Market cap
$543 Mln
Revenue (TTM)
$324 Mln
P/E Ratio
--
P/B Ratio
0.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
323.93
|
322.67
|
283.47
|
289.21
|
618.97
|
992.58
|
|||||
|
Cost of Revenue
|
208.67
|
191.80
|
176.26
|
184.76
|
252.07
|
215.53
|
|||||
|
Gross Profit
|
115.26
|
130.88
|
107.22
|
104.46
|
366.90
|
777.05
|
|||||
|
Operating Expenses
|
235.37
|
221.97
|
181.13
|
299.99
|
188.37
|
104.34
|
|||||
|
Operating Profit (EBIT)
|
-120.11
|
-91.10
|
-73.92
|
-195.53
|
178.53
|
104.34
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
5.08
|
|||||
|
Profit before Tax
|
-91.09
|
-70.03
|
-51.96
|
-174.09
|
184.03
|
104.34
|
|||||
|
Provision for Tax
|
-5.62
|
-8.39
|
-8.14
|
1.15
|
42.10
|
174.80
|
|||||
|
Profit after Tax (Net Income)
|
-84.38
|
-60.51
|
-42.71
|
-167.83
|
143.40
|
104.34
|
|||||
|
Minority Interest
|
1.09
|
1.12
|
1.11
|
1.47
|
1.48
|
1.13
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
143.40
|
507.36
|
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
|
1,001.62
|
1,111.99
|
1,133.23
|
1,136.10
|
1,266.69
|
1,158.75
|
|||||
|
Minority Interest
|
1.09
|
--
|
--
|
--
|
--
|
7.13
|
|||||
|
Non-Current Liabilities
|
21.48
|
21.84
|
17.91
|
29.02
|
28.07
|
7.53
|
|||||
|
Current Liabilities
|
71.76
|
84.97
|
72.90
|
73.02
|
88.11
|
105.31
|
|||||
|
Total Liabilities
|
1,160.98
|
1,213.53
|
1,219.96
|
1,235.33
|
1,386.05
|
1,278.72
|
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
|
634.45
|
663.04
|
866.39
|
727.48
|
758.18
|
666.76
|
|||||
|
Current Assets
|
454.77
|
550.49
|
353.57
|
507.85
|
627.87
|
611.96
|
|||||
|
Total Assets
|
1,160.98
|
1,213.53
|
1,219.96
|
1,235.33
|
1,386.05
|
1,278.72
|
|||||
|
Total Debt*
|
9.42
|
7.68
|
8.47
|
15.25
|
38.94
|
21.28
|
|||||
|
Net Current Assets
|
383.01
|
465.52
|
280.67
|
434.83
|
539.77
|
961.62
|
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
|
--
|
-101.64
|
21.06
|
27.00
|
253.52
|
538.58
|
|||||
|
Cash Flow from Investing Activities
|
--
|
111.37
|
-58.35
|
38.90
|
-261.31
|
-546.55
|
|||||
|
Cash from Financing Activities
|
--
|
-14.79
|
-4.85
|
-47.79
|
-77.14
|
85.41
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
77.43
|
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 ($)
|
-2.83
|
-1.97
|
-1.39
|
-5.64
|
4.63
|
3.34
|
|||||
|
Cash EPS ($)
|
--
|
-1.18
|
-0.58
|
-4.65
|
5.69
|
3.40
|
|||||
|
Adjusted Book Value ($)
|
--
|
36.13
|
36.97
|
38.16
|
40.91
|
37.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.30
|
0.69
|
0.91
|
8.19
|
17.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.04
|
-0.63
|
0.16
|
7.58
|
16.50
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-5.35
|
-3.72
|
-13.66
|
11.54
|
11.82
|
|||||
|
ROE (%)
|
-7.88
|
-5.39
|
-3.76
|
-13.97
|
11.82
|
12.08
|
|||||
|
ROA (%)
|
-6.94
|
-4.97
|
-3.48
|
-12.80
|
10.76
|
10.54
|
|||||
|
EBIT Margin (%)
|
-28.05
|
-21.68
|
-18.27
|
-60.02
|
29.89
|
10.51
|
|||||
|
Net Margin (%)
|
-26.05
|
-18.75
|
-15.07
|
-58.03
|
23.17
|
10.46
|
|||||
|
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 (%)
|
6.83
|
0.14
|
-0.02
|
-0.53
|
-0.38
|
1.35
|
|||||
|
EBIT Growth (%)
|
-52.52
|
-35.08
|
70.17
|
-193.82
|
77.34
|
-64.04
|
|||||
|
Net Profit Growth (%)
|
-66.57
|
-41.69
|
74.55
|
-217.03
|
37.44
|
-51.31
|
|||||
|
EPS Growth (%)
|
-70.48
|
-0.41
|
0.75
|
-2.22
|
0.38
|
-0.58
|
|||||
|
Book Value Growth (%)
|
-1.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-13.36
|
-13.26
|
-5.13
|
6.43
|
30.08
|
|||||
|
Price / Book Value
|
0.55
|
0.73
|
0.50
|
0.76
|
0.73
|
2.71
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
2.34
|
-10.48
|
-11.78
|
-3.06
|
2.00
|
25.55
|
|||||
|
Close Price ($)
|
20.52
|
26.27
|
18.47
|
28.91
|
29.78
|
100.59
|
|||||
|
High Price ($)
|
31.04
|
31.04
|
29.91
|
44.09
|
103.11
|
189.89
|
|||||
|
Low Price ($)
|
13.46
|
14.57
|
16.56
|
23.09
|
29.01
|
53.02
|
|||||
|
Market Cap ($ Cr)
|
542.88
|
--
|
--
|
--
|
--
|
--
|
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
|
0.00
|
0.01
|
0.01
|
0.01
|
0.03
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.02
|
0.02
|
|||||
|
Current Ratio
|
6.34
|
6.48
|
4.85
|
6.96
|
7.13
|
5.81
|
|||||
|
Quick Ratio
|
6.18
|
6.35
|
4.74
|
6.88
|
7.08
|
5.70
|
|||||
|
Interest Coverage
|
-381.71
|
-932.67
|
-304.62
|
-355.73
|
182.66
|
16.81
|
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 (%)
|
21.77
|
28.39
|
27.17
|
19.86
|
12.13
|
14.44
|
|||||
|
Asset Turnover
|
0.27
|
0.27
|
0.23
|
0.22
|
0.46
|
1.00
|
|||||
|
Receivable days
|
--
|
95.45
|
86.64
|
83.70
|
64.44
|
63.91
|
|||||
|
Inventory Days
|
--
|
18.08
|
14.72
|
9.99
|
11.94
|
24.32
|
|||||
|
Payable days
|
--
|
35.25
|
34.94
|
38.01
|
31.58
|
39.81
|
|||||
|
Cash Conversion Cycle
|
--
|
78.28
|
66.42
|
55.68
|
44.80
|
48.42
|