Market cap
$1,728 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
163.8
Div. Yield
0 %
Income Statement ($ 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
|
0.08
|
0.03
|
4.40
|
0.83
|
0.49
|
0.44
|
|||||
|
Gross Profit
|
-0.08
|
-0.03
|
-4.40
|
-0.83
|
-0.49
|
-0.44
|
|||||
|
Operating Expenses
|
239.02
|
210.87
|
22.26
|
39.91
|
61.21
|
52.23
|
|||||
|
Operating Profit (EBIT)
|
-239.08
|
-210.87
|
-22.26
|
-39.91
|
-61.21
|
-52.23
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-1.40
|
--
|
|||||
|
Profit before Tax
|
-235.00
|
-209.79
|
-21.40
|
-38.35
|
-61.62
|
-51.75
|
|||||
|
Provision for Tax
|
0.09
|
0.05
|
0.04
|
--
|
0.42
|
-0.48
|
|||||
|
Profit after Tax (Net Income)
|
-235.09
|
-209.84
|
-21.44
|
-38.35
|
-61.62
|
-51.75
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-61.62
|
-51.75
|
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
|
510.26
|
240.38
|
15.83
|
32.33
|
61.75
|
117.22
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
1.37
|
0.08
|
0.10
|
0.07
|
0.33
|
0.45
|
|||||
|
Current Liabilities
|
23.81
|
20.07
|
1.20
|
5.83
|
11.11
|
4.54
|
|||||
|
Total Liabilities
|
559.25
|
260.53
|
17.13
|
38.23
|
73.19
|
122.22
|
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
|
0.03
|
0.10
|
0.29
|
1.45
|
9.28
|
12.11
|
|||||
|
Current Assets
|
535.41
|
260.42
|
16.84
|
36.77
|
63.91
|
110.10
|
|||||
|
Total Assets
|
1,070.85
|
260.53
|
17.13
|
38.23
|
73.19
|
122.22
|
|||||
|
Total Debt*
|
1.34
|
0.07
|
0.07
|
0.25
|
0.80
|
0.85
|
|||||
|
Net Current Assets
|
--
|
240.36
|
15.64
|
30.94
|
52.80
|
105.56
|
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
|
--
|
-6.73
|
-18.62
|
-36.91
|
-42.93
|
-52.31
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-17.37
|
11.65
|
22.33
|
12.38
|
-48.05
|
|||||
|
Cash from Financing Activities
|
--
|
266.84
|
--
|
2.88
|
0.51
|
0.51
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-30.04
|
--
|
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 ($)
|
-148.03
|
-131.37
|
-18.53
|
-35.36
|
-60.09
|
-51.21
|
|||||
|
Cash EPS ($)
|
--
|
-131.35
|
-18.37
|
-34.66
|
-59.61
|
-50.78
|
|||||
|
Adjusted Book Value ($)
|
--
|
150.49
|
13.68
|
29.81
|
60.22
|
116.00
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-4.21
|
-16.09
|
-34.04
|
-41.86
|
-51.76
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.21
|
-16.09
|
-34.04
|
-42.06
|
-51.99
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-163.71
|
-88.44
|
-80.62
|
-68.23
|
-36.38
|
|||||
|
ROE (%)
|
-90.96
|
-163.80
|
-89.03
|
-81.52
|
-68.86
|
-36.61
|
|||||
|
ROA (%)
|
-43.22
|
-151.15
|
-77.45
|
-68.84
|
-63.07
|
-35.23
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
4,408.01
|
--
|
|||||
|
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 (%)
|
-1,222.82
|
-885.29
|
41.60
|
40.44
|
-18.27
|
-48.55
|
|||||
|
Net Profit Growth (%)
|
-1,171.09
|
-878.77
|
44.10
|
37.77
|
-19.08
|
-48.55
|
|||||
|
EPS Growth (%)
|
-822.01
|
-6.09
|
0.48
|
0.41
|
-0.17
|
-0.49
|
|||||
|
Book Value Growth (%)
|
2,980.58
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.18
|
-0.25
|
-0.02
|
-0.02
|
-0.06
|
|||||
|
Price / Book Value
|
163.79
|
0.15
|
0.34
|
0.02
|
0.02
|
0.03
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.46
|
1.05
|
0.41
|
0.90
|
0.96
|
1.88
|
|||||
|
Close Price ($)
|
25.91
|
23.01
|
4.65
|
18.00
|
28.75
|
75.75
|
|||||
|
High Price ($)
|
38.33
|
38.33
|
23.50
|
92.50
|
83.25
|
410.25
|
|||||
|
Low Price ($)
|
2.01
|
2.01
|
4.40
|
12.50
|
26.00
|
55.50
|
|||||
|
Market Cap ($ Cr)
|
1,728.29
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.01
|
0.01
|
0.00
|
|||||
|
Current Ratio
|
22.48
|
12.98
|
14.07
|
6.31
|
5.75
|
24.23
|
|||||
|
Quick Ratio
|
22.48
|
--
|
--
|
6.31
|
5.55
|
22.62
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-146.78
|
-108.95
|
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
|
--
|
--
|
0.00
|
496.17
|
3,560.07
|
4,372.65
|
|||||
|
Payable days
|
--
|
4,409.86
|
86.39
|
1,111.59
|
1,819.17
|
1,814.65
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|