Market cap
$268 Mln
Revenue (TTM)
$402 Mln
P/E Ratio
--
P/B Ratio
0.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
402.34
|
529.74
|
269.32
|
211.48
|
4,464.25
|
4,908.97
|
|||||
|
Cost of Revenue
|
405.65
|
488.58
|
353.64
|
452.26
|
2,886.32
|
2,102.71
|
|||||
|
Gross Profit
|
-3.31
|
41.16
|
-84.32
|
-240.78
|
1,577.92
|
2,806.26
|
|||||
|
Operating Expenses
|
156.66
|
153.39
|
142.81
|
170.10
|
1,283.72
|
1,010.79
|
|||||
|
Operating Profit (EBIT)
|
-159.97
|
-112.23
|
-227.13
|
-410.88
|
348.20
|
1,797.59
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-133.73
|
-207.49
|
-172.27
|
-465.49
|
605.26
|
2,016.93
|
|||||
|
Provision for Tax
|
86.76
|
2.78
|
77.48
|
-51.34
|
126.42
|
49.33
|
|||||
|
Profit after Tax (Net Income)
|
-220.49
|
-210.27
|
-249.75
|
-414.15
|
478.84
|
1,963.47
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
486.36
|
2,000.28
|
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
|
381.94
|
437.37
|
266.25
|
348.19
|
4,163.72
|
3,458.63
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
43.71
|
34.43
|
18.19
|
9.92
|
13.97
|
88.46
|
|||||
|
Current Liabilities
|
106.42
|
131.09
|
178.57
|
135.19
|
515.65
|
2,085.07
|
|||||
|
Total Liabilities
|
638.49
|
602.88
|
463.01
|
493.30
|
4,693.34
|
5,632.16
|
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
|
176.16
|
169.59
|
128.99
|
129.62
|
892.11
|
358.79
|
|||||
|
Current Assets
|
355.91
|
433.29
|
334.02
|
363.68
|
3,835.74
|
5,273.37
|
|||||
|
Total Assets
|
638.50
|
602.88
|
463.01
|
493.30
|
4,693.34
|
5,632.16
|
|||||
|
Total Debt*
|
56.55
|
54.90
|
94.99
|
1.43
|
25.73
|
31.07
|
|||||
|
Net Current Assets
|
249.49
|
302.20
|
155.45
|
228.49
|
3,546.37
|
3,188.36
|
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
|
--
|
-271.22
|
-199.26
|
-123.62
|
-11,829.94
|
1,285.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
60.97
|
39.63
|
-211.42
|
5.39
|
|||||
|
Cash from Financing Activities
|
--
|
197.88
|
139.75
|
90.01
|
-2,548.43
|
884.38
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.53
|
-0.74
|
-0.93
|
-2.47
|
2.73
|
12.63
|
|||||
|
Cash EPS ($)
|
--
|
-0.57
|
-0.83
|
-2.11
|
2.91
|
12.72
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.53
|
0.99
|
2.08
|
23.70
|
22.24
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.95
|
-0.74
|
-0.74
|
-67.34
|
8.26
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.08
|
-0.81
|
-0.76
|
-71.12
|
8.03
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-49.27
|
-70.27
|
-18.25
|
12.47
|
98.85
|
|||||
|
ROE (%)
|
-57.88
|
-59.77
|
-81.29
|
-18.36
|
12.56
|
100.92
|
|||||
|
ROA (%)
|
-29.52
|
-39.45
|
-52.23
|
-15.97
|
9.27
|
58.89
|
|||||
|
EBIT Margin (%)
|
-14.67
|
-19.56
|
-63.77
|
-184.30
|
6.59
|
36.70
|
|||||
|
Net Margin (%)
|
-54.80
|
-39.69
|
-92.73
|
-195.84
|
10.73
|
40.00
|
|||||
|
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 (%)
|
26.92
|
0.97
|
0.27
|
-0.95
|
-0.09
|
9.97
|
|||||
|
EBIT Growth (%)
|
68.41
|
39.66
|
55.93
|
-232.48
|
-83.67
|
850.52
|
|||||
|
Net Profit Growth (%)
|
25.71
|
15.81
|
39.70
|
-186.49
|
-75.61
|
1,065.55
|
|||||
|
EPS Growth (%)
|
48.60
|
0.21
|
0.62
|
-1.91
|
-0.78
|
10.66
|
|||||
|
Book Value Growth (%)
|
-27.47
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.94
|
-2.20
|
-0.94
|
0.76
|
0.41
|
|||||
|
Price / Book Value
|
0.76
|
0.45
|
2.07
|
1.11
|
0.09
|
0.23
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.60
|
-2.28
|
-3.83
|
-0.88
|
-0.63
|
-1.02
|
|||||
|
Close Price ($)
|
0.43
|
0.69
|
2.05
|
2.32
|
2.06
|
5.15
|
|||||
|
High Price ($)
|
2.22
|
2.47
|
3.27
|
3.98
|
6.90
|
39.10
|
|||||
|
Low Price ($)
|
0.39
|
0.53
|
0.72
|
1.13
|
1.87
|
4.30
|
|||||
|
Market Cap ($ Cr)
|
268.14
|
--
|
--
|
--
|
--
|
--
|
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
|
0.09
|
0.13
|
0.36
|
0.00
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.06
|
0.07
|
0.32
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
3.34
|
3.31
|
1.87
|
2.69
|
7.44
|
2.53
|
|||||
|
Quick Ratio
|
2.04
|
1.93
|
1.34
|
1.64
|
4.61
|
2.14
|
|||||
|
Interest Coverage
|
-66.62
|
-52.58
|
-329.65
|
--
|
18.46
|
38.48
|
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 (%)
|
19.53
|
3.64
|
42.57
|
27.62
|
11.11
|
5.59
|
|||||
|
Asset Turnover
|
0.54
|
0.99
|
0.56
|
0.08
|
0.86
|
1.47
|
|||||
|
Receivable days
|
--
|
46.18
|
117.35
|
478.85
|
31.53
|
13.95
|
|||||
|
Inventory Days
|
--
|
102.96
|
122.34
|
647.35
|
143.83
|
90.13
|
|||||
|
Payable days
|
--
|
14.79
|
10.44
|
48.74
|
16.31
|
15.69
|
|||||
|
Cash Conversion Cycle
|
--
|
134.34
|
229.25
|
1,077.46
|
159.05
|
88.40
|