Market cap
$8,532 Mln
Revenue (TTM)
$166 Mln
P/E Ratio
--
P/B Ratio
0
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
165.79
|
113.29
|
14.75
|
0.62
|
0.24
|
0.93
|
|||||
|
Cost of Revenue
|
8.91
|
0.75
|
17.55
|
18.51
|
24.19
|
--
|
|||||
|
Gross Profit
|
156.88
|
112.54
|
14.75
|
0.62
|
0.24
|
0.93
|
|||||
|
Operating Expenses
|
408.68
|
368.56
|
358.93
|
362.87
|
351.54
|
331.21
|
|||||
|
Operating Profit (EBIT)
|
-251.80
|
-256.03
|
-344.18
|
-362.25
|
-351.30
|
-330.28
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
-2.47
|
-4.71
|
|||||
|
Profit before Tax
|
-992.58
|
-351.61
|
-413.65
|
-583.89
|
-417.29
|
-349.84
|
|||||
|
Provision for Tax
|
-0.18
|
-0.14
|
0.08
|
-0.04
|
0.03
|
0.01
|
|||||
|
Profit after Tax (Net Income)
|
-992.36
|
-351.40
|
-413.56
|
-583.20
|
-416.57
|
-346.79
|
|||||
|
Minority Interest
|
0.06
|
0.07
|
0.08
|
0.75
|
-0.75
|
-3.06
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
-416.57
|
-346.79
|
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
|
-1,046.63
|
-499.57
|
-489.10
|
-586.99
|
-447.33
|
-242.17
|
|||||
|
Minority Interest
|
0.06
|
--
|
--
|
--
|
-2.49
|
-1.74
|
|||||
|
Non-Current Liabilities
|
1,597.54
|
939.72
|
816.12
|
1,032.11
|
311.32
|
343.83
|
|||||
|
Current Liabilities
|
76.73
|
61.75
|
54.94
|
58.28
|
500.86
|
369.00
|
|||||
|
Total Liabilities
|
705.23
|
501.90
|
382.93
|
504.45
|
362.36
|
468.91
|
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
|
189.52
|
187.02
|
198.35
|
210.37
|
221.78
|
134.56
|
|||||
|
Current Assets
|
438.98
|
314.88
|
184.59
|
294.08
|
140.58
|
334.35
|
|||||
|
Total Assets
|
705.23
|
501.90
|
382.93
|
504.45
|
362.36
|
468.91
|
|||||
|
Total Debt*
|
813.06
|
878.12
|
504.17
|
726.72
|
723.77
|
645.66
|
|||||
|
Net Current Assets
|
362.25
|
253.12
|
129.64
|
235.80
|
-360.28
|
-34.65
|
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
|
--
|
-304.94
|
-391.24
|
-366.76
|
-337.51
|
-274.42
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-149.80
|
-12.25
|
-30.47
|
27.30
|
-84.89
|
|||||
|
Cash from Financing Activities
|
--
|
400.24
|
281.63
|
558.34
|
233.61
|
505.44
|
|||||
|
Net Cash Inflow / Outflow
|
--
|
--
|
--
|
--
|
-76.60
|
146.14
|
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 ($)
|
-0.97
|
-0.36
|
-0.56
|
-0.99
|
-1.03
|
-0.87
|
|||||
|
Cash EPS ($)
|
--
|
-0.34
|
-0.54
|
-0.95
|
-0.99
|
-0.84
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.31
|
-0.53
|
-0.62
|
-0.84
|
-0.69
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-0.31
|
-0.54
|
-0.67
|
-1.03
|
-0.78
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-178.55
|
-534.31
|
-280.26
|
-122.53
|
-124.02
|
|||||
|
ROE (%)
|
--
|
71.08
|
76.86
|
112.77
|
120.83
|
191.61
|
|||||
|
ROA (%)
|
-171.40
|
-79.43
|
-93.21
|
-134.56
|
-100.22
|
-100.48
|
|||||
|
EBIT Margin (%)
|
-548.47
|
-211.04
|
-1,912.42
|
-79,931.67
|
-154,225.42
|
-35,866.17
|
|||||
|
Net Margin (%)
|
-598.56
|
-310.18
|
-2,804.77
|
-93,761.41
|
18,655.04
|
9,184.06
|
|||||
|
Cash Profit Margin (%)
|
0.00
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
192.92
|
6.68
|
22.71
|
1.59
|
-0.74
|
0.54
|
|||||
|
EBIT Growth (%)
|
-257.67
|
15.22
|
43.28
|
-34.32
|
-10.49
|
-54.40
|
|||||
|
Net Profit Growth (%)
|
-170.37
|
15.03
|
29.09
|
-40.00
|
-20.12
|
-56.32
|
|||||
|
EPS Growth (%)
|
-110.92
|
0.37
|
0.43
|
0.04
|
-0.18
|
-0.51
|
|||||
|
Book Value Growth (%)
|
-55.11
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-5.58
|
-4.55
|
-5.08
|
-4.91
|
-6.96
|
|||||
|
Price / Book Value
|
--
|
-3.92
|
-3.84
|
-5.05
|
-4.57
|
-9.97
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-8.99
|
-11.61
|
-8.45
|
-7.16
|
-7.57
|
-8.55
|
|||||
|
Close Price ($)
|
8.76
|
1.98
|
2.56
|
5.02
|
5.07
|
6.08
|
|||||
|
High Price ($)
|
12.43
|
4.27
|
10.53
|
6.93
|
7.85
|
45.42
|
|||||
|
Low Price ($)
|
1.95
|
1.83
|
2.50
|
1.21
|
2.60
|
5.11
|
|||||
|
Market Cap ($ Cr)
|
8,531.68
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.74
|
-1.76
|
-1.03
|
-1.24
|
-1.62
|
-2.67
|
|||||
|
Short term debt to equity ratio
|
-0.01
|
-0.02
|
-0.02
|
-0.01
|
-0.97
|
-1.25
|
|||||
|
Current Ratio
|
5.72
|
5.10
|
3.36
|
5.05
|
0.28
|
0.91
|
|||||
|
Quick Ratio
|
5.70
|
5.08
|
3.21
|
5.05
|
0.23
|
--
|
|||||
|
Interest Coverage
|
-10.92
|
-2.12
|
-2.14
|
-5.73
|
-7.85
|
-22.56
|
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 (%)
|
32.25
|
37.62
|
17.99
|
509.32
|
787.50
|
142.72
|
|||||
|
Asset Turnover
|
0.29
|
0.26
|
0.03
|
0.00
|
0.00
|
0.00
|
|||||
|
Receivable days
|
--
|
72.98
|
72.10
|
1,485.08
|
2,452.50
|
652.29
|
|||||
|
Inventory Days
|
--
|
2,226.91
|
86.06
|
259.99
|
397.89
|
--
|
|||||
|
Payable days
|
--
|
3,323.39
|
165.63
|
298.04
|
244.84
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
-1,023.50
|
-7.47
|
1,447.03
|
2,605.55
|
--
|