Market cap
$1,710 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
4.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cost of Revenue
|
0.27
|
0.55
|
0.52
|
0.35
|
0.30
|
0.14
|
|||||
|
Gross Profit
|
-0.27
|
-0.55
|
-0.52
|
-0.35
|
-0.30
|
-0.14
|
|||||
|
Operating Expenses
|
160.32
|
132.76
|
104.18
|
79.95
|
58.93
|
26.29
|
|||||
|
Operating Profit (EBIT)
|
-160.46
|
-132.76
|
-104.18
|
-79.95
|
-58.93
|
-26.29
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
3.60
|
-0.01
|
|||||
|
Profit before Tax
|
-148.57
|
-119.95
|
-86.48
|
-69.13
|
-55.33
|
-26.29
|
|||||
|
Provision for Tax
|
--
|
--
|
--
|
--
|
-3.60
|
-0.15
|
|||||
|
Profit after Tax (Net Income)
|
-148.57
|
-119.95
|
-86.48
|
-69.13
|
-51.72
|
-26.14
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-55.33
|
-26.29
|
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
|
353.66
|
259.18
|
343.15
|
204.26
|
257.83
|
301.74
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
5.08
|
5.34
|
5.81
|
6.26
|
2.65
|
1.35
|
|||||
|
Current Liabilities
|
24.62
|
18.09
|
14.59
|
15.33
|
5.70
|
3.62
|
|||||
|
Total Liabilities
|
407.98
|
282.61
|
363.56
|
225.86
|
266.18
|
306.70
|
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
|
15.51
|
17.16
|
16.10
|
14.19
|
8.89
|
2.64
|
|||||
|
Current Assets
|
366.97
|
265.45
|
347.46
|
211.67
|
257.29
|
304.06
|
|||||
|
Total Assets
|
407.98
|
282.61
|
363.56
|
225.86
|
266.18
|
306.70
|
|||||
|
Total Debt*
|
5.58
|
5.81
|
6.22
|
6.50
|
2.62
|
1.18
|
|||||
|
Net Current Assets
|
342.35
|
247.36
|
332.87
|
196.34
|
251.59
|
300.44
|
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
|
--
|
-95.14
|
-69.77
|
-50.14
|
-50.29
|
-23.75
|
|||||
|
Cash Flow from Investing Activities
|
--
|
72.46
|
-98.40
|
-144.61
|
-0.56
|
-0.65
|
|||||
|
Cash from Financing Activities
|
--
|
8.10
|
202.14
|
1.54
|
0.63
|
311.35
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-50.21
|
286.96
|
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 ($)
|
-2.40
|
-2.01
|
-1.47
|
-1.61
|
-1.23
|
-0.63
|
|||||
|
Cash EPS ($)
|
--
|
-2.00
|
-1.46
|
-1.60
|
-1.22
|
-0.63
|
|||||
|
Adjusted Book Value ($)
|
--
|
4.35
|
5.83
|
4.75
|
6.11
|
7.31
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.60
|
-1.19
|
-1.17
|
-1.19
|
-0.57
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.60
|
-1.20
|
-1.18
|
-1.20
|
-0.59
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-39.05
|
-30.88
|
-29.34
|
-18.36
|
-18.06
|
|||||
|
ROE (%)
|
-48.48
|
-39.83
|
-31.60
|
-29.92
|
-18.49
|
-18.15
|
|||||
|
ROA (%)
|
-39.98
|
-37.13
|
-29.34
|
-28.10
|
-18.06
|
-16.20
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
-1,435.95
|
435,683.33
|
|||||
|
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 (%)
|
-40.38
|
-38.70
|
-25.09
|
-17.32
|
-124.16
|
-182.76
|
|||||
|
Net Profit Growth (%)
|
-40.38
|
-38.70
|
-25.09
|
-33.66
|
-97.86
|
-180.66
|
|||||
|
EPS Growth (%)
|
-33.92
|
-0.37
|
0.09
|
-0.31
|
-0.94
|
-0.53
|
|||||
|
Book Value Growth (%)
|
5.63
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-13.06
|
-9.46
|
-8.61
|
-6.20
|
-22.23
|
|||||
|
Price / Book Value
|
4.27
|
6.05
|
2.38
|
2.91
|
1.24
|
1.93
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-6.95
|
-11.03
|
-5.62
|
-5.79
|
-1.23
|
-10.71
|
|||||
|
Close Price ($)
|
31.94
|
26.29
|
13.90
|
13.85
|
7.60
|
14.07
|
|||||
|
High Price ($)
|
40.65
|
26.41
|
29.60
|
19.74
|
14.28
|
31.36
|
|||||
|
Low Price ($)
|
9.10
|
6.42
|
11.24
|
6.55
|
4.93
|
11.37
|
|||||
|
Market Cap ($ Cr)
|
1,709.74
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.02
|
0.02
|
0.03
|
0.01
|
0.00
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
0.00
|
|||||
|
Current Ratio
|
14.91
|
14.67
|
23.81
|
13.80
|
45.13
|
84.09
|
|||||
|
Quick Ratio
|
14.91
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Interest Coverage
|
--
|
--
|
--
|
--
|
-199.08
|
-187.77
|
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
|
--
|
591.36
|
1,848.07
|
3,004.26
|
1,076.01
|
1,647.54
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|