Market cap
$1,826 Mln
Revenue (TTM)
$1,547 Mln
P/E Ratio
--
P/B Ratio
3.2
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,547.12
|
1,353.79
|
807.83
|
595.27
|
608.18
|
27.11
|
|||||
|
Cost of Revenue
|
3,041.08
|
2,610.18
|
1,730.94
|
1,936.07
|
1,646.09
|
154.90
|
|||||
|
Gross Profit
|
-1,493.95
|
-1,256.39
|
-923.11
|
-1,340.80
|
-1,037.91
|
-127.79
|
|||||
|
Operating Expenses
|
2,546.54
|
2,245.37
|
2,097.71
|
1,758.79
|
1,556.09
|
1,402.66
|
|||||
|
Operating Profit (EBIT)
|
-4,040.49
|
-3,501.75
|
-3,020.82
|
-3,099.59
|
-2,593.99
|
-1,530.45
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
-1,047.89
|
|||||
|
Profit before Tax
|
-3,853.02
|
-2,700.38
|
-2,712.74
|
-2,827.39
|
-1,304.08
|
-2,579.71
|
|||||
|
Provision for Tax
|
2.63
|
-2.33
|
1.20
|
1.03
|
0.38
|
0.05
|
|||||
|
Profit after Tax (Net Income)
|
-4,080.07
|
-2,698.05
|
-2,713.94
|
-2,828.42
|
-1,304.46
|
-2,579.76
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1,304.46
|
-4,747.09
|
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
|
1,848.29
|
717.29
|
3,872.81
|
4,851.69
|
4,349.70
|
3,909.36
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,412.34
|
5,033.56
|
4,609.83
|
2,652.62
|
2,591.98
|
3,576.26
|
|||||
|
Current Liabilities
|
2,438.20
|
2,636.13
|
1,165.29
|
1,008.41
|
937.56
|
396.10
|
|||||
|
Total Liabilities
|
10,137.02
|
8,386.98
|
9,647.93
|
8,512.72
|
7,879.24
|
7,881.71
|
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
|
4,922.29
|
5,087.33
|
4,774.00
|
3,755.56
|
2,967.21
|
1,374.74
|
|||||
|
Current Assets
|
2,776.54
|
3,299.65
|
4,873.94
|
4,757.16
|
4,912.03
|
6,506.98
|
|||||
|
Total Assets
|
10,137.02
|
8,386.98
|
9,647.93
|
8,512.72
|
7,879.24
|
7,881.71
|
|||||
|
Total Debt*
|
3,361.43
|
860.53
|
2,476.88
|
2,427.90
|
2,348.47
|
2,208.72
|
|||||
|
Net Current Assets
|
338.35
|
663.52
|
3,708.65
|
3,748.75
|
3,974.47
|
6,110.88
|
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
|
--
|
-2,959.73
|
-2,019.67
|
-2,489.75
|
-2,226.26
|
-1,058.13
|
|||||
|
Cash Flow from Investing Activities
|
--
|
1,478.43
|
-1,294.45
|
-946.98
|
-3,681.68
|
-420.69
|
|||||
|
Cash from Financing Activities
|
--
|
915.16
|
3,549.67
|
3,070.92
|
1,347.24
|
7,136.43
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
5,657.60
|
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 ($)
|
-12.05
|
-8.24
|
-9.55
|
-12.34
|
-7.62
|
-15.77
|
|||||
|
Cash EPS ($)
|
-13.72
|
-6.86
|
-8.51
|
-11.37
|
-6.53
|
-15.38
|
|||||
|
Adjusted Book Value ($)
|
-2.69
|
2.19
|
13.63
|
21.17
|
25.39
|
23.89
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-9.04
|
-7.11
|
-10.86
|
-13.00
|
-6.47
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-11.69
|
-10.22
|
-14.84
|
-19.27
|
-9.04
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-68.07
|
-39.83
|
-40.47
|
-20.36
|
-107.48
|
|||||
|
ROE (%)
|
-318.06
|
-117.56
|
-62.21
|
-61.48
|
-31.59
|
-199.16
|
|||||
|
ROA (%)
|
-39.73
|
-29.92
|
-29.89
|
-34.51
|
-16.55
|
-55.57
|
|||||
|
EBIT Margin (%)
|
-251.27
|
-192.44
|
-331.73
|
-470.79
|
-209.39
|
-9,510.30
|
|||||
|
Net Margin (%)
|
-263.72
|
-199.30
|
-335.95
|
-475.15
|
-214.49
|
252.72
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
66.54
|
0.68
|
0.36
|
-0.02
|
21.43
|
5.82
|
|||||
|
EBIT Growth (%)
|
-73.27
|
2.78
|
4.38
|
-120.06
|
50.61
|
-258.35
|
|||||
|
Net Profit Growth (%)
|
-77.76
|
0.59
|
4.05
|
-116.83
|
49.43
|
-258.61
|
|||||
|
EPS Growth (%)
|
-39.47
|
0.14
|
0.23
|
-0.62
|
0.52
|
0.94
|
|||||
|
Book Value Growth (%)
|
-38.56
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.28
|
-0.32
|
-0.34
|
-0.90
|
-2.41
|
|||||
|
Price / Book Value
|
3.19
|
4.82
|
0.22
|
0.20
|
0.27
|
1.59
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.12
|
-1.25
|
0.29
|
0.18
|
0.37
|
-0.87
|
|||||
|
Close Price ($)
|
6.69
|
10.57
|
30.20
|
42.10
|
68.30
|
380.50
|
|||||
|
High Price ($)
|
33.70
|
36.40
|
44.30
|
178.10
|
475.90
|
648.60
|
|||||
|
Low Price ($)
|
4.47
|
10.46
|
19.30
|
36.20
|
61.80
|
100.00
|
|||||
|
Market Cap ($ Cr)
|
1,826.40
|
--
|
--
|
--
|
--
|
--
|
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
|
1.38
|
1.20
|
0.64
|
0.50
|
0.54
|
0.56
|
|||||
|
Short term debt to equity ratio
|
0.39
|
1.05
|
0.04
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
1.14
|
1.25
|
4.18
|
4.72
|
5.24
|
16.43
|
|||||
|
Quick Ratio
|
0.57
|
0.83
|
3.83
|
4.03
|
4.35
|
16.11
|
|||||
|
Interest Coverage
|
-24.97
|
-27.39
|
-81.40
|
-112.48
|
-41.62
|
-1,876.52
|
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 (%)
|
14.42
|
13.09
|
13.87
|
8.71
|
3.21
|
11.61
|
|||||
|
Asset Turnover
|
0.15
|
0.15
|
0.09
|
0.07
|
0.08
|
0.01
|
|||||
|
Receivable days
|
--
|
39.01
|
37.04
|
21.89
|
6.81
|
22.96
|
|||||
|
Inventory Days
|
--
|
106.16
|
116.48
|
144.38
|
106.69
|
151.26
|
|||||
|
Payable days
|
--
|
43.47
|
25.59
|
31.86
|
30.00
|
69.18
|
|||||
|
Cash Conversion Cycle
|
--
|
101.70
|
127.93
|
134.41
|
83.50
|
105.04
|