Market cap
$9,809 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
8.4
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Gross Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Operating Expenses
|
438.90
|
414.31
|
280.37
|
149.49
|
86.11
|
45.82
|
|||||
|
Operating Profit (EBIT)
|
-438.90
|
-414.31
|
-280.37
|
-149.49
|
-86.11
|
-45.82
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
4.25
|
-0.52
|
|||||
|
Profit before Tax
|
-449.48
|
-424.79
|
-259.99
|
-126.22
|
-81.85
|
-46.34
|
|||||
|
Provision for Tax
|
0.60
|
0.59
|
0.76
|
-0.17
|
-8.51
|
0.52
|
|||||
|
Profit after Tax (Net Income)
|
-450.07
|
-425.38
|
-260.76
|
-126.22
|
-73.35
|
-46.34
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-81.85
|
-46.34
|
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
|
1,174.37
|
1,248.34
|
1,069.79
|
700.56
|
462.98
|
285.04
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
75.73
|
73.20
|
17.94
|
--
|
7.20
|
2.89
|
|||||
|
Current Liabilities
|
81.05
|
91.17
|
54.02
|
31.82
|
19.48
|
8.79
|
|||||
|
Total Liabilities
|
1,412.20
|
1,412.71
|
1,141.75
|
732.38
|
482.46
|
293.82
|
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
|
23.21
|
20.28
|
9.30
|
5.90
|
4.47
|
3.20
|
|||||
|
Current Assets
|
1,307.94
|
1,392.43
|
1,132.45
|
726.49
|
477.99
|
290.63
|
|||||
|
Total Assets
|
1,412.20
|
1,412.71
|
1,141.75
|
732.38
|
482.46
|
293.82
|
|||||
|
Total Debt*
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Current Assets
|
1,226.89
|
1,301.26
|
1,078.43
|
694.67
|
458.51
|
281.84
|
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
|
--
|
-275.21
|
-185.06
|
-99.74
|
-64.97
|
-40.00
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-124.08
|
-573.51
|
-143.53
|
-10.67
|
-220.03
|
|||||
|
Cash from Financing Activities
|
--
|
515.34
|
568.88
|
336.85
|
248.92
|
318.22
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
173.28
|
58.19
|
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 ($)
|
-6.05
|
-5.66
|
-3.66
|
-2.03
|
-1.37
|
-0.96
|
|||||
|
Cash EPS ($)
|
--
|
-5.66
|
-3.66
|
-2.03
|
-1.37
|
-0.96
|
|||||
|
Adjusted Book Value ($)
|
--
|
16.62
|
15.03
|
11.27
|
8.64
|
5.91
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-3.66
|
-2.60
|
-1.60
|
-1.21
|
-0.83
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-3.66
|
-2.60
|
-1.60
|
-1.21
|
-0.83
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-36.70
|
-29.46
|
-21.70
|
-19.61
|
-36.21
|
|||||
|
ROE (%)
|
-44.57
|
-36.70
|
-29.46
|
-21.70
|
-19.61
|
-36.53
|
|||||
|
ROA (%)
|
-34.71
|
-33.30
|
-27.83
|
-20.78
|
-18.90
|
-30.44
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-1,724.17
|
8,894.05
|
|||||
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
-251.68
|
-63.39
|
-73.92
|
-73.61
|
-87.94
|
-171.03
|
|||||
|
Net Profit Growth (%)
|
-49.60
|
-63.13
|
-106.59
|
-72.09
|
-58.28
|
-218.34
|
|||||
|
EPS Growth (%)
|
-37.55
|
-0.55
|
-0.81
|
-0.48
|
-0.42
|
-0.51
|
|||||
|
Book Value Growth (%)
|
5.73
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-17.76
|
-21.36
|
-36.25
|
-21.77
|
-19.83
|
|||||
|
Price / Book Value
|
8.35
|
6.05
|
5.21
|
6.53
|
3.45
|
3.22
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-22.26
|
-589.83
|
218.48
|
-30.55
|
-14.49
|
-13.68
|
|||||
|
Close Price ($)
|
102.45
|
100.59
|
78.28
|
73.59
|
29.78
|
19.04
|
|||||
|
High Price ($)
|
113.02
|
112.88
|
113.51
|
80.94
|
40.43
|
40.82
|
|||||
|
Low Price ($)
|
55.54
|
55.54
|
61.80
|
23.10
|
7.09
|
17.00
|
|||||
|
Market Cap ($ Cr)
|
9,808.74
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Short term debt to equity ratio
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Current Ratio
|
16.14
|
15.27
|
20.96
|
22.83
|
24.54
|
33.07
|
|||||
|
Quick Ratio
|
16.14
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
-18.49
|
--
|
-6.79
|
-6.42
|
-20.24
|
-87.94
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|