Market cap
$974 Mln
Revenue (TTM)
$209 Mln
P/E Ratio
--
P/B Ratio
1078.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
209.46
|
188.88
|
167.49
|
186.40
|
203.30
|
167.62
|
|||||
|
Cost of Revenue
|
95.51
|
89.20
|
67.96
|
79.30
|
85.13
|
66.16
|
|||||
|
Gross Profit
|
113.95
|
99.69
|
99.53
|
107.10
|
118.17
|
101.47
|
|||||
|
Operating Expenses
|
169.97
|
163.67
|
165.53
|
180.41
|
319.97
|
323.03
|
|||||
|
Operating Profit (EBIT)
|
-56.01
|
-63.98
|
-66.01
|
-73.31
|
-201.80
|
-221.56
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-56.02
|
-60.12
|
-97.56
|
-98.60
|
-206.16
|
-207.13
|
|||||
|
Provision for Tax
|
1.66
|
1.41
|
1.55
|
0.66
|
6.98
|
0.44
|
|||||
|
Profit after Tax (Net Income)
|
-57.68
|
-61.53
|
-99.09
|
-104.16
|
-238.23
|
-226.87
|
|||||
|
Minority Interest
|
-0.01
|
-0.01
|
0.02
|
0.02
|
0.04
|
0.04
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-237.81
|
-226.75
|
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
|
0.89
|
26.27
|
86.79
|
69.24
|
174.72
|
413.04
|
|||||
|
Minority Interest
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
10.34
|
8.78
|
10.07
|
3.67
|
12.80
|
10.95
|
|||||
|
Current Liabilities
|
97.45
|
99.04
|
95.72
|
117.54
|
143.17
|
154.58
|
|||||
|
Total Liabilities
|
205.61
|
133.55
|
192.07
|
189.94
|
330.22
|
578.11
|
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
|
22.30
|
20.77
|
22.74
|
20.90
|
38.76
|
25.09
|
|||||
|
Current Assets
|
85.86
|
112.78
|
169.33
|
169.04
|
291.46
|
553.02
|
|||||
|
Total Assets
|
194.02
|
133.55
|
192.07
|
189.94
|
330.22
|
578.11
|
|||||
|
Total Debt*
|
13.93
|
11.72
|
11.20
|
12.15
|
13.85
|
12.54
|
|||||
|
Net Current Assets
|
--
|
13.75
|
73.62
|
51.50
|
153.02
|
398.44
|
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
|
--
|
-47.92
|
-57.20
|
-72.98
|
-240.18
|
-171.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
75.64
|
-10.40
|
62.53
|
212.25
|
-404.81
|
|||||
|
Cash from Financing Activities
|
--
|
-6.44
|
89.46
|
-7.41
|
-8.76
|
334.25
|
|||||
|
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 ($)
|
-0.79
|
-1.00
|
-0.81
|
-1.03
|
-2.39
|
-2.27
|
|||||
|
Cash EPS ($)
|
--
|
-0.88
|
-0.74
|
-0.93
|
-2.27
|
-2.17
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.43
|
0.71
|
0.68
|
1.75
|
4.14
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.78
|
-0.47
|
-0.72
|
-2.40
|
-1.71
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.86
|
-0.50
|
-0.74
|
-2.52
|
-1.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-90.50
|
-110.48
|
-77.17
|
-77.58
|
-63.52
|
|||||
|
ROE (%)
|
-424.82
|
-108.84
|
-127.01
|
-85.39
|
-81.06
|
-65.91
|
|||||
|
ROA (%)
|
-25.49
|
-37.79
|
-51.88
|
-40.05
|
-52.45
|
-44.72
|
|||||
|
EBIT Margin (%)
|
-24.77
|
-28.55
|
-56.51
|
-51.73
|
-100.56
|
-122.61
|
|||||
|
Net Margin (%)
|
-27.54
|
-32.58
|
-59.16
|
-55.88
|
-117.18
|
-135.34
|
|||||
|
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 (%)
|
27.71
|
0.13
|
-0.10
|
-0.08
|
0.21
|
-0.14
|
|||||
|
EBIT Growth (%)
|
46.47
|
43.02
|
1.84
|
52.83
|
0.52
|
6.46
|
|||||
|
Net Profit Growth (%)
|
17.27
|
37.90
|
4.87
|
56.28
|
-5.01
|
-0.71
|
|||||
|
EPS Growth (%)
|
-38.73
|
-0.24
|
0.21
|
0.57
|
-0.05
|
0.10
|
|||||
|
Book Value Growth (%)
|
-96.72
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-12.43
|
-4.72
|
-3.43
|
-1.35
|
-5.02
|
|||||
|
Price / Book Value
|
1,078.94
|
29.11
|
5.39
|
5.16
|
1.83
|
2.76
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-4.62
|
-15.16
|
-3.99
|
-2.87
|
-0.56
|
-3.26
|
|||||
|
Close Price ($)
|
7.05
|
12.49
|
3.82
|
3.53
|
3.21
|
11.40
|
|||||
|
High Price ($)
|
14.72
|
13.55
|
15.04
|
5.09
|
12.53
|
69.89
|
|||||
|
Low Price ($)
|
3.92
|
1.60
|
2.88
|
2.23
|
2.92
|
9.94
|
|||||
|
Market Cap ($ Cr)
|
974.13
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.45
|
0.13
|
0.18
|
0.08
|
0.03
|
|||||
|
Short term debt to equity ratio
|
5.02
|
0.14
|
0.05
|
0.11
|
0.03
|
0.01
|
|||||
|
Current Ratio
|
0.88
|
1.14
|
1.77
|
1.44
|
2.04
|
3.58
|
|||||
|
Quick Ratio
|
0.76
|
1.04
|
1.70
|
1.36
|
1.96
|
3.50
|
|||||
|
Interest Coverage
|
-7.43
|
-8.72
|
-25.13
|
-34.22
|
-59.31
|
-59.55
|
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 (%)
|
9.42
|
11.01
|
11.78
|
14.29
|
15.38
|
13.16
|
|||||
|
Asset Turnover
|
0.93
|
1.16
|
0.88
|
0.72
|
0.45
|
0.33
|
|||||
|
Receivable days
|
--
|
39.17
|
50.55
|
56.72
|
47.90
|
42.48
|
|||||
|
Inventory Days
|
--
|
33.84
|
43.35
|
48.68
|
51.30
|
59.30
|
|||||
|
Payable days
|
--
|
209.36
|
268.00
|
275.57
|
188.84
|
121.97
|
|||||
|
Cash Conversion Cycle
|
--
|
-136.34
|
-174.10
|
-170.17
|
-89.63
|
-20.19
|