Market cap
$2,533 Mln
Revenue (TTM)
$55 Mln
P/E Ratio
--
P/B Ratio
2.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
54.59
|
55.23
|
98.43
|
90.12
|
92.06
|
101.91
|
|||||
|
Cost of Revenue
|
0.35
|
--
|
30.69
|
36.64
|
21.64
|
24.90
|
|||||
|
Gross Profit
|
54.24
|
55.23
|
67.74
|
53.48
|
70.42
|
77.01
|
|||||
|
Operating Expenses
|
185.46
|
186.00
|
172.94
|
190.90
|
310.66
|
523.11
|
|||||
|
Operating Profit (EBIT)
|
-131.22
|
-130.77
|
-105.20
|
-137.43
|
-240.24
|
-446.10
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-29.86
|
|||||
|
Profit before Tax
|
-156.74
|
-164.21
|
-119.20
|
-276.26
|
-364.98
|
-523.28
|
|||||
|
Provision for Tax
|
0.06
|
-0.14
|
-0.24
|
-0.20
|
3.22
|
0.56
|
|||||
|
Profit after Tax (Net Income)
|
-157.13
|
-164.08
|
-118.96
|
-276.06
|
-368.20
|
-523.84
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-368.20
|
-523.84
|
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
|
903.12
|
89.83
|
60.74
|
130.99
|
366.64
|
679.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
121.02
|
137.04
|
181.71
|
215.78
|
275.76
|
352.48
|
|||||
|
Current Liabilities
|
70.99
|
53.54
|
61.40
|
51.27
|
68.20
|
85.20
|
|||||
|
Total Liabilities
|
1,166.11
|
280.41
|
303.85
|
398.03
|
710.60
|
1,117.19
|
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
|
355.73
|
14.14
|
42.56
|
67.33
|
164.63
|
321.61
|
|||||
|
Current Assets
|
739.40
|
266.27
|
261.29
|
330.70
|
545.97
|
795.58
|
|||||
|
Total Assets
|
1,166.11
|
280.41
|
303.85
|
398.03
|
710.60
|
1,117.19
|
|||||
|
Total Debt*
|
135.93
|
148.91
|
102.56
|
117.78
|
131.50
|
143.18
|
|||||
|
Net Current Assets
|
668.42
|
212.73
|
199.89
|
279.43
|
477.76
|
710.38
|
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
|
--
|
-208.51
|
-175.71
|
-192.61
|
-304.01
|
-412.66
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1.20
|
142.57
|
139.56
|
365.84
|
202.78
|
|||||
|
Cash from Financing Activities
|
--
|
180.57
|
42.12
|
0.03
|
1.51
|
36.24
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-173.65
|
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 ($)
|
-7.34
|
-8.08
|
-8.35
|
-21.68
|
-29.34
|
-42.48
|
|||||
|
Cash EPS ($)
|
--
|
-8.03
|
-8.05
|
-20.94
|
-28.30
|
-41.33
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.43
|
4.27
|
10.28
|
29.22
|
55.11
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-10.27
|
-12.34
|
-15.12
|
-24.23
|
-33.47
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-10.28
|
-12.44
|
-15.19
|
-24.68
|
-34.68
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-81.62
|
-57.74
|
-73.92
|
-55.75
|
-51.10
|
|||||
|
ROE (%)
|
-31.65
|
-217.94
|
-124.10
|
-110.95
|
-70.39
|
-59.64
|
|||||
|
ROA (%)
|
-21.75
|
-56.17
|
-33.90
|
-49.80
|
-40.29
|
-39.45
|
|||||
|
EBIT Margin (%)
|
-169.79
|
-249.91
|
-92.54
|
-278.42
|
-365.08
|
-467.06
|
|||||
|
Net Margin (%)
|
-287.84
|
-297.07
|
-120.86
|
-306.31
|
-399.98
|
-727.12
|
|||||
|
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 (%)
|
-27.15
|
-0.44
|
0.09
|
-0.02
|
-0.10
|
-0.33
|
|||||
|
EBIT Growth (%)
|
-3.83
|
-51.53
|
63.70
|
25.34
|
29.39
|
-16.99
|
|||||
|
Net Profit Growth (%)
|
-28.51
|
-37.92
|
56.91
|
25.03
|
29.71
|
-17.86
|
|||||
|
EPS Growth (%)
|
15.76
|
0.03
|
0.61
|
0.26
|
0.31
|
-0.14
|
|||||
|
Book Value Growth (%)
|
1,689.74
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.23
|
-0.11
|
-0.03
|
-0.08
|
-0.32
|
|||||
|
Price / Book Value
|
2.75
|
9.55
|
0.22
|
0.05
|
0.08
|
0.25
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.50
|
-5.56
|
1.61
|
0.74
|
1.07
|
0.92
|
|||||
|
Close Price ($)
|
69.81
|
42.28
|
13.95
|
8.40
|
33.90
|
202.65
|
|||||
|
High Price ($)
|
109.00
|
66.92
|
28.92
|
47.85
|
214.80
|
401.25
|
|||||
|
Low Price ($)
|
21.02
|
6.48
|
7.20
|
6.15
|
29.85
|
158.85
|
|||||
|
Market Cap ($ Cr)
|
2,533.07
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.66
|
1.69
|
0.90
|
0.36
|
0.21
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.23
|
0.33
|
0.15
|
0.05
|
0.03
|
|||||
|
Current Ratio
|
10.42
|
4.97
|
4.26
|
6.45
|
8.00
|
9.34
|
|||||
|
Quick Ratio
|
10.42
|
--
|
4.26
|
6.14
|
7.72
|
9.15
|
|||||
|
Interest Coverage
|
-4.06
|
-5.27
|
-3.24
|
-9.90
|
-11.62
|
-10.06
|
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 (%)
|
8.71
|
3.22
|
1.63
|
2.50
|
9.13
|
22.07
|
|||||
|
Asset Turnover
|
0.08
|
0.19
|
0.28
|
0.16
|
0.10
|
0.08
|
|||||
|
Receivable days
|
--
|
11.20
|
7.16
|
21.59
|
61.29
|
110.00
|
|||||
|
Inventory Days
|
--
|
--
|
95.82
|
175.94
|
295.47
|
228.07
|
|||||
|
Payable days
|
--
|
--
|
127.41
|
113.77
|
191.84
|
233.89
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-24.42
|
83.77
|
164.92
|
104.18
|