Market cap
$41,089 Mln
Revenue (TTM)
$769 Mln
P/E Ratio
--
P/B Ratio
11.7
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
769.15
|
601.80
|
436.21
|
244.59
|
211.00
|
62.24
|
|||||
|
Cost of Revenue
|
482.53
|
394.62
|
320.07
|
193.18
|
192.01
|
64.13
|
|||||
|
Gross Profit
|
286.62
|
207.18
|
116.15
|
51.41
|
18.99
|
-1.89
|
|||||
|
Operating Expenses
|
510.11
|
436.02
|
305.95
|
229.33
|
154.19
|
100.16
|
|||||
|
Operating Profit (EBIT)
|
-223.49
|
-228.84
|
-189.80
|
-177.92
|
-135.20
|
-102.05
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
10.06
|
-16.66
|
|||||
|
Profit before Tax
|
-191.74
|
-225.90
|
-189.41
|
-178.92
|
-132.95
|
-124.84
|
|||||
|
Provision for Tax
|
-26.28
|
-27.69
|
0.76
|
3.65
|
3.00
|
-7.52
|
|||||
|
Profit after Tax (Net Income)
|
-165.46
|
-198.21
|
-190.18
|
-182.57
|
-135.94
|
-117.32
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-135.94
|
-117.32
|
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
|
3,492.15
|
1,721.85
|
382.45
|
554.54
|
673.21
|
698.45
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
167.03
|
268.15
|
462.36
|
163.29
|
152.98
|
186.09
|
|||||
|
Current Liabilities
|
528.20
|
334.48
|
339.53
|
223.37
|
162.94
|
96.31
|
|||||
|
Total Liabilities
|
4,715.57
|
2,324.48
|
1,184.34
|
941.21
|
989.12
|
980.85
|
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
|
1,291.62
|
958.93
|
491.72
|
464.49
|
326.83
|
206.08
|
|||||
|
Current Assets
|
2,895.76
|
1,365.54
|
692.62
|
476.72
|
662.29
|
774.76
|
|||||
|
Total Assets
|
4,715.57
|
2,324.48
|
1,184.34
|
941.21
|
989.12
|
980.85
|
|||||
|
Total Debt*
|
133.69
|
253.96
|
468.42
|
176.69
|
152.78
|
128.43
|
|||||
|
Net Current Assets
|
2,367.56
|
1,031.07
|
353.10
|
253.35
|
499.35
|
678.46
|
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
|
--
|
-165.52
|
-48.89
|
-98.87
|
-106.54
|
-71.79
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-347.40
|
-98.33
|
12.02
|
-346.08
|
-92.13
|
|||||
|
Cash from Financing Activities
|
--
|
1,071.27
|
256.68
|
7.37
|
2.04
|
799.94
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-450.58
|
636.01
|
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 ($)
|
-0.28
|
-0.35
|
-0.38
|
-0.37
|
-0.29
|
-0.26
|
|||||
|
Cash EPS ($)
|
--
|
-0.27
|
-0.31
|
-0.31
|
-0.22
|
-0.24
|
|||||
|
Adjusted Book Value ($)
|
--
|
3.01
|
0.76
|
1.14
|
1.42
|
1.54
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.29
|
-0.10
|
-0.20
|
-0.22
|
-0.16
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.56
|
-0.23
|
-0.32
|
-0.31
|
-0.22
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-14.02
|
-24.04
|
-23.45
|
-16.45
|
-33.72
|
|||||
|
ROE (%)
|
-6.35
|
-18.84
|
-40.59
|
-29.74
|
-19.82
|
-44.13
|
|||||
|
ROA (%)
|
-4.98
|
-11.30
|
-17.89
|
-18.92
|
-13.80
|
-20.08
|
|||||
|
EBIT Margin (%)
|
-23.98
|
-33.14
|
-42.52
|
-71.41
|
-59.31
|
-190.74
|
|||||
|
Net Margin (%)
|
-21.51
|
-32.94
|
-43.60
|
-74.64
|
-61.50
|
-257.40
|
|||||
|
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 (%)
|
52.53
|
0.38
|
0.78
|
0.16
|
2.39
|
0.77
|
|||||
|
EBIT Growth (%)
|
16.32
|
-7.52
|
-6.17
|
-39.57
|
-5.42
|
-116.03
|
|||||
|
Net Profit Growth (%)
|
28.47
|
-4.22
|
-4.16
|
-34.30
|
-15.87
|
-113.29
|
|||||
|
EPS Growth (%)
|
38.90
|
0.09
|
-0.01
|
-0.31
|
-0.11
|
-1.11
|
|||||
|
Book Value Growth (%)
|
314.91
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-201.50
|
-67.20
|
-14.75
|
-13.14
|
-47.33
|
|||||
|
Price / Book Value
|
11.68
|
23.20
|
33.41
|
4.86
|
2.65
|
7.95
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-16.44
|
-251.98
|
-84.51
|
-18.11
|
-15.41
|
-46.27
|
|||||
|
Close Price ($)
|
101.65
|
69.76
|
25.47
|
5.53
|
3.77
|
12.28
|
|||||
|
High Price ($)
|
151.00
|
79.83
|
28.80
|
8.05
|
12.47
|
21.34
|
|||||
|
Low Price ($)
|
33.73
|
14.71
|
3.47
|
3.59
|
3.48
|
9.50
|
|||||
|
Market Cap ($ Cr)
|
41,088.55
|
--
|
--
|
--
|
--
|
--
|
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
|
0.15
|
1.22
|
0.32
|
0.23
|
0.18
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
0.03
|
0.03
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
5.48
|
4.08
|
2.04
|
2.13
|
4.06
|
8.04
|
|||||
|
Quick Ratio
|
4.98
|
3.61
|
1.69
|
1.65
|
3.50
|
7.55
|
|||||
|
Interest Coverage
|
-24.69
|
-7.53
|
-46.90
|
-41.12
|
-16.05
|
-19.37
|
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 (%)
|
30.67
|
20.44
|
25.57
|
25.27
|
22.50
|
30.54
|
|||||
|
Asset Turnover
|
0.23
|
0.34
|
0.41
|
0.25
|
0.21
|
0.11
|
|||||
|
Receivable days
|
--
|
71.17
|
72.57
|
81.58
|
57.54
|
87.02
|
|||||
|
Inventory Days
|
--
|
128.42
|
129.48
|
189.20
|
133.33
|
210.84
|
|||||
|
Payable days
|
--
|
58.20
|
46.99
|
39.13
|
14.81
|
19.53
|
|||||
|
Cash Conversion Cycle
|
--
|
141.38
|
155.06
|
231.66
|
176.06
|
278.33
|