Market cap
$1,262 Mln
Revenue (TTM)
$801 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
801.34
|
759.61
|
637.16
|
481.23
|
421.53
|
358.44
|
|||||
|
Cost of Revenue
|
300.56
|
288.12
|
248.21
|
244.45
|
236.65
|
204.75
|
|||||
|
Gross Profit
|
500.78
|
471.49
|
388.95
|
236.78
|
184.88
|
153.68
|
|||||
|
Operating Expenses
|
557.63
|
533.17
|
473.05
|
326.46
|
291.09
|
230.49
|
|||||
|
Operating Profit (EBIT)
|
-56.85
|
-61.69
|
-84.11
|
-89.68
|
-106.21
|
-76.81
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.10
|
-0.65
|
|||||
|
Profit before Tax
|
-61.06
|
-64.80
|
-79.01
|
-74.74
|
-102.11
|
-77.46
|
|||||
|
Provision for Tax
|
2.09
|
1.34
|
0.69
|
0.53
|
0.09
|
0.72
|
|||||
|
Profit after Tax (Net Income)
|
-63.15
|
-66.14
|
-79.70
|
-75.26
|
-102.19
|
-78.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-102.19
|
-78.18
|
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
|
389.89
|
429.68
|
440.00
|
456.53
|
485.72
|
556.10
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
247.85
|
235.08
|
162.98
|
132.46
|
80.98
|
3.50
|
|||||
|
Current Liabilities
|
441.62
|
420.85
|
381.17
|
333.94
|
348.22
|
423.36
|
|||||
|
Total Liabilities
|
1,520.98
|
1,085.61
|
984.15
|
922.92
|
914.92
|
982.96
|
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
|
409.39
|
412.11
|
390.95
|
216.03
|
160.15
|
125.55
|
|||||
|
Current Assets
|
669.97
|
673.50
|
593.20
|
706.90
|
754.77
|
857.41
|
|||||
|
Total Assets
|
1,749.33
|
1,085.61
|
984.15
|
922.92
|
914.92
|
982.96
|
|||||
|
Total Debt*
|
205.00
|
190.00
|
123.00
|
115.00
|
76.67
|
3.86
|
|||||
|
Net Current Assets
|
--
|
252.65
|
212.03
|
372.96
|
406.56
|
434.75
|
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
|
--
|
78.23
|
65.40
|
-17.89
|
-75.18
|
85.29
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-74.05
|
-15.86
|
-110.97
|
-282.98
|
-129.27
|
|||||
|
Cash from Financing Activities
|
--
|
42.97
|
-7.87
|
30.63
|
72.93
|
376.25
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-285.22
|
332.27
|
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 ($)
|
-0.37
|
-0.38
|
-0.48
|
-0.47
|
-0.64
|
-0.50
|
|||||
|
Cash EPS ($)
|
--
|
-0.13
|
-0.26
|
-0.35
|
-0.57
|
-0.45
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.50
|
2.64
|
2.83
|
3.07
|
3.57
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.45
|
0.39
|
-0.11
|
-0.47
|
0.55
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.40
|
0.37
|
-0.29
|
-0.62
|
0.46
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-11.18
|
-14.05
|
-13.27
|
-18.21
|
-36.61
|
|||||
|
ROE (%)
|
-15.41
|
-15.21
|
-17.78
|
-15.97
|
-19.62
|
-37.55
|
|||||
|
ROA (%)
|
-3.77
|
-6.39
|
-8.36
|
-8.19
|
-10.77
|
-11.27
|
|||||
|
EBIT Margin (%)
|
-6.19
|
-7.26
|
-11.73
|
-15.20
|
-23.99
|
-21.39
|
|||||
|
Net Margin (%)
|
-7.88
|
-8.71
|
-12.51
|
-15.64
|
-24.01
|
-21.85
|
|||||
|
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 (%)
|
13.30
|
0.19
|
0.32
|
0.14
|
0.18
|
0.72
|
|||||
|
EBIT Growth (%)
|
12.29
|
26.19
|
-2.18
|
27.65
|
-31.89
|
-92.18
|
|||||
|
Net Profit Growth (%)
|
1.77
|
17.01
|
-5.90
|
26.35
|
-30.71
|
-90.59
|
|||||
|
EPS Growth (%)
|
4.47
|
0.20
|
-0.03
|
0.28
|
-0.28
|
-0.89
|
|||||
|
Book Value Growth (%)
|
-13.41
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-20.87
|
-45.12
|
-32.44
|
-12.73
|
-37.54
|
|||||
|
Price / Book Value
|
3.34
|
3.21
|
8.17
|
5.35
|
2.68
|
5.28
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-18.12
|
-113.35
|
-90.86
|
-39.82
|
-9.82
|
-34.74
|
|||||
|
Close Price ($)
|
7.19
|
8.02
|
21.60
|
15.15
|
8.21
|
18.84
|
|||||
|
High Price ($)
|
16.83
|
22.47
|
23.46
|
18.68
|
19.73
|
37.77
|
|||||
|
Low Price ($)
|
4.07
|
4.95
|
12.84
|
7.80
|
6.10
|
16.15
|
|||||
|
Market Cap ($ Cr)
|
1,261.67
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.44
|
0.28
|
0.25
|
0.16
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.52
|
1.60
|
1.56
|
2.12
|
2.17
|
2.03
|
|||||
|
Quick Ratio
|
1.52
|
--
|
--
|
2.11
|
--
|
2.03
|
|||||
|
Interest Coverage
|
-4.33
|
-5.74
|
-17.62
|
-46.75
|
-103.30
|
-98.05
|
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 (%)
|
50.91
|
49.72
|
48.31
|
58.82
|
58.54
|
74.50
|
|||||
|
Asset Turnover
|
0.48
|
0.73
|
0.67
|
0.52
|
0.44
|
0.52
|
|||||
|
Receivable days
|
--
|
164.81
|
169.35
|
201.06
|
222.61
|
193.44
|
|||||
|
Inventory Days
|
--
|
--
|
1.03
|
1.05
|
0.00
|
0.00
|
|||||
|
Payable days
|
--
|
466.79
|
479.32
|
470.29
|
555.34
|
488.72
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-308.93
|
-268.18
|
-332.74
|
-295.28
|