Market cap
$127 Mln
Revenue (TTM)
$292 Mln
P/E Ratio
--
P/B Ratio
1.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
292.25
|
311.14
|
306.58
|
295.94
|
276.24
|
241.93
|
|||||
|
Cost of Revenue
|
156.53
|
207.00
|
165.81
|
164.11
|
143.05
|
124.35
|
|||||
|
Gross Profit
|
135.72
|
104.13
|
140.78
|
131.83
|
133.19
|
117.57
|
|||||
|
Operating Expenses
|
193.19
|
140.24
|
210.59
|
258.73
|
273.19
|
261.22
|
|||||
|
Operating Profit (EBIT)
|
-57.48
|
-36.10
|
-69.81
|
-126.90
|
-140.01
|
-143.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-263.67
|
-177.26
|
-69.17
|
-117.79
|
-141.68
|
-160.11
|
|||||
|
Provision for Tax
|
1.15
|
0.72
|
0.33
|
0.36
|
-4.28
|
-6.90
|
|||||
|
Profit after Tax (Net Income)
|
-264.82
|
-177.97
|
-69.50
|
-118.15
|
-137.40
|
-153.21
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-137.40
|
-153.21
|
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
|
100.83
|
245.78
|
365.21
|
366.92
|
425.01
|
522.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
165.85
|
167.29
|
167.87
|
245.86
|
244.77
|
216.95
|
|||||
|
Current Liabilities
|
91.93
|
89.57
|
325.85
|
89.03
|
82.51
|
93.05
|
|||||
|
Total Liabilities
|
450.53
|
502.64
|
858.93
|
701.81
|
752.29
|
832.10
|
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
|
110.21
|
333.34
|
393.28
|
308.42
|
324.49
|
323.71
|
|||||
|
Current Assets
|
248.39
|
169.31
|
465.65
|
393.40
|
427.80
|
508.39
|
|||||
|
Total Assets
|
450.53
|
502.64
|
858.93
|
701.81
|
752.29
|
832.10
|
|||||
|
Total Debt*
|
169.98
|
171.24
|
402.27
|
249.07
|
247.97
|
204.61
|
|||||
|
Net Current Assets
|
156.47
|
79.73
|
139.80
|
304.36
|
345.29
|
415.34
|
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
|
--
|
0.73
|
14.56
|
-33.08
|
-35.27
|
-23.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
36.19
|
-22.90
|
20.29
|
-39.02
|
-139.68
|
|||||
|
Cash from Financing Activities
|
--
|
-235.78
|
151.75
|
2.73
|
-2.61
|
264.08
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
101.28
|
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 ($)
|
-3.68
|
-2.51
|
-1.11
|
-2.06
|
-2.52
|
-2.94
|
|||||
|
Cash EPS ($)
|
--
|
-1.80
|
-0.45
|
-1.32
|
-1.64
|
-2.22
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.46
|
5.85
|
6.38
|
7.80
|
10.02
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.01
|
0.23
|
-0.58
|
-0.65
|
-0.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.00
|
-0.03
|
-0.82
|
-0.97
|
-0.80
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-30.05
|
-10.05
|
-18.33
|
-19.63
|
-25.58
|
|||||
|
ROE (%)
|
-152.81
|
-58.26
|
-18.99
|
-29.84
|
-29.02
|
-38.39
|
|||||
|
ROA (%)
|
-45.44
|
-26.14
|
-8.91
|
-16.25
|
-17.34
|
-21.73
|
|||||
|
EBIT Margin (%)
|
-84.78
|
-51.70
|
-16.99
|
-37.34
|
-48.67
|
-59.02
|
|||||
|
Net Margin (%)
|
-90.61
|
-57.20
|
-22.67
|
-39.92
|
-49.74
|
-63.33
|
|||||
|
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 (%)
|
-7.54
|
0.01
|
0.04
|
0.07
|
0.14
|
0.28
|
|||||
|
EBIT Growth (%)
|
-206.70
|
-208.84
|
52.87
|
17.81
|
5.85
|
-36.46
|
|||||
|
Net Profit Growth (%)
|
-164.50
|
-156.07
|
41.17
|
14.01
|
10.32
|
-33.21
|
|||||
|
EPS Growth (%)
|
-143.42
|
-1.25
|
0.46
|
0.18
|
0.14
|
-0.09
|
|||||
|
Book Value Growth (%)
|
-72.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.95
|
-6.35
|
-4.50
|
-4.22
|
-13.48
|
|||||
|
Price / Book Value
|
1.27
|
0.69
|
1.21
|
1.45
|
1.36
|
3.95
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.96
|
-2.22
|
-42.36
|
-6.79
|
-5.59
|
-17.94
|
|||||
|
Close Price ($)
|
1.99
|
2.39
|
7.07
|
9.26
|
10.63
|
39.62
|
|||||
|
High Price ($)
|
4.13
|
7.65
|
11.41
|
15.87
|
41.15
|
59.50
|
|||||
|
Low Price ($)
|
0.96
|
2.02
|
5.42
|
6.60
|
6.40
|
35.96
|
|||||
|
Market Cap ($ Cr)
|
127.18
|
--
|
--
|
--
|
--
|
--
|
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
|
1.51
|
0.70
|
1.10
|
0.68
|
0.58
|
0.39
|
|||||
|
Short term debt to equity ratio
|
0.05
|
0.02
|
0.64
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
2.70
|
1.89
|
1.43
|
4.42
|
5.18
|
5.46
|
|||||
|
Quick Ratio
|
2.70
|
--
|
--
|
4.42
|
--
|
5.46
|
|||||
|
Interest Coverage
|
-11.84
|
-9.81
|
-3.05
|
-15.16
|
-18.57
|
-8.25
|
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 (%)
|
14.34
|
19.00
|
18.65
|
20.37
|
17.37
|
20.17
|
|||||
|
Asset Turnover
|
0.50
|
0.46
|
0.39
|
0.41
|
0.35
|
0.34
|
|||||
|
Receivable days
|
--
|
68.27
|
69.98
|
66.81
|
63.98
|
73.30
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
18.35
|
19.91
|
12.31
|
11.64
|
14.72
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
50.07
|
54.49
|
52.34
|
58.57
|