Market cap
$1,924 Mln
Revenue (TTM)
$28 Mln
P/E Ratio
--
P/B Ratio
5.8
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
27.59
|
184.42
|
36.56
|
8.78
|
12.41
|
3.00
|
|||||
|
Cost of Revenue
|
4.23
|
--
|
4.44
|
4.73
|
3.54
|
2.23
|
|||||
|
Gross Profit
|
23.36
|
184.42
|
36.56
|
8.78
|
12.41
|
-2.23
|
|||||
|
Operating Expenses
|
246.74
|
205.01
|
137.93
|
123.55
|
116.76
|
86.07
|
|||||
|
Operating Profit (EBIT)
|
-223.38
|
-20.59
|
-101.37
|
-114.77
|
-104.36
|
-86.07
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.17
|
0.14
|
|||||
|
Profit before Tax
|
-209.18
|
-6.89
|
-88.98
|
-104.70
|
-101.07
|
-85.81
|
|||||
|
Provision for Tax
|
-1.28
|
--
|
-88.98
|
4.56
|
-7.96
|
-1.09
|
|||||
|
Profit after Tax (Net Income)
|
-207.90
|
-6.89
|
-88.98
|
-104.70
|
-93.11
|
-84.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-101.07
|
-85.81
|
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
|
345.55
|
352.46
|
229.02
|
159.57
|
184.85
|
217.78
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
6.49
|
8.10
|
2.48
|
37.96
|
39.82
|
3.95
|
|||||
|
Current Liabilities
|
41.93
|
57.88
|
40.06
|
30.82
|
31.39
|
17.14
|
|||||
|
Total Liabilities
|
435.90
|
418.43
|
271.56
|
228.34
|
256.07
|
238.87
|
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
|
71.43
|
112.73
|
38.80
|
13.00
|
12.00
|
9.65
|
|||||
|
Current Assets
|
322.54
|
305.70
|
232.76
|
215.34
|
244.07
|
229.22
|
|||||
|
Total Assets
|
435.90
|
418.43
|
271.56
|
228.34
|
256.07
|
238.87
|
|||||
|
Total Debt*
|
2.68
|
3.01
|
4.77
|
2.06
|
2.36
|
5.04
|
|||||
|
Net Current Assets
|
280.61
|
247.83
|
192.70
|
184.52
|
212.68
|
212.08
|
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
|
--
|
45.59
|
-86.85
|
-81.07
|
-31.87
|
-66.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-186.81
|
-107.48
|
105.95
|
-45.88
|
-76.43
|
|||||
|
Cash from Financing Activities
|
--
|
97.39
|
131.09
|
53.01
|
46.41
|
1.28
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-31.34
|
-142.05
|
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 ($)
|
-3.37
|
-0.12
|
-1.56
|
-2.33
|
-2.36
|
-2.30
|
|||||
|
Cash EPS ($)
|
--
|
-0.09
|
-1.52
|
-2.27
|
-2.32
|
-2.27
|
|||||
|
Adjusted Book Value ($)
|
--
|
6.04
|
4.02
|
3.55
|
4.69
|
5.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
0.78
|
-1.52
|
-1.80
|
-0.81
|
-1.82
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
0.77
|
-1.53
|
-1.84
|
-0.91
|
-1.85
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-2.34
|
-45.01
|
-60.03
|
-45.42
|
-33.22
|
|||||
|
ROE (%)
|
-59.57
|
-2.37
|
-45.80
|
-60.80
|
-46.25
|
-33.63
|
|||||
|
ROA (%)
|
-48.40
|
-2.00
|
-35.60
|
-43.23
|
-37.63
|
-31.56
|
|||||
|
EBIT Margin (%)
|
-759.71
|
-3.73
|
-243.42
|
-1,192.47
|
-841.24
|
-2,868.83
|
|||||
|
Net Margin (%)
|
-753.60
|
-3.73
|
-243.42
|
-1,192.47
|
-740.61
|
-2,697.80
|
|||||
|
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 (%)
|
-86.20
|
4.05
|
3.16
|
-0.29
|
3.14
|
--
|
|||||
|
EBIT Growth (%)
|
-489.84
|
92.26
|
15.01
|
-0.33
|
-21.25
|
-62.25
|
|||||
|
Net Profit Growth (%)
|
-496.12
|
92.26
|
15.01
|
-12.45
|
-9.91
|
-67.38
|
|||||
|
EPS Growth (%)
|
-499.12
|
0.92
|
0.33
|
0.01
|
-0.03
|
-0.59
|
|||||
|
Book Value Growth (%)
|
-8.81
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-269.17
|
-7.07
|
-2.26
|
-3.91
|
-10.43
|
|||||
|
Price / Book Value
|
5.77
|
5.26
|
2.75
|
1.48
|
1.97
|
4.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
52.48
|
-307.25
|
-4.80
|
-0.36
|
-1.33
|
-7.86
|
|||||
|
Close Price ($)
|
32.72
|
31.74
|
11.03
|
5.26
|
9.23
|
23.99
|
|||||
|
High Price ($)
|
40.22
|
38.69
|
17.58
|
14.00
|
26.60
|
71.58
|
|||||
|
Low Price ($)
|
11.19
|
5.35
|
4.09
|
3.35
|
6.88
|
17.76
|
|||||
|
Market Cap ($ Cr)
|
1,923.53
|
--
|
--
|
--
|
--
|
--
|
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
|
0.02
|
0.01
|
0.01
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
7.69
|
5.28
|
5.81
|
6.99
|
7.77
|
13.37
|
|||||
|
Quick Ratio
|
7.69
|
--
|
--
|
--
|
7.43
|
17.75
|
|||||
|
Interest Coverage
|
-4,546.39
|
-765.00
|
-7.04
|
-10.57
|
-33.43
|
-717.21
|
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 (%)
|
31.60
|
4.29
|
1.91
|
0.73
|
4.74
|
4.40
|
|||||
|
Asset Turnover
|
0.06
|
0.53
|
0.15
|
0.04
|
0.05
|
0.01
|
|||||
|
Receivable days
|
--
|
8.52
|
3.82
|
13.56
|
10.60
|
8.40
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
844.35
|
-3,305.49
|
-12,270.27
|
|||||
|
Payable days
|
--
|
--
|
172.39
|
95.04
|
162.79
|
317.75
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
762.87
|
-3,457.67
|
-12,579.62
|