Market cap
$842 Mln
Revenue (TTM)
$34 Mln
P/E Ratio
--
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
33.94
|
27.54
|
14.76
|
7.58
|
7.58
|
1.85
|
|||||
|
Cost of Revenue
|
28.93
|
31.75
|
9.12
|
9.45
|
7.17
|
5.05
|
|||||
|
Gross Profit
|
5.01
|
-4.21
|
5.64
|
-1.87
|
0.41
|
-3.20
|
|||||
|
Operating Expenses
|
32.43
|
23.82
|
26.06
|
15.12
|
17.40
|
20.46
|
|||||
|
Operating Profit (EBIT)
|
-27.42
|
-28.03
|
-20.41
|
-16.99
|
-16.99
|
-18.51
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-11.25
|
7.32
|
-53.68
|
-25.44
|
-25.44
|
-13.68
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-9.26
|
-9.26
|
-15.33
|
|||||
|
Profit after Tax (Net Income)
|
0.93
|
18.82
|
-45.23
|
-16.18
|
-16.18
|
1.65
|
|||||
|
Minority Interest
|
9.04
|
11.50
|
8.45
|
9.26
|
9.26
|
10.49
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
126.30
|
127.75
|
104.10
|
69.16
|
69.16
|
26.28
|
|||||
|
Minority Interest
|
9.04
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
615.32
|
389.07
|
374.13
|
251.13
|
251.10
|
219.59
|
|||||
|
Current Liabilities
|
43.62
|
32.14
|
22.61
|
18.82
|
18.85
|
13.24
|
|||||
|
Total Liabilities
|
866.55
|
593.18
|
556.56
|
402.20
|
402.20
|
331.20
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
599.29
|
544.70
|
429.39
|
237.67
|
237.67
|
170.71
|
|||||
|
Current Assets
|
223.64
|
48.48
|
127.16
|
164.53
|
164.53
|
160.49
|
|||||
|
Total Assets
|
1,046.57
|
593.18
|
556.56
|
402.20
|
402.20
|
331.20
|
|||||
|
Total Debt*
|
608.05
|
373.58
|
322.95
|
241.17
|
241.17
|
215.74
|
|||||
|
Net Current Assets
|
--
|
16.33
|
104.56
|
158.26
|
158.26
|
147.26
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-2.34
|
-9.10
|
-7.74
|
-7.74
|
-27.49
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-62.33
|
-43.91
|
--
|
-16.27
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
7.33
|
75.10
|
54.87
|
54.87
|
52.79
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
0.03
|
0.55
|
-1.76
|
--
|
-0.94
|
--
|
|||||
|
Cash EPS ($)
|
-0.18
|
0.74
|
-1.65
|
--
|
-0.81
|
--
|
|||||
|
Adjusted Book Value ($)
|
3.66
|
3.76
|
4.04
|
--
|
4.01
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.07
|
-0.35
|
--
|
-0.45
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.55
|
-3.40
|
--
|
-3.70
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
4.05
|
-12.27
|
-5.86
|
-5.86
|
0.91
|
|||||
|
ROE (%)
|
7.85
|
16.23
|
-52.21
|
-33.90
|
-33.90
|
2.25
|
|||||
|
ROA (%)
|
0.11
|
3.27
|
-9.44
|
-4.41
|
-4.41
|
0.70
|
|||||
|
EBIT Margin (%)
|
-34.24
|
30.22
|
-358.84
|
-224.33
|
-328.71
|
-1,003.36
|
|||||
|
Net Margin (%)
|
2.73
|
68.33
|
-306.42
|
-213.56
|
-213.56
|
89.43
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
62.23
|
0.87
|
0.95
|
3.11
|
3.11
|
1.00
|
|||||
|
EBIT Growth (%)
|
62.28
|
115.71
|
-112.72
|
8.21
|
-82.04
|
-99.44
|
|||||
|
Net Profit Growth (%)
|
194.64
|
141.60
|
-179.60
|
-1,080.42
|
-408.07
|
-81.76
|
|||||
|
EPS Growth (%)
|
102.98
|
1.32
|
-0.87
|
--
|
-3.41
|
--
|
|||||
|
Book Value Growth (%)
|
5.64
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
16.20
|
-6.79
|
--
|
-10.30
|
--
|
|||||
|
Price / Book Value
|
3.23
|
2.39
|
2.95
|
--
|
2.41
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
55.89
|
43.96
|
-11.31
|
-5.62
|
-14.84
|
-10.59
|
|||||
|
Close Price ($)
|
9.84
|
8.97
|
11.93
|
10.27
|
9.66
|
5.20
|
|||||
|
High Price ($)
|
11.17
|
14.20
|
14.52
|
13.60
|
11.90
|
9.45
|
|||||
|
Low Price ($)
|
8.22
|
8.22
|
8.26
|
4.15
|
2.60
|
2.50
|
|||||
|
Market Cap ($ Cr)
|
842.42
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
2.92
|
3.10
|
3.49
|
3.49
|
8.21
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.06
|
--
|
0.03
|
0.03
|
0.08
|
|||||
|
Current Ratio
|
5.13
|
1.51
|
5.63
|
8.74
|
8.73
|
12.13
|
|||||
|
Quick Ratio
|
5.13
|
--
|
--
|
--
|
9.46
|
0.51
|
|||||
|
Interest Coverage
|
-2.34
|
6.12
|
-74.08
|
-31.41
|
-46.03
|
-3.83
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | May-24 | Dec-23 | May-23 | Dec-22 | May-22 | Dec-21 | May-21 | Dec-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
9.72
|
9.44
|
58.42
|
4.84
|
4.84
|
4.50
|
|||||
|
Asset Turnover
|
0.04
|
0.05
|
0.03
|
0.02
|
0.02
|
0.01
|
|||||
|
Receivable days
|
--
|
74.43
|
111.24
|
10.85
|
10.85
|
18.41
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
5,946.51
|
3,565.98
|
5,565.86
|
|||||
|
Payable days
|
--
|
--
|
106.22
|
325.50
|
428.94
|
555.87
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
5,631.86
|
3,147.88
|
5,028.40
|