Market cap
$391 Mln
Revenue (TTM)
$324 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
323.84
|
307.18
|
366.33
|
361.06
|
347.25
|
196.31
|
|||||
|
Cost of Revenue
|
125.47
|
120.71
|
202.41
|
184.66
|
127.43
|
83.74
|
|||||
|
Gross Profit
|
198.37
|
186.47
|
163.92
|
176.39
|
219.82
|
112.57
|
|||||
|
Operating Expenses
|
172.09
|
111.98
|
31.02
|
30.61
|
28.08
|
16.81
|
|||||
|
Operating Profit (EBIT)
|
26.28
|
74.49
|
132.90
|
145.78
|
191.74
|
95.76
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-21.53
|
-77.85
|
|||||
|
Profit before Tax
|
-222.17
|
-42.18
|
87.91
|
104.99
|
147.04
|
3.41
|
|||||
|
Provision for Tax
|
-1.90
|
-7.45
|
20.44
|
0.13
|
8.41
|
0.09
|
|||||
|
Profit after Tax (Net Income)
|
-220.27
|
-34.73
|
67.47
|
104.86
|
138.64
|
3.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
-64.48
|
-34.73
|
67.47
|
104.86
|
138.64
|
3.32
|
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
|
753.42
|
836.28
|
858.64
|
786.58
|
661.10
|
300.62
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
415.20
|
576.24
|
444.42
|
476.11
|
466.10
|
306.86
|
|||||
|
Current Liabilities
|
112.93
|
100.96
|
105.04
|
113.81
|
141.79
|
76.67
|
|||||
|
Total Liabilities
|
1,394.49
|
1,513.48
|
1,408.10
|
1,376.50
|
1,269.00
|
684.16
|
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
|
1,220.72
|
1,451.41
|
1,357.65
|
1,320.59
|
1,205.83
|
654.35
|
|||||
|
Current Assets
|
60.84
|
62.07
|
50.45
|
55.91
|
63.17
|
29.81
|
|||||
|
Total Assets
|
1,394.49
|
1,513.48
|
1,408.10
|
1,376.50
|
1,269.00
|
684.16
|
|||||
|
Total Debt*
|
363.78
|
423.24
|
389.10
|
430.02
|
419.13
|
292.68
|
|||||
|
Net Current Assets
|
-52.09
|
-38.89
|
-54.59
|
-57.90
|
-77.99
|
-46.86
|
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
|
--
|
150.85
|
194.42
|
198.17
|
196.98
|
72.73
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-179.50
|
-150.85
|
-222.57
|
-308.88
|
-51.24
|
|||||
|
Cash from Financing Activities
|
--
|
27.69
|
-42.00
|
20.99
|
113.21
|
-22.66
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
1.30
|
-1.17
|
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 ($)
|
-1.11
|
-0.17
|
0.34
|
0.53
|
0.78
|
0.03
|
|||||
|
Cash EPS ($)
|
--
|
0.30
|
0.83
|
0.98
|
1.09
|
0.33
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.04
|
4.29
|
3.98
|
3.70
|
2.44
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.73
|
0.97
|
1.00
|
1.10
|
0.59
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.26
|
0.19
|
0.22
|
0.37
|
0.16
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.77
|
5.48
|
9.13
|
16.57
|
0.55
|
|||||
|
ROE (%)
|
-27.71
|
-4.10
|
8.20
|
14.49
|
28.83
|
1.12
|
|||||
|
ROA (%)
|
-14.64
|
-2.38
|
4.85
|
7.93
|
14.20
|
0.49
|
|||||
|
EBIT Margin (%)
|
-70.72
|
-0.57
|
35.82
|
41.24
|
49.02
|
9.12
|
|||||
|
Net Margin (%)
|
-68.02
|
-11.31
|
18.42
|
29.04
|
42.56
|
2.81
|
|||||
|
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 (%)
|
-3.15
|
-0.16
|
0.01
|
0.04
|
0.77
|
0.74
|
|||||
|
EBIT Growth (%)
|
-271.10
|
-101.34
|
-11.88
|
-12.51
|
850.71
|
107.40
|
|||||
|
Net Profit Growth (%)
|
-417.94
|
-151.48
|
-35.66
|
-24.36
|
4,072.12
|
101.31
|
|||||
|
EPS Growth (%)
|
-423.73
|
-1.50
|
-0.36
|
-0.32
|
27.78
|
1.01
|
|||||
|
Book Value Growth (%)
|
-27.63
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.18
|
4.04
|
2.75
|
3.17
|
84.60
|
|||||
|
Price / Book Value
|
0.52
|
0.22
|
0.32
|
0.37
|
0.67
|
0.94
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.62
|
6.27
|
2.87
|
3.03
|
3.78
|
10.38
|
|||||
|
Close Price ($)
|
--
|
0.87
|
1.36
|
1.46
|
2.46
|
2.28
|
|||||
|
High Price ($)
|
--
|
1.55
|
2.20
|
2.54
|
5.09
|
4.16
|
|||||
|
Low Price ($)
|
--
|
0.72
|
1.21
|
1.37
|
2.15
|
0.63
|
|||||
|
Market Cap ($ Cr)
|
390.81
|
--
|
--
|
--
|
--
|
--
|
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
|
0.48
|
0.51
|
0.45
|
0.55
|
0.63
|
0.97
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
0.54
|
0.61
|
0.48
|
0.49
|
0.45
|
0.39
|
|||||
|
Quick Ratio
|
0.49
|
0.56
|
0.44
|
0.44
|
0.38
|
12.61
|
|||||
|
Interest Coverage
|
-4.42
|
-0.04
|
3.03
|
3.39
|
7.35
|
1.24
|
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 (%)
|
13.76
|
10.60
|
10.17
|
11.46
|
12.51
|
13.48
|
|||||
|
Asset Turnover
|
0.22
|
0.21
|
0.26
|
0.27
|
0.36
|
0.29
|
|||||
|
Receivable days
|
--
|
41.51
|
39.21
|
42.90
|
36.76
|
40.27
|
|||||
|
Inventory Days
|
--
|
14.16
|
9.19
|
15.22
|
-1,329.76
|
-2,043.74
|
|||||
|
Payable days
|
--
|
292.38
|
180.27
|
213.09
|
225.91
|
171.71
|
|||||
|
Cash Conversion Cycle
|
--
|
-236.71
|
-131.87
|
-154.97
|
-1,518.92
|
-2,175.18
|