Market cap
$12,599 Mln
Revenue (TTM)
$1 Mln
P/E Ratio
--
P/B Ratio
10
Div. Yield
0 %
Income Statement ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.65
|
10.64
|
36.96
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
1.70
|
1.11
|
0.51
|
0.15
|
0.06
|
--
|
|||||
|
Gross Profit
|
-1.05
|
10.64
|
36.46
|
-0.15
|
-0.06
|
--
|
|||||
|
Operating Expenses
|
495.43
|
300.31
|
180.82
|
71.82
|
45.41
|
14.51
|
|||||
|
Operating Profit (EBIT)
|
-494.78
|
-289.68
|
-143.85
|
-71.82
|
-45.41
|
-14.51
|
|||||
|
Other Income
|
--
|
14.76
|
0.05
|
3.31
|
--
|
--
|
|||||
|
Profit before Tax
|
-433.01
|
-274.92
|
-143.80
|
-68.51
|
-43.96
|
-17.51
|
|||||
|
Provision for Tax
|
0.67
|
1.42
|
0.01
|
0.04
|
0.89
|
-0.42
|
|||||
|
Profit after Tax (Net Income)
|
-433.68
|
-276.34
|
-143.81
|
-68.55
|
-44.84
|
-17.51
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
-276.34
|
-143.81
|
-68.55
|
-43.96
|
-17.51
|
Liabilities ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Shareholder's Funds
|
1,254.24
|
1,126.24
|
502.03
|
338.93
|
389.92
|
91.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
13.85
|
3.15
|
5.43
|
1.84
|
0.15
|
0.10
|
|||||
|
Current Liabilities
|
68.13
|
33.95
|
20.21
|
6.85
|
2.96
|
0.81
|
|||||
|
Total Liabilities
|
1,336.21
|
1,163.33
|
527.67
|
347.63
|
393.02
|
92.48
|
Assets ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Non-Current Assets
|
20.90
|
8.57
|
10.34
|
3.03
|
0.32
|
0.26
|
|||||
|
Current Assets
|
1,315.31
|
1,154.77
|
517.33
|
344.60
|
392.71
|
92.22
|
|||||
|
Total Assets
|
1,336.21
|
1,163.33
|
527.67
|
347.63
|
393.02
|
92.48
|
|||||
|
Total Debt*
|
16.69
|
5.33
|
7.50
|
2.69
|
0.21
|
0.10
|
|||||
|
Net Current Assets
|
1,247.18
|
1,120.82
|
497.12
|
337.75
|
389.75
|
91.41
|
Cashflow ($ Mln) |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Cash From Operating Activities
|
-385.82
|
-228.01
|
-100.88
|
-69.86
|
-30.92
|
-15.38
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-586.40
|
-22.69
|
-89.65
|
-174.34
|
-5.12
|
|||||
|
Cash from Financing Activities
|
483.37
|
855.78
|
277.58
|
3.66
|
405.28
|
27.58
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
41.38
|
154.01
|
-155.85
|
--
|
--
|
Financials Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Adjusted EPS ($)
|
-11.72
|
-8.64
|
-4.96
|
-2.64
|
-3.74
|
--
|
|||||
|
Cash EPS ($)
|
-11.68
|
-8.60
|
-4.94
|
-2.63
|
-3.73
|
--
|
|||||
|
Adjusted Book Value ($)
|
33.90
|
35.19
|
17.31
|
13.04
|
32.49
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
-10.43
|
-7.13
|
-3.48
|
-2.69
|
-2.58
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
-10.51
|
-7.15
|
-3.58
|
-2.70
|
-2.59
|
--
|
Profitability Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
-36.10
|
-33.68
|
-33.79
|
-18.74
|
-18.62
|
-38.93
|
|||||
|
ROE (%)
|
-36.44
|
-33.94
|
-34.20
|
-18.81
|
-18.63
|
-44.79
|
|||||
|
ROA (%)
|
-34.70
|
-32.68
|
-32.86
|
-18.51
|
-18.47
|
-37.02
|
|||||
|
EBIT Margin (%)
|
-75,653.98
|
-2,723.29
|
-389.17
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-66,311.93
|
-1,088.15
|
-388.47
|
-2,074.25
|
--
|
--
|
|||||
|
Cash Profit Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Growth Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Revenue Growth (%)
|
-0.94
|
-0.71
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-70.80
|
-101.37
|
-100.31
|
-58.17
|
-213.46
|
-201.39
|
|||||
|
Net Profit Growth (%)
|
-56.94
|
-92.16
|
-109.77
|
-52.87
|
-156.08
|
-190.32
|
|||||
|
EPS Growth (%)
|
-0.36
|
-0.74
|
-0.88
|
0.29
|
--
|
--
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
Valuation Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Price / Earnings
|
-27.00
|
-22.75
|
-26.42
|
-38.53
|
-20.16
|
--
|
|||||
|
Price / Book Value
|
9.34
|
5.58
|
7.57
|
7.79
|
2.32
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-21.22
|
-17.91
|
-23.14
|
-33.89
|
-12.01
|
--
|
|||||
|
Close Price ($)
|
316.51
|
196.50
|
131.00
|
101.59
|
75.34
|
--
|
|||||
|
High Price ($)
|
318.75
|
278.25
|
161.98
|
123.73
|
152.00
|
--
|
|||||
|
Low Price ($)
|
158.38
|
92.26
|
94.84
|
52.62
|
11.24
|
--
|
|||||
|
Market Cap ($ Cr)
|
--
|
--
|
--
|
--
|
--
|
--
|
Solvency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debt to Equity
|
0.01
|
0.00
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
19.31
|
34.02
|
25.59
|
50.28
|
132.76
|
114.27
|
|||||
|
Quick Ratio
|
18.82
|
33.18
|
24.56
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
-20.43
|
-1,013.05
|
-495.28
|
-48.05
|
-5.61
|
Operating Efficiency Ratios |
Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 | Dec-14 | Dec-13 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Debtors to sales (%)
|
749.24
|
0.54
|
4.73
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
0.00
|
0.01
|
0.08
|
--
|
--
|
--
|
|||||
|
Receivable days
|
1,384.21
|
31.02
|
8.65
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
6,565.91
|
8,081.81
|
15,075.59
|
--
|
--
|
--
|
|||||
|
Payable days
|
983.66
|
709.15
|
1,012.02
|
1,778.39
|
2,569.34
|
--
|
|||||
|
Cash Conversion Cycle
|
6,966.46
|
7,403.69
|
14,072.21
|
--
|
--
|
--
|