Market cap
$6,110 Mln
Revenue (TTM)
$0 Mln
P/E Ratio
--
P/B Ratio
8.2
Div. Yield
0 %
Income Statement ($ 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
|
--
|
--
|
0.45
|
0.40
|
0.20
|
0.03
|
|||||
|
Gross Profit
|
--
|
--
|
-0.45
|
-0.40
|
-0.20
|
-0.03
|
|||||
|
Operating Expenses
|
118.69
|
84.21
|
40.00
|
31.67
|
12.82
|
9.80
|
|||||
|
Operating Profit (EBIT)
|
-118.69
|
-84.21
|
-40.00
|
-31.67
|
-12.82
|
-9.80
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-102.31
|
-77.61
|
-36.14
|
-31.62
|
-12.65
|
-9.67
|
|||||
|
Provision for Tax
|
0.06
|
--
|
0.01
|
0.01
|
-0.17
|
0.13
|
|||||
|
Profit after Tax (Net Income)
|
-102.36
|
-77.61
|
-36.14
|
-31.63
|
-12.65
|
-9.67
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
-9.67
|
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
|
--
|
770.49
|
145.82
|
90.43
|
41.50
|
-15.09
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
--
|
0.19
|
0.26
|
0.58
|
0.67
|
31.81
|
|||||
|
Current Liabilities
|
--
|
9.88
|
6.05
|
3.63
|
2.10
|
1.64
|
|||||
|
Total Liabilities
|
--
|
780.56
|
152.13
|
94.64
|
44.27
|
18.35
|
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
|
--
|
286.28
|
5.06
|
4.70
|
1.47
|
0.92
|
|||||
|
Current Assets
|
--
|
494.27
|
147.07
|
89.94
|
42.81
|
17.43
|
|||||
|
Total Assets
|
--
|
780.56
|
152.13
|
94.64
|
44.27
|
18.35
|
|||||
|
Total Debt*
|
--
|
0.43
|
0.54
|
0.89
|
0.87
|
31.81
|
|||||
|
Net Current Assets
|
--
|
484.39
|
141.02
|
86.31
|
40.70
|
15.80
|
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
|
--
|
-36.99
|
-29.23
|
-29.84
|
-11.46
|
-7.47
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-305.11
|
-110.57
|
-0.06
|
-0.39
|
-0.06
|
|||||
|
Cash from Financing Activities
|
--
|
663.23
|
83.60
|
75.96
|
36.96
|
-0.58
|
|||||
|
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 ($)
|
-2.79
|
-2.31
|
-1.15
|
-1.12
|
-0.61
|
-1.01
|
|||||
|
Cash EPS ($)
|
--
|
-2.30
|
-1.13
|
-1.10
|
-0.60
|
-1.01
|
|||||
|
Adjusted Book Value ($)
|
--
|
22.97
|
4.64
|
3.19
|
2.01
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-1.10
|
-0.93
|
-1.05
|
-0.55
|
-0.78
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.11
|
-0.93
|
-1.06
|
-0.57
|
-0.79
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-16.92
|
-30.41
|
-47.32
|
-42.82
|
-46.60
|
|||||
|
ROE (%)
|
-26.57
|
-16.94
|
-30.60
|
-47.95
|
-95.79
|
87.36
|
|||||
|
ROA (%)
|
-66.60
|
-16.64
|
-29.29
|
-45.54
|
-40.40
|
-43.85
|
|||||
|
EBIT Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Net Margin (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
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 (%)
|
39.52
|
-114.88
|
-14.30
|
-150.14
|
-30.68
|
-68.31
|
|||||
|
Net Profit Growth (%)
|
-107.32
|
-114.73
|
-14.26
|
-150.09
|
-30.85
|
-68.02
|
|||||
|
EPS Growth (%)
|
-80.07
|
-1.01
|
-0.03
|
-0.82
|
0.39
|
-0.55
|
|||||
|
Book Value Growth (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
-69.12
|
-54.91
|
-40.95
|
-49.22
|
--
|
|||||
|
Price / Book Value
|
8.18
|
6.96
|
13.61
|
14.33
|
15.00
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
-35.61
|
-63.16
|
-51.59
|
-38.73
|
-46.75
|
--
|
|||||
|
Close Price ($)
|
153.99
|
159.96
|
63.10
|
45.75
|
30.15
|
--
|
|||||
|
High Price ($)
|
200.00
|
169.75
|
86.53
|
46.70
|
44.70
|
--
|
|||||
|
Low Price ($)
|
56.10
|
49.00
|
31.01
|
11.00
|
6.00
|
--
|
|||||
|
Market Cap ($ Cr)
|
6,110.09
|
--
|
--
|
--
|
--
|
--
|
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
|
--
|
0.00
|
0.00
|
0.01
|
0.02
|
-2.11
|
|||||
|
Short term debt to equity ratio
|
--
|
0.00
|
0.00
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
--
|
50.02
|
24.31
|
24.76
|
20.35
|
10.66
|
|||||
|
Quick Ratio
|
--
|
--
|
--
|
--
|
20.35
|
--
|
|||||
|
Interest Coverage
|
--
|
-38,805.50
|
-1,805.90
|
-1,263.92
|
-789.50
|
-1,933.20
|
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 (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Asset Turnover
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Receivable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Inventory Days
|
--
|
--
|
--
|
-17.39
|
-35.05
|
--
|
|||||
|
Payable days
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
--
|
--
|
--
|
--
|
--
|