Market cap
$2,584 Mln
Revenue (TTM)
$205 Mln
P/E Ratio
--
P/B Ratio
6.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
204.91
|
169.38
|
111.10
|
83.28
|
41.03
|
33.58
|
|||||
|
Cost of Revenue
|
103.27
|
85.95
|
70.64
|
73.60
|
30.10
|
24.49
|
|||||
|
Gross Profit
|
101.63
|
83.44
|
40.46
|
9.68
|
10.93
|
9.09
|
|||||
|
Operating Expenses
|
164.24
|
157.44
|
144.64
|
382.87
|
156.35
|
108.80
|
|||||
|
Operating Profit (EBIT)
|
-62.60
|
-74.00
|
-104.18
|
-373.19
|
-145.42
|
-99.71
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
9.86
|
3.44
|
|||||
|
Profit before Tax
|
-52.16
|
-63.31
|
-96.51
|
-373.59
|
-138.26
|
-96.78
|
|||||
|
Provision for Tax
|
1.16
|
-2.94
|
0.54
|
0.52
|
0.31
|
-2.79
|
|||||
|
Profit after Tax (Net Income)
|
-53.33
|
-60.38
|
-97.05
|
-374.11
|
-138.56
|
-93.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-138.56
|
-93.98
|
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
|
371.31
|
261.74
|
180.91
|
179.67
|
171.62
|
260.70
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
20.49
|
16.75
|
16.81
|
69.38
|
55.03
|
24.90
|
|||||
|
Current Liabilities
|
83.02
|
71.03
|
78.43
|
81.69
|
29.49
|
22.10
|
|||||
|
Total Liabilities
|
557.84
|
349.52
|
276.15
|
330.74
|
256.14
|
307.70
|
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
|
129.13
|
70.63
|
56.30
|
67.59
|
93.64
|
100.34
|
|||||
|
Current Assets
|
345.69
|
278.89
|
219.85
|
263.16
|
162.50
|
207.36
|
|||||
|
Total Assets
|
557.84
|
349.52
|
276.15
|
330.74
|
256.14
|
307.70
|
|||||
|
Total Debt*
|
16.40
|
17.08
|
20.25
|
69.90
|
56.20
|
19.28
|
|||||
|
Net Current Assets
|
262.67
|
207.86
|
141.43
|
181.47
|
133.01
|
185.26
|
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
|
--
|
-39.96
|
-33.69
|
-137.89
|
-110.69
|
-70.56
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-36.25
|
14.65
|
50.60
|
-5.15
|
-15.23
|
|||||
|
Cash from Financing Activities
|
--
|
97.61
|
15.39
|
15.66
|
55.60
|
257.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-60.24
|
172.01
|
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 ($)
|
-0.87
|
-0.93
|
-2.08
|
-9.09
|
-7.52
|
-5.67
|
|||||
|
Cash EPS ($)
|
-0.83
|
-0.73
|
-1.77
|
-8.66
|
-7.01
|
-5.34
|
|||||
|
Adjusted Book Value ($)
|
5.42
|
4.04
|
3.88
|
4.37
|
9.32
|
15.72
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.62
|
-0.72
|
-3.35
|
-6.01
|
-4.25
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.00
|
-0.80
|
-3.43
|
-6.30
|
-4.51
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-25.16
|
-43.06
|
-156.73
|
-54.57
|
-70.90
|
|||||
|
ROE (%)
|
-16.85
|
-27.28
|
-53.83
|
-212.99
|
-64.10
|
-83.90
|
|||||
|
ROA (%)
|
-11.04
|
-19.30
|
-31.98
|
-127.49
|
-49.15
|
-53.08
|
|||||
|
EBIT Margin (%)
|
-25.46
|
-37.38
|
-85.22
|
-437.43
|
-330.40
|
-286.71
|
|||||
|
Net Margin (%)
|
-26.02
|
-35.65
|
-87.35
|
-449.22
|
-272.27
|
-253.89
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
62.82
|
0.52
|
0.33
|
1.03
|
0.22
|
0.78
|
|||||
|
EBIT Growth (%)
|
44.95
|
33.13
|
74.01
|
-168.72
|
-40.81
|
7.33
|
|||||
|
Net Profit Growth (%)
|
42.01
|
37.78
|
74.06
|
-170.00
|
-47.43
|
11.99
|
|||||
|
EPS Growth (%)
|
53.25
|
0.55
|
0.77
|
-0.21
|
-0.33
|
0.87
|
|||||
|
Book Value Growth (%)
|
36.15
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-23.20
|
-5.87
|
-0.84
|
-0.11
|
-0.92
|
|||||
|
Price / Book Value
|
6.46
|
5.35
|
3.15
|
1.76
|
0.09
|
0.33
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.84
|
-23.98
|
-5.22
|
-0.57
|
0.41
|
0.88
|
|||||
|
Close Price ($)
|
62.52
|
21.64
|
12.22
|
7.67
|
8.63
|
52.00
|
|||||
|
High Price ($)
|
63.79
|
41.65
|
16.88
|
19.20
|
55.40
|
163.00
|
|||||
|
Low Price ($)
|
16.40
|
6.34
|
4.65
|
3.21
|
7.60
|
50.60
|
|||||
|
Market Cap ($ Cr)
|
2,583.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.07
|
0.11
|
0.39
|
0.33
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.02
|
0.04
|
0.04
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
4.16
|
3.93
|
2.80
|
3.22
|
5.51
|
9.38
|
|||||
|
Quick Ratio
|
3.79
|
3.59
|
2.59
|
2.94
|
4.85
|
9.04
|
|||||
|
Interest Coverage
|
--
|
--
|
-51.94
|
-39.16
|
-50.32
|
-191.01
|
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 (%)
|
15.75
|
20.22
|
20.54
|
48.01
|
33.53
|
38.26
|
|||||
|
Asset Turnover
|
0.42
|
0.54
|
0.37
|
0.28
|
0.15
|
0.19
|
|||||
|
Receivable days
|
--
|
61.53
|
103.23
|
117.85
|
118.42
|
90.80
|
|||||
|
Inventory Days
|
--
|
84.96
|
102.50
|
106.11
|
163.71
|
91.45
|
|||||
|
Payable days
|
--
|
55.82
|
25.42
|
30.63
|
82.89
|
87.67
|
|||||
|
Cash Conversion Cycle
|
--
|
90.66
|
180.32
|
193.33
|
199.24
|
94.58
|