Market cap
$8,904 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.87
|
--
|
15.85
|
75.00
|
9.20
|
1.80
|
|||||
|
Gross Profit
|
-0.87
|
--
|
-15.85
|
-75.00
|
-9.20
|
-1.80
|
|||||
|
Operating Expenses
|
1,164.43
|
923.68
|
569.55
|
468.04
|
232.26
|
103.67
|
|||||
|
Operating Profit (EBIT)
|
-1,165.29
|
-923.68
|
-569.55
|
-468.04
|
-232.26
|
-103.67
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
3.59
|
|||||
|
Profit before Tax
|
-1,064.26
|
-766.63
|
-463.93
|
-402.27
|
-223.49
|
-100.08
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-402.27
|
16.16
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-1,064.26
|
-766.63
|
-463.93
|
-402.27
|
-223.49
|
-100.08
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-223.49
|
-100.08
|
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
|
2,757.94
|
2,685.51
|
3,305.82
|
1,240.47
|
953.61
|
284.02
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
108.94
|
154.70
|
65.32
|
22.11
|
12.04
|
11.60
|
|||||
|
Current Liabilities
|
271.28
|
205.75
|
140.18
|
145.34
|
40.53
|
28.72
|
|||||
|
Total Liabilities
|
3,409.43
|
3,045.97
|
3,511.32
|
1,407.92
|
1,006.18
|
324.34
|
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
|
1,585.49
|
1,418.60
|
1,723.33
|
311.96
|
63.62
|
67.99
|
|||||
|
Current Assets
|
1,552.67
|
1,627.36
|
1,787.99
|
1,095.95
|
942.56
|
256.35
|
|||||
|
Total Assets
|
3,409.43
|
3,045.97
|
3,511.32
|
1,407.92
|
1,006.18
|
324.34
|
|||||
|
Total Debt*
|
115.45
|
228.84
|
71.11
|
29.22
|
17.94
|
16.78
|
|||||
|
Net Current Assets
|
1,281.39
|
1,421.61
|
1,647.81
|
950.62
|
902.03
|
227.63
|
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
|
--
|
-655.58
|
-452.63
|
-296.79
|
-170.60
|
-121.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
437.35
|
-2,005.67
|
-773.31
|
74.59
|
-212.31
|
|||||
|
Cash from Financing Activities
|
--
|
2.01
|
2,448.51
|
639.81
|
861.55
|
17.80
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-315.91
|
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 ($)
|
-7.64
|
-5.63
|
-3.78
|
-3.85
|
-2.96
|
-1.83
|
|||||
|
Cash EPS ($)
|
--
|
-5.45
|
-3.65
|
-3.75
|
-2.84
|
-1.77
|
|||||
|
Adjusted Book Value ($)
|
--
|
19.73
|
26.91
|
11.88
|
12.62
|
5.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.82
|
-3.68
|
-2.84
|
-2.26
|
-2.22
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.92
|
-3.87
|
-3.49
|
-2.34
|
-2.34
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-24.37
|
-19.97
|
-35.90
|
-35.13
|
-30.95
|
|||||
|
ROE (%)
|
-39.10
|
-25.59
|
-20.41
|
-36.67
|
-36.11
|
-31.78
|
|||||
|
ROA (%)
|
-30.99
|
-23.38
|
-18.86
|
-33.33
|
-33.59
|
-27.91
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
-2,785.33
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-113.26
|
-65.25
|
-15.33
|
-80.00
|
-123.33
|
-12.17
|
|||||
|
Net Profit Growth (%)
|
-94.39
|
-65.25
|
-15.33
|
-80.00
|
-123.31
|
-12.17
|
|||||
|
EPS Growth (%)
|
-81.42
|
-0.49
|
0.02
|
-0.30
|
-0.62
|
-0.04
|
|||||
|
Book Value Growth (%)
|
-15.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.19
|
-21.68
|
-16.30
|
-16.21
|
-13.01
|
|||||
|
Price / Book Value
|
3.30
|
2.34
|
3.04
|
5.29
|
3.80
|
4.58
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-14.43
|
-6.67
|
-18.70
|
-14.04
|
-12.66
|
-11.11
|
|||||
|
Close Price ($)
|
58.13
|
46.14
|
81.86
|
62.80
|
47.95
|
23.79
|
|||||
|
High Price ($)
|
64.79
|
93.77
|
121.06
|
64.04
|
48.19
|
30.88
|
|||||
|
Low Price ($)
|
29.08
|
27.66
|
53.83
|
34.11
|
16.78
|
15.51
|
|||||
|
Market Cap ($ Cr)
|
8,903.76
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.09
|
0.02
|
0.02
|
0.02
|
0.06
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.01
|
0.01
|
0.02
|
|||||
|
Current Ratio
|
5.72
|
7.91
|
12.75
|
7.54
|
23.26
|
8.93
|
|||||
|
Quick Ratio
|
5.72
|
--
|
--
|
7.58
|
23.28
|
8.97
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-111,741.50
|
-14,295.71
|
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
|
--
|
--
|
-141.97
|
-17.43
|
-43.69
|
-152.19
|
|||||
|
Payable days
|
--
|
--
|
726.57
|
59.37
|
328.73
|
3,707.59
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|