Market cap
$88 Mln
Revenue (TTM)
$1,246 Mln
P/E Ratio
--
P/B Ratio
0.3
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
1,245.76
|
4,811.46
|
804.49
|
1,701.92
|
1,980.45
|
3,921.72
|
|||||
|
Cost of Revenue
|
1,417.38
|
4,614.67
|
359.51
|
1,511.86
|
1,830.09
|
2,958.01
|
|||||
|
Gross Profit
|
-171.62
|
196.79
|
444.97
|
190.06
|
150.36
|
963.71
|
|||||
|
Operating Expenses
|
240.41
|
213.80
|
266.08
|
263.81
|
1,097.51
|
986.96
|
|||||
|
Operating Profit (EBIT)
|
-412.03
|
-17.01
|
178.89
|
-73.75
|
-947.14
|
-23.25
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-2,223.87
|
-3,160.29
|
301.14
|
55.58
|
-874.51
|
12.31
|
|||||
|
Provision for Tax
|
3.15
|
5.89
|
1.32
|
93.46
|
236.70
|
20.85
|
|||||
|
Profit after Tax (Net Income)
|
-2,346.06
|
-3,166.17
|
299.82
|
-37.87
|
-1,111.21
|
-8.54
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-1,111.21
|
-8.54
|
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
|
1,450.86
|
2,776.35
|
4,086.63
|
3,816.98
|
4,321.91
|
6,990.57
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
222.29
|
3,910.42
|
47.79
|
53.89
|
163.44
|
538.83
|
|||||
|
Current Liabilities
|
946.96
|
1,235.74
|
1,834.91
|
777.74
|
2,530.90
|
3,417.70
|
|||||
|
Total Liabilities
|
3,567.08
|
7,922.51
|
5,969.32
|
4,648.61
|
7,016.25
|
10,947.10
|
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
|
1,677.66
|
7,047.61
|
2,511.22
|
764.59
|
1,545.91
|
3,339.17
|
|||||
|
Current Assets
|
942.46
|
874.90
|
3,458.11
|
3,884.02
|
5,470.34
|
7,607.93
|
|||||
|
Total Assets
|
3,563.23
|
7,922.51
|
5,969.32
|
4,648.61
|
7,016.25
|
10,947.10
|
|||||
|
Total Debt*
|
225.14
|
3,914.44
|
169.54
|
90.54
|
1,076.76
|
2,004.16
|
|||||
|
Net Current Assets
|
-0.65
|
-51.60
|
1,623.20
|
3,106.28
|
2,939.44
|
4,190.23
|
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
|
--
|
-767.99
|
-310.20
|
1,026.03
|
-567.39
|
-404.39
|
|||||
|
Cash Flow from Investing Activities
|
--
|
550.19
|
-1,249.88
|
2,124.70
|
1,959.53
|
2,661.22
|
|||||
|
Cash from Financing Activities
|
--
|
-1,041.34
|
-127.38
|
-1,193.78
|
-2,990.21
|
-1,946.43
|
|||||
|
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 ($)
|
-64.24
|
-89.29
|
6.43
|
-0.35
|
-8.21
|
-0.06
|
|||||
|
Cash EPS ($)
|
--
|
-85.99
|
8.50
|
-0.18
|
-8.08
|
0.00
|
|||||
|
Adjusted Book Value ($)
|
--
|
78.29
|
87.70
|
34.99
|
31.94
|
49.19
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-21.66
|
-6.66
|
9.40
|
-4.19
|
-2.85
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-44.29
|
-26.59
|
9.39
|
-4.23
|
-2.98
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-57.85
|
7.35
|
-0.81
|
-15.44
|
-0.09
|
|||||
|
ROE (%)
|
-219.33
|
-92.27
|
7.59
|
-0.93
|
-19.65
|
-0.11
|
|||||
|
ROA (%)
|
-34.10
|
-45.58
|
5.65
|
-0.65
|
-12.37
|
-0.07
|
|||||
|
EBIT Margin (%)
|
-197.77
|
-62.78
|
21.91
|
3.51
|
-32.68
|
0.68
|
|||||
|
Net Margin (%)
|
-188.32
|
-65.80
|
37.27
|
-2.23
|
-56.11
|
-0.22
|
|||||
|
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 (%)
|
-30.56
|
4.98
|
-0.53
|
-0.14
|
-0.50
|
0.91
|
|||||
|
EBIT Growth (%)
|
-3,075.02
|
-1,813.92
|
195.30
|
109.22
|
-2,516.17
|
-91.64
|
|||||
|
Net Profit Growth (%)
|
-96,555.79
|
-1,156.04
|
891.63
|
96.59
|
-12,905.17
|
-100.25
|
|||||
|
EPS Growth (%)
|
-15,557.07
|
-14.88
|
19.54
|
0.96
|
-135.60
|
-1.00
|
|||||
|
Book Value Growth (%)
|
-56.57
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-0.02
|
0.68
|
-2.94
|
-0.16
|
-52.22
|
|||||
|
Price / Book Value
|
0.32
|
0.02
|
0.05
|
0.03
|
0.04
|
0.06
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
346.00
|
-1.67
|
-11.73
|
-18.56
|
1.66
|
-44.85
|
|||||
|
Close Price ($)
|
4.11
|
15.00
|
44.00
|
10.20
|
13.10
|
31.40
|
|||||
|
High Price ($)
|
57.50
|
57.50
|
96.60
|
15.10
|
38.20
|
196.00
|
|||||
|
Low Price ($)
|
3.30
|
11.20
|
9.55
|
9.20
|
12.20
|
26.00
|
|||||
|
Market Cap ($ Cr)
|
87.79
|
--
|
--
|
--
|
--
|
--
|
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
|
1.41
|
0.04
|
0.02
|
0.25
|
0.29
|
|||||
|
Short term debt to equity ratio
|
0.00
|
0.00
|
0.03
|
0.01
|
0.21
|
0.22
|
|||||
|
Current Ratio
|
1.00
|
0.71
|
1.88
|
4.99
|
2.16
|
2.23
|
|||||
|
Quick Ratio
|
1.00
|
0.71
|
1.88
|
2.83
|
--
|
2.21
|
|||||
|
Interest Coverage
|
-33.33
|
-21.64
|
267.35
|
14.56
|
-38.51
|
1.85
|
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 (%)
|
1.41
|
96.75
|
13.32
|
27.35
|
79.36
|
63.07
|
|||||
|
Asset Turnover
|
0.18
|
0.69
|
0.15
|
0.29
|
0.22
|
0.34
|
|||||
|
Receivable days
|
--
|
180.75
|
129.97
|
218.58
|
373.00
|
233.76
|
|||||
|
Inventory Days
|
--
|
0.02
|
855.61
|
406.92
|
12.23
|
4.38
|
|||||
|
Payable days
|
--
|
21.47
|
13.18
|
5.90
|
2.90
|
0.56
|
|||||
|
Cash Conversion Cycle
|
--
|
159.30
|
972.40
|
619.60
|
382.33
|
237.58
|