Market cap
$1,989 Mln
Revenue (TTM)
$98 Mln
P/E Ratio
--
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
98.34
|
54.03
|
36.50
|
26.82
|
14.24
|
0.04
|
|||||
|
Cost of Revenue
|
11.88
|
11.52
|
4.17
|
9.50
|
1.70
|
18.78
|
|||||
|
Gross Profit
|
86.46
|
42.51
|
32.33
|
17.32
|
12.54
|
-18.78
|
|||||
|
Operating Expenses
|
545.49
|
514.64
|
458.07
|
408.81
|
401.58
|
359.64
|
|||||
|
Operating Profit (EBIT)
|
-459.02
|
-472.13
|
-425.74
|
-391.49
|
-389.05
|
-378.42
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
29.39
|
21.91
|
|||||
|
Profit before Tax
|
-412.30
|
-413.80
|
717.97
|
-352.09
|
-231.80
|
-356.51
|
|||||
|
Provision for Tax
|
-1.02
|
-1.02
|
44.24
|
6.46
|
-157.25
|
-1,977.94
|
|||||
|
Profit after Tax (Net Income)
|
-411.29
|
-412.78
|
673.73
|
-352.09
|
-231.80
|
1,604.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-231.80
|
1,604.72
|
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
|
1,026.02
|
1,193.11
|
1,540.96
|
811.02
|
1,100.81
|
1,291.98
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
12.19
|
21.91
|
41.09
|
58.14
|
75.28
|
85.94
|
|||||
|
Current Liabilities
|
70.22
|
82.21
|
81.16
|
67.96
|
62.63
|
59.83
|
|||||
|
Total Liabilities
|
1,178.64
|
1,297.23
|
1,663.20
|
937.12
|
1,238.72
|
1,437.74
|
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
|
390.76
|
355.17
|
697.60
|
103.28
|
405.95
|
373.51
|
|||||
|
Current Assets
|
717.67
|
942.05
|
965.60
|
833.84
|
832.77
|
1,064.23
|
|||||
|
Total Assets
|
1,178.64
|
1,297.23
|
1,663.20
|
937.12
|
1,238.72
|
1,437.74
|
|||||
|
Total Debt*
|
31.17
|
40.21
|
56.99
|
72.00
|
85.66
|
97.09
|
|||||
|
Net Current Assets
|
647.45
|
859.85
|
884.44
|
765.88
|
770.14
|
1,004.41
|
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
|
--
|
-372.98
|
-389.84
|
-296.06
|
-309.48
|
-407.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
377.18
|
363.44
|
239.58
|
243.26
|
1,248.78
|
|||||
|
Cash from Financing Activities
|
--
|
8.68
|
14.44
|
5.43
|
2.35
|
-765.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-63.87
|
75.69
|
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 ($)
|
-7.01
|
-7.08
|
11.79
|
-6.30
|
-4.23
|
29.53
|
|||||
|
Cash EPS ($)
|
--
|
-6.99
|
11.89
|
-6.18
|
-4.07
|
29.70
|
|||||
|
Adjusted Book Value ($)
|
--
|
20.45
|
26.96
|
14.51
|
20.09
|
23.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-6.39
|
-6.82
|
-5.30
|
-5.65
|
-7.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-6.47
|
-6.85
|
-5.31
|
-5.74
|
-7.60
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-29.16
|
54.31
|
-34.03
|
-18.00
|
169.47
|
|||||
|
ROE (%)
|
-37.07
|
-30.20
|
57.29
|
-36.83
|
-19.37
|
189.74
|
|||||
|
ROA (%)
|
-30.24
|
-27.89
|
51.82
|
-32.36
|
-17.32
|
140.11
|
|||||
|
EBIT Margin (%)
|
-429.29
|
-765.89
|
1,967.15
|
-1,312.63
|
-1,627.82
|
-860,948.10
|
|||||
|
Net Margin (%)
|
-418.24
|
-764.01
|
1,845.92
|
-1,312.63
|
-531.25
|
7,310.97
|
|||||
|
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 (%)
|
140.58
|
0.48
|
0.36
|
0.88
|
342.89
|
-1.00
|
|||||
|
EBIT Growth (%)
|
-160.80
|
-157.63
|
303.92
|
-51.89
|
34.98
|
-8.26
|
|||||
|
Net Profit Growth (%)
|
-163.27
|
-161.27
|
291.35
|
-51.89
|
-114.44
|
590.18
|
|||||
|
EPS Growth (%)
|
-163.46
|
-1.60
|
2.87
|
-0.49
|
-1.14
|
7.25
|
|||||
|
Book Value Growth (%)
|
-27.04
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-3.85
|
2.79
|
-3.54
|
-6.64
|
1.11
|
|||||
|
Price / Book Value
|
1.99
|
1.33
|
1.22
|
1.53
|
1.40
|
1.38
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.33
|
-1.89
|
1.44
|
-1.56
|
-3.77
|
-2.56
|
|||||
|
Close Price ($)
|
37.11
|
27.22
|
32.86
|
22.27
|
28.08
|
32.87
|
|||||
|
High Price ($)
|
46.00
|
46.00
|
62.58
|
31.56
|
35.12
|
62.16
|
|||||
|
Low Price ($)
|
22.24
|
22.24
|
20.96
|
19.80
|
16.75
|
29.21
|
|||||
|
Market Cap ($ Cr)
|
1,989.27
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.03
|
0.04
|
0.09
|
0.08
|
0.08
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.01
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
10.22
|
11.46
|
11.90
|
12.27
|
13.30
|
17.79
|
|||||
|
Quick Ratio
|
9.79
|
11.06
|
11.56
|
11.99
|
13.16
|
17.52
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-18.12
|
-426.45
|
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 (%)
|
20.45
|
19.58
|
11.26
|
10.48
|
15.49
|
10,572.58
|
|||||
|
Asset Turnover
|
0.07
|
0.04
|
0.03
|
0.02
|
0.01
|
0.00
|
|||||
|
Receivable days
|
--
|
49.64
|
34.62
|
34.15
|
84.44
|
131,324.70
|
|||||
|
Inventory Days
|
--
|
959.50
|
2,047.33
|
529.74
|
2,645.28
|
300.42
|
|||||
|
Payable days
|
--
|
554.72
|
1,158.58
|
545.65
|
3,784.97
|
334.81
|
|||||
|
Cash Conversion Cycle
|
--
|
454.42
|
923.37
|
18.24
|
-1,055.25
|
131,290.31
|