Market cap
$2,037 Mln
Revenue (TTM)
$504 Mln
P/E Ratio
--
P/B Ratio
2.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
504.39
|
482.41
|
437.85
|
430.30
|
275.95
|
192.43
|
|||||
|
Cost of Revenue
|
143.28
|
142.42
|
225.63
|
220.24
|
107.58
|
58.73
|
|||||
|
Gross Profit
|
361.11
|
339.99
|
212.22
|
210.06
|
168.37
|
133.71
|
|||||
|
Operating Expenses
|
320.62
|
303.42
|
276.79
|
400.41
|
345.42
|
217.07
|
|||||
|
Operating Profit (EBIT)
|
40.49
|
36.57
|
-64.57
|
-190.35
|
-177.05
|
-83.37
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.57
|
-27.76
|
|||||
|
Profit before Tax
|
5.11
|
26.74
|
-30.71
|
-133.31
|
-155.72
|
-116.88
|
|||||
|
Provision for Tax
|
13.99
|
11.42
|
2.12
|
0.62
|
0.84
|
-10.27
|
|||||
|
Profit after Tax (Net Income)
|
-5.65
|
15.32
|
-32.83
|
-133.93
|
-156.56
|
-106.61
|
|||||
|
Minority Interest
|
-4.57
|
-18.68
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-156.56
|
-109.08
|
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
|
-11.84
|
-24.62
|
-43.23
|
-35.68
|
79.35
|
217.05
|
|||||
|
Minority Interest
|
-4.57
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
735.04
|
707.26
|
443.04
|
472.92
|
454.07
|
458.58
|
|||||
|
Current Liabilities
|
64.57
|
67.78
|
414.16
|
462.15
|
515.64
|
363.12
|
|||||
|
Total Liabilities
|
880.53
|
797.42
|
813.97
|
899.39
|
1,049.06
|
1,038.75
|
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
|
314.87
|
709.22
|
448.84
|
418.32
|
438.42
|
433.68
|
|||||
|
Current Assets
|
88.45
|
88.21
|
365.13
|
481.08
|
609.64
|
605.06
|
|||||
|
Total Assets
|
954.91
|
797.42
|
813.97
|
899.39
|
1,049.06
|
1,038.75
|
|||||
|
Total Debt*
|
405.28
|
392.83
|
403.94
|
435.74
|
444.30
|
417.43
|
|||||
|
Net Current Assets
|
-50.50
|
--
|
-49.03
|
18.93
|
95.00
|
237.82
|
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
|
--
|
66.42
|
-31.68
|
33.93
|
-17.74
|
-34.78
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-71.92
|
-45.06
|
-56.25
|
-79.68
|
-263.43
|
|||||
|
Cash from Financing Activities
|
--
|
-22.17
|
-23.71
|
90.95
|
1.23
|
415.55
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-96.19
|
117.34
|
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 ($)
|
-0.06
|
0.15
|
-0.33
|
-1.38
|
-1.60
|
-1.08
|
|||||
|
Cash EPS ($)
|
--
|
0.38
|
-0.07
|
-1.10
|
-1.29
|
-0.90
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
0.81
|
2.20
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.63
|
-0.32
|
0.35
|
-0.18
|
-0.35
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.49
|
-0.32
|
0.25
|
-0.29
|
-0.40
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.20
|
-8.63
|
-29.00
|
-27.04
|
-27.00
|
|||||
|
ROE (%)
|
--
|
-45.16
|
83.21
|
-613.39
|
-105.64
|
-65.73
|
|||||
|
ROA (%)
|
-0.56
|
1.90
|
-3.83
|
-13.75
|
-15.00
|
-16.31
|
|||||
|
EBIT Margin (%)
|
12.44
|
16.23
|
2.70
|
-23.58
|
-53.27
|
-57.75
|
|||||
|
Net Margin (%)
|
-1.12
|
3.18
|
-7.50
|
-31.13
|
-56.62
|
-64.74
|
|||||
|
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 (%)
|
15.79
|
0.10
|
0.02
|
0.56
|
0.43
|
1.66
|
|||||
|
EBIT Growth (%)
|
-38.85
|
562.27
|
111.65
|
30.96
|
-32.28
|
-171.12
|
|||||
|
Net Profit Growth (%)
|
-118.64
|
146.66
|
75.49
|
14.45
|
-46.86
|
-97.30
|
|||||
|
EPS Growth (%)
|
-110.96
|
1.44
|
0.76
|
0.14
|
-0.48
|
-0.63
|
|||||
|
Book Value Growth (%)
|
54.48
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
62.90
|
-14.92
|
-2.23
|
-1.17
|
-14.42
|
|||||
|
Price / Book Value
|
2.57
|
-39.14
|
-11.34
|
-8.36
|
2.32
|
7.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
32.25
|
13.05
|
18.80
|
-5.71
|
-3.16
|
-17.20
|
|||||
|
Close Price ($)
|
15.04
|
9.13
|
4.92
|
3.08
|
1.88
|
15.59
|
|||||
|
High Price ($)
|
19.44
|
19.44
|
6.04
|
3.99
|
16.40
|
27.50
|
|||||
|
Low Price ($)
|
6.36
|
3.72
|
1.05
|
0.50
|
0.94
|
11.74
|
|||||
|
Market Cap ($ Cr)
|
2,036.55
|
--
|
--
|
--
|
--
|
--
|
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
|
-33.59
|
-15.96
|
-9.35
|
-12.21
|
5.60
|
1.92
|
|||||
|
Short term debt to equity ratio
|
-0.66
|
-0.32
|
0.00
|
-0.01
|
0.21
|
0.00
|
|||||
|
Current Ratio
|
1.37
|
1.30
|
0.88
|
1.04
|
1.18
|
1.67
|
|||||
|
Quick Ratio
|
1.37
|
--
|
--
|
1.04
|
1.16
|
1.64
|
|||||
|
Interest Coverage
|
1.09
|
1.52
|
0.28
|
-3.19
|
-16.85
|
-19.30
|
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 (%)
|
2.81
|
2.34
|
25.44
|
25.07
|
117.59
|
133.65
|
|||||
|
Asset Turnover
|
0.50
|
0.60
|
0.51
|
0.44
|
0.26
|
0.29
|
|||||
|
Receivable days
|
--
|
46.46
|
91.46
|
183.50
|
384.96
|
248.13
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
11.23
|
37.51
|
62.07
|
|||||
|
Payable days
|
--
|
11.01
|
10.76
|
12.46
|
22.46
|
50.28
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
80.70
|
182.27
|
400.01
|
259.91
|