Market cap
$5,663 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
16.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1.47
|
3.11
|
3.81
|
3.73
|
2.64
|
0.83
|
|||||
|
Gross Profit
|
-1.47
|
-3.11
|
-3.81
|
-3.73
|
-2.64
|
-0.83
|
|||||
|
Operating Expenses
|
151.21
|
128.30
|
179.59
|
137.79
|
244.81
|
124.05
|
|||||
|
Operating Profit (EBIT)
|
-152.68
|
-131.41
|
-179.59
|
-141.53
|
-247.45
|
-124.88
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-0.26
|
1.93
|
|||||
|
Profit before Tax
|
-287.22
|
-124.55
|
-161.65
|
-125.04
|
-242.81
|
-122.76
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-4.65
|
27.33
|
|||||
|
Profit after Tax (Net Income)
|
-287.22
|
-124.55
|
-161.65
|
-125.04
|
-242.81
|
-122.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-242.81
|
-122.76
|
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
|
361.87
|
325.17
|
423.50
|
316.69
|
411.85
|
456.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
39.61
|
42.47
|
47.63
|
52.46
|
54.37
|
18.51
|
|||||
|
Current Liabilities
|
33.57
|
28.51
|
31.40
|
26.16
|
48.69
|
26.38
|
|||||
|
Total Liabilities
|
468.63
|
396.15
|
502.53
|
395.30
|
514.91
|
501.42
|
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
|
156.61
|
109.92
|
193.73
|
74.62
|
70.41
|
81.40
|
|||||
|
Current Assets
|
278.44
|
286.24
|
308.79
|
320.68
|
444.50
|
420.02
|
|||||
|
Total Assets
|
468.63
|
396.15
|
502.53
|
395.30
|
514.91
|
501.42
|
|||||
|
Total Debt*
|
44.71
|
47.14
|
51.89
|
55.86
|
55.10
|
18.79
|
|||||
|
Net Current Assets
|
244.87
|
257.73
|
277.40
|
294.52
|
395.81
|
393.64
|
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
|
--
|
-95.46
|
-109.42
|
-101.22
|
-103.26
|
-79.60
|
|||||
|
Cash Flow from Investing Activities
|
--
|
100.43
|
-156.62
|
-91.22
|
-71.08
|
-64.59
|
|||||
|
Cash from Financing Activities
|
--
|
1.10
|
240.70
|
1.30
|
98.08
|
439.40
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-76.27
|
295.21
|
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 ($)
|
-0.95
|
-0.44
|
-0.69
|
-1.04
|
-2.38
|
-1.29
|
|||||
|
Cash EPS ($)
|
-0.95
|
-0.43
|
-0.68
|
-1.01
|
-2.35
|
-1.28
|
|||||
|
Adjusted Book Value ($)
|
1.16
|
1.15
|
1.81
|
2.63
|
4.04
|
4.80
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.34
|
-0.47
|
-0.84
|
-1.01
|
-0.84
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.34
|
-0.56
|
-0.85
|
-1.17
|
-1.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-29.38
|
-38.13
|
-29.79
|
-51.54
|
-67.39
|
|||||
|
ROE (%)
|
-83.61
|
-33.27
|
-43.68
|
-34.33
|
-55.92
|
-71.68
|
|||||
|
ROA (%)
|
-60.97
|
-27.72
|
-36.01
|
-27.48
|
-47.78
|
-39.21
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
94,476.65
|
-6,364.13
|
|||||
|
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 (%)
|
-129.74
|
20.72
|
-25.63
|
48.50
|
-97.78
|
-227.31
|
|||||
|
Net Profit Growth (%)
|
-123.91
|
22.95
|
-29.28
|
48.50
|
-97.78
|
-20.76
|
|||||
|
EPS Growth (%)
|
-89.15
|
0.36
|
0.33
|
0.56
|
-0.84
|
0.07
|
|||||
|
Book Value Growth (%)
|
-11.53
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-8.47
|
-3.63
|
-2.05
|
-1.81
|
-12.06
|
|||||
|
Price / Book Value
|
16.22
|
3.24
|
1.39
|
0.81
|
1.07
|
3.24
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-1.57
|
-6.80
|
-2.22
|
0.00
|
-0.25
|
-8.90
|
|||||
|
Close Price ($)
|
18.32
|
3.72
|
2.51
|
2.13
|
4.31
|
15.58
|
|||||
|
High Price ($)
|
24.28
|
3.80
|
3.45
|
4.60
|
16.01
|
24.47
|
|||||
|
Low Price ($)
|
1.24
|
1.01
|
1.64
|
1.51
|
3.85
|
11.87
|
|||||
|
Market Cap ($ Cr)
|
5,662.65
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.14
|
0.12
|
0.18
|
0.13
|
0.04
|
|||||
|
Short term debt to equity ratio
|
0.02
|
0.02
|
0.02
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
8.29
|
10.04
|
9.84
|
12.26
|
9.13
|
15.92
|
|||||
|
Quick Ratio
|
8.29
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-1.21
|
-2.20
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
85.17
|
118.45
|
1,225.77
|
1,917.25
|
1,223.74
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|