Market cap
$321 Mln
Revenue (TTM)
$980 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
980.18
|
1,160.42
|
1,161.43
|
1,279.19
|
1,057.94
|
1,047.68
|
|||||
|
Cost of Revenue
|
1,043.22
|
1,124.60
|
1,020.50
|
1,165.00
|
964.54
|
967.17
|
|||||
|
Gross Profit
|
-63.04
|
35.81
|
140.93
|
114.19
|
93.40
|
80.50
|
|||||
|
Operating Expenses
|
63.27
|
67.20
|
58.23
|
58.14
|
49.65
|
45.18
|
|||||
|
Operating Profit (EBIT)
|
-126.31
|
-31.38
|
82.70
|
56.05
|
43.75
|
35.32
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-152.42
|
-27.24
|
75.94
|
52.48
|
39.56
|
32.70
|
|||||
|
Provision for Tax
|
-46.89
|
-8.53
|
13.29
|
10.95
|
9.41
|
2.28
|
|||||
|
Profit after Tax (Net Income)
|
-105.37
|
-19.25
|
60.54
|
38.72
|
33.67
|
30.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
1.93
|
-0.28
|
--
|
--
|
Liabilities ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
163.66
|
249.62
|
349.44
|
291.29
|
259.02
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
266.71
|
356.54
|
289.32
|
266.52
|
250.31
|
--
|
|||||
|
Current Liabilities
|
621.14
|
583.97
|
476.10
|
466.89
|
607.69
|
--
|
|||||
|
Total Liabilities
|
1,203.65
|
1,201.07
|
1,125.31
|
1,035.75
|
1,120.64
|
--
|
Assets ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
322.00
|
258.53
|
258.00
|
289.24
|
315.52
|
--
|
|||||
|
Current Assets
|
881.65
|
942.54
|
867.30
|
746.52
|
805.12
|
--
|
|||||
|
Total Assets
|
570.76
|
1,201.07
|
1,125.31
|
1,035.75
|
1,120.64
|
--
|
|||||
|
Total Debt*
|
321.05
|
319.69
|
300.20
|
270.47
|
238.91
|
--
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
1.43
|
--
|
--
|
Cashflow ($ Mln) |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
1.93
|
-10.26
|
1,166.65
|
-91.41
|
-50.17
|
-22.12
|
|||||
|
Cash Flow from Investing Activities
|
--
|
--
|
0.86
|
-560.28
|
--
|
--
|
|||||
|
Cash from Financing Activities
|
18.78
|
-2.59
|
6.10
|
31.44
|
-47.95
|
76.10
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
-0.87
|
--
|
--
|
--
|
Financials Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-2.19
|
-0.40
|
1.69
|
4.66
|
--
|
--
|
|||||
|
Cash EPS ($)
|
-2.19
|
-0.40
|
1.69
|
4.66
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
3.40
|
5.21
|
9.73
|
35.05
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
0.04
|
-0.21
|
32.49
|
-11.00
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
-0.11
|
-0.44
|
32.45
|
-13.26
|
--
|
--
|
Profitability Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-19.99
|
-3.16
|
10.00
|
7.31
|
13.52
|
--
|
|||||
|
ROE (%)
|
-50.99
|
-6.43
|
18.90
|
14.07
|
13.00
|
--
|
|||||
|
ROA (%)
|
-8.76
|
-1.66
|
5.60
|
3.59
|
3.00
|
--
|
|||||
|
EBIT Margin (%)
|
--
|
-0.67
|
7.12
|
4.38
|
4.61
|
3.56
|
|||||
|
Net Margin (%)
|
-10.75
|
-1.66
|
5.21
|
3.03
|
3.18
|
2.91
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.16
|
0.00
|
-0.09
|
0.21
|
0.01
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
-109.40
|
47.55
|
14.99
|
30.59
|
--
|
|||||
|
Net Profit Growth (%)
|
-447.27
|
-131.80
|
56.36
|
15.01
|
10.58
|
--
|
|||||
|
EPS Growth (%)
|
-4.45
|
-1.24
|
-0.64
|
--
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-1.59
|
-12.83
|
6.06
|
2.13
|
--
|
--
|
|||||
|
Price / Book Value
|
1.03
|
0.99
|
1.05
|
0.28
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-3.30
|
22.74
|
4.75
|
2.80
|
--
|
--
|
|||||
|
Close Price ($)
|
3.49
|
5.16
|
10.22
|
9.93
|
--
|
--
|
|||||
|
High Price ($)
|
6.16
|
11.14
|
10.23
|
10.01
|
--
|
--
|
|||||
|
Low Price ($)
|
1.85
|
4.85
|
9.81
|
9.73
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
1.96
|
1.28
|
0.86
|
0.93
|
0.92
|
--
|
|||||
|
Short term debt to equity ratio
|
0.33
|
0.25
|
0.18
|
0.21
|
0.21
|
--
|
|||||
|
Current Ratio
|
1.42
|
1.61
|
1.82
|
1.60
|
1.32
|
--
|
|||||
|
Quick Ratio
|
--
|
1.60
|
1.79
|
1.50
|
1.08
|
--
|
|||||
|
Interest Coverage
|
--
|
-0.40
|
9.30
|
7.73
|
6.02
|
4.09
|
Operating Efficiency Ratios |
Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
18.29
|
73.99
|
66.41
|
47.64
|
56.58
|
--
|
|||||
|
Asset Turnover
|
0.82
|
1.00
|
1.07
|
1.19
|
0.94
|
--
|
|||||
|
Receivable days
|
193.39
|
256.51
|
217.10
|
172.47
|
206.66
|
--
|
|||||
|
Inventory Days
|
1.93
|
3.18
|
11.09
|
30.95
|
56.62
|
--
|
|||||
|
Payable days
|
61.99
|
46.91
|
54.68
|
47.98
|
48.06
|
--
|
|||||
|
Cash Conversion Cycle
|
133.32
|
212.78
|
173.51
|
155.43
|
215.22
|
--
|