Market cap
$851 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
5.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
2.57
|
15.73
|
4.84
|
5.71
|
|||||
|
Cost of Revenue
|
12.78
|
17.67
|
6.81
|
-4.50
|
20.30
|
10.39
|
|||||
|
Gross Profit
|
-12.78
|
-17.67
|
-6.81
|
15.73
|
4.84
|
-4.68
|
|||||
|
Operating Expenses
|
176.86
|
147.06
|
113.71
|
92.16
|
101.48
|
93.93
|
|||||
|
Operating Profit (EBIT)
|
-181.14
|
-147.06
|
-120.53
|
-76.43
|
-96.63
|
-98.61
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-178.93
|
-146.46
|
-117.80
|
-72.72
|
-96.20
|
-98.19
|
|||||
|
Provision for Tax
|
-3.09
|
0.49
|
-4.08
|
0.01
|
0.07
|
-0.38
|
|||||
|
Profit after Tax (Net Income)
|
-175.85
|
-146.95
|
-113.72
|
-72.73
|
-96.27
|
-97.81
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-96.27
|
-97.81
|
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
|
160.40
|
168.77
|
27.39
|
140.19
|
194.45
|
99.03
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
8.50
|
6.92
|
7.14
|
5.46
|
22.54
|
15.90
|
|||||
|
Current Liabilities
|
54.30
|
58.03
|
31.14
|
37.34
|
29.52
|
31.40
|
|||||
|
Total Liabilities
|
277.50
|
233.72
|
65.66
|
182.99
|
246.52
|
146.32
|
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
|
21.30
|
20.78
|
21.27
|
24.07
|
23.44
|
31.81
|
|||||
|
Current Assets
|
201.90
|
212.94
|
44.39
|
158.92
|
223.07
|
114.52
|
|||||
|
Total Assets
|
277.50
|
233.72
|
65.66
|
182.99
|
246.52
|
146.32
|
|||||
|
Total Debt*
|
21.00
|
21.68
|
7.80
|
6.55
|
10.03
|
10.66
|
|||||
|
Net Current Assets
|
147.60
|
154.92
|
13.25
|
121.58
|
193.55
|
82.99
|
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
|
--
|
-121.18
|
-104.47
|
-79.65
|
-55.70
|
-108.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.37
|
-0.76
|
-0.81
|
-0.10
|
-0.43
|
|||||
|
Cash from Financing Activities
|
--
|
276.18
|
0.59
|
6.77
|
194.10
|
0.27
|
|||||
|
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 ($)
|
-2.07
|
-1.92
|
-5.91
|
-0.76
|
-1.03
|
-1.78
|
|||||
|
Cash EPS ($)
|
--
|
-1.88
|
-5.96
|
-0.66
|
-0.89
|
-1.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.20
|
1.42
|
1.46
|
2.07
|
1.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.58
|
-5.43
|
-0.83
|
-0.59
|
-1.97
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.58
|
-5.55
|
-0.84
|
-0.60
|
-1.99
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-130.25
|
-125.02
|
-41.41
|
-61.29
|
-59.16
|
|||||
|
ROE (%)
|
-106.84
|
-149.83
|
-135.72
|
-43.47
|
-65.61
|
-64.24
|
|||||
|
ROA (%)
|
-74.77
|
-98.17
|
-91.47
|
-33.87
|
-49.01
|
-46.73
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
-4,587.25
|
-485.97
|
-1,994.86
|
-1,743.78
|
|||||
|
Net Margin (%)
|
--
|
--
|
-4,428.22
|
-462.40
|
-1,987.49
|
-1,713.54
|
|||||
|
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 (%)
|
--
|
-1.00
|
-0.84
|
2.25
|
-0.15
|
-0.49
|
|||||
|
EBIT Growth (%)
|
-45.21
|
-24.83
|
-54.12
|
20.90
|
2.92
|
26.43
|
|||||
|
Net Profit Growth (%)
|
-43.04
|
-29.22
|
-56.36
|
24.46
|
1.57
|
38.70
|
|||||
|
EPS Growth (%)
|
7.30
|
0.68
|
-6.81
|
0.26
|
0.42
|
0.39
|
|||||
|
Book Value Growth (%)
|
108.85
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-9.99
|
-0.52
|
-1.26
|
-1.49
|
-0.90
|
|||||
|
Price / Book Value
|
5.68
|
8.70
|
2.17
|
0.65
|
0.74
|
0.89
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.07
|
-9.30
|
-0.31
|
0.47
|
0.66
|
-0.23
|
|||||
|
Close Price ($)
|
16.40
|
19.17
|
3.09
|
9.53
|
15.30
|
16.00
|
|||||
|
High Price ($)
|
26.19
|
26.19
|
9.90
|
23.70
|
34.30
|
73.80
|
|||||
|
Low Price ($)
|
8.51
|
3.15
|
2.20
|
6.50
|
10.80
|
13.51
|
|||||
|
Market Cap ($ Cr)
|
850.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.13
|
0.28
|
0.05
|
0.05
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.09
|
0.10
|
0.05
|
0.01
|
0.05
|
0.04
|
|||||
|
Current Ratio
|
3.72
|
3.67
|
1.43
|
4.26
|
7.56
|
3.65
|
|||||
|
Quick Ratio
|
3.72
|
--
|
--
|
4.27
|
7.47
|
4.70
|
|||||
|
Interest Coverage
|
--
|
--
|
-159.19
|
--
|
-226.30
|
-144.25
|
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 (%)
|
--
|
--
|
404.63
|
98.20
|
231.21
|
579.29
|
|||||
|
Asset Turnover
|
--
|
--
|
0.02
|
0.07
|
0.02
|
0.03
|
|||||
|
Receivable days
|
--
|
--
|
1,837.34
|
309.39
|
1,668.88
|
1,309.41
|
|||||
|
Inventory Days
|
--
|
--
|
-23.62
|
-90.94
|
-272.21
|
-510.71
|
|||||
|
Payable days
|
--
|
650.68
|
1,215.03
|
-1,534.06
|
233.04
|
558.33
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
598.70
|
1,752.50
|
1,163.64
|
240.37
|