Market cap
$2,204 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
0.02
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.05
|
0.04
|
0.27
|
0.24
|
0.08
|
0.06
|
|||||
|
Gross Profit
|
-0.01
|
-0.04
|
-0.27
|
-0.24
|
-0.08
|
-0.06
|
|||||
|
Operating Expenses
|
465.67
|
384.66
|
151.20
|
102.25
|
89.74
|
49.36
|
|||||
|
Operating Profit (EBIT)
|
-465.68
|
-384.66
|
-151.20
|
102.25
|
-89.74
|
-49.36
|
|||||
|
Other Income
|
--
|
--
|
--
|
2.16
|
--
|
-0.20
|
|||||
|
Profit before Tax
|
-448.86
|
-366.39
|
-138.32
|
-102.01
|
-90.27
|
-49.56
|
|||||
|
Provision for Tax
|
1.35
|
0.69
|
3.87
|
0.02
|
-0.15
|
-0.06
|
|||||
|
Profit after Tax (Net Income)
|
-450.21
|
-367.08
|
-142.19
|
-102.03
|
-90.12
|
-49.50
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
-102.03
|
-90.12
|
-49.50
|
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
|
521.73
|
400.79
|
536.31
|
151.83
|
125.96
|
202.96
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
42.14
|
41.77
|
30.35
|
20.38
|
16.93
|
2.07
|
|||||
|
Current Liabilities
|
39.61
|
36.13
|
29.61
|
24.61
|
19.54
|
8.11
|
|||||
|
Total Liabilities
|
643.10
|
478.69
|
596.27
|
196.82
|
162.42
|
211.07
|
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
|
1.97
|
2.24
|
2.74
|
0.74
|
0.44
|
0.87
|
|||||
|
Current Assets
|
601.52
|
476.45
|
593.53
|
196.08
|
161.98
|
210.20
|
|||||
|
Total Assets
|
643.10
|
478.69
|
596.27
|
196.82
|
162.42
|
211.07
|
|||||
|
Total Debt*
|
37.62
|
37.55
|
27.11
|
20.55
|
19.40
|
--
|
|||||
|
Net Current Assets
|
561.91
|
440.32
|
563.92
|
171.47
|
142.45
|
202.09
|
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
|
--
|
-367.82
|
-129.19
|
-81.09
|
-76.78
|
-46.24
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-40.86
|
-123.02
|
-33.94
|
7.16
|
-106.83
|
|||||
|
Cash from Financing Activities
|
--
|
218.59
|
513.11
|
117.83
|
23.87
|
157.92
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
2.80
|
--
|
4.85
|
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 ($)
|
-3.73
|
-3.17
|
-1.76
|
-2.01
|
-4.45
|
-2.49
|
|||||
|
Cash EPS ($)
|
--
|
-3.17
|
-1.76
|
-2.01
|
-4.44
|
-2.48
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.46
|
6.65
|
2.99
|
6.22
|
10.20
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.17
|
-1.60
|
-1.60
|
-3.79
|
-2.32
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.17
|
-1.60
|
-1.60
|
-3.79
|
-2.33
|
Profitability Ratios |
TTM | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 | Dec-15 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-73.29
|
-38.65
|
-64.22
|
-51.75
|
-33.80
|
|||||
|
ROE (%)
|
-97.60
|
-78.34
|
-41.33
|
-73.46
|
-54.80
|
-33.80
|
|||||
|
ROA (%)
|
-71.07
|
-68.30
|
-35.86
|
-56.80
|
-48.26
|
-32.29
|
|||||
|
EBIT Margin (%)
|
-2,121,104.76
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
-2,143,838.10
|
--
|
--
|
-4,714.70
|
--
|
24,383.74
|
|||||
|
Cash Profit Margin (%)
|
-61.25
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
-91.03
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-166.80
|
-175.86
|
-34.62
|
-11.52
|
-81.83
|
-85.27
|
|||||
|
Net Profit Growth (%)
|
-157.83
|
-158.16
|
-39.37
|
-13.21
|
-82.07
|
13.79
|
|||||
|
EPS Growth (%)
|
-89.23
|
-0.80
|
0.12
|
0.55
|
-0.79
|
0.46
|
|||||
|
Book Value Growth (%)
|
-35.93
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-2.47
|
-6.34
|
-6.34
|
-2.94
|
-9.80
|
|||||
|
Price / Book Value
|
4.22
|
2.26
|
1.68
|
4.26
|
2.10
|
2.39
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.75
|
-1.31
|
-2.60
|
-4.80
|
-1.49
|
-5.68
|
|||||
|
Close Price ($)
|
9.82
|
7.82
|
11.17
|
12.73
|
13.07
|
24.37
|
|||||
|
High Price ($)
|
11.84
|
16.63
|
22.93
|
15.07
|
28.28
|
47.25
|
|||||
|
Low Price ($)
|
4.16
|
6.43
|
6.58
|
2.00
|
10.93
|
14.00
|
|||||
|
Market Cap ($ Cr)
|
2,203.63
|
--
|
--
|
--
|
--
|
--
|
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
|
0.07
|
0.09
|
0.05
|
0.14
|
0.15
|
--
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.02
|
--
|
|||||
|
Current Ratio
|
15.19
|
13.19
|
20.04
|
7.97
|
8.29
|
25.91
|
|||||
|
Quick Ratio
|
15.19
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-74.35
|
-98.15
|
-37.57
|
-52.07
|
-200.77
|
-345.14
|
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
|
--
|
115,183.51
|
14,106.28
|
14,720.34
|
20,592.70
|
9,295.61
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|