Market cap
$590 Mln
Revenue (TTM)
$174 Mln
P/E Ratio
--
P/B Ratio
8.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
174.48
|
170.44
|
83.33
|
90.24
|
112.72
|
470.35
|
|||||
|
Cost of Revenue
|
79.87
|
20.30
|
33.57
|
37.21
|
54.55
|
51.83
|
|||||
|
Gross Profit
|
94.61
|
150.14
|
49.76
|
53.03
|
58.18
|
418.51
|
|||||
|
Operating Expenses
|
258.76
|
311.34
|
283.11
|
321.16
|
321.06
|
258.53
|
|||||
|
Operating Profit (EBIT)
|
-164.15
|
-161.20
|
-233.35
|
-268.13
|
-262.88
|
159.98
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
7.54
|
|||||
|
Profit before Tax
|
-196.43
|
-193.88
|
-227.10
|
-263.65
|
-280.41
|
141.25
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-0.15
|
-0.08
|
13.41
|
|||||
|
Profit after Tax (Net Income)
|
-196.43
|
-193.88
|
-227.10
|
-263.49
|
-280.32
|
127.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-280.32
|
127.84
|
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
|
71.77
|
102.73
|
259.65
|
311.74
|
516.20
|
764.30
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
232.23
|
232.20
|
103.14
|
131.96
|
186.64
|
219.13
|
|||||
|
Current Liabilities
|
82.62
|
118.10
|
103.19
|
130.27
|
130.43
|
130.47
|
|||||
|
Total Liabilities
|
469.24
|
453.03
|
465.99
|
573.97
|
833.27
|
1,113.90
|
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
|
150.46
|
171.75
|
187.99
|
239.00
|
417.29
|
595.08
|
|||||
|
Current Assets
|
236.16
|
281.28
|
278.00
|
334.97
|
415.98
|
518.83
|
|||||
|
Total Assets
|
469.24
|
453.03
|
465.99
|
573.97
|
833.27
|
1,113.90
|
|||||
|
Total Debt*
|
68.95
|
260.52
|
82.03
|
89.29
|
94.80
|
86.68
|
|||||
|
Net Current Assets
|
153.54
|
163.19
|
174.81
|
204.70
|
285.54
|
388.35
|
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
|
--
|
-123.96
|
-173.13
|
-218.41
|
-207.49
|
218.88
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-15.87
|
103.45
|
190.94
|
-11.93
|
-406.64
|
|||||
|
Cash from Financing Activities
|
--
|
116.77
|
92.68
|
-34.97
|
-28.84
|
195.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
7.48
|
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 ($)
|
-3.79
|
-3.75
|
-4.46
|
-5.99
|
-6.47
|
2.90
|
|||||
|
Cash EPS ($)
|
--
|
-3.44
|
-4.15
|
-5.60
|
-6.18
|
3.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.99
|
5.10
|
7.08
|
11.92
|
17.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.40
|
-3.40
|
-4.96
|
-4.79
|
4.96
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.44
|
-3.45
|
-5.19
|
-5.50
|
3.06
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-55.01
|
-61.15
|
-52.07
|
-38.35
|
19.65
|
|||||
|
ROE (%)
|
-225.14
|
-107.00
|
-79.49
|
-63.65
|
-43.78
|
22.39
|
|||||
|
ROA (%)
|
-33.58
|
-42.19
|
-43.68
|
-37.45
|
-28.79
|
14.03
|
|||||
|
EBIT Margin (%)
|
-88.54
|
-87.34
|
-257.35
|
-284.55
|
-228.12
|
35.62
|
|||||
|
Net Margin (%)
|
-112.58
|
-113.75
|
-272.54
|
-291.99
|
-248.68
|
26.75
|
|||||
|
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 (%)
|
12.00
|
1.05
|
-0.08
|
-0.20
|
-0.76
|
2.04
|
|||||
|
EBIT Growth (%)
|
-5.98
|
30.58
|
16.49
|
0.14
|
-253.50
|
259.18
|
|||||
|
Net Profit Growth (%)
|
-11.88
|
14.63
|
13.81
|
6.00
|
-319.27
|
214.91
|
|||||
|
EPS Growth (%)
|
-10.11
|
0.16
|
0.25
|
0.08
|
-3.23
|
1.98
|
|||||
|
Book Value Growth (%)
|
-67.39
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.84
|
-1.73
|
-3.00
|
-3.50
|
11.28
|
|||||
|
Price / Book Value
|
8.81
|
7.25
|
1.51
|
2.53
|
1.90
|
1.89
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.37
|
-5.82
|
-1.21
|
-2.52
|
-2.92
|
6.05
|
|||||
|
Close Price ($)
|
11.98
|
14.40
|
7.73
|
17.95
|
22.68
|
32.70
|
|||||
|
High Price ($)
|
16.19
|
15.41
|
28.80
|
25.54
|
35.73
|
50.26
|
|||||
|
Low Price ($)
|
5.46
|
5.04
|
7.14
|
12.82
|
18.69
|
27.02
|
|||||
|
Market Cap ($ Cr)
|
590.16
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
2.54
|
0.32
|
0.29
|
0.18
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.10
|
0.47
|
0.03
|
0.02
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
2.86
|
2.38
|
2.69
|
2.57
|
3.19
|
3.98
|
|||||
|
Quick Ratio
|
2.86
|
--
|
--
|
--
|
3.08
|
3.83
|
|||||
|
Interest Coverage
|
-3.68
|
-3.31
|
-16.94
|
-37.42
|
-11.06
|
6.38
|
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 (%)
|
61.18
|
16.07
|
25.88
|
29.19
|
26.87
|
6.90
|
|||||
|
Asset Turnover
|
0.30
|
0.37
|
0.16
|
0.13
|
0.12
|
0.52
|
|||||
|
Receivable days
|
--
|
52.45
|
105.00
|
114.61
|
101.63
|
29.29
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
136.43
|
109.32
|
103.08
|
|||||
|
Payable days
|
--
|
397.28
|
248.00
|
245.37
|
129.24
|
77.55
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
5.67
|
81.72
|
54.83
|