Market cap
$923 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1.90
|
3.69
|
3.45
|
3.27
|
3.31
|
3.41
|
|||||
|
Gross Profit
|
-1.90
|
-3.69
|
-3.45
|
-3.27
|
-3.31
|
-3.41
|
|||||
|
Operating Expenses
|
208.65
|
212.72
|
150.62
|
143.72
|
145.60
|
130.71
|
|||||
|
Operating Profit (EBIT)
|
-210.56
|
-216.41
|
-154.07
|
-143.72
|
-145.60
|
-130.71
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-202.67
|
-206.69
|
-138.20
|
-134.24
|
-141.95
|
-130.32
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-3.65
|
-2.53
|
|||||
|
Profit after Tax (Net Income)
|
-202.67
|
-206.69
|
-138.20
|
-134.24
|
-138.30
|
-127.79
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-141.95
|
-130.32
|
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
|
186.06
|
211.65
|
293.11
|
250.56
|
231.19
|
231.91
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
21.53
|
23.29
|
26.45
|
29.19
|
31.54
|
33.39
|
|||||
|
Current Liabilities
|
38.48
|
42.63
|
30.51
|
17.93
|
22.36
|
21.74
|
|||||
|
Total Liabilities
|
284.55
|
277.57
|
350.07
|
297.67
|
285.10
|
287.04
|
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
|
33.31
|
35.38
|
33.61
|
33.81
|
37.00
|
39.35
|
|||||
|
Current Assets
|
212.76
|
242.19
|
316.46
|
263.86
|
248.10
|
247.69
|
|||||
|
Total Assets
|
284.55
|
277.57
|
350.07
|
297.67
|
285.10
|
287.04
|
|||||
|
Total Debt*
|
24.65
|
26.20
|
28.97
|
31.36
|
32.86
|
34.59
|
|||||
|
Net Current Assets
|
174.28
|
199.56
|
285.95
|
245.93
|
225.74
|
225.95
|
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
|
--
|
-186.36
|
-118.01
|
-121.14
|
-116.31
|
-106.11
|
|||||
|
Cash Flow from Investing Activities
|
--
|
190.05
|
-218.80
|
70.70
|
58.44
|
-88.24
|
|||||
|
Cash from Financing Activities
|
--
|
108.86
|
161.21
|
135.52
|
122.91
|
1.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
65.04
|
-192.55
|
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 ($)
|
-1.18
|
-1.33
|
-0.93
|
-1.72
|
-1.91
|
-3.32
|
|||||
|
Cash EPS ($)
|
--
|
-1.32
|
-0.92
|
-1.69
|
-1.88
|
-3.27
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.36
|
1.98
|
3.20
|
3.19
|
6.03
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.20
|
-0.80
|
-1.55
|
-1.61
|
-2.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.20
|
-0.80
|
-1.55
|
-1.70
|
-2.80
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-73.83
|
-45.76
|
-49.17
|
-52.13
|
-41.85
|
|||||
|
ROE (%)
|
-101.92
|
-81.90
|
-50.84
|
-55.73
|
-59.73
|
-44.36
|
|||||
|
ROA (%)
|
-68.73
|
-65.86
|
-42.67
|
-46.07
|
-48.34
|
-39.75
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-8.42
|
-49.56
|
-2.95
|
7.80
|
-11.39
|
-105.95
|
|||||
|
Net Profit Growth (%)
|
-8.42
|
-49.56
|
-2.95
|
2.93
|
-8.22
|
-103.67
|
|||||
|
EPS Growth (%)
|
7.36
|
-0.43
|
0.46
|
0.10
|
0.42
|
-1.02
|
|||||
|
Book Value Growth (%)
|
-31.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.77
|
-5.49
|
-2.65
|
-2.71
|
-3.46
|
|||||
|
Price / Book Value
|
4.99
|
3.68
|
2.59
|
1.42
|
1.62
|
1.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.47
|
-2.78
|
-3.53
|
-0.96
|
-1.15
|
-1.82
|
|||||
|
Close Price ($)
|
5.71
|
5.02
|
5.13
|
4.54
|
5.17
|
11.49
|
|||||
|
High Price ($)
|
7.18
|
5.66
|
8.40
|
7.65
|
12.13
|
38.01
|
|||||
|
Low Price ($)
|
1.85
|
1.29
|
3.86
|
1.57
|
2.06
|
11.34
|
|||||
|
Market Cap ($ Cr)
|
923.25
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.12
|
0.10
|
0.13
|
0.14
|
0.15
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
5.53
|
5.68
|
10.37
|
14.72
|
11.10
|
11.39
|
|||||
|
Quick Ratio
|
5.53
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-39.87
|
-61.05
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
-0.32
|
|||||
|
Payable days
|
--
|
1,256.33
|
841.38
|
721.28
|
1,024.21
|
796.35
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|