Market cap
$1,727 Mln
Revenue (TTM)
$374 Mln
P/E Ratio
--
P/B Ratio
12.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
374.37
|
343.21
|
299.27
|
276.28
|
238.07
|
167.26
|
|||||
|
Cost of Revenue
|
103.26
|
89.29
|
76.92
|
71.92
|
70.44
|
51.76
|
|||||
|
Gross Profit
|
271.11
|
253.93
|
222.35
|
204.36
|
167.63
|
115.50
|
|||||
|
Operating Expenses
|
375.13
|
349.93
|
329.73
|
298.74
|
264.19
|
189.65
|
|||||
|
Operating Profit (EBIT)
|
-104.03
|
-96.01
|
-107.38
|
-94.38
|
-96.56
|
-74.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-3.98
|
0.20
|
|||||
|
Profit before Tax
|
-95.36
|
-85.34
|
-92.53
|
-89.09
|
-92.58
|
-73.95
|
|||||
|
Provision for Tax
|
4.17
|
3.21
|
1.79
|
1.27
|
0.80
|
1.03
|
|||||
|
Profit after Tax (Net Income)
|
-99.53
|
-88.54
|
-94.32
|
-90.36
|
-93.38
|
-74.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
93.38
|
-74.98
|
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
|
136.20
|
245.35
|
296.56
|
294.75
|
294.97
|
306.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
9.94
|
10.59
|
4.84
|
6.64
|
9.60
|
3.25
|
|||||
|
Current Liabilities
|
210.44
|
164.75
|
144.51
|
132.29
|
109.18
|
90.59
|
|||||
|
Total Liabilities
|
567.01
|
420.68
|
445.91
|
433.68
|
413.76
|
400.39
|
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
|
136.23
|
164.02
|
142.28
|
53.72
|
129.32
|
45.27
|
|||||
|
Current Assets
|
220.35
|
256.66
|
303.63
|
379.96
|
284.43
|
355.12
|
|||||
|
Total Assets
|
567.01
|
420.68
|
445.91
|
433.68
|
413.76
|
400.39
|
|||||
|
Total Debt*
|
5.54
|
9.57
|
5.58
|
8.18
|
11.09
|
--
|
|||||
|
Net Current Assets
|
9.92
|
91.92
|
159.12
|
247.67
|
175.25
|
264.52
|
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
|
--
|
29.82
|
18.51
|
25.63
|
-5.38
|
-31.71
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-55.08
|
-75.37
|
9.32
|
-89.39
|
-1.50
|
|||||
|
Cash from Financing Activities
|
--
|
-65.33
|
-19.94
|
-4.94
|
5.83
|
222.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-88.95
|
189.43
|
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 ($)
|
-0.76
|
-0.66
|
-0.74
|
-0.76
|
-0.83
|
-0.69
|
|||||
|
Cash EPS ($)
|
--
|
-0.59
|
-0.69
|
-0.71
|
-0.78
|
-0.67
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.83
|
2.32
|
2.47
|
2.61
|
2.84
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.22
|
0.14
|
0.21
|
-0.05
|
-0.29
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.21
|
0.09
|
0.19
|
-0.10
|
-0.32
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-31.79
|
-31.18
|
-29.68
|
-30.49
|
-62.64
|
|||||
|
ROE (%)
|
-52.17
|
-32.68
|
-31.90
|
-30.65
|
-31.05
|
-62.64
|
|||||
|
ROA (%)
|
-16.66
|
-20.43
|
-21.45
|
-21.33
|
-22.94
|
-26.06
|
|||||
|
EBIT Margin (%)
|
-26.42
|
-24.86
|
-30.92
|
-32.25
|
-38.89
|
-44.21
|
|||||
|
Net Margin (%)
|
-26.59
|
-25.80
|
-31.52
|
-32.71
|
-39.89
|
-44.78
|
|||||
|
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 (%)
|
18.26
|
0.15
|
0.08
|
0.16
|
0.42
|
0.63
|
|||||
|
EBIT Growth (%)
|
-5.37
|
7.77
|
-3.85
|
3.77
|
-25.19
|
-208.10
|
|||||
|
Net Profit Growth (%)
|
-3.31
|
6.13
|
-4.38
|
3.23
|
-24.53
|
-205.22
|
|||||
|
EPS Growth (%)
|
-0.92
|
0.10
|
0.03
|
0.08
|
-0.19
|
-1.81
|
|||||
|
Book Value Growth (%)
|
-50.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-17.50
|
-14.29
|
-16.79
|
-14.63
|
-76.20
|
|||||
|
Price / Book Value
|
12.43
|
6.31
|
4.55
|
5.15
|
4.63
|
18.64
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-14.31
|
-18.05
|
-12.87
|
-14.41
|
-13.05
|
-76.29
|
|||||
|
Close Price ($)
|
7.65
|
11.58
|
10.55
|
12.72
|
12.08
|
52.94
|
|||||
|
High Price ($)
|
14.49
|
14.88
|
14.42
|
16.95
|
54.81
|
87.98
|
|||||
|
Low Price ($)
|
5.51
|
7.55
|
7.37
|
8.50
|
10.51
|
47.70
|
|||||
|
Market Cap ($ Cr)
|
1,726.70
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.04
|
0.02
|
0.03
|
0.04
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
0.01
|
0.01
|
0.02
|
0.01
|
0.05
|
|||||
|
Current Ratio
|
1.05
|
1.56
|
2.10
|
2.87
|
2.61
|
3.92
|
|||||
|
Quick Ratio
|
1.05
|
--
|
--
|
2.87
|
2.51
|
3.83
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-23.26
|
-379.25
|
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 (%)
|
10.01
|
6.82
|
8.80
|
10.68
|
9.54
|
12.22
|
|||||
|
Asset Turnover
|
0.63
|
0.79
|
0.68
|
0.65
|
0.58
|
0.58
|
|||||
|
Receivable days
|
--
|
26.48
|
34.08
|
34.51
|
33.11
|
41.32
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
27.72
|
49.34
|
52.06
|
|||||
|
Payable days
|
--
|
13.76
|
9.62
|
9.02
|
9.99
|
27.45
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
24.45
|
53.21
|
72.46
|
65.92
|