Market cap
$1,783 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
212.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
1.30
|
0.20
|
1.80
|
2.19
|
7.23
|
|||||
|
Cost of Revenue
|
1.68
|
2.48
|
2.29
|
1.19
|
110.19
|
2.69
|
|||||
|
Gross Profit
|
-1.68
|
-1.18
|
-2.09
|
0.61
|
-107.99
|
7.23
|
|||||
|
Operating Expenses
|
126.13
|
133.84
|
329.36
|
219.83
|
21.12
|
83.80
|
|||||
|
Operating Profit (EBIT)
|
-127.81
|
-135.03
|
-331.45
|
-219.22
|
-129.12
|
-76.56
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-138.18
|
-140.05
|
1,687.57
|
-239.72
|
-145.22
|
-81.77
|
|||||
|
Provision for Tax
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Profit after Tax (Net Income)
|
-138.18
|
-140.06
|
1,687.57
|
-241.36
|
-145.23
|
-81.77
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
-52.98
|
7.99
|
133.58
|
43.50
|
58.06
|
52.38
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
179.14
|
104.69
|
6.45
|
208.08
|
205.24
|
75.61
|
|||||
|
Current Liabilities
|
28.06
|
33.80
|
40.73
|
56.31
|
27.58
|
22.45
|
|||||
|
Total Liabilities
|
182.29
|
146.48
|
180.77
|
307.89
|
290.88
|
150.45
|
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
|
12.01
|
13.65
|
20.37
|
12.54
|
10.38
|
11.34
|
|||||
|
Current Assets
|
142.21
|
132.83
|
160.40
|
295.36
|
280.49
|
139.11
|
|||||
|
Total Assets
|
182.29
|
146.48
|
180.77
|
307.89
|
290.88
|
150.45
|
|||||
|
Total Debt*
|
5.34
|
107.01
|
8.05
|
210.14
|
207.10
|
72.14
|
|||||
|
Net Current Assets
|
114.15
|
99.03
|
119.67
|
239.05
|
-14.51
|
--
|
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
|
--
|
-129.79
|
-194.41
|
-193.31
|
-115.30
|
-80.32
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-0.03
|
-2.60
|
-4.59
|
-0.69
|
-0.81
|
|||||
|
Cash from Financing Activities
|
--
|
101.45
|
71.68
|
201.96
|
258.55
|
83.77
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-8.88
|
-9.04
|
116.58
|
-4.47
|
-3.36
|
-2.12
|
|||||
|
Cash EPS ($)
|
--
|
-8.88
|
116.74
|
-4.44
|
-3.33
|
-2.12
|
|||||
|
Adjusted Book Value ($)
|
--
|
0.52
|
9.23
|
0.81
|
1.34
|
1.36
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-8.38
|
-13.43
|
-3.58
|
-2.66
|
-2.08
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-8.38
|
-13.61
|
-3.66
|
-2.68
|
-2.10
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-109.15
|
853.87
|
-93.05
|
-74.53
|
-68.87
|
|||||
|
ROE (%)
|
--
|
-197.85
|
1,905.92
|
-475.31
|
-263.00
|
-127.91
|
|||||
|
ROA (%)
|
-63.77
|
-85.60
|
690.69
|
-80.62
|
-65.81
|
-55.59
|
|||||
|
EBIT Margin (%)
|
--
|
-9,835.15
|
850,532.50
|
-11,549.11
|
-5,795.71
|
-1,058.83
|
|||||
|
Net Margin (%)
|
--
|
-10,773.46
|
843,786.00
|
-13,408.94
|
-6,625.27
|
-1,130.80
|
|||||
|
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 (%)
|
--
|
5.50
|
-0.89
|
-0.18
|
-0.70
|
-0.44
|
|||||
|
EBIT Growth (%)
|
22.30
|
-107.52
|
918.28
|
-63.63
|
-65.93
|
-18.12
|
|||||
|
Net Profit Growth (%)
|
15.59
|
-108.30
|
799.19
|
-66.20
|
-77.61
|
-8.11
|
|||||
|
EPS Growth (%)
|
17.71
|
-1.08
|
27.10
|
-0.33
|
-0.58
|
-0.06
|
|||||
|
Book Value Growth (%)
|
-176.28
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.74
|
0.13
|
-8.51
|
-7.34
|
-20.61
|
|||||
|
Price / Book Value
|
212.28
|
153.07
|
1.67
|
47.20
|
18.36
|
32.16
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.13
|
-9.62
|
0.05
|
-9.61
|
-7.94
|
-21.24
|
|||||
|
Close Price ($)
|
94.75
|
79.00
|
15.40
|
38.00
|
24.64
|
43.67
|
|||||
|
High Price ($)
|
155.29
|
94.57
|
39.79
|
39.50
|
44.99
|
47.90
|
|||||
|
Low Price ($)
|
13.97
|
10.81
|
10.80
|
14.31
|
7.67
|
14.27
|
|||||
|
Market Cap ($ Cr)
|
1,783.34
|
--
|
--
|
--
|
--
|
--
|
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
|
-3.33
|
13.39
|
0.06
|
4.83
|
3.57
|
1.38
|
|||||
|
Short term debt to equity ratio
|
-0.05
|
0.29
|
0.01
|
0.05
|
0.03
|
0.03
|
|||||
|
Current Ratio
|
5.07
|
3.93
|
3.94
|
5.25
|
10.17
|
6.20
|
|||||
|
Quick Ratio
|
5.07
|
--
|
--
|
--
|
10.18
|
6.23
|
|||||
|
Interest Coverage
|
-7.88
|
-10.48
|
126.09
|
-6.53
|
-7.89
|
-14.68
|
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 (%)
|
--
|
13.62
|
210.00
|
43.22
|
11.72
|
12.14
|
|||||
|
Asset Turnover
|
--
|
0.01
|
0.00
|
0.01
|
0.01
|
0.05
|
|||||
|
Receivable days
|
--
|
83.87
|
1,093.92
|
105.01
|
94.56
|
37.71
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-78.82
|
-1.88
|
-8,842.98
|
|||||
|
Payable days
|
--
|
1,117.15
|
1,614.37
|
2,956.35
|
28.92
|
1,534.31
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
-2,930.15
|
63.76
|
-10,339.58
|