Market cap
$24,249 Mln
Revenue (TTM)
$115 Mln
P/E Ratio
--
P/B Ratio
9.9
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
115.30
|
70.92
|
4.42
|
24.34
|
13.83
|
12.41
|
|||||
|
Cost of Revenue
|
131.44
|
33.03
|
63.34
|
54.47
|
6.71
|
7.56
|
|||||
|
Gross Profit
|
-16.14
|
37.89
|
4.42
|
-30.13
|
7.11
|
4.84
|
|||||
|
Operating Expenses
|
582.81
|
325.60
|
247.18
|
222.37
|
152.88
|
88.68
|
|||||
|
Operating Profit (EBIT)
|
-598.94
|
-287.71
|
-242.76
|
-222.37
|
-145.76
|
-83.83
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-805.71
|
-457.11
|
-525.00
|
-221.00
|
-102.50
|
-72.93
|
|||||
|
Provision for Tax
|
5.27
|
3.90
|
1.33
|
1.68
|
0.62
|
0.33
|
|||||
|
Profit after Tax (Net Income)
|
-618.76
|
-341.94
|
-300.08
|
-87.56
|
-31.64
|
-30.55
|
|||||
|
Minority Interest
|
192.22
|
119.07
|
226.25
|
106.78
|
71.47
|
54.29
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-18.97
|
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
|
1,893.99
|
1,841.48
|
479.12
|
98.99
|
133.53
|
100.28
|
|||||
|
Minority Interest
|
192.22
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
3,266.27
|
2,471.72
|
209.47
|
101.11
|
50.75
|
70.59
|
|||||
|
Current Liabilities
|
191.04
|
150.34
|
75.94
|
46.22
|
27.80
|
21.38
|
|||||
|
Total Liabilities
|
6,045.92
|
5,014.39
|
954.56
|
360.89
|
438.37
|
443.94
|
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
|
2,932.87
|
2,555.88
|
354.32
|
254.01
|
170.06
|
108.13
|
|||||
|
Current Assets
|
2,493.62
|
2,458.51
|
600.25
|
106.88
|
268.31
|
335.80
|
|||||
|
Total Assets
|
6,045.92
|
5,014.39
|
954.56
|
360.89
|
438.37
|
443.94
|
|||||
|
Total Debt*
|
2,993.73
|
2,239.51
|
173.00
|
72.87
|
12.77
|
13.16
|
|||||
|
Net Current Assets
|
2,302.58
|
2,308.17
|
524.30
|
60.66
|
240.51
|
314.43
|
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
|
--
|
-71.52
|
-126.14
|
-148.94
|
-156.46
|
-80.10
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-1,541.14
|
-174.13
|
-118.81
|
-31.35
|
-54.79
|
|||||
|
Cash from Financing Activities
|
--
|
3,827.49
|
779.97
|
116.73
|
102.34
|
416.94
|
|||||
|
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 ($)
|
-2.17
|
-1.34
|
-1.51
|
-0.97
|
-0.51
|
-0.59
|
|||||
|
Cash EPS ($)
|
--
|
-1.14
|
-1.19
|
-0.57
|
-0.44
|
-0.53
|
|||||
|
Adjusted Book Value ($)
|
--
|
7.19
|
2.40
|
1.10
|
2.17
|
1.94
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.28
|
-0.63
|
-1.65
|
-2.54
|
-1.55
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-4.44
|
-1.51
|
-2.97
|
-3.47
|
-2.61
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-14.45
|
-72.84
|
-55.04
|
-24.36
|
-30.86
|
|||||
|
ROE (%)
|
-22.84
|
-29.47
|
-103.82
|
-75.31
|
-27.06
|
-34.37
|
|||||
|
ROA (%)
|
-15.38
|
-11.46
|
-45.62
|
-21.91
|
-7.17
|
-11.24
|
|||||
|
EBIT Margin (%)
|
-646.28
|
-593.70
|
-11,460.41
|
-889.35
|
-739.82
|
-699.28
|
|||||
|
Net Margin (%)
|
-536.66
|
-482.16
|
-6,792.28
|
-359.71
|
-228.86
|
-246.30
|
|||||
|
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 (%)
|
2,256.89
|
15.05
|
-0.82
|
0.76
|
0.11
|
1.08
|
|||||
|
EBIT Growth (%)
|
-35.98
|
16.84
|
-133.88
|
-111.66
|
-17.91
|
-256.14
|
|||||
|
Net Profit Growth (%)
|
-182.29
|
-13.95
|
-242.71
|
-176.74
|
-3.56
|
-26.98
|
|||||
|
EPS Growth (%)
|
-14.16
|
0.11
|
-0.55
|
-0.89
|
0.13
|
0.29
|
|||||
|
Book Value Growth (%)
|
76.69
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-54.37
|
-14.01
|
-6.21
|
-9.39
|
-13.44
|
|||||
|
Price / Book Value
|
9.88
|
10.10
|
8.77
|
5.49
|
2.22
|
4.10
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-2.34
|
-50.00
|
-8.60
|
-3.28
|
-0.73
|
-1.22
|
|||||
|
Close Price ($)
|
88.86
|
72.63
|
21.10
|
6.03
|
4.82
|
7.94
|
|||||
|
High Price ($)
|
133.86
|
102.79
|
39.08
|
7.14
|
14.27
|
25.37
|
|||||
|
Low Price ($)
|
36.08
|
17.50
|
1.97
|
2.73
|
3.55
|
6.96
|
|||||
|
Market Cap ($ Cr)
|
24,249.03
|
--
|
--
|
--
|
--
|
--
|
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
|
1.56
|
1.22
|
0.36
|
0.74
|
0.10
|
0.13
|
|||||
|
Short term debt to equity ratio
|
0.01
|
0.01
|
0.01
|
0.02
|
0.01
|
0.01
|
|||||
|
Current Ratio
|
13.05
|
16.35
|
7.90
|
2.31
|
9.65
|
15.71
|
|||||
|
Quick Ratio
|
12.90
|
16.27
|
7.89
|
--
|
8.66
|
15.64
|
|||||
|
Interest Coverage
|
-12.31
|
-11.67
|
-27.10
|
-47.99
|
-473.52
|
-1.20
|
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 (%)
|
68.78
|
53.20
|
31.69
|
4.73
|
12.10
|
17.52
|
|||||
|
Asset Turnover
|
0.03
|
0.02
|
0.01
|
0.06
|
0.03
|
0.05
|
|||||
|
Receivable days
|
--
|
100.76
|
105.49
|
21.19
|
50.80
|
62.63
|
|||||
|
Inventory Days
|
--
|
72.25
|
6.12
|
185.85
|
792.27
|
96.66
|
|||||
|
Payable days
|
--
|
352.55
|
108.35
|
115.69
|
559.44
|
280.78
|
|||||
|
Cash Conversion Cycle
|
--
|
-179.54
|
3.27
|
91.36
|
283.64
|
-121.50
|