Market cap
$6,962 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
16.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
1.28
|
23.28
|
64.29
|
49.57
|
12.07
|
|||||
|
Cost of Revenue
|
128.34
|
84.88
|
36.76
|
0.14
|
0.19
|
68.02
|
|||||
|
Gross Profit
|
-135.83
|
1.28
|
-13.48
|
64.29
|
49.57
|
12.07
|
|||||
|
Operating Expenses
|
150.46
|
177.38
|
13.58
|
94.01
|
91.83
|
83.92
|
|||||
|
Operating Profit (EBIT)
|
-195.46
|
-176.10
|
-27.06
|
-29.72
|
-42.26
|
-71.85
|
|||||
|
Other Income
|
--
|
--
|
--
|
0.19
|
--
|
-0.26
|
|||||
|
Profit before Tax
|
-184.80
|
-170.29
|
-25.07
|
-29.53
|
-42.47
|
-72.11
|
|||||
|
Provision for Tax
|
--
|
--
|
0.02
|
0.27
|
1.44
|
0.26
|
|||||
|
Profit after Tax (Net Income)
|
-184.74
|
-169.83
|
-22.93
|
-29.80
|
-43.91
|
-72.11
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-29.80
|
-42.47
|
-74.87
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
422.39
|
163.31
|
-8.21
|
-14.44
|
21.57
|
10.72
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.42
|
1.93
|
7.82
|
20.53
|
19.74
|
11.15
|
|||||
|
Current Liabilities
|
95.84
|
49.55
|
67.42
|
41.40
|
34.02
|
38.56
|
|||||
|
Total Liabilities
|
614.49
|
214.80
|
67.03
|
47.49
|
75.33
|
60.42
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
75.83
|
4.06
|
6.18
|
2.39
|
3.63
|
3.23
|
|||||
|
Current Assets
|
442.82
|
210.74
|
60.86
|
45.09
|
71.70
|
57.19
|
|||||
|
Total Assets
|
614.49
|
214.80
|
67.03
|
47.49
|
75.33
|
60.42
|
|||||
|
Total Debt*
|
1.98
|
3.58
|
4.88
|
1.21
|
5.06
|
7.96
|
|||||
|
Net Current Assets
|
346.98
|
161.18
|
-6.56
|
15.12
|
37.68
|
18.63
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-176.53
|
-22.43
|
-28.47
|
-25.23
|
-54.41
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.13
|
-0.51
|
-0.12
|
-0.04
|
-0.19
|
|||||
|
Cash from Financing Activities
|
--
|
337.06
|
25.98
|
-0.95
|
44.60
|
37.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
-29.54
|
--
|
-17.32
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-14.04
|
-17.46
|
-5.06
|
-8.29
|
-13.62
|
-32.66
|
|||||
|
Cash EPS ($)
|
--
|
-17.43
|
-5.04
|
-7.95
|
-14.00
|
-32.53
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.79
|
--
|
--
|
6.69
|
4.85
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-18.15
|
-4.95
|
-7.92
|
-7.83
|
-24.65
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-18.16
|
-5.06
|
-7.95
|
-7.84
|
-24.73
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-207.67
|
276.94
|
-444.53
|
-193.81
|
-211.35
|
|||||
|
ROE (%)
|
-65.50
|
-218.99
|
202.50
|
-835.29
|
-271.98
|
-297.06
|
|||||
|
ROA (%)
|
-44.99
|
-120.52
|
-40.05
|
-48.53
|
-64.69
|
-111.45
|
|||||
|
EBIT Margin (%)
|
--
|
-13,811.92
|
-116.22
|
-46.23
|
-85.24
|
-595.42
|
|||||
|
Net Margin (%)
|
--
|
-13,319.76
|
-98.49
|
-46.22
|
-88.58
|
-610.85
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
--
|
-0.95
|
-0.64
|
0.30
|
3.11
|
-0.42
|
|||||
|
EBIT Growth (%)
|
-340.88
|
-550.78
|
8.94
|
29.67
|
41.19
|
-72.20
|
|||||
|
Net Profit Growth (%)
|
-50.03
|
-640.60
|
23.05
|
32.13
|
39.11
|
-75.49
|
|||||
|
EPS Growth (%)
|
45.89
|
-2.45
|
0.39
|
0.39
|
0.58
|
-0.32
|
|||||
|
Book Value Growth (%)
|
53.43
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-1.54
|
-0.16
|
-0.09
|
-0.09
|
-0.06
|
|||||
|
Price / Book Value
|
16.48
|
1.60
|
-0.44
|
-0.19
|
0.19
|
0.41
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.64
|
-0.43
|
1.01
|
1.01
|
1.22
|
0.33
|
|||||
|
Close Price ($)
|
95.76
|
26.88
|
0.79
|
0.76
|
1.27
|
2.00
|
|||||
|
High Price ($)
|
99.00
|
27.44
|
2.10
|
1.41
|
3.15
|
4.45
|
|||||
|
Low Price ($)
|
10.14
|
0.63
|
0.59
|
0.40
|
1.10
|
1.30
|
|||||
|
Market Cap ($ Cr)
|
6,961.58
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.02
|
-0.59
|
-0.08
|
0.23
|
0.74
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.01
|
-0.16
|
-0.08
|
0.17
|
0.74
|
|||||
|
Current Ratio
|
4.62
|
4.25
|
0.90
|
1.09
|
2.11
|
1.48
|
|||||
|
Quick Ratio
|
4.62
|
--
|
0.81
|
1.09
|
2.18
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
-155.59
|
-199.32
|
-274.23
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
132.86
|
69.78
|
9.07
|
10.80
|
92.61
|
|||||
|
Asset Turnover
|
--
|
0.01
|
0.41
|
1.05
|
0.73
|
0.19
|
|||||
|
Receivable days
|
--
|
2,569.64
|
173.18
|
31.78
|
60.90
|
169.28
|
|||||
|
Inventory Days
|
--
|
26.24
|
30.29
|
-3,311.51
|
-5,011.08
|
-29.78
|
|||||
|
Payable days
|
--
|
15.88
|
25.93
|
3,509.47
|
5,671.04
|
17.33
|
|||||
|
Cash Conversion Cycle
|
--
|
2,580.00
|
177.54
|
-6,789.19
|
-10,621.21
|
122.16
|