Market cap
$1,927 Mln
Revenue (TTM)
$303 Mln
P/E Ratio
--
P/B Ratio
2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
303.23
|
68.56
|
74.21
|
86.18
|
1,615.80
|
1,095.42
|
|||||
|
Cost of Revenue
|
-212.30
|
11.71
|
478.65
|
572.83
|
620.97
|
513.87
|
|||||
|
Gross Profit
|
515.53
|
56.85
|
-404.44
|
-486.65
|
994.83
|
581.54
|
|||||
|
Operating Expenses
|
785.29
|
524.87
|
182.73
|
197.66
|
161.76
|
160.79
|
|||||
|
Operating Profit (EBIT)
|
-269.77
|
-468.02
|
-587.17
|
-684.31
|
833.07
|
420.75
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
129.05
|
|||||
|
Profit before Tax
|
-251.30
|
-437.77
|
-523.11
|
-628.19
|
754.28
|
549.80
|
|||||
|
Provision for Tax
|
0.38
|
0.22
|
-1.15
|
-13.08
|
238.44
|
21.22
|
|||||
|
Profit after Tax (Net Income)
|
-251.68
|
-437.99
|
-521.96
|
-615.06
|
515.84
|
528.58
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
0.06
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
515.84
|
528.58
|
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
|
982.49
|
765.28
|
1,150.39
|
1,590.24
|
2,077.96
|
1,431.85
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
137.35
|
144.73
|
128.77
|
153.42
|
213.10
|
181.18
|
|||||
|
Current Liabilities
|
94.96
|
92.82
|
119.66
|
175.41
|
511.03
|
341.24
|
|||||
|
Total Liabilities
|
1,309.77
|
1,002.82
|
1,398.81
|
1,919.06
|
2,802.09
|
1,954.27
|
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
|
641.07
|
488.74
|
356.33
|
330.83
|
283.01
|
391.45
|
|||||
|
Current Assets
|
573.74
|
514.08
|
1,042.46
|
1,588.23
|
2,519.08
|
1,562.82
|
|||||
|
Total Assets
|
1,309.77
|
1,002.82
|
1,398.81
|
1,919.06
|
2,802.09
|
1,954.27
|
|||||
|
Total Debt*
|
93.27
|
186.91
|
97.89
|
124.54
|
127.97
|
137.49
|
|||||
|
Net Current Assets
|
478.78
|
421.27
|
922.80
|
1,412.82
|
2,008.05
|
1,221.58
|
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
|
--
|
-391.78
|
-446.35
|
-778.79
|
1,663.25
|
-47.59
|
|||||
|
Cash Flow from Investing Activities
|
--
|
310.37
|
499.37
|
164.73
|
-1,193.46
|
-140.81
|
|||||
|
Cash from Financing Activities
|
--
|
3.79
|
4.39
|
7.38
|
34.76
|
100.33
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
-88.07
|
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 ($)
|
-1.86
|
-3.15
|
-3.82
|
-4.57
|
3.87
|
3.95
|
|||||
|
Cash EPS ($)
|
--
|
-3.06
|
-3.71
|
-4.44
|
3.92
|
3.99
|
|||||
|
Adjusted Book Value ($)
|
--
|
5.50
|
8.41
|
11.81
|
15.61
|
10.70
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-2.81
|
-3.26
|
-5.79
|
12.49
|
-0.36
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-2.85
|
-3.32
|
-5.95
|
11.98
|
-0.52
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-39.81
|
-35.23
|
-31.37
|
27.33
|
44.86
|
|||||
|
ROE (%)
|
-28.80
|
-45.73
|
-38.09
|
-33.53
|
29.39
|
49.20
|
|||||
|
ROA (%)
|
-19.31
|
-36.47
|
-31.46
|
-26.06
|
21.69
|
36.80
|
|||||
|
EBIT Margin (%)
|
-84.40
|
-638.56
|
-705.44
|
-767.10
|
46.68
|
50.19
|
|||||
|
Net Margin (%)
|
-83.00
|
-638.87
|
-703.40
|
-713.69
|
31.92
|
43.17
|
|||||
|
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 (%)
|
1,495.93
|
-0.08
|
-0.14
|
-0.95
|
0.48
|
13.34
|
|||||
|
EBIT Growth (%)
|
55.79
|
16.37
|
20.82
|
-187.64
|
37.19
|
284.05
|
|||||
|
Net Profit Growth (%)
|
54.26
|
16.09
|
15.14
|
-219.24
|
-2.41
|
276.98
|
|||||
|
EPS Growth (%)
|
53.58
|
0.18
|
0.17
|
-2.18
|
-0.02
|
2.68
|
|||||
|
Book Value Growth (%)
|
-14.99
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.92
|
-1.92
|
-2.20
|
6.53
|
10.60
|
|||||
|
Price / Book Value
|
1.97
|
1.10
|
0.87
|
0.85
|
1.62
|
3.91
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
1.20
|
-1.32
|
-0.39
|
0.07
|
1.44
|
9.06
|
|||||
|
Close Price ($)
|
10.19
|
6.03
|
7.34
|
10.06
|
25.31
|
41.87
|
|||||
|
High Price ($)
|
11.50
|
14.45
|
13.09
|
31.55
|
42.54
|
141.01
|
|||||
|
Low Price ($)
|
4.16
|
4.16
|
6.56
|
7.72
|
18.05
|
25.31
|
|||||
|
Market Cap ($ Cr)
|
1,926.52
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.24
|
0.09
|
0.08
|
0.06
|
0.10
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
6.04
|
5.54
|
8.71
|
9.05
|
4.93
|
4.58
|
|||||
|
Quick Ratio
|
6.04
|
--
|
--
|
--
|
--
|
4.55
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
4.12
|
2.01
|
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 (%)
|
7.22
|
5.25
|
6.87
|
13.46
|
1.63
|
70.57
|
|||||
|
Asset Turnover
|
0.23
|
0.06
|
0.04
|
0.04
|
0.68
|
0.76
|
|||||
|
Receivable days
|
--
|
23.18
|
41.10
|
80.53
|
90.36
|
129.20
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
5.05
|
6.11
|
|||||
|
Payable days
|
--
|
232.20
|
4.36
|
4.07
|
3.81
|
4.12
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
91.61
|
131.19
|