Market cap
$3,679 Mln
Revenue (TTM)
$-7 Mln
P/E Ratio
--
P/B Ratio
3.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
-7.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
57.71
|
73.22
|
57.78
|
41.96
|
36.12
|
14.70
|
|||||
|
Gross Profit
|
-57.71
|
-73.22
|
-57.78
|
-41.96
|
-36.12
|
-14.70
|
|||||
|
Operating Expenses
|
383.04
|
399.38
|
454.08
|
415.54
|
384.50
|
200.57
|
|||||
|
Operating Profit (EBIT)
|
-440.75
|
-472.60
|
-511.86
|
-457.50
|
-420.62
|
-215.27
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-404.42
|
-433.51
|
-477.94
|
-445.08
|
-411.90
|
-45.98
|
|||||
|
Provision for Tax
|
0.55
|
1.54
|
0.09
|
0.07
|
-8.71
|
1.56
|
|||||
|
Profit after Tax (Net Income)
|
-404.97
|
-435.05
|
-477.86
|
-445.15
|
-411.91
|
-45.97
|
|||||
|
Minority Interest
|
--
|
--
|
0.09
|
-0.06
|
-0.01
|
0.01
|
|||||
|
Consolidated Profit
|
-105.82
|
--
|
-477.86
|
-445.15
|
-411.91
|
-45.97
|
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
|
1,047.97
|
1,168.97
|
1,157.85
|
1,338.41
|
1,317.84
|
1,606.90
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
73.59
|
77.64
|
99.66
|
104.71
|
109.05
|
76.45
|
|||||
|
Current Liabilities
|
47.18
|
61.55
|
64.88
|
57.10
|
46.81
|
30.61
|
|||||
|
Total Liabilities
|
1,215.93
|
1,308.16
|
1,322.40
|
1,501.98
|
1,475.41
|
1,715.65
|
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
|
277.16
|
326.51
|
400.11
|
418.46
|
403.08
|
252.22
|
|||||
|
Current Assets
|
869.09
|
981.64
|
922.29
|
1,083.52
|
1,072.32
|
1,463.43
|
|||||
|
Total Assets
|
1,215.93
|
1,308.16
|
1,322.40
|
1,501.98
|
1,475.41
|
1,715.65
|
|||||
|
Total Debt*
|
67.12
|
71.00
|
93.54
|
100.63
|
105.42
|
77.37
|
|||||
|
Net Current Assets
|
821.90
|
920.10
|
857.40
|
1,026.42
|
1,025.52
|
1,432.83
|
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
|
--
|
-242.47
|
-274.56
|
-240.03
|
-218.02
|
-127.91
|
|||||
|
Cash Flow from Investing Activities
|
--
|
14.93
|
128.87
|
-152.53
|
124.12
|
-385.83
|
|||||
|
Cash from Financing Activities
|
--
|
312.81
|
144.03
|
300.21
|
8.60
|
736.56
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
--
|
--
|
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 ($)
|
-0.68
|
-0.72
|
-0.94
|
-0.91
|
-0.94
|
-0.11
|
|||||
|
Cash EPS ($)
|
--
|
-0.60
|
-0.81
|
-0.81
|
-0.86
|
-0.07
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.93
|
2.28
|
2.73
|
3.02
|
3.78
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.40
|
-0.54
|
-0.49
|
-0.50
|
-0.30
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.46
|
-0.66
|
-0.66
|
-0.86
|
-0.60
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-34.92
|
-35.52
|
-31.10
|
-26.51
|
-4.49
|
|||||
|
ROE (%)
|
-36.53
|
-37.39
|
-38.29
|
-33.52
|
-28.17
|
-4.69
|
|||||
|
ROA (%)
|
-33.28
|
-33.08
|
-33.84
|
-29.90
|
-25.82
|
-3.30
|
|||||
|
EBIT Margin (%)
|
5,748.60
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
5,663.89
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
-106.15
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
10.91
|
9.30
|
-7.46
|
-8.11
|
-819.02
|
97.32
|
|||||
|
Net Profit Growth (%)
|
12.58
|
8.96
|
-7.35
|
-8.07
|
-796.11
|
97.27
|
|||||
|
EPS Growth (%)
|
22.46
|
0.23
|
-0.04
|
0.04
|
-7.71
|
0.98
|
|||||
|
Book Value Growth (%)
|
-6.46
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-14.48
|
-5.52
|
-7.67
|
-6.01
|
-205.03
|
|||||
|
Price / Book Value
|
3.35
|
5.39
|
2.28
|
2.55
|
1.88
|
5.86
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-7.22
|
-15.07
|
-4.35
|
-6.10
|
-4.07
|
-269.73
|
|||||
|
Close Price ($)
|
7.56
|
10.42
|
5.19
|
6.95
|
5.67
|
22.19
|
|||||
|
High Price ($)
|
19.07
|
19.07
|
10.03
|
13.86
|
23.68
|
74.50
|
|||||
|
Low Price ($)
|
5.90
|
3.40
|
4.65
|
4.99
|
5.11
|
19.12
|
|||||
|
Market Cap ($ Cr)
|
3,678.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.06
|
0.08
|
0.08
|
0.08
|
0.05
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.01
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
18.42
|
15.95
|
14.21
|
18.98
|
22.91
|
47.81
|
|||||
|
Quick Ratio
|
18.42
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-207.57
|
-211.61
|
-213.90
|
-186.24
|
-170.69
|
-31.40
|
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
|
-0.01
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
45.61
|
61.40
|
149.64
|
179.99
|
243.08
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|