Market cap
$1,429 Mln
Revenue (TTM)
$132 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
131.63
|
127.67
|
158.24
|
155.16
|
155.01
|
145.58
|
|||||
|
Cost of Revenue
|
94.88
|
99.19
|
113.02
|
114.56
|
112.02
|
111.51
|
|||||
|
Gross Profit
|
36.75
|
28.48
|
45.22
|
40.60
|
42.99
|
34.07
|
|||||
|
Operating Expenses
|
132.61
|
111.88
|
178.64
|
79.64
|
153.52
|
112.54
|
|||||
|
Operating Profit (EBIT)
|
-95.87
|
-83.41
|
-133.42
|
-39.03
|
-110.53
|
-78.47
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
1.59
|
--
|
|||||
|
Profit before Tax
|
-85.84
|
-315.64
|
-295.80
|
-70.44
|
-109.48
|
-122.47
|
|||||
|
Provision for Tax
|
-0.02
|
-21.72
|
-0.26
|
0.22
|
1.88
|
1.08
|
|||||
|
Profit after Tax (Net Income)
|
-85.82
|
-293.91
|
-295.55
|
-70.66
|
-111.37
|
-123.55
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-121.67
|
-123.55
|
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
|
770.32
|
611.87
|
-3.71
|
-67.34
|
-37.87
|
122.37
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.26
|
97.16
|
144.52
|
198.62
|
197.42
|
190.94
|
|||||
|
Current Liabilities
|
65.73
|
185.52
|
202.97
|
68.62
|
35.76
|
70.02
|
|||||
|
Total Liabilities
|
907.04
|
894.55
|
343.78
|
199.91
|
195.31
|
383.32
|
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
|
468.43
|
564.00
|
250.02
|
136.13
|
140.97
|
177.14
|
|||||
|
Current Assets
|
372.88
|
330.54
|
93.76
|
63.78
|
54.34
|
206.18
|
|||||
|
Total Assets
|
907.04
|
894.55
|
343.78
|
199.91
|
195.31
|
383.32
|
|||||
|
Total Debt*
|
22.75
|
24.33
|
146.41
|
200.59
|
200.28
|
194.60
|
|||||
|
Net Current Assets
|
307.15
|
145.02
|
-109.21
|
-4.85
|
18.58
|
136.16
|
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
|
--
|
-41.95
|
-38.12
|
-18.31
|
-48.92
|
-19.78
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-606.68
|
2.82
|
-3.83
|
-5.23
|
-0.86
|
|||||
|
Cash from Financing Activities
|
--
|
691.31
|
52.46
|
42.06
|
-103.14
|
180.86
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-157.29
|
--
|
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 ($)
|
-0.18
|
-0.67
|
-1.18
|
-0.45
|
-0.95
|
-1.10
|
|||||
|
Cash EPS ($)
|
--
|
-0.64
|
-1.13
|
-0.40
|
-0.89
|
-1.03
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.40
|
--
|
--
|
--
|
1.09
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.10
|
-0.15
|
-0.12
|
-0.42
|
-0.18
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.11
|
-0.20
|
-0.14
|
-0.42
|
-0.18
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-75.47
|
-214.20
|
-47.80
|
-46.46
|
-47.13
|
|||||
|
ROE (%)
|
-12.42
|
-96.66
|
831.95
|
134.32
|
-263.60
|
-110.93
|
|||||
|
ROA (%)
|
-9.93
|
-47.47
|
-108.72
|
-35.76
|
-38.49
|
-41.07
|
|||||
|
EBIT Margin (%)
|
-58.22
|
-216.02
|
-170.73
|
-19.47
|
-36.08
|
-53.90
|
|||||
|
Net Margin (%)
|
-65.20
|
-230.21
|
-186.78
|
-45.54
|
-71.11
|
-84.87
|
|||||
|
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 (%)
|
-13.72
|
-0.19
|
0.02
|
0.00
|
0.06
|
0.59
|
|||||
|
EBIT Growth (%)
|
74.02
|
-2.09
|
-794.08
|
45.97
|
28.73
|
-1,519.28
|
|||||
|
Net Profit Growth (%)
|
-1.66
|
0.55
|
-318.28
|
36.55
|
9.86
|
-4,747.08
|
|||||
|
EPS Growth (%)
|
88.61
|
0.43
|
-1.62
|
0.53
|
0.13
|
-57.39
|
|||||
|
Book Value Growth (%)
|
93.38
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.02
|
-3.77
|
-4.75
|
-0.71
|
-5.16
|
|||||
|
Price / Book Value
|
1.84
|
3.85
|
-300.23
|
-4.98
|
-2.08
|
5.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.26
|
-8.04
|
-4.69
|
-22.57
|
-5.53
|
-10.71
|
|||||
|
Close Price ($)
|
3.67
|
5.40
|
4.45
|
2.14
|
0.67
|
5.66
|
|||||
|
High Price ($)
|
9.39
|
10.35
|
5.20
|
6.77
|
16.12
|
10.21
|
|||||
|
Low Price ($)
|
3.01
|
2.36
|
1.17
|
0.58
|
0.58
|
5.52
|
|||||
|
Market Cap ($ Cr)
|
1,428.89
|
--
|
--
|
--
|
--
|
--
|
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
|
-39.42
|
-2.98
|
-5.29
|
1.59
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.03
|
-0.51
|
-0.03
|
-0.08
|
0.03
|
|||||
|
Current Ratio
|
5.67
|
1.78
|
0.46
|
0.93
|
1.52
|
2.94
|
|||||
|
Quick Ratio
|
5.67
|
--
|
--
|
0.93
|
--
|
1.50
|
|||||
|
Interest Coverage
|
-8.33
|
-15.22
|
-10.53
|
-2.13
|
-3.87
|
-10.11
|
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 (%)
|
23.53
|
17.78
|
25.18
|
17.25
|
20.26
|
20.08
|
|||||
|
Asset Turnover
|
0.15
|
0.21
|
0.58
|
0.79
|
0.54
|
0.48
|
|||||
|
Receivable days
|
--
|
89.47
|
76.89
|
68.47
|
71.44
|
66.78
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
329.39
|
165.45
|
|||||
|
Payable days
|
--
|
26.77
|
31.50
|
42.18
|
34.07
|
13.44
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
45.39
|
26.29
|
366.76
|
218.79
|