Market cap
$49,900 Mln
Revenue (TTM)
$681 Mln
P/E Ratio
--
P/B Ratio
4.5
Div. Yield
0 %
Income Statement ($ Mln) |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
Operating Revenue
|
680.67
|
509.99
|
290.25
|
78.74
|
24.62
|
--
|
|||||
|
Cost of Revenue
|
443.57
|
310.92
|
167.51
|
52.39
|
21.73
|
--
|
|||||
|
Gross Profit
|
237.10
|
199.07
|
122.74
|
26.36
|
2.89
|
--
|
|||||
|
Operating Expenses
|
789.58
|
344.33
|
224.38
|
160.29
|
181.71
|
--
|
|||||
|
Operating Profit (EBIT)
|
-552.48
|
-145.25
|
-101.64
|
-133.93
|
-178.82
|
--
|
|||||
|
Other Income
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Profit before Tax
|
-510.58
|
244.88
|
-479.68
|
-127.02
|
-177.52
|
--
|
|||||
|
Provision for Tax
|
1.77
|
7.06
|
1.93
|
0.13
|
0.20
|
--
|
|||||
|
Profit after Tax (Net Income)
|
-512.35
|
237.83
|
-481.60
|
-127.16
|
-177.72
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Consolidated Profit
|
--
|
--
|
--
|
--
|
--
|
--
|
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
|
9,154.64
|
-578.66
|
-966.79
|
-558.96
|
-466.33
|
--
|
|||||
|
Minority Interest
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Non-Current Liabilities
|
907.14
|
2,185.15
|
901.39
|
729.82
|
726.03
|
--
|
|||||
|
Current Liabilities
|
1,566.09
|
719.54
|
1,178.14
|
54.64
|
21.80
|
--
|
|||||
|
Total Liabilities
|
13,193.96
|
2,326.04
|
1,112.74
|
225.50
|
281.49
|
--
|
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
|
2,506.16
|
782.39
|
82.26
|
13.21
|
28.32
|
--
|
|||||
|
Current Assets
|
9,121.71
|
1,543.65
|
1,030.48
|
212.29
|
253.17
|
--
|
|||||
|
Total Assets
|
13,193.96
|
2,326.04
|
1,112.74
|
225.50
|
281.49
|
--
|
|||||
|
Total Debt*
|
1,487.07
|
261.82
|
40.67
|
0.56
|
1.30
|
--
|
|||||
|
Net Current Assets
|
7,555.63
|
824.11
|
-147.66
|
157.65
|
231.37
|
--
|
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
|
--
|
-10.05
|
451.98
|
-78.98
|
-164.40
|
--
|
|||||
|
Cash Flow from Investing Activities
|
--
|
-667.58
|
-16.79
|
81.70
|
137.39
|
--
|
|||||
|
Cash from Financing Activities
|
--
|
1,026.56
|
112.30
|
5.93
|
9.10
|
--
|
|||||
|
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 ($)
|
-3.27
|
1.10
|
-2.24
|
-0.59
|
--
|
--
|
|||||
|
Cash EPS ($)
|
--
|
1.27
|
-2.18
|
-0.54
|
--
|
--
|
|||||
|
Adjusted Book Value ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend per Share ($)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Cash Flow per Share ($)
|
--
|
-0.05
|
2.10
|
-0.37
|
--
|
--
|
|||||
|
Free Cash Flow per Share ($)
|
--
|
-1.82
|
1.99
|
-0.40
|
--
|
--
|
Profitability Ratios |
TTM | Dec-25 | Dec-24 | Dec-23 | Dec-22 | Dec-21 | Dec-20 | Dec-19 | Dec-18 | Dec-17 | Dec-16 |
|---|---|---|---|---|---|---|---|---|---|---|---|
|
ROCE (%)
|
--
|
-38.27
|
64.88
|
24.85
|
--
|
--
|
|||||
|
ROE (%)
|
-9.75
|
-30.78
|
63.13
|
24.80
|
--
|
--
|
|||||
|
ROA (%)
|
-7.77
|
13.83
|
-71.98
|
-50.16
|
--
|
--
|
|||||
|
EBIT Margin (%)
|
-2.21
|
48.02
|
-165.26
|
-161.31
|
-721.05
|
--
|
|||||
|
Net Margin (%)
|
-75.27
|
46.63
|
-165.93
|
-161.48
|
-721.88
|
--
|
|||||
|
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 (%)
|
90.83
|
0.76
|
2.69
|
2.20
|
--
|
--
|
|||||
|
EBIT Growth (%)
|
--
|
151.05
|
-277.63
|
28.44
|
--
|
--
|
|||||
|
Net Profit Growth (%)
|
-296.09
|
149.38
|
-278.75
|
28.45
|
--
|
--
|
|||||
|
EPS Growth (%)
|
-448.86
|
1.49
|
-2.79
|
--
|
--
|
--
|
|||||
|
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
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Price / Book Value
|
4.48
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Dividend Yield (%)
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
EV/EBITDA
|
--
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Close Price ($)
|
221.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
High Price ($)
|
385.00
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Low Price ($)
|
160.81
|
--
|
--
|
--
|
--
|
--
|
|||||
|
Market Cap ($ Cr)
|
49,900.33
|
--
|
--
|
--
|
--
|
--
|
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
|
-0.45
|
-0.04
|
0.00
|
0.00
|
--
|
|||||
|
Short term debt to equity ratio
|
0.09
|
-0.08
|
-0.01
|
0.00
|
0.00
|
--
|
|||||
|
Current Ratio
|
5.82
|
2.15
|
0.87
|
3.89
|
11.61
|
--
|
|||||
|
Quick Ratio
|
5.80
|
2.06
|
0.73
|
2.99
|
10.72
|
--
|
|||||
|
Interest Coverage
|
-12.23
|
--
|
--
|
--
|
--
|
--
|
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 (%)
|
24.11
|
14.51
|
51.89
|
8.59
|
20.63
|
--
|
|||||
|
Asset Turnover
|
0.10
|
0.30
|
0.43
|
0.31
|
--
|
--
|
|||||
|
Receivable days
|
--
|
80.44
|
99.03
|
27.47
|
75.37
|
--
|
|||||
|
Inventory Days
|
--
|
139.86
|
243.74
|
239.21
|
328.39
|
--
|
|||||
|
Payable days
|
--
|
43.62
|
43.96
|
68.83
|
84.89
|
--
|
|||||
|
Cash Conversion Cycle
|
--
|
176.68
|
298.81
|
197.86
|
318.87
|
--
|