Market cap
$424 Mln
Revenue (TTM)
$-- Mln
P/E Ratio
--
P/B Ratio
1.2
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
4.66
|
4.83
|
3.33
|
2.09
|
9.98
|
8.34
|
|||||
|
Cost of Revenue
|
3.36
|
3.57
|
4.93
|
152.43
|
110.47
|
--
|
|||||
|
Gross Profit
|
4.66
|
1.26
|
-1.60
|
-136.82
|
-100.49
|
8.34
|
|||||
|
Operating Expenses
|
103.18
|
140.41
|
54.55
|
60.99
|
160.26
|
127.87
|
|||||
|
Operating Profit (EBIT)
|
-98.53
|
-136.10
|
-146.20
|
-197.81
|
-150.28
|
-119.53
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-110.93
|
23.77
|
-36.10
|
-92.78
|
-58.95
|
18.97
|
|||||
|
Provision for Tax
|
-0.84
|
-4.01
|
30.53
|
-55.72
|
3.76
|
14.40
|
|||||
|
Profit after Tax (Net Income)
|
-109.74
|
53.51
|
-65.70
|
-50.36
|
-60.56
|
5.99
|
|||||
|
Minority Interest
|
0.35
|
25.73
|
0.93
|
-13.29
|
2.15
|
-16.21
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-60.56
|
5.99
|
Liabilities ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
312.07
|
414.71
|
464.07
|
542.22
|
593.52
|
669.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
182.73
|
153.31
|
184.37
|
58.17
|
135.72
|
155.53
|
|||||
|
Current Liabilities
|
46.31
|
41.39
|
51.37
|
96.89
|
226.14
|
180.92
|
|||||
|
Total Liabilities
|
534.71
|
602.64
|
693.97
|
702.65
|
946.01
|
989.99
|
Assets ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
229.69
|
216.38
|
346.77
|
316.45
|
444.20
|
575.65
|
|||||
|
Current Assets
|
305.02
|
386.26
|
347.20
|
386.19
|
501.81
|
414.35
|
|||||
|
Total Assets
|
534.71
|
602.64
|
693.97
|
702.65
|
946.01
|
989.99
|
|||||
|
Total Debt*
|
19.59
|
22.36
|
25.34
|
46.87
|
52.75
|
76.62
|
|||||
|
Net Current Assets
|
258.71
|
344.87
|
295.83
|
289.31
|
275.67
|
233.42
|
Cashflow ($ Mln) |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-85.33
|
-134.37
|
-105.92
|
-178.79
|
-158.27
|
-131.83
|
|||||
|
Cash Flow from Investing Activities
|
63.44
|
240.89
|
68.99
|
-107.22
|
197.38
|
364.48
|
|||||
|
Cash from Financing Activities
|
-6.34
|
-16.96
|
78.14
|
-29.83
|
22.73
|
38.87
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-4.57
|
1.98
|
-0.24
|
-0.18
|
-0.21
|
0.02
|
|||||
|
Cash EPS ($)
|
-4.43
|
2.12
|
-0.22
|
-0.15
|
-0.19
|
0.04
|
|||||
|
Adjusted Book Value ($)
|
13.00
|
15.38
|
1.69
|
1.95
|
2.06
|
2.34
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-3.56
|
-4.98
|
-0.39
|
-0.64
|
-0.55
|
-0.46
|
|||||
|
Free Cash Flow per Share ($)
|
-3.56
|
-4.98
|
-0.39
|
-0.65
|
-0.57
|
-0.48
|
Profitability Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-28.55
|
11.55
|
-12.18
|
-8.15
|
-8.70
|
0.82
|
|||||
|
ROE (%)
|
-30.20
|
12.18
|
-13.06
|
-8.87
|
-9.59
|
0.89
|
|||||
|
ROA (%)
|
-19.30
|
8.25
|
-9.41
|
-6.11
|
-6.26
|
0.62
|
|||||
|
EBIT Margin (%)
|
-1,398.37
|
700.31
|
-497.30
|
-9,464.40
|
195.05
|
671.77
|
|||||
|
Net Margin (%)
|
-2,355.42
|
1,108.33
|
-1,972.88
|
-2,409.33
|
-606.85
|
71.75
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.04
|
0.45
|
0.59
|
-0.79
|
0.20
|
-0.04
|
|||||
|
EBIT Growth (%)
|
-292.69
|
304.17
|
91.63
|
-1,116.27
|
-65.26
|
-88.35
|
|||||
|
Net Profit Growth (%)
|
-305.08
|
181.45
|
-30.47
|
16.85
|
-1,111.83
|
-98.58
|
|||||
|
EPS Growth (%)
|
-3.30
|
9.29
|
-0.32
|
0.14
|
-11.05
|
-1.00
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-3.64
|
9.30
|
-117.68
|
-176.47
|
-175.84
|
2,579.41
|
|||||
|
Price / Book Value
|
1.28
|
1.20
|
16.66
|
16.39
|
17.94
|
23.05
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.27
|
4.09
|
-638.98
|
-45.43
|
383.37
|
241.07
|
|||||
|
Close Price ($)
|
16.64
|
18.46
|
28.18
|
31.90
|
37.00
|
54.00
|
|||||
|
High Price ($)
|
20.00
|
34.00
|
38.49
|
43.57
|
65.90
|
56.89
|
|||||
|
Low Price ($)
|
13.30
|
18.19
|
--
|
18.15
|
35.00
|
33.00
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.06
|
0.05
|
0.05
|
0.09
|
0.09
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.02
|
0.02
|
0.02
|
0.02
|
0.04
|
|||||
|
Current Ratio
|
6.59
|
9.33
|
6.76
|
3.99
|
2.22
|
2.29
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
3.99
|
2.10
|
2.25
|
|||||
|
Interest Coverage
|
-1.42
|
3.37
|
-1.23
|
-50.04
|
4.13
|
19.02
|
Operating Efficiency Ratios |
Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
174.50
|
267.25
|
71.35
|
1,069.71
|
35.97
|
35.24
|
|||||
|
Asset Turnover
|
0.01
|
0.01
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Receivable days
|
824.46
|
577.95
|
1,356.42
|
2,267.17
|
119.47
|
115.30
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
33.54
|
58.73
|
--
|
|||||
|
Payable days
|
467.58
|
1,030.47
|
1,523.01
|
45.34
|
33.42
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-166.59
|
2,255.37
|
144.78
|
--
|