Market cap
$6,296 Mln
Revenue (TTM)
$166 Mln
P/E Ratio
--
P/B Ratio
12.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
166.22
|
223.94
|
151.27
|
126.84
|
3.04
|
--
|
|||||
|
Cost of Revenue
|
223.01
|
160.35
|
123.16
|
50.31
|
0.75
|
0.00
|
|||||
|
Gross Profit
|
-56.79
|
63.60
|
28.11
|
76.53
|
2.29
|
0.00
|
|||||
|
Operating Expenses
|
219.07
|
401.00
|
71.81
|
96.65
|
39.71
|
72.15
|
|||||
|
Operating Profit (EBIT)
|
-223.15
|
-337.40
|
-43.70
|
-20.12
|
-37.42
|
-72.15
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
0.21
|
--
|
|||||
|
Profit before Tax
|
-498.57
|
-825.56
|
-44.32
|
-22.21
|
-37.21
|
-72.15
|
|||||
|
Provision for Tax
|
0.47
|
-3.31
|
0.32
|
3.57
|
1.84
|
-0.23
|
|||||
|
Profit after Tax (Net Income)
|
-499.44
|
-822.24
|
-44.64
|
-25.78
|
-39.05
|
-72.15
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-39.05
|
-78.71
|
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
|
562.06
|
805.54
|
681.95
|
491.34
|
342.89
|
353.53
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5,534.62
|
2,756.98
|
41.72
|
41.01
|
35.25
|
0.14
|
|||||
|
Current Liabilities
|
1,379.10
|
699.07
|
131.78
|
33.79
|
40.33
|
0.50
|
|||||
|
Total Liabilities
|
8,880.55
|
4,291.91
|
855.45
|
566.14
|
418.46
|
354.17
|
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
|
3,369.37
|
1,276.00
|
687.24
|
410.64
|
370.73
|
130.51
|
|||||
|
Current Assets
|
4,132.08
|
2,652.86
|
168.21
|
155.50
|
47.74
|
223.66
|
|||||
|
Total Assets
|
8,880.55
|
4,291.91
|
855.45
|
566.14
|
418.46
|
354.17
|
|||||
|
Total Debt*
|
5,586.80
|
2,767.05
|
56.39
|
21.98
|
20.66
|
--
|
|||||
|
Net Current Assets
|
2,752.98
|
1,953.79
|
36.43
|
121.71
|
7.41
|
223.16
|
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
|
--
|
-207.94
|
-87.51
|
-94.24
|
-20.92
|
-31.67
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-336.61
|
-192.13
|
52.76
|
-173.91
|
-120.14
|
|||||
|
Cash from Financing Activities
|
--
|
3,189.20
|
213.51
|
115.66
|
-3.09
|
361.65
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-197.91
|
--
|
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 ($)
|
-1.23
|
-2.03
|
-0.12
|
-0.09
|
-0.16
|
-0.29
|
|||||
|
Cash EPS ($)
|
--
|
-1.53
|
0.16
|
0.12
|
-0.14
|
-0.29
|
|||||
|
Adjusted Book Value ($)
|
--
|
1.99
|
1.87
|
1.69
|
1.39
|
1.40
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.51
|
-0.24
|
-0.32
|
-0.08
|
-0.13
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.72
|
-0.62
|
-0.51
|
-1.01
|
-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 (%)
|
--
|
-38.15
|
-7.13
|
-5.88
|
-10.89
|
-40.82
|
|||||
|
ROE (%)
|
-78.27
|
-110.55
|
-7.61
|
-6.18
|
-11.22
|
-40.82
|
|||||
|
ROA (%)
|
-10.04
|
-31.95
|
-6.28
|
-5.24
|
-10.11
|
-40.73
|
|||||
|
EBIT Margin (%)
|
-151.22
|
-352.32
|
-28.17
|
-15.93
|
-1,220.81
|
--
|
|||||
|
Net Margin (%)
|
-300.47
|
-367.17
|
-29.51
|
-20.32
|
-1,203.48
|
--
|
|||||
|
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 (%)
|
4.64
|
0.48
|
0.19
|
40.77
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-61.26
|
-1,751.72
|
-110.82
|
45.49
|
48.60
|
-67,287.63
|
|||||
|
Net Profit Growth (%)
|
-224.31
|
-1,742.15
|
-73.16
|
33.99
|
45.87
|
-6,589.01
|
|||||
|
EPS Growth (%)
|
-176.93
|
-15.57
|
-0.38
|
0.44
|
0.45
|
-56.31
|
|||||
|
Book Value Growth (%)
|
-31.24
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-7.27
|
-37.88
|
-46.62
|
-3.55
|
-16.17
|
|||||
|
Price / Book Value
|
12.38
|
7.42
|
2.48
|
2.45
|
0.40
|
3.30
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
8.93
|
-13.80
|
28.51
|
27.82
|
-4.42
|
-13.27
|
|||||
|
Close Price ($)
|
24.50
|
14.76
|
4.64
|
4.13
|
0.56
|
4.63
|
|||||
|
High Price ($)
|
30.14
|
25.52
|
7.99
|
5.60
|
4.89
|
15.39
|
|||||
|
Low Price ($)
|
4.55
|
1.86
|
2.16
|
0.45
|
0.38
|
4.35
|
|||||
|
Market Cap ($ Cr)
|
6,296.02
|
--
|
--
|
--
|
--
|
--
|
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
|
9.69
|
3.44
|
0.08
|
0.04
|
0.06
|
--
|
|||||
|
Short term debt to equity ratio
|
0.18
|
0.05
|
0.06
|
0.01
|
0.01
|
--
|
|||||
|
Current Ratio
|
3.00
|
3.79
|
1.28
|
4.60
|
1.18
|
447.99
|
|||||
|
Quick Ratio
|
2.97
|
3.62
|
0.57
|
3.63
|
1.03
|
447.99
|
|||||
|
Interest Coverage
|
-1.68
|
-21.58
|
-24.95
|
-10.11
|
-270.63
|
-2,874.56
|
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 (%)
|
12.08
|
0.43
|
23.09
|
0.68
|
39.51
|
--
|
|||||
|
Asset Turnover
|
0.03
|
0.09
|
0.21
|
0.26
|
0.01
|
--
|
|||||
|
Receivable days
|
--
|
29.27
|
43.22
|
2.98
|
72.16
|
--
|
|||||
|
Inventory Days
|
--
|
248.35
|
186.29
|
142.52
|
1,534.00
|
--
|
|||||
|
Payable days
|
--
|
71.48
|
41.04
|
81.13
|
4,299.74
|
9,152.60
|
|||||
|
Cash Conversion Cycle
|
--
|
206.14
|
188.46
|
64.37
|
-2,693.58
|
--
|