Market cap
$675 Mln
Revenue (TTM)
$722 Mln
P/E Ratio
--
P/B Ratio
0.8
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
|
722.23
|
757.26
|
796.97
|
781.43
|
751.45
|
618.03
|
|||||
|
Cost of Revenue
|
647.03
|
694.60
|
682.09
|
606.38
|
577.38
|
466.49
|
|||||
|
Gross Profit
|
75.20
|
62.66
|
114.88
|
175.05
|
174.07
|
151.54
|
|||||
|
Operating Expenses
|
365.63
|
197.97
|
257.40
|
282.14
|
153.22
|
110.55
|
|||||
|
Operating Profit (EBIT)
|
-115.62
|
-135.31
|
-142.52
|
-107.09
|
20.85
|
41.00
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-186.60
|
-123.31
|
-193.98
|
-103.84
|
-153.96
|
236.98
|
|||||
|
Provision for Tax
|
-1.62
|
-23.88
|
2.10
|
-40.68
|
21.70
|
21.47
|
|||||
|
Profit after Tax (Net Income)
|
-199.83
|
-99.43
|
-196.08
|
-83.91
|
-175.66
|
215.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
215.51
|
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
|
665.58
|
813.36
|
952.53
|
1,119.91
|
1,187.18
|
1,377.69
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
595.94
|
596.72
|
615.39
|
714.57
|
732.36
|
532.96
|
|||||
|
Current Liabilities
|
312.46
|
367.92
|
344.59
|
464.57
|
337.71
|
324.52
|
|||||
|
Total Liabilities
|
1,886.44
|
1,778.00
|
1,912.50
|
2,299.05
|
2,257.25
|
2,235.16
|
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
|
845.09
|
1,015.38
|
1,230.54
|
1,395.89
|
1,183.58
|
1,134.22
|
|||||
|
Current Assets
|
728.89
|
762.62
|
681.96
|
903.16
|
1,073.67
|
1,100.94
|
|||||
|
Total Assets
|
1,886.44
|
1,778.00
|
1,912.50
|
2,299.05
|
2,257.25
|
2,235.16
|
|||||
|
Total Debt*
|
475.87
|
447.50
|
443.54
|
626.20
|
506.67
|
512.92
|
|||||
|
Net Current Assets
|
416.43
|
394.87
|
337.38
|
438.59
|
735.97
|
776.42
|
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
|
--
|
-9.06
|
18.22
|
33.95
|
205.81
|
122.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
159.86
|
-71.19
|
--
|
-412.80
|
-243.86
|
|||||
|
Cash from Financing Activities
|
--
|
-30.93
|
-161.42
|
84.82
|
-58.15
|
398.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (€)
|
-0.52
|
-0.56
|
-1.10
|
-0.24
|
-0.50
|
0.62
|
|||||
|
Cash EPS (€)
|
-0.64
|
0.00
|
-0.53
|
0.03
|
-0.27
|
0.83
|
|||||
|
Adjusted Book Value (€)
|
2.17
|
4.58
|
5.36
|
3.16
|
3.36
|
3.99
|
|||||
|
Dividend per Share (€)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share (€)
|
--
|
-0.05
|
0.10
|
0.10
|
0.58
|
0.35
|
|||||
|
Free Cash Flow per Share (€)
|
--
|
-0.44
|
-0.64
|
-0.51
|
0.07
|
0.01
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-7.48
|
-12.48
|
-4.88
|
-9.80
|
12.76
|
|||||
|
ROE (%)
|
-27.02
|
-11.26
|
-18.92
|
-7.27
|
-13.70
|
19.04
|
|||||
|
ROA (%)
|
-8.89
|
-5.39
|
-9.31
|
-3.68
|
-7.82
|
10.58
|
|||||
|
EBIT Margin (%)
|
-29.98
|
-14.45
|
-22.87
|
-0.94
|
-18.74
|
39.84
|
|||||
|
Net Margin (%)
|
-27.67
|
-13.13
|
-24.60
|
-10.74
|
-23.38
|
34.87
|
|||||
|
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 (%)
|
-7.09
|
-0.05
|
0.02
|
0.04
|
0.22
|
0.23
|
|||||
|
EBIT Growth (%)
|
-154.53
|
39.96
|
-2,386.44
|
94.79
|
-157.18
|
617.78
|
|||||
|
Net Profit Growth (%)
|
-28.48
|
49.29
|
-133.67
|
52.23
|
-181.51
|
3,332.78
|
|||||
|
EPS Growth (%)
|
5.76
|
0.49
|
-3.66
|
0.52
|
-1.80
|
29.02
|
|||||
|
Book Value Growth (%)
|
-33.02
|
--
|
--
|
--
|
--
|
--
|
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
|
0.62
|
0.55
|
0.47
|
0.56
|
0.43
|
0.37
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.13
|
0.05
|
0.13
|
0.01
|
0.04
|
|||||
|
Current Ratio
|
2.33
|
2.07
|
1.98
|
1.94
|
3.18
|
3.39
|
|||||
|
Quick Ratio
|
2.21
|
1.99
|
1.89
|
1.88
|
3.09
|
3.31
|
|||||
|
Interest Coverage
|
-14.96
|
-7.89
|
-15.58
|
-0.62
|
-10.71
|
26.61
|
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 (%)
|
17.95
|
28.18
|
27.40
|
26.11
|
36.70
|
28.60
|
|||||
|
Asset Turnover
|
0.32
|
0.41
|
0.38
|
0.34
|
0.33
|
0.30
|
|||||
|
Receivable days
|
--
|
104.14
|
96.80
|
112.14
|
109.98
|
101.72
|
|||||
|
Inventory Days
|
--
|
15.89
|
16.60
|
18.29
|
17.59
|
16.60
|
|||||
|
Payable days
|
--
|
39.58
|
58.93
|
69.75
|
53.73
|
48.80
|
|||||
|
Cash Conversion Cycle
|
--
|
80.45
|
54.47
|
60.67
|
73.84
|
69.52
|