Market cap
$217 Mln
Revenue (TTM)
$2,629 Mln
P/E Ratio
--
P/B Ratio
0.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
2,629.36
|
2,674.11
|
3,649.90
|
4,198.32
|
3,668.23
|
2,921.01
|
|||||
|
Cost of Revenue
|
1,107.36
|
1,071.26
|
1,438.17
|
1,902.78
|
1,828.43
|
1,387.23
|
|||||
|
Gross Profit
|
1,522.00
|
1,602.85
|
2,211.73
|
2,295.54
|
1,839.81
|
1,533.78
|
|||||
|
Operating Expenses
|
1,895.65
|
1,973.42
|
2,699.63
|
3,367.62
|
3,471.73
|
2,906.49
|
|||||
|
Operating Profit (EBIT)
|
-373.65
|
-370.57
|
-487.90
|
-1,072.08
|
-1,631.92
|
-1,372.70
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-308.79
|
-168.75
|
-180.89
|
-827.58
|
-1,591.69
|
-1,276.69
|
|||||
|
Provision for Tax
|
-8.41
|
21.10
|
-9.52
|
11.83
|
14.43
|
5.37
|
|||||
|
Profit after Tax (Net Income)
|
-298.18
|
-187.65
|
-174.24
|
-843.53
|
-1,608.93
|
-1,282.06
|
|||||
|
Minority Interest
|
2.27
|
2.26
|
-2.84
|
-3.61
|
-2.75
|
--
|
|||||
|
Consolidated Profit
|
-255.29
|
-192.90
|
-171.80
|
-843.64
|
-1,581.16
|
-1,469.47
|
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
|
3,664.72
|
3,806.56
|
4,136.12
|
4,599.81
|
5,653.70
|
6,738.15
|
|||||
|
Minority Interest
|
2.27
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
17.68
|
47.45
|
12.61
|
148.17
|
137.13
|
169.30
|
|||||
|
Current Liabilities
|
1,299.04
|
1,269.22
|
1,524.66
|
1,945.49
|
1,824.84
|
1,897.71
|
|||||
|
Total Liabilities
|
6,354.36
|
5,194.18
|
5,732.95
|
6,795.27
|
7,656.24
|
8,805.17
|
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
|
204.26
|
459.16
|
248.32
|
417.39
|
336.44
|
471.00
|
|||||
|
Current Assets
|
4,851.07
|
4,735.02
|
5,484.63
|
6,377.88
|
7,319.80
|
8,334.17
|
|||||
|
Total Assets
|
9,906.39
|
5,194.18
|
5,732.95
|
6,795.27
|
7,656.24
|
8,805.17
|
|||||
|
Total Debt*
|
127.22
|
72.02
|
19.13
|
45.73
|
96.56
|
122.66
|
|||||
|
Net Current Assets
|
--
|
3,463.59
|
3,959.98
|
4,432.39
|
5,494.96
|
6,436.45
|
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
|
--
|
-415.53
|
-280.19
|
-415.53
|
-1,114.95
|
-440.23
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,681.14
|
2,562.62
|
-1,681.14
|
3,490.47
|
-3,136.50
|
|||||
|
Cash from Financing Activities
|
--
|
-365.06
|
-403.86
|
-365.06
|
-108.35
|
4,876.25
|
|||||
|
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 ($)
|
-3.80
|
-2.39
|
-0.67
|
-8.77
|
-16.02
|
-13.10
|
|||||
|
Cash EPS ($)
|
--
|
-2.07
|
-0.58
|
-8.51
|
-15.77
|
-12.88
|
|||||
|
Adjusted Book Value ($)
|
--
|
48.49
|
15.79
|
47.81
|
56.29
|
68.85
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-5.29
|
-1.07
|
-4.32
|
-11.10
|
-4.50
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-5.41
|
-1.08
|
-4.41
|
-11.11
|
-4.57
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-4.67
|
-3.96
|
-16.23
|
-25.52
|
-26.68
|
|||||
|
ROE (%)
|
-7.92
|
-4.72
|
-3.99
|
-16.45
|
-25.97
|
-27.03
|
|||||
|
ROA (%)
|
-3.48
|
-3.43
|
-2.78
|
-11.67
|
-19.55
|
-20.40
|
|||||
|
EBIT Margin (%)
|
-8.19
|
-6.31
|
-4.96
|
-19.71
|
-43.39
|
-43.71
|
|||||
|
Net Margin (%)
|
-11.34
|
-7.02
|
-4.77
|
-20.09
|
-43.86
|
-43.89
|
|||||
|
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 (%)
|
-15.83
|
-0.27
|
-0.13
|
0.14
|
0.26
|
1.28
|
|||||
|
EBIT Growth (%)
|
-339.66
|
6.71
|
78.14
|
48.01
|
-24.67
|
-161.47
|
|||||
|
Net Profit Growth (%)
|
-317.42
|
-7.70
|
79.34
|
47.57
|
-25.50
|
-162.02
|
|||||
|
EPS Growth (%)
|
-484.88
|
-2.59
|
0.92
|
0.45
|
-0.22
|
-1.47
|
|||||
|
Book Value Growth (%)
|
-7.14
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-1.37
|
-5.32
|
-0.11
|
-0.08
|
-0.42
|
|||||
|
Price / Book Value
|
0.41
|
0.07
|
0.22
|
0.02
|
0.02
|
0.08
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
0.00
|
27.21
|
24.66
|
6.64
|
3.85
|
5.21
|
|||||
|
Close Price ($)
|
3.13
|
3.28
|
3.54
|
0.94
|
1.30
|
5.54
|
|||||
|
High Price ($)
|
5.55
|
6.32
|
4.94
|
2.11
|
5.65
|
13.85
|
|||||
|
Low Price ($)
|
2.57
|
3.19
|
0.61
|
0.65
|
0.89
|
4.80
|
|||||
|
Market Cap ($ Cr)
|
217.44
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.00
|
0.01
|
0.02
|
0.02
|
|||||
|
Short term debt to equity ratio
|
0.03
|
0.01
|
0.00
|
0.01
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
3.73
|
3.73
|
3.60
|
3.28
|
4.01
|
4.39
|
|||||
|
Quick Ratio
|
3.73
|
--
|
--
|
3.27
|
4.01
|
4.39
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-43.28
|
-6.75
|
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 (%)
|
16.14
|
15.41
|
13.59
|
16.27
|
23.42
|
33.86
|
|||||
|
Asset Turnover
|
0.31
|
0.49
|
0.58
|
0.58
|
0.45
|
0.46
|
|||||
|
Receivable days
|
--
|
62.04
|
59.00
|
67.08
|
92.00
|
93.08
|
|||||
|
Inventory Days
|
--
|
--
|
5.63
|
3.12
|
1.49
|
10.06
|
|||||
|
Payable days
|
--
|
258.69
|
238.00
|
187.60
|
194.03
|
201.21
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
-173.36
|
-117.40
|
-100.54
|
-98.06
|