Market cap
$414 Mln
Revenue (TTM)
$1,140 Mln
P/E Ratio
--
P/B Ratio
1.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,139.53
|
1,044.62
|
1,394.96
|
1,561.12
|
5,344.69
|
1,929.33
|
|||||
|
Cost of Revenue
|
842.81
|
787.09
|
1,122.41
|
1,265.28
|
4,129.80
|
1,501.97
|
|||||
|
Gross Profit
|
296.72
|
257.52
|
272.55
|
295.84
|
1,214.88
|
427.37
|
|||||
|
Operating Expenses
|
377.59
|
318.74
|
463.52
|
413.95
|
2,372.97
|
400.36
|
|||||
|
Operating Profit (EBIT)
|
-80.88
|
-61.21
|
-190.97
|
-118.11
|
-1,158.09
|
27.01
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-643.73
|
--
|
|||||
|
Profit before Tax
|
-83.21
|
-83.80
|
-258.11
|
-266.12
|
-3,529.87
|
-33.85
|
|||||
|
Provision for Tax
|
-1.92
|
0.83
|
0.68
|
41.72
|
-31.07
|
1.38
|
|||||
|
Profit after Tax (Net Income)
|
-81.29
|
-84.62
|
-258.80
|
-307.84
|
-3,498.80
|
-35.24
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-3,498.80
|
--
|
Liabilities ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
214.76
|
217.58
|
162.73
|
359.13
|
-2,800.01
|
645.83
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
106.90
|
15.39
|
14.36
|
44.29
|
2,529.34
|
41.58
|
|||||
|
Current Liabilities
|
312.17
|
192.15
|
224.86
|
232.40
|
2,495.88
|
191.14
|
|||||
|
Total Liabilities
|
946.32
|
425.48
|
401.95
|
635.82
|
2,225.22
|
878.55
|
Assets ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
396.78
|
185.36
|
174.45
|
285.75
|
1,128.31
|
464.04
|
|||||
|
Current Assets
|
237.37
|
240.12
|
227.51
|
350.07
|
1,096.91
|
414.51
|
|||||
|
Total Assets
|
946.32
|
425.48
|
401.95
|
635.82
|
2,225.22
|
878.55
|
|||||
|
Total Debt*
|
153.09
|
22.07
|
32.67
|
3.75
|
3,251.80
|
42.51
|
|||||
|
Net Current Assets
|
-74.80
|
47.97
|
2.65
|
117.68
|
-1,398.98
|
223.37
|
Cashflow ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-56.70
|
-174.30
|
-18.59
|
-990.98
|
-990.98
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-49.23
|
24.93
|
-44.63
|
-298.74
|
-298.74
|
|||||
|
Cash from Financing Activities
|
--
|
122.05
|
32.72
|
-5.49
|
967.04
|
967.04
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-322.68
|
--
|
Financials Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-1.19
|
-1.41
|
-5.28
|
-6.79
|
--
|
-0.77
|
|||||
|
Cash EPS ($)
|
--
|
-1.14
|
-4.89
|
-6.36
|
--
|
-0.41
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.62
|
3.32
|
7.92
|
--
|
14.13
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.94
|
-3.55
|
-0.41
|
--
|
-21.68
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.32
|
-3.97
|
-1.40
|
--
|
-28.96
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-38.90
|
-92.71
|
-75.57
|
-191.18
|
-1.81
|
|||||
|
ROE (%)
|
-37.60
|
-44.50
|
-99.18
|
25.22
|
266.49
|
-8.59
|
|||||
|
ROA (%)
|
-10.70
|
-20.45
|
-49.88
|
-21.52
|
-95.13
|
-1.17
|
|||||
|
EBIT Margin (%)
|
-7.30
|
-8.02
|
-18.35
|
-16.93
|
-21.67
|
-1.75
|
|||||
|
Net Margin (%)
|
-7.13
|
-8.10
|
-18.55
|
-19.72
|
-74.43
|
-1.83
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
0.97
|
-0.25
|
-0.11
|
-0.19
|
-0.32
|
-0.30
|
|||||
|
EBIT Growth (%)
|
58.56
|
67.26
|
3.20
|
-680.93
|
-454.64
|
-127.39
|
|||||
|
Net Profit Growth (%)
|
59.66
|
67.30
|
15.93
|
-773.66
|
-525.21
|
-132.46
|
|||||
|
EPS Growth (%)
|
70.73
|
0.73
|
0.22
|
-7.80
|
--
|
-1.31
|
|||||
|
Book Value Growth (%)
|
26.99
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-3.88
|
--
|
--
|
--
|
-3.26
|
|||||
|
Price / Book Value
|
1.75
|
1.51
|
--
|
--
|
--
|
0.18
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
42.35
|
-2.59
|
--
|
--
|
-4.36
|
18.00
|
|||||
|
Close Price ($)
|
5.79
|
5.46
|
--
|
--
|
1.41
|
2.51
|
|||||
|
High Price ($)
|
12.65
|
12.65
|
--
|
--
|
30.06
|
30.06
|
|||||
|
Low Price ($)
|
4.26
|
5.38
|
--
|
--
|
1.27
|
2.36
|
|||||
|
Market Cap ($ Cr)
|
414.40
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.06
|
0.10
|
0.20
|
0.01
|
-1.16
|
0.07
|
|||||
|
Short term debt to equity ratio
|
0.26
|
0.08
|
0.16
|
0.01
|
-0.34
|
0.01
|
|||||
|
Current Ratio
|
0.76
|
1.25
|
1.01
|
1.51
|
0.44
|
2.17
|
|||||
|
Quick Ratio
|
0.30
|
1.22
|
0.96
|
1.45
|
0.11
|
2.13
|
|||||
|
Interest Coverage
|
--
|
-71.38
|
-116.16
|
-150.03
|
-10.48
|
-0.31
|
Operating Efficiency Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Feb-23 | Dec-22 | Feb-22 | Dec-21 | Feb-21 | Dec-20 | Feb-20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
1.70
|
1.99
|
1.14
|
1.24
|
0.30
|
0.92
|
|||||
|
Asset Turnover
|
1.50
|
2.52
|
2.69
|
1.09
|
1.45
|
0.64
|
|||||
|
Receivable days
|
--
|
6.41
|
4.62
|
4.16
|
1.46
|
4.18
|
|||||
|
Inventory Days
|
--
|
3.88
|
4.00
|
119.88
|
112.45
|
210.59
|
|||||
|
Payable days
|
--
|
43.75
|
34.47
|
83.00
|
58.83
|
116.96
|
|||||
|
Cash Conversion Cycle
|
--
|
-33.46
|
-25.85
|
41.04
|
55.08
|
97.81
|