Market cap
$434 Mln
Revenue (TTM)
$403 Mln
P/E Ratio
--
P/B Ratio
6.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
402.95
|
384.09
|
256.83
|
160.95
|
54.59
|
21.65
|
|||||
|
Cost of Revenue
|
328.40
|
303.31
|
227.46
|
151.24
|
60.24
|
29.04
|
|||||
|
Gross Profit
|
74.55
|
80.78
|
29.37
|
9.71
|
-5.65
|
21.65
|
|||||
|
Operating Expenses
|
193.73
|
191.44
|
160.94
|
163.12
|
143.85
|
83.00
|
|||||
|
Operating Profit (EBIT)
|
-119.18
|
-110.66
|
-131.57
|
-153.41
|
-149.50
|
21.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
34.00
|
|||||
|
Profit before Tax
|
-128.17
|
-100.57
|
-128.99
|
-135.42
|
-106.22
|
-57.76
|
|||||
|
Provision for Tax
|
-5.46
|
-58.99
|
-2.28
|
0.04
|
0.02
|
-49.32
|
|||||
|
Profit after Tax (Net Income)
|
-54.41
|
-41.57
|
-44.33
|
-42.43
|
-27.58
|
-8.44
|
|||||
|
Minority Interest
|
68.31
|
53.86
|
82.37
|
81.67
|
78.67
|
-51.86
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-5.97
|
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
|
-20.45
|
-116.90
|
-256.11
|
-160.59
|
-358.10
|
-1,358.33
|
|||||
|
Minority Interest
|
68.31
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
532.61
|
443.56
|
248.62
|
176.89
|
125.25
|
111.53
|
|||||
|
Current Liabilities
|
124.69
|
135.32
|
111.41
|
89.35
|
87.35
|
46.87
|
|||||
|
Total Liabilities
|
1,091.60
|
964.83
|
803.76
|
806.61
|
729.72
|
746.32
|
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
|
694.08
|
668.35
|
598.39
|
539.21
|
454.24
|
239.98
|
|||||
|
Current Assets
|
272.82
|
296.48
|
205.38
|
267.41
|
275.48
|
506.35
|
|||||
|
Total Assets
|
1,091.60
|
964.83
|
803.76
|
806.61
|
729.72
|
746.32
|
|||||
|
Total Debt*
|
415.56
|
311.21
|
90.37
|
68.01
|
50.65
|
--
|
|||||
|
Net Current Assets
|
148.13
|
161.16
|
93.97
|
178.06
|
188.14
|
459.47
|
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
|
--
|
-7.73
|
-7.26
|
-37.06
|
-58.79
|
-29.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-116.68
|
-87.82
|
-143.31
|
-199.71
|
-87.77
|
|||||
|
Cash from Financing Activities
|
--
|
214.65
|
6.44
|
143.02
|
19.81
|
594.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
477.27
|
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 ($)
|
-0.40
|
-0.31
|
-0.42
|
-0.41
|
-0.39
|
-0.12
|
|||||
|
Cash EPS ($)
|
--
|
0.24
|
0.20
|
0.05
|
0.12
|
0.23
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.06
|
-0.07
|
-0.36
|
-0.84
|
-0.44
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.92
|
-0.96
|
-1.90
|
-3.69
|
-1.39
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-291.07
|
34.32
|
21.21
|
3.31
|
1.37
|
|||||
|
ROE (%)
|
--
|
22.29
|
21.28
|
16.36
|
3.21
|
1.33
|
|||||
|
ROA (%)
|
-5.25
|
-4.70
|
-5.51
|
-5.52
|
-3.74
|
-1.82
|
|||||
|
EBIT Margin (%)
|
-28.37
|
-24.58
|
-50.22
|
-84.14
|
-194.55
|
100.00
|
|||||
|
Net Margin (%)
|
-13.50
|
-10.82
|
-17.26
|
-26.36
|
-50.51
|
-15.17
|
|||||
|
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 (%)
|
30.67
|
0.50
|
0.60
|
1.95
|
1.52
|
0.66
|
|||||
|
EBIT Growth (%)
|
9.11
|
26.80
|
4.75
|
-27.52
|
-590.49
|
146.69
|
|||||
|
Net Profit Growth (%)
|
-50.33
|
6.23
|
-4.49
|
-53.86
|
-226.76
|
85.27
|
|||||
|
EPS Growth (%)
|
3.17
|
0.26
|
-0.01
|
-0.05
|
-2.16
|
0.85
|
|||||
|
Book Value Growth (%)
|
91.60
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.42
|
-9.70
|
-8.68
|
-11.39
|
-80.11
|
|||||
|
Price / Book Value
|
6.30
|
-3.35
|
-1.68
|
-2.29
|
-0.88
|
-0.50
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.73
|
-15.78
|
-6.38
|
-2.73
|
-1.69
|
4.14
|
|||||
|
Close Price ($)
|
1.91
|
2.91
|
4.05
|
3.58
|
4.47
|
9.94
|
|||||
|
High Price ($)
|
5.18
|
5.18
|
9.07
|
8.16
|
14.23
|
24.34
|
|||||
|
Low Price ($)
|
1.64
|
2.20
|
1.65
|
1.88
|
3.65
|
7.17
|
|||||
|
Market Cap ($ Cr)
|
434.03
|
--
|
--
|
--
|
--
|
--
|
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
|
-14.36
|
-2.66
|
-0.35
|
-0.42
|
-0.14
|
--
|
|||||
|
Short term debt to equity ratio
|
-0.65
|
-0.08
|
-0.03
|
-0.04
|
-0.01
|
-0.02
|
|||||
|
Current Ratio
|
2.19
|
2.19
|
1.84
|
2.99
|
3.15
|
10.80
|
|||||
|
Quick Ratio
|
2.19
|
--
|
--
|
--
|
3.10
|
10.67
|
|||||
|
Interest Coverage
|
-7.09
|
-15.36
|
-1,766.92
|
--
|
-5,057.19
|
11.24
|
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 (%)
|
11.13
|
10.06
|
24.76
|
27.45
|
34.96
|
63.18
|
|||||
|
Asset Turnover
|
0.39
|
0.43
|
0.32
|
0.21
|
0.07
|
0.05
|
|||||
|
Receivable days
|
--
|
48.60
|
76.63
|
71.78
|
109.62
|
175.39
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
11.96
|
34.40
|
40.29
|
|||||
|
Payable days
|
--
|
12.41
|
18.60
|
23.26
|
36.60
|
37.38
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
60.49
|
107.42
|
178.30
|