Market cap
$2,371 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
40.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
-6.93
|
--
|
26.71
|
25.95
|
11.00
|
8.71
|
|||||
|
Gross Profit
|
6.93
|
--
|
-26.71
|
-25.95
|
-11.00
|
-8.71
|
|||||
|
Operating Expenses
|
246.42
|
234.39
|
160.14
|
251.37
|
330.38
|
258.34
|
|||||
|
Operating Profit (EBIT)
|
-246.42
|
-234.39
|
-186.85
|
-277.32
|
-341.38
|
-267.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
7.57
|
0.08
|
|||||
|
Profit before Tax
|
-241.99
|
-229.97
|
-176.21
|
-260.49
|
-333.82
|
-266.99
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
7.35
|
-0.15
|
|||||
|
Profit after Tax (Net Income)
|
-241.99
|
-229.97
|
-176.21
|
-260.49
|
-333.82
|
-266.99
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-333.82
|
-266.99
|
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
|
61.10
|
157.38
|
150.29
|
265.78
|
436.17
|
663.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
142.95
|
148.62
|
159.72
|
171.86
|
177.97
|
176.22
|
|||||
|
Current Liabilities
|
52.77
|
45.53
|
25.57
|
41.73
|
52.50
|
64.68
|
|||||
|
Total Liabilities
|
309.58
|
351.53
|
335.58
|
479.37
|
666.63
|
904.22
|
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
|
125.45
|
136.72
|
163.64
|
190.06
|
180.62
|
169.41
|
|||||
|
Current Assets
|
131.36
|
214.82
|
171.94
|
289.31
|
486.01
|
734.81
|
|||||
|
Total Assets
|
388.17
|
351.53
|
335.58
|
479.37
|
666.63
|
904.22
|
|||||
|
Total Debt*
|
95.70
|
159.18
|
70.35
|
181.63
|
187.73
|
179.94
|
|||||
|
Net Current Assets
|
--
|
169.28
|
146.36
|
247.58
|
433.51
|
670.13
|
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
|
--
|
-136.01
|
-117.32
|
-154.18
|
-206.46
|
-182.27
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.51
|
-0.76
|
249.23
|
-336.51
|
-38.80
|
|||||
|
Cash from Financing Activities
|
--
|
178.30
|
0.50
|
0.03
|
1.90
|
8.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-541.08
|
-212.89
|
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 ($)
|
-4.22
|
-4.32
|
-3.35
|
-4.96
|
-6.38
|
-5.14
|
|||||
|
Cash EPS ($)
|
--
|
-3.83
|
-2.84
|
-4.47
|
-6.17
|
-4.97
|
|||||
|
Adjusted Book Value ($)
|
--
|
2.96
|
2.85
|
5.06
|
8.34
|
12.76
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.56
|
-2.23
|
-2.94
|
-3.95
|
-3.51
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.57
|
-2.24
|
-3.73
|
-4.85
|
-4.72
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-85.62
|
-52.75
|
-48.63
|
-45.51
|
-29.98
|
|||||
|
ROE (%)
|
-221.53
|
-149.49
|
-84.70
|
-74.22
|
-60.72
|
-35.04
|
|||||
|
ROA (%)
|
-71.61
|
-66.94
|
-43.24
|
-45.46
|
-42.50
|
-27.08
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-4,407.49
|
-321,674.70
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
13.60
|
-30.51
|
32.35
|
21.97
|
-25.04
|
-100.62
|
|||||
|
Net Profit Growth (%)
|
-21.10
|
-30.51
|
32.36
|
21.97
|
-25.03
|
-100.60
|
|||||
|
EPS Growth (%)
|
-11.23
|
-0.29
|
0.33
|
0.22
|
-0.24
|
-0.85
|
|||||
|
Book Value Growth (%)
|
-26.75
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-6.47
|
-2.97
|
-0.61
|
-1.12
|
-16.51
|
|||||
|
Price / Book Value
|
40.18
|
9.45
|
3.49
|
0.60
|
0.86
|
6.64
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.12
|
-7.06
|
-2.85
|
-0.24
|
-0.26
|
-14.93
|
|||||
|
Close Price ($)
|
38.96
|
27.96
|
9.95
|
3.04
|
7.16
|
84.78
|
|||||
|
High Price ($)
|
47.84
|
31.18
|
11.60
|
9.80
|
90.24
|
171.21
|
|||||
|
Low Price ($)
|
3.60
|
1.92
|
2.19
|
1.37
|
4.90
|
73.19
|
|||||
|
Market Cap ($ Cr)
|
2,370.68
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
1.01
|
0.47
|
0.68
|
0.43
|
0.27
|
|||||
|
Short term debt to equity ratio
|
0.16
|
0.08
|
0.07
|
0.04
|
0.02
|
0.01
|
|||||
|
Current Ratio
|
2.49
|
4.72
|
6.72
|
6.93
|
9.26
|
11.36
|
|||||
|
Quick Ratio
|
2.49
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-20,036.77
|
-18,544.72
|
-12,134.91
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
119.83
|
160.04
|
357.93
|
441.88
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|