Market cap
$446 Mln
Revenue (TTM)
$1,318 Mln
P/E Ratio
--
P/B Ratio
0.5
Div. Yield
19.8 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,318.03
|
1,107.00
|
1,083.38
|
158.60
|
522.58
|
952.04
|
|||||
|
Cost of Revenue
|
627.85
|
48.38
|
33.59
|
21.74
|
19.72
|
21.98
|
|||||
|
Gross Profit
|
335.95
|
1,058.62
|
1,049.79
|
136.86
|
502.87
|
930.06
|
|||||
|
Operating Expenses
|
17.27
|
3.23
|
134.39
|
126.30
|
133.91
|
161.41
|
|||||
|
Operating Profit (EBIT)
|
672.91
|
1,055.39
|
915.40
|
10.57
|
368.96
|
768.65
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
18.72
|
-44.84
|
72.84
|
-0.64
|
-183.44
|
338.09
|
|||||
|
Provision for Tax
|
13.00
|
25.19
|
18.84
|
1.64
|
-19.92
|
18.48
|
|||||
|
Profit after Tax (Net Income)
|
5.72
|
-70.03
|
54.00
|
-2.27
|
-163.52
|
319.61
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
5.99
|
-82.68
|
42.60
|
-12.96
|
-163.52
|
319.61
|
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
|
934.00
|
982.62
|
1,187.86
|
1,202.69
|
1,084.00
|
1,386.00
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
27,885.00
|
19,166.16
|
16,896.28
|
11,609.63
|
9,917.00
|
10,895.00
|
|||||
|
Current Liabilities
|
-1.10
|
3,552.34
|
172.73
|
1,558.22
|
2,030.00
|
2,216.30
|
|||||
|
Total Liabilities
|
28,817.00
|
23,701.11
|
18,258.34
|
14,504.33
|
13,031.00
|
14,707.00
|
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
|
23.37
|
22,698.03
|
23.37
|
523.56
|
64.27
|
711.35
|
|||||
|
Current Assets
|
191.85
|
1,003.08
|
670.58
|
540.66
|
662.00
|
794.36
|
|||||
|
Total Assets
|
29,009.95
|
23,701.11
|
18,258.34
|
14,504.33
|
13,031.00
|
14,707.00
|
|||||
|
Total Debt*
|
27,473.00
|
22,163.17
|
16,394.90
|
12,844.29
|
11,767.03
|
13,074.71
|
|||||
|
Net Current Assets
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-10,094.52
|
-5,862.52
|
-2,015.83
|
-139.14
|
-5,694.57
|
|||||
|
Cash Flow from Investing Activities
|
--
|
4,532.04
|
2,538.40
|
908.72
|
213.89
|
1,404.10
|
|||||
|
Cash from Financing Activities
|
--
|
5,698.66
|
3,268.26
|
1,146.53
|
-276.87
|
4,277.50
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-202.12
|
-12.97
|
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 ($)
|
0.05
|
-0.55
|
0.41
|
-0.02
|
-1.44
|
2.23
|
|||||
|
Cash EPS ($)
|
--
|
-0.47
|
0.50
|
0.11
|
-1.30
|
2.34
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.76
|
8.98
|
10.34
|
9.56
|
9.66
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-79.75
|
-44.31
|
-17.34
|
-1.23
|
-39.67
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-79.75
|
-44.31
|
-17.34
|
-1.23
|
-39.67
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-0.34
|
0.34
|
-0.02
|
-1.20
|
2.59
|
|||||
|
ROE (%)
|
0.60
|
-6.45
|
4.52
|
-0.20
|
-13.24
|
25.60
|
|||||
|
ROA (%)
|
0.02
|
-0.33
|
0.33
|
-0.02
|
-1.18
|
2.55
|
|||||
|
EBIT Margin (%)
|
51.05
|
95.34
|
84.49
|
-4.43
|
70.60
|
80.34
|
|||||
|
Net Margin (%)
|
0.43
|
-6.33
|
4.98
|
-1.43
|
-31.29
|
33.57
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
106.52
|
0.02
|
5.83
|
-0.70
|
-0.45
|
3.99
|
|||||
|
EBIT Growth (%)
|
-31.90
|
15.29
|
13,115.74
|
-101.91
|
-51.76
|
1,689.61
|
|||||
|
Net Profit Growth (%)
|
107.71
|
-229.67
|
2,474.85
|
98.61
|
-151.16
|
154.93
|
|||||
|
EPS Growth (%)
|
108.19
|
-2.36
|
21.87
|
0.99
|
-1.65
|
1.43
|
|||||
|
Book Value Growth (%)
|
-5.91
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-10.00
|
16.00
|
-378.92
|
-4.69
|
5.92
|
|||||
|
Price / Book Value
|
0.53
|
0.71
|
0.73
|
0.72
|
0.71
|
1.37
|
|||||
|
Dividend Yield (%)
|
19.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
20.82
|
18.12
|
658.02
|
30.44
|
17.96
|
|||||
|
Close Price ($)
|
4.74
|
5.53
|
6.53
|
7.41
|
6.76
|
13.19
|
|||||
|
High Price ($)
|
6.97
|
6.73
|
8.15
|
8.72
|
13.69
|
14.17
|
|||||
|
Low Price ($)
|
4.67
|
4.68
|
5.46
|
5.47
|
5.52
|
8.38
|
|||||
|
Market Cap ($ Cr)
|
445.92
|
--
|
--
|
--
|
--
|
--
|
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
|
25.78
|
22.56
|
13.80
|
10.68
|
10.86
|
9.43
|
|||||
|
Short term debt to equity ratio
|
3.49
|
3.34
|
1.47
|
1.12
|
1.87
|
1.57
|
|||||
|
Current Ratio
|
-174.41
|
0.28
|
3.88
|
0.35
|
0.33
|
0.36
|
|||||
|
Quick Ratio
|
-174.41
|
--
|
--
|
0.29
|
0.32
|
0.34
|
|||||
|
Interest Coverage
|
1.02
|
0.96
|
1.09
|
-0.01
|
0.67
|
1.79
|
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 (%)
|
2,030.61
|
11.83
|
19.75
|
107.06
|
21.95
|
14.45
|
|||||
|
Asset Turnover
|
0.05
|
0.05
|
0.07
|
0.01
|
0.04
|
0.08
|
|||||
|
Receivable days
|
--
|
56.90
|
64.68
|
327.61
|
88.16
|
43.15
|
|||||
|
Inventory Days
|
--
|
--
|
1,017.77
|
840.61
|
394.40
|
370.11
|
|||||
|
Payable days
|
--
|
639.20
|
736.90
|
912.35
|
834.93
|
669.85
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
345.55
|
255.87
|
-352.37
|
-256.59
|