Market cap
$245 Mln
Revenue (TTM)
$433 Mln
P/E Ratio
--
P/B Ratio
9.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
432.89
|
411.22
|
417.08
|
506.64
|
506.64
|
468.09
|
|||||
|
Cost of Revenue
|
294.08
|
285.62
|
316.40
|
476.52
|
483.97
|
382.16
|
|||||
|
Gross Profit
|
138.81
|
125.60
|
100.68
|
30.12
|
22.67
|
85.93
|
|||||
|
Operating Expenses
|
317.35
|
335.74
|
353.68
|
481.70
|
444.36
|
427.72
|
|||||
|
Operating Profit (EBIT)
|
-178.53
|
-210.14
|
-253.00
|
-449.95
|
-421.70
|
-341.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-170.70
|
-216.15
|
-272.69
|
-457.63
|
-457.63
|
-347.92
|
|||||
|
Provision for Tax
|
5.02
|
4.05
|
4.37
|
-0.02
|
-0.02
|
-2.82
|
|||||
|
Profit after Tax (Net Income)
|
-175.73
|
-220.20
|
-277.07
|
-457.61
|
-457.61
|
-344.46
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
-36.09
|
21.30
|
137.47
|
327.68
|
327.68
|
355.64
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
371.88
|
385.48
|
466.96
|
445.53
|
459.99
|
440.12
|
|||||
|
Current Liabilities
|
359.88
|
385.47
|
293.75
|
330.15
|
330.15
|
284.20
|
|||||
|
Total Liabilities
|
1,055.55
|
792.25
|
898.18
|
1,103.36
|
1,117.81
|
1,079.96
|
Assets ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
309.32
|
330.22
|
331.60
|
360.68
|
375.13
|
375.79
|
|||||
|
Current Assets
|
386.35
|
462.03
|
566.57
|
742.68
|
742.68
|
704.17
|
|||||
|
Total Assets
|
1,082.02
|
792.25
|
898.18
|
1,103.36
|
1,117.81
|
1,079.96
|
|||||
|
Total Debt*
|
25.85
|
271.53
|
312.36
|
301.05
|
301.05
|
316.78
|
|||||
|
Net Current Assets
|
--
|
78.46
|
272.83
|
412.53
|
412.53
|
419.83
|
Cashflow ($ Mln) |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-62.84
|
-146.95
|
-328.94
|
-331.82
|
-267.05
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-4.17
|
-12.07
|
85.58
|
--
|
-126.15
|
|||||
|
Cash from Financing Activities
|
--
|
-20.00
|
28.54
|
306.52
|
309.41
|
372.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
--
|
--
|
--
|
--
|
-1.22
|
--
|
|||||
|
Cash EPS ($)
|
--
|
--
|
--
|
--
|
-1.15
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
0.87
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
-0.88
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
--
|
--
|
--
|
-0.93
|
--
|
Profitability Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-59.30
|
-51.38
|
-72.78
|
-70.34
|
-51.23
|
|||||
|
ROE (%)
|
--
|
-277.38
|
-119.13
|
-139.65
|
-133.94
|
-96.86
|
|||||
|
ROA (%)
|
-15.47
|
-26.05
|
-27.69
|
-41.20
|
-41.64
|
-31.90
|
|||||
|
EBIT Margin (%)
|
-29.06
|
-46.76
|
-59.47
|
-87.11
|
-83.23
|
-73.19
|
|||||
|
Net Margin (%)
|
-40.59
|
-53.55
|
-66.43
|
-90.32
|
-90.32
|
-73.59
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
8.84
|
-0.01
|
-0.18
|
0.08
|
0.08
|
0.93
|
|||||
|
EBIT Growth (%)
|
45.51
|
22.48
|
43.80
|
-28.83
|
-23.38
|
-148.40
|
|||||
|
Net Profit Growth (%)
|
21.38
|
20.53
|
39.45
|
-32.85
|
-32.85
|
-159.83
|
|||||
|
EPS Growth (%)
|
--
|
--
|
--
|
--
|
-0.20
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
--
|
--
|
--
|
-1.92
|
--
|
|||||
|
Price / Book Value
|
9.93
|
--
|
--
|
--
|
2.69
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-20.16
|
-0.78
|
-0.40
|
0.06
|
-1.95
|
0.17
|
|||||
|
Close Price ($)
|
5.46
|
5.99
|
19.24
|
38.00
|
46.80
|
242.80
|
|||||
|
High Price ($)
|
12.62
|
20.60
|
48.80
|
273.00
|
273.00
|
419.80
|
|||||
|
Low Price ($)
|
4.44
|
5.94
|
18.42
|
31.20
|
35.80
|
161.40
|
|||||
|
Market Cap ($ Cr)
|
245.16
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
12.75
|
2.27
|
0.92
|
0.92
|
0.89
|
|||||
|
Short term debt to equity ratio
|
-0.48
|
1.52
|
--
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
1.07
|
1.20
|
1.93
|
2.25
|
2.25
|
2.48
|
|||||
|
Quick Ratio
|
0.57
|
0.64
|
1.22
|
1.65
|
1.65
|
2.24
|
|||||
|
Interest Coverage
|
-14.34
|
-8.06
|
-10.06
|
-27.12
|
-27.65
|
-36.31
|
Operating Efficiency Ratios |
TTM | Jan-26 | Jan-25 | Jan-24 | Dec-23 | Jan-23 | Dec-22 | Jan-22 | Dec-21 | Jan-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
20.03
|
20.95
|
22.99
|
24.48
|
24.48
|
35.23
|
|||||
|
Asset Turnover
|
0.38
|
0.49
|
0.42
|
0.46
|
0.46
|
0.43
|
|||||
|
Receivable days
|
--
|
80.84
|
96.31
|
89.43
|
104.15
|
128.66
|
|||||
|
Inventory Days
|
--
|
271.21
|
235.40
|
152.21
|
102.45
|
65.69
|
|||||
|
Payable days
|
--
|
98.56
|
78.00
|
54.48
|
51.03
|
59.33
|
|||||
|
Cash Conversion Cycle
|
--
|
253.49
|
253.72
|
187.16
|
155.57
|
135.02
|