Market cap
$3,116 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.11
|
1.50
|
7.02
|
6.88
|
2.36
|
4.65
|
|||||
|
Cost of Revenue
|
63.79
|
--
|
163.55
|
118.01
|
82.26
|
53.31
|
|||||
|
Gross Profit
|
-63.67
|
1.50
|
-156.53
|
-111.13
|
-79.90
|
-48.66
|
|||||
|
Operating Expenses
|
262.19
|
288.90
|
38.55
|
43.41
|
35.33
|
22.58
|
|||||
|
Operating Profit (EBIT)
|
-325.86
|
-287.40
|
-195.08
|
-154.54
|
-115.23
|
-71.24
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.51
|
|||||
|
Profit before Tax
|
-300.59
|
-258.80
|
-157.86
|
-141.43
|
-112.33
|
-70.74
|
|||||
|
Provision for Tax
|
--
|
--
|
-157.86
|
2.84
|
10.46
|
-0.23
|
|||||
|
Profit after Tax (Net Income)
|
-300.59
|
-258.80
|
-157.86
|
-141.43
|
-112.33
|
-70.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-112.33
|
-70.51
|
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
|
714.56
|
527.17
|
747.01
|
429.17
|
326.20
|
419.48
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.46
|
4.83
|
5.83
|
5.33
|
7.92
|
8.65
|
|||||
|
Current Liabilities
|
61.33
|
50.99
|
39.50
|
31.13
|
18.61
|
16.53
|
|||||
|
Total Liabilities
|
843.67
|
582.98
|
792.34
|
465.63
|
352.74
|
444.65
|
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
|
57.42
|
48.32
|
45.18
|
33.93
|
35.04
|
33.82
|
|||||
|
Current Assets
|
724.93
|
534.66
|
747.16
|
431.69
|
317.69
|
410.84
|
|||||
|
Total Assets
|
843.67
|
582.98
|
792.34
|
465.63
|
352.74
|
444.65
|
|||||
|
Total Debt*
|
4.90
|
2.34
|
3.81
|
2.54
|
4.03
|
3.04
|
|||||
|
Net Current Assets
|
663.61
|
483.67
|
707.66
|
400.57
|
299.08
|
394.31
|
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
|
--
|
-210.95
|
-157.78
|
-107.29
|
-103.73
|
-60.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
209.07
|
-290.13
|
-105.78
|
89.94
|
-216.16
|
|||||
|
Cash from Financing Activities
|
--
|
2.39
|
441.45
|
218.46
|
4.08
|
272.37
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-4.69
|
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 ($)
|
-4.36
|
-3.89
|
-2.38
|
-2.72
|
-2.38
|
-1.51
|
|||||
|
Cash EPS ($)
|
-4.35
|
-3.84
|
-2.33
|
-2.66
|
-2.32
|
-1.44
|
|||||
|
Adjusted Book Value ($)
|
9.10
|
7.93
|
11.26
|
8.25
|
6.92
|
8.98
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.17
|
-2.38
|
-2.06
|
-2.20
|
-1.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.21
|
-2.41
|
-2.10
|
-2.24
|
-1.33
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-40.43
|
-26.70
|
-37.12
|
-29.84
|
-22.20
|
|||||
|
ROE (%)
|
-48.42
|
-40.62
|
-26.84
|
-37.45
|
-30.13
|
-22.43
|
|||||
|
ROA (%)
|
-38.32
|
-37.63
|
-25.10
|
-34.56
|
-28.17
|
-20.72
|
|||||
|
EBIT Margin (%)
|
-268,385.71
|
-17,253.33
|
-2,248.76
|
-2,063.66
|
-4,543.74
|
-1,486.73
|
|||||
|
Net Margin (%)
|
-268,385.71
|
-17,253.33
|
-2,248.76
|
-2,054.76
|
-4,765.59
|
-1,367.55
|
|||||
|
Cash Profit Margin (%)
|
-0.08
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-98.07
|
-0.79
|
0.02
|
1.92
|
-0.49
|
-0.37
|
|||||
|
EBIT Growth (%)
|
-50.59
|
-63.94
|
-11.14
|
-32.63
|
-54.88
|
-39.49
|
|||||
|
Net Profit Growth (%)
|
-50.59
|
-63.94
|
-11.62
|
-25.91
|
-59.30
|
-17.95
|
|||||
|
EPS Growth (%)
|
-44.92
|
-0.64
|
0.12
|
-0.14
|
-0.58
|
0.00
|
|||||
|
Book Value Growth (%)
|
-7.01
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.98
|
-10.62
|
-14.59
|
-18.70
|
-25.59
|
|||||
|
Price / Book Value
|
4.32
|
3.43
|
2.24
|
4.81
|
6.44
|
4.30
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-17.34
|
-5.05
|
-6.18
|
-11.83
|
-17.27
|
-21.17
|
|||||
|
Close Price ($)
|
37.21
|
27.16
|
25.27
|
39.66
|
44.57
|
38.64
|
|||||
|
High Price ($)
|
39.16
|
30.50
|
53.18
|
48.40
|
46.04
|
57.20
|
|||||
|
Low Price ($)
|
19.72
|
14.40
|
22.93
|
22.11
|
19.85
|
15.37
|
|||||
|
Market Cap ($ Cr)
|
3,116.05
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
11.82
|
10.49
|
18.91
|
13.87
|
17.07
|
24.86
|
|||||
|
Quick Ratio
|
11.82
|
--
|
--
|
13.87
|
17.09
|
24.87
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-36.82
|
-617.39
|
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 (%)
|
205.36
|
134.33
|
9.97
|
65.79
|
14.72
|
3.70
|
|||||
|
Asset Turnover
|
0.00
|
0.00
|
0.01
|
0.02
|
0.01
|
0.01
|
|||||
|
Receivable days
|
--
|
330.55
|
136.01
|
129.35
|
40.21
|
77.51
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
-0.54
|
-1.15
|
-6.76
|
|||||
|
Payable days
|
--
|
--
|
7.55
|
10.58
|
10.14
|
7.80
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
128.46
|
118.23
|
28.92
|
62.95
|