Market cap
$937 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
5.44
|
12.75
|
15.49
|
30.87
|
27.73
|
17.91
|
|||||
|
Gross Profit
|
-5.44
|
-12.75
|
-15.49
|
-30.87
|
-27.73
|
-17.91
|
|||||
|
Operating Expenses
|
205.61
|
178.21
|
272.72
|
293.14
|
272.56
|
356.91
|
|||||
|
Operating Profit (EBIT)
|
-208.00
|
-190.96
|
-272.72
|
-293.14
|
-272.56
|
-356.91
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.67
|
0.31
|
|||||
|
Profit before Tax
|
-211.82
|
-244.17
|
-266.76
|
-283.26
|
-269.48
|
-355.93
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-3.09
|
-11.75
|
|||||
|
Profit after Tax (Net Income)
|
-211.82
|
-244.17
|
-266.76
|
-283.26
|
-266.39
|
-344.18
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-269.48
|
-355.93
|
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
|
154.57
|
160.88
|
250.50
|
287.51
|
499.32
|
728.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
153.20
|
177.28
|
205.08
|
213.31
|
211.90
|
301.67
|
|||||
|
Current Liabilities
|
123.75
|
78.73
|
45.43
|
64.49
|
111.50
|
99.24
|
|||||
|
Total Liabilities
|
555.27
|
416.89
|
501.02
|
565.30
|
822.72
|
1,129.41
|
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
|
260.89
|
268.21
|
340.21
|
351.78
|
378.28
|
571.31
|
|||||
|
Current Assets
|
170.63
|
148.68
|
160.81
|
213.52
|
444.44
|
558.10
|
|||||
|
Total Assets
|
555.27
|
416.89
|
501.02
|
565.30
|
822.72
|
1,129.41
|
|||||
|
Total Debt*
|
73.74
|
78.86
|
94.20
|
104.10
|
108.25
|
110.94
|
|||||
|
Net Current Assets
|
46.88
|
69.95
|
115.38
|
149.03
|
332.93
|
458.87
|
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
|
--
|
-143.83
|
-223.15
|
-253.58
|
-290.05
|
-251.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-40.24
|
17.45
|
172.01
|
210.56
|
-245.80
|
|||||
|
Cash from Financing Activities
|
--
|
128.73
|
199.75
|
31.65
|
4.91
|
631.75
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-74.58
|
134.90
|
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 ($)
|
-0.78
|
-0.96
|
-1.13
|
-1.44
|
-1.40
|
-1.87
|
|||||
|
Cash EPS ($)
|
--
|
-0.91
|
-1.06
|
-1.31
|
-1.32
|
-1.81
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.64
|
1.06
|
1.46
|
2.62
|
3.96
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.57
|
-0.94
|
-1.29
|
-1.52
|
-1.36
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.57
|
-1.09
|
-1.39
|
-1.63
|
-1.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-83.55
|
-72.46
|
-56.70
|
-36.82
|
-140.43
|
|||||
|
ROE (%)
|
-134.30
|
-118.70
|
-99.17
|
-72.00
|
-43.39
|
-223.99
|
|||||
|
ROA (%)
|
-44.58
|
-53.20
|
-50.03
|
-40.81
|
-27.29
|
-37.01
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
39,523.44
|
-112,846.56
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-1.47
|
8.47
|
5.82
|
-3.92
|
23.63
|
-24.73
|
|||||
|
Net Profit Growth (%)
|
16.00
|
8.47
|
5.82
|
-6.33
|
22.60
|
-23.52
|
|||||
|
EPS Growth (%)
|
26.67
|
0.15
|
0.21
|
-0.03
|
0.25
|
-0.18
|
|||||
|
Book Value Growth (%)
|
1.70
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-4.22
|
-1.44
|
-2.84
|
-2.82
|
-8.28
|
|||||
|
Price / Book Value
|
5.98
|
6.41
|
1.54
|
2.80
|
1.51
|
3.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.08
|
-4.20
|
-1.31
|
-2.72
|
-1.70
|
-6.96
|
|||||
|
Close Price ($)
|
3.49
|
4.07
|
1.63
|
4.08
|
3.95
|
15.48
|
|||||
|
High Price ($)
|
6.55
|
7.30
|
12.00
|
8.01
|
16.29
|
44.60
|
|||||
|
Low Price ($)
|
2.60
|
1.26
|
1.52
|
2.75
|
3.15
|
14.90
|
|||||
|
Market Cap ($ Cr)
|
937.00
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.49
|
0.38
|
0.36
|
0.22
|
0.15
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.09
|
0.05
|
0.05
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
1.38
|
1.89
|
3.54
|
3.31
|
3.99
|
5.62
|
|||||
|
Quick Ratio
|
1.38
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-17.44
|
-32.24
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
98.53
|
109.85
|
41.21
|
33.43
|
45.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|