Market cap
$8,057 Mln
Revenue (TTM)
$675 Mln
P/E Ratio
--
P/B Ratio
3.6
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
674.51
|
647.44
|
376.66
|
280.68
|
259.17
|
213.24
|
|||||
|
Cost of Revenue
|
767.34
|
748.69
|
262.76
|
254.33
|
193.70
|
82.09
|
|||||
|
Gross Profit
|
-92.83
|
-101.25
|
113.90
|
26.35
|
65.48
|
131.15
|
|||||
|
Operating Expenses
|
508.28
|
298.78
|
-39.69
|
89.39
|
578.18
|
113.75
|
|||||
|
Operating Profit (EBIT)
|
-601.10
|
-400.03
|
153.59
|
-63.05
|
-512.70
|
19.78
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-8.54
|
12.61
|
|||||
|
Profit before Tax
|
-1,324.64
|
-663.33
|
110.15
|
-54.57
|
-521.30
|
-7.67
|
|||||
|
Provision for Tax
|
-0.72
|
-0.15
|
0.74
|
-5.09
|
-11.75
|
0.25
|
|||||
|
Profit after Tax (Net Income)
|
-1,323.92
|
-663.18
|
109.40
|
-49.47
|
-509.55
|
-7.93
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-509.55
|
-7.93
|
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
|
2,192.62
|
2,858.41
|
3,143.69
|
1,888.02
|
1,151.44
|
1,357.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
613.20
|
608.59
|
631.24
|
42.04
|
46.98
|
63.74
|
|||||
|
Current Liabilities
|
465.73
|
469.78
|
160.39
|
121.02
|
121.54
|
109.88
|
|||||
|
Total Liabilities
|
3,737.28
|
3,936.77
|
3,935.31
|
2,051.08
|
1,319.96
|
1,530.94
|
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
|
2,537.83
|
3,488.06
|
3,335.83
|
1,042.51
|
876.58
|
957.40
|
|||||
|
Current Assets
|
725.73
|
448.71
|
599.48
|
1,008.57
|
443.38
|
573.54
|
|||||
|
Total Assets
|
3,721.31
|
3,936.77
|
3,935.31
|
2,051.08
|
1,319.96
|
1,530.94
|
|||||
|
Total Debt*
|
279.24
|
866.76
|
613.16
|
21.35
|
22.25
|
13.44
|
|||||
|
Net Current Assets
|
267.98
|
-21.07
|
439.09
|
887.56
|
321.84
|
463.66
|
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
|
--
|
-572.93
|
-255.05
|
33.09
|
0.53
|
-86.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
76.13
|
-1,508.81
|
-414.77
|
-354.86
|
-490.33
|
|||||
|
Cash from Financing Activities
|
--
|
455.29
|
1,517.99
|
748.52
|
272.35
|
665.64
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-81.99
|
88.93
|
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 ($)
|
-3.72
|
-1.78
|
0.34
|
-0.21
|
-3.27
|
-0.07
|
|||||
|
Cash EPS ($)
|
--
|
-0.85
|
1.01
|
0.88
|
-2.50
|
0.18
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.69
|
9.86
|
8.18
|
7.38
|
12.83
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.54
|
-0.80
|
0.14
|
0.00
|
-0.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.08
|
-4.77
|
-1.69
|
-2.26
|
-4.81
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-17.73
|
3.86
|
-3.21
|
-40.05
|
-0.96
|
|||||
|
ROE (%)
|
-52.42
|
-22.10
|
4.35
|
-3.26
|
-40.62
|
-0.97
|
|||||
|
ROA (%)
|
-31.59
|
-16.85
|
3.65
|
-2.94
|
-35.75
|
-0.88
|
|||||
|
EBIT Margin (%)
|
-88.40
|
-61.79
|
29.77
|
-90.90
|
-200.64
|
9.27
|
|||||
|
Net Margin (%)
|
-196.28
|
-102.43
|
29.05
|
-17.63
|
-203.31
|
-3.51
|
|||||
|
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 (%)
|
24.51
|
0.72
|
0.34
|
0.08
|
0.22
|
16.65
|
|||||
|
EBIT Growth (%)
|
-1,239.75
|
-456.75
|
143.95
|
50.93
|
-2,729.55
|
321.82
|
|||||
|
Net Profit Growth (%)
|
-1,295.95
|
-706.19
|
321.14
|
90.29
|
-6,328.88
|
43.84
|
|||||
|
EPS Growth (%)
|
-750.81
|
-6.20
|
2.60
|
0.93
|
-42.57
|
0.68
|
|||||
|
Book Value Growth (%)
|
-26.78
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.10
|
29.76
|
-72.18
|
-1.04
|
-297.96
|
|||||
|
Price / Book Value
|
3.58
|
1.65
|
1.04
|
1.89
|
0.46
|
1.74
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
34.88
|
-100.37
|
10.66
|
-963.40
|
-0.51
|
40.81
|
|||||
|
Close Price ($)
|
27.38
|
12.67
|
10.21
|
15.47
|
3.39
|
22.33
|
|||||
|
High Price ($)
|
30.32
|
23.94
|
18.36
|
20.65
|
24.63
|
79.50
|
|||||
|
Low Price ($)
|
10.59
|
6.19
|
6.36
|
3.28
|
3.25
|
15.35
|
|||||
|
Market Cap ($ Cr)
|
8,056.81
|
--
|
--
|
--
|
--
|
--
|
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
|
0.27
|
0.30
|
0.20
|
0.01
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.12
|
0.09
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
1.56
|
0.96
|
3.74
|
8.33
|
3.65
|
5.22
|
|||||
|
Quick Ratio
|
1.56
|
--
|
--
|
8.08
|
5.04
|
6.76
|
|||||
|
Interest Coverage
|
-61.93
|
-16.57
|
56.49
|
-31.03
|
-397.24
|
66.81
|
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 (%)
|
6.29
|
5.88
|
8.92
|
14.27
|
18.01
|
11.85
|
|||||
|
Asset Turnover
|
0.16
|
0.16
|
0.13
|
0.17
|
0.18
|
0.24
|
|||||
|
Receivable days
|
--
|
20.22
|
35.72
|
56.44
|
50.69
|
21.63
|
|||||
|
Inventory Days
|
--
|
--
|
43.16
|
-99.35
|
-319.45
|
-753.72
|
|||||
|
Payable days
|
--
|
10.01
|
28.33
|
29.87
|
36.28
|
46.17
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
50.55
|
-72.78
|
-305.04
|
-778.26
|