
208.20
|
250.82
|
|||||
|
Net Profit Growth (%)
|
-81.61
|
47.47
|
-228.37
|
74.74
|
23.15
|
251.56
|
|||||
|
EPS Growth (%)
|
-87.37
|
0.46
|
-2.31
|
0.23
|
-0.23
|
1.52
|
|||||
|
Book Value Growth (%)
|
-31.92
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.57
|
-2.64
|
5.20
|
6.94
|
7.51
|
|||||
|
Price / Book Value
|
0.26
|
0.23
|
0.63
|
0.69
|
0.71
|
0.93
|
|||||
|
Dividend Yield (%)
|
8.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
15.96
|
27.87
|
35.26
|
8.10
|
18.07
|
56.90
|
|||||
|
Close Price ($)
|
1.75
|
2.18
|
6.82
|
10.25
|
11.14
|
15.63
|
|||||
|
High Price ($)
|
4.75
|
7.14
|
10.36
|
13.49
|
16.44
|
16.78
|
|||||
|
Low Price ($)
|
1.50
|
2.09
|
6.65
|
9.19
|
9.69
|
11.28
|
|||||
|
Market Cap ($ Cr)
|
289.64
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
3.78
|
3.28
|
2.84
|
5.16
|
6.55
|
|||||
|
Short term debt to equity ratio
|
0.36
|
0.13
|
0.17
|
0.06
|
0.24
|
0.37
|
|||||
|
Current Ratio
|
0.28
|
1.04
|
0.07
|
0.79
|
0.63
|
0.36
|
|||||
|
Quick Ratio
|
0.28
|
--
|
--
|
1.17
|
0.38
|
0.30
|
|||||
|
Interest Coverage
|
-0.49
|
0.41
|
0.26
|
1.50
|
1.44
|
0.87
|
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 (%)
|
1,061.86
|
19.25
|
905.24
|
33.67
|
2.15
|
2.05
|
|||||
|
Asset Turnover
|
0.05
|
0.06
|
0.00
|
0.03
|
0.04
|
0.05
|
|||||
|
Receivable days
|
--
|
125.70
|
2,529.70
|
65.35
|
7.68
|
23.35
|
|||||
|
Inventory Days
|
--
|
--
|
-438.32
|
-39.31
|
277.24
|
274.05
|
|||||
|
Payable days
|
--
|
335.05
|
160.17
|
668.53
|
627.23
|
660.10
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
1,931.22
|
-642.49
|
-342.31
|
-362.71
|