Market cap
$4,499 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.00
|
0.02
|
0.03
|
0.26
|
100.89
|
80.15
|
|||||
|
Gross Profit
|
0.00
|
-0.02
|
-0.03
|
-0.26
|
-100.89
|
-80.15
|
|||||
|
Operating Expenses
|
330.02
|
285.42
|
172.87
|
115.16
|
100.89
|
80.15
|
|||||
|
Operating Profit (EBIT)
|
-330.02
|
-285.42
|
-172.87
|
-115.16
|
-100.89
|
-80.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
3.93
|
0.09
|
0.95
|
|||||
|
Profit before Tax
|
-292.82
|
-252.06
|
-151.76
|
-112.03
|
-100.78
|
-79.21
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
-3.12
|
-0.04
|
-0.02
|
|||||
|
Profit after Tax (Net Income)
|
-292.82
|
-252.06
|
-151.76
|
-112.03
|
-100.74
|
-79.19
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-112.03
|
-100.78
|
-79.21
|
Liabilities ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
957.64
|
750.11
|
535.31
|
326.56
|
169.11
|
258.71
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
0.29
|
36.02
|
25.84
|
10.93
|
1.31
|
1.52
|
|||||
|
Current Liabilities
|
47.65
|
39.75
|
19.13
|
19.08
|
25.13
|
13.11
|
|||||
|
Total Liabilities
|
1,053.23
|
825.89
|
580.27
|
356.57
|
195.55
|
273.34
|
Assets ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
251.04
|
55.51
|
20.31
|
1.40
|
1.97
|
1.99
|
|||||
|
Current Assets
|
754.54
|
770.38
|
559.96
|
355.17
|
193.58
|
271.35
|
|||||
|
Total Assets
|
1,053.23
|
825.89
|
580.27
|
356.57
|
195.55
|
273.34
|
|||||
|
Total Debt*
|
1.16
|
36.46
|
26.31
|
10.95
|
1.52
|
1.81
|
|||||
|
Net Current Assets
|
706.88
|
730.63
|
540.83
|
336.09
|
168.45
|
258.23
|
Cashflow ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
--
|
-230.11
|
-145.37
|
-92.52
|
-79.68
|
-70.80
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-109.71
|
-223.62
|
-63.83
|
42.28
|
-9.76
|
|||||
|
Cash from Financing Activities
|
--
|
445.85
|
353.32
|
255.63
|
0.60
|
203.11
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
99.29
|
-36.80
|
122.54
|
Financials Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-3.75
|
-3.57
|
-2.72
|
-2.40
|
-2.89
|
-2.28
|
|||||
|
Cash EPS ($)
|
--
|
-3.57
|
-2.72
|
-2.39
|
-2.89
|
-2.28
|
|||||
|
Adjusted Book Value ($)
|
--
|
10.63
|
9.61
|
6.98
|
4.85
|
7.46
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.26
|
-2.61
|
-1.98
|
-2.28
|
-2.04
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.27
|
-2.61
|
-1.98
|
-2.28
|
-2.05
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-37.39
|
-33.76
|
-44.10
|
-46.73
|
-40.68
|
|||||
|
ROE (%)
|
-28.69
|
-39.22
|
-35.22
|
-45.20
|
-47.09
|
-40.88
|
|||||
|
ROA (%)
|
-30.60
|
-35.85
|
-32.40
|
-40.58
|
-42.97
|
-38.49
|
|||||
|
EBIT Margin (%)
|
-7,205,162.50
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-7,320,500.00
|
--
|
--
|
-2,853.62
|
-118,512.94
|
-8,335.79
|
|||||
|
Cash Profit Margin (%)
|
-488.03
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-98.59
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-23.77
|
-66.41
|
-33.57
|
-10.32
|
-25.87
|
-75.58
|
|||||
|
Net Profit Growth (%)
|
-23.44
|
-66.09
|
-35.46
|
-11.21
|
-27.21
|
-80.99
|
|||||
|
EPS Growth (%)
|
-0.06
|
-0.31
|
-0.14
|
0.17
|
-0.26
|
-0.48
|
|||||
|
Book Value Growth (%)
|
9.83
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
--
|
-7.79
|
-8.57
|
-22.87
|
-7.32
|
-11.30
|
|||||
|
Price / Book Value
|
4.70
|
2.62
|
2.43
|
7.85
|
4.36
|
3.46
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.77
|
-5.08
|
-5.23
|
-19.97
|
-5.46
|
-7.84
|
|||||
|
Close Price ($)
|
47.48
|
27.82
|
23.35
|
54.80
|
21.15
|
25.80
|
|||||
|
High Price ($)
|
58.40
|
37.00
|
58.38
|
54.83
|
34.87
|
41.16
|
|||||
|
Low Price ($)
|
21.34
|
15.32
|
11.25
|
7.52
|
17.66
|
10.78
|
|||||
|
Market Cap ($ Cr)
|
4,499.03
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
--
|
0.05
|
0.05
|
0.03
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
15.83
|
19.38
|
29.27
|
18.61
|
7.70
|
20.70
|
|||||
|
Quick Ratio
|
15.83
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-62.41
|
-53.00
|
-47.97
|
-150.60
|
-2,460.63
|
--
|
Operating Efficiency Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
162,992.81
|
94,498.99
|
10,307.07
|
18.34
|
9.97
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|