Market cap
$2,106 Mln
Revenue (TTM)
$490 Mln
P/E Ratio
--
P/B Ratio
5.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
489.73
|
443.64
|
333.85
|
264.83
|
204.27
|
152.16
|
|||||
|
Cost of Revenue
|
210.53
|
187.04
|
137.22
|
120.72
|
95.95
|
68.35
|
|||||
|
Gross Profit
|
279.20
|
256.60
|
196.63
|
144.11
|
108.32
|
83.81
|
|||||
|
Operating Expenses
|
314.98
|
310.24
|
241.26
|
207.82
|
178.54
|
126.72
|
|||||
|
Operating Profit (EBIT)
|
-35.79
|
-53.64
|
-44.63
|
-63.71
|
-70.22
|
-42.92
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
2.50
|
-2.55
|
|||||
|
Profit before Tax
|
-42.30
|
-58.96
|
-40.53
|
-62.87
|
-59.06
|
-46.65
|
|||||
|
Provision for Tax
|
2.81
|
-11.31
|
0.31
|
0.04
|
-0.46
|
0.17
|
|||||
|
Profit after Tax (Net Income)
|
-45.11
|
-47.65
|
-40.84
|
-62.91
|
-58.60
|
-46.82
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-58.60
|
-47.10
|
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
|
362.68
|
362.05
|
357.03
|
324.94
|
334.05
|
344.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
385.22
|
395.63
|
34.68
|
35.45
|
113.23
|
58.70
|
|||||
|
Current Liabilities
|
83.19
|
89.55
|
45.57
|
39.43
|
41.61
|
33.20
|
|||||
|
Total Liabilities
|
914.27
|
847.23
|
437.28
|
399.83
|
488.89
|
436.51
|
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
|
653.63
|
660.01
|
255.90
|
251.24
|
246.72
|
91.35
|
|||||
|
Current Assets
|
177.46
|
187.22
|
181.38
|
148.59
|
242.17
|
345.16
|
|||||
|
Total Assets
|
914.27
|
847.23
|
437.28
|
399.83
|
488.89
|
436.51
|
|||||
|
Total Debt*
|
358.16
|
368.55
|
18.45
|
19.26
|
104.05
|
24.62
|
|||||
|
Net Current Assets
|
94.27
|
97.67
|
135.81
|
109.16
|
200.55
|
311.96
|
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
|
--
|
42.91
|
18.60
|
-17.50
|
-37.79
|
-28.96
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-397.59
|
23.04
|
33.91
|
-224.01
|
-22.02
|
|||||
|
Cash from Financing Activities
|
--
|
323.79
|
11.79
|
-87.82
|
61.18
|
192.27
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-200.62
|
141.29
|
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 ($)
|
-0.43
|
-0.46
|
-0.40
|
-0.66
|
-0.64
|
-0.53
|
|||||
|
Cash EPS ($)
|
-0.42
|
-0.20
|
-0.30
|
-0.55
|
-0.55
|
-0.49
|
|||||
|
Adjusted Book Value ($)
|
3.39
|
3.48
|
3.53
|
3.39
|
3.64
|
3.88
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.41
|
0.18
|
-0.18
|
-0.41
|
-0.33
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.40
|
0.17
|
-0.25
|
-0.42
|
-0.37
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-8.62
|
-11.35
|
-16.08
|
-14.52
|
-16.32
|
|||||
|
ROE (%)
|
-12.45
|
-13.25
|
-11.98
|
-19.09
|
-17.27
|
-17.86
|
|||||
|
ROA (%)
|
-4.95
|
-7.42
|
-9.76
|
-14.16
|
-12.66
|
-13.66
|
|||||
|
EBIT Margin (%)
|
-8.40
|
-11.15
|
-12.00
|
-20.95
|
-27.02
|
-29.88
|
|||||
|
Net Margin (%)
|
-9.21
|
-10.74
|
-12.23
|
-23.76
|
-28.34
|
-31.30
|
|||||
|
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 (%)
|
27.05
|
0.33
|
0.26
|
0.30
|
0.34
|
0.36
|
|||||
|
EBIT Growth (%)
|
13.24
|
-23.49
|
27.79
|
-0.53
|
-21.40
|
10.62
|
|||||
|
Net Profit Growth (%)
|
-17.19
|
-16.69
|
35.09
|
-7.36
|
-25.15
|
8.83
|
|||||
|
EPS Growth (%)
|
-13.42
|
-0.14
|
0.38
|
-0.03
|
-0.21
|
0.15
|
|||||
|
Book Value Growth (%)
|
2.22
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-50.30
|
-90.77
|
-36.95
|
-22.83
|
-38.05
|
|||||
|
Price / Book Value
|
5.92
|
6.62
|
10.38
|
7.15
|
4.01
|
5.17
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-50.66
|
-118.17
|
-122.12
|
-50.21
|
-26.44
|
-35.64
|
|||||
|
Close Price ($)
|
18.12
|
23.07
|
36.68
|
24.25
|
14.59
|
20.06
|
|||||
|
High Price ($)
|
30.88
|
37.92
|
42.29
|
24.80
|
21.04
|
49.32
|
|||||
|
Low Price ($)
|
13.99
|
18.71
|
22.62
|
10.93
|
9.23
|
17.32
|
|||||
|
Market Cap ($ Cr)
|
2,105.69
|
--
|
--
|
--
|
--
|
--
|
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
|
0.93
|
1.02
|
0.05
|
0.06
|
0.31
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.00
|
0.00
|
0.00
|
0.02
|
0.00
|
|||||
|
Current Ratio
|
2.13
|
2.09
|
3.98
|
3.77
|
5.82
|
10.40
|
|||||
|
Quick Ratio
|
2.13
|
--
|
--
|
--
|
5.63
|
10.21
|
|||||
|
Interest Coverage
|
-3.29
|
-5.22
|
-86.91
|
-7.51
|
-14.34
|
-38.33
|
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 (%)
|
11.58
|
11.61
|
11.60
|
13.40
|
12.85
|
13.68
|
|||||
|
Asset Turnover
|
0.54
|
0.69
|
0.80
|
0.60
|
0.44
|
0.44
|
|||||
|
Receivable days
|
--
|
37.14
|
40.61
|
42.58
|
42.08
|
41.92
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
23.77
|
26.89
|
29.44
|
|||||
|
Payable days
|
--
|
11.69
|
18.11
|
17.80
|
15.11
|
10.71
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
48.54
|
53.86
|
60.64
|