Market cap
$45,015 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
17.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
11.58
|
35.38
|
29.39
|
|||||
|
Cost of Revenue
|
9.24
|
16.56
|
592.23
|
411.24
|
253.07
|
186.95
|
|||||
|
Gross Profit
|
-9.24
|
-16.56
|
-592.23
|
11.58
|
35.38
|
29.39
|
|||||
|
Operating Expenses
|
1,618.01
|
1,165.81
|
689.52
|
498.77
|
293.66
|
217.40
|
|||||
|
Operating Profit (EBIT)
|
-1,627.25
|
-1,182.37
|
-689.52
|
-487.19
|
-258.28
|
-188.01
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
0.93
|
|||||
|
Profit before Tax
|
-1,768.29
|
-1,131.30
|
-600.85
|
-439.89
|
-249.13
|
-187.09
|
|||||
|
Provision for Tax
|
--
|
--
|
-0.75
|
-3.52
|
-0.42
|
-7.32
|
|||||
|
Profit after Tax (Net Income)
|
-1,768.29
|
-1,131.30
|
-600.09
|
-436.37
|
-248.71
|
-187.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-248.71
|
-187.09
|
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
|
2,606.24
|
1,631.30
|
2,265.20
|
1,826.19
|
685.19
|
602.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1,362.97
|
432.79
|
129.18
|
91.66
|
64.76
|
75.07
|
|||||
|
Current Liabilities
|
354.06
|
290.42
|
163.91
|
143.85
|
61.98
|
60.35
|
|||||
|
Total Liabilities
|
4,677.33
|
2,354.51
|
2,558.30
|
2,061.71
|
811.93
|
737.99
|
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
|
294.93
|
279.47
|
230.67
|
182.42
|
151.75
|
148.22
|
|||||
|
Current Assets
|
4,028.34
|
2,075.04
|
2,327.63
|
1,879.28
|
660.19
|
589.77
|
|||||
|
Total Assets
|
4,677.33
|
2,354.51
|
2,558.30
|
2,061.71
|
811.93
|
737.99
|
|||||
|
Total Debt*
|
641.93
|
158.70
|
135.84
|
87.94
|
64.21
|
66.63
|
|||||
|
Net Current Assets
|
3,674.28
|
1,784.61
|
2,163.72
|
1,735.43
|
598.20
|
558.12
|
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
|
--
|
-897.74
|
-557.44
|
-350.57
|
-224.40
|
-147.18
|
|||||
|
Cash Flow from Investing Activities
|
--
|
118.06
|
-554.39
|
-342.60
|
-24.12
|
-142.12
|
|||||
|
Cash from Financing Activities
|
--
|
621.52
|
959.41
|
1,229.20
|
301.43
|
294.18
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
4.88
|
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 ($)
|
-8.88
|
-5.95
|
-3.58
|
-3.09
|
-2.79
|
-2.53
|
|||||
|
Cash EPS ($)
|
--
|
-5.86
|
-3.51
|
-3.02
|
-2.68
|
-2.43
|
|||||
|
Adjusted Book Value ($)
|
--
|
8.58
|
13.50
|
12.93
|
7.69
|
8.16
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.72
|
-3.32
|
-2.48
|
-2.52
|
-1.99
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.81
|
-3.38
|
-2.54
|
-2.64
|
-2.08
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-53.99
|
-27.81
|
-32.77
|
-35.06
|
-31.80
|
|||||
|
ROE (%)
|
-83.46
|
-58.07
|
-29.33
|
-34.75
|
-38.63
|
-34.74
|
|||||
|
ROA (%)
|
-48.50
|
-46.06
|
-25.98
|
-30.37
|
-32.09
|
-28.66
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
-3,796.10
|
-704.14
|
-636.54
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
-3,768.28
|
-702.95
|
-617.08
|
|||||
|
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 (%)
|
--
|
--
|
-1.00
|
-0.67
|
0.20
|
-0.32
|
|||||
|
EBIT Growth (%)
|
-33.90
|
-84.25
|
-36.68
|
-76.45
|
-33.17
|
-72.49
|
|||||
|
Net Profit Growth (%)
|
-117.75
|
-88.52
|
-37.52
|
-75.46
|
-32.93
|
-72.98
|
|||||
|
EPS Growth (%)
|
-95.21
|
-0.66
|
-0.16
|
-0.11
|
-0.10
|
-0.55
|
|||||
|
Book Value Growth (%)
|
24.65
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-13.39
|
-12.23
|
-9.28
|
-8.54
|
-9.93
|
|||||
|
Price / Book Value
|
17.34
|
9.28
|
3.24
|
2.22
|
3.10
|
3.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-9.71
|
-12.17
|
-8.80
|
-5.31
|
-6.44
|
-7.50
|
|||||
|
Close Price ($)
|
187.28
|
79.65
|
43.74
|
28.68
|
23.82
|
25.17
|
|||||
|
High Price ($)
|
193.10
|
81.97
|
62.40
|
35.60
|
27.49
|
56.18
|
|||||
|
Low Price ($)
|
34.00
|
29.17
|
25.93
|
15.44
|
14.08
|
21.78
|
|||||
|
Market Cap ($ Cr)
|
45,014.93
|
--
|
--
|
--
|
--
|
--
|
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
|
0.19
|
0.10
|
0.06
|
0.05
|
0.09
|
0.11
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.00
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
11.38
|
7.14
|
14.20
|
13.06
|
10.65
|
9.77
|
|||||
|
Quick Ratio
|
11.38
|
--
|
--
|
13.06
|
10.65
|
9.98
|
|||||
|
Interest Coverage
|
-28.80
|
-45.69
|
--
|
-1,450.79
|
-25.80
|
-15,589.92
|
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 (%)
|
--
|
--
|
--
|
10.83
|
13.21
|
20.17
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
0.01
|
0.05
|
0.05
|
|||||
|
Receivable days
|
--
|
--
|
--
|
93.47
|
54.73
|
76.57
|
|||||
|
Inventory Days
|
--
|
--
|
0.00
|
0.00
|
-9.18
|
-24.85
|
|||||
|
Payable days
|
--
|
1,312.97
|
35.84
|
36.90
|
25.52
|
26.05
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
56.57
|
20.03
|
25.67
|