Market cap
$3,039 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
5.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
6.94
|
9.04
|
14.02
|
6.63
|
--
|
|||||
|
Cost of Revenue
|
50.72
|
2.96
|
2.10
|
0.73
|
0.63
|
0.76
|
|||||
|
Gross Profit
|
-50.72
|
3.99
|
9.04
|
14.02
|
-0.63
|
-0.76
|
|||||
|
Operating Expenses
|
220.52
|
218.10
|
314.84
|
123.55
|
36.90
|
25.20
|
|||||
|
Operating Profit (EBIT)
|
-270.47
|
-214.11
|
-305.80
|
-109.53
|
-36.90
|
-25.20
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.01
|
--
|
|||||
|
Profit before Tax
|
-254.32
|
-212.39
|
-292.96
|
-106.81
|
-36.90
|
-24.71
|
|||||
|
Provision for Tax
|
--
|
--
|
-292.96
|
0.56
|
0.62
|
-0.24
|
|||||
|
Profit after Tax (Net Income)
|
-254.32
|
-212.39
|
-292.96
|
-106.81
|
-36.90
|
-24.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-37.52
|
-24.71
|
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
|
525.08
|
634.34
|
181.17
|
119.88
|
16.65
|
48.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
4.59
|
3.86
|
4.77
|
6.83
|
0.06
|
0.01
|
|||||
|
Current Liabilities
|
35.71
|
44.99
|
54.31
|
21.83
|
7.33
|
9.73
|
|||||
|
Total Liabilities
|
601.10
|
683.19
|
240.24
|
148.54
|
24.05
|
57.93
|
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
|
26.94
|
22.41
|
18.90
|
3.84
|
1.40
|
1.29
|
|||||
|
Current Assets
|
538.45
|
660.78
|
221.34
|
144.70
|
22.65
|
56.64
|
|||||
|
Total Assets
|
601.10
|
683.19
|
240.24
|
148.54
|
24.05
|
57.93
|
|||||
|
Total Debt*
|
4.59
|
3.86
|
4.83
|
1.65
|
0.29
|
0.32
|
|||||
|
Net Current Assets
|
502.74
|
615.79
|
167.03
|
122.87
|
15.32
|
46.91
|
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
|
--
|
-190.92
|
-110.79
|
-7.57
|
-28.69
|
-18.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
60.80
|
-85.06
|
-30.48
|
-0.25
|
-0.08
|
|||||
|
Cash from Financing Activities
|
--
|
640.36
|
240.53
|
116.41
|
0.03
|
27.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-28.91
|
--
|
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 ($)
|
-2.57
|
-2.43
|
-4.67
|
-4.87
|
-3.04
|
-2.07
|
|||||
|
Cash EPS ($)
|
-2.49
|
-2.40
|
-4.64
|
-4.83
|
-2.99
|
-2.01
|
|||||
|
Adjusted Book Value ($)
|
4.63
|
7.26
|
2.89
|
5.46
|
1.37
|
4.04
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.19
|
-1.77
|
-0.34
|
-2.37
|
-1.53
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.30
|
-2.62
|
-0.38
|
-2.39
|
-1.53
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-51.54
|
-190.53
|
-154.26
|
-112.75
|
-54.63
|
|||||
|
ROE (%)
|
-43.87
|
-52.09
|
-194.63
|
-156.45
|
-113.81
|
-55.20
|
|||||
|
ROA (%)
|
-55.27
|
-46.00
|
-150.71
|
-123.77
|
-90.02
|
-48.24
|
|||||
|
EBIT Margin (%)
|
--
|
-3,059.99
|
-1,697.33
|
-204.94
|
-556.68
|
--
|
|||||
|
Net Margin (%)
|
--
|
-3,059.99
|
-3,240.38
|
-761.92
|
-556.33
|
--
|
|||||
|
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 (%)
|
--
|
-0.23
|
-0.36
|
1.12
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-37.88
|
-38.41
|
-434.17
|
22.13
|
-49.35
|
-101.46
|
|||||
|
Net Profit Growth (%)
|
-19.75
|
27.50
|
-174.29
|
-189.48
|
-49.31
|
-44.34
|
|||||
|
EPS Growth (%)
|
16.54
|
0.48
|
0.04
|
-0.60
|
-0.47
|
-0.23
|
|||||
|
Book Value Growth (%)
|
49.79
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.83
|
-2.27
|
-2.20
|
-0.73
|
-6.26
|
|||||
|
Price / Book Value
|
5.91
|
2.96
|
3.68
|
1.96
|
1.61
|
3.21
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-0.72
|
-5.86
|
-3.00
|
-3.51
|
-0.19
|
-4.42
|
|||||
|
Close Price ($)
|
21.19
|
21.48
|
10.62
|
10.70
|
2.21
|
12.96
|
|||||
|
High Price ($)
|
27.65
|
25.30
|
30.96
|
11.25
|
14.23
|
63.78
|
|||||
|
Low Price ($)
|
7.96
|
5.15
|
8.97
|
2.20
|
2.09
|
9.50
|
|||||
|
Market Cap ($ Cr)
|
3,039.34
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.01
|
0.03
|
0.01
|
0.02
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
15.08
|
14.69
|
4.08
|
6.63
|
3.09
|
5.82
|
|||||
|
Quick Ratio
|
15.08
|
--
|
--
|
--
|
3.21
|
6.27
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-7,378.20
|
-2,470.10
|
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 (%)
|
--
|
--
|
--
|
2.06
|
12.78
|
--
|
|||||
|
Asset Turnover
|
--
|
0.02
|
0.05
|
0.16
|
0.16
|
--
|
|||||
|
Receivable days
|
--
|
--
|
11.68
|
14.80
|
142.17
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-424.95
|
-1,493.13
|
-1,260.72
|
|||||
|
Payable days
|
--
|
1,083.27
|
1,520.43
|
1,432.65
|
1,585.16
|
1,031.41
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-1,842.81
|
-2,936.12
|
--
|