| (US$ in Million) | 2024 | 2023 | 2022 | 2021 | 2020 |
| Turnover | 5,153 | 6,946 | 15,567 | 8,021 | 2,583 |
| Year-on-Year Change | -25.8% | -55.4% | 94.1% | 210.5% | -45.5% |
| Operating Profit | -320 | -386 | -931 | -568 | -186 |
| Year-on-Year Change | -17.1% | -58.5% | 63.9% | 205.4% | -25.0% |
| EBITDA | -267 | -314 | -841 | -513 | -123 |
| Year-on-Year Change | -15.0% | -62.7% | 63.9% | 317.1% | -41.2% |
| PBT | -391 | -274 | -1,351 | -661 | -253 |
| Year-on-Year Change | 42.7% | -79.7% | 104.4% | 161.3% | -25.4% |
| PAT | -392 | -275 | -1,353 | -662 | -253 |
| Year-on-Year Change | 42.6% | -79.7% | 104.4% | 161.7% | -25.4% |
| Total Assets | 3,126 | 3,567 | 6,608 | 9,506 | 2,176 |
| Year-on-Year Change | -12.4% | -46.0% | -30.5% | 336.9% | -2.5% |
| Net Current Assets | 2,468 | 3,375 | 4,961 | 4,940 | 1,660 |
| Year-on-Year Change | -26.9% | -32.0% | 0.4% | 197.6% | 72.6% |
| Total Equity | 713 | 967 | 1,086 | 2,248 | 1,600 |
| Year-on-Year Change | -26.3% | -11.0% | -51.7% | 40.5% | -318.3% |
| Capital Expenditure | 25 | 37 | 47 | 67 | 17 |
| Year-on-Year Change | -32.4% | -21.3% | -29.9% | 294.1% | -72.1% |
| Funds from Operations | -595 | 2,344 | 730 | -5,794 | 682 |
| Year-on-Year Change | -125.4% | 221.1% | -112.6% | -949.6% | -350.7% |
| Free Operating Cashflow | -620 | 2,307 | 683 | -5,861 | 665 |
| Year-on-Year Change | -126.9% | 237.8% | -111.7% | -981.4% | -299.7% |
| Total Debt | 2,317 | 2,534 | 5,412 | 7,121 | 368 |
| Year-on-Year Change | -8.6% | -53.2% | -24.0% | 1,835.1% | -66.3% |
| Net Debt | 1,646 | 1,535 | 4,275 | 5,390 | -1,045 |
| Year-on-Year Change | 7.2% | -64.1% | -20.7% | -615.8% | -251.9% |
| Shares Outstanding (Million) | 699 | 657 | 627 | 593 | 109 |
| Year-on-Year Change | 6.4% | 4.8% | 5.7% | 444.0% | 36.3% |
| Payout Ratio | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| ⇑ – Year-on-Year Increase | Green: ‘Improved’ |
| ⇓ – Year-on-Year Decrease | Red: ‘Worsened’ |
| ⇔ – Year-on-Year Unchanged |
| 2024 | 2023 | 2022 | 2021 | 2020 | |
| CAPITAL STRUCTURE | |||||
| Total Debt/(Total Debt + Equity) | 76.5%⇑ | 72.4%⇓ | 83.3%⇑ | 76.0%⇑ | 18.7%⇓ |
| Net Debt/Equity | 230.9%⇑ | 158.7%⇓ | 393.7%⇑ | 239.8%⇑ | -65.3%⇑ |
| Debt/Total Assets | 74.1%⇑ | 71.0%⇓ | 81.9%⇑ | 74.9%⇑ | 16.9%⇓ |
| Long Term Debt/Net Earnings | -4.8x⇑ | -9.3%⇓ | -3.0%⇑ | -4.3%⇓ | 0.0%⇔ |
| Current Ratio | 5.7x⇓ | 49.2x⇑ | 4.3x⇑ | 2.1x⇓ | 5.2x⇑ |
| Acid Test Ratio | 1.6x⇓ | 23.9x⇑ | 1.3x⇑ | 0.7x⇓ | 4.0x⇑ |
| CASHFLOW RATIOS | |||||
| Funds from Operations/Total Debt | -0.3x⇓ | 0.9x⇑ | 0.1x⇑ | -0.8x⇓ | 1.9x⇑ |
| Funds from Operations/Net Debt | -0.4x⇓ | 1.5x⇑ | 0.2x⇑ | -1.1x⇓ | -0.7x⇓ |
| EBITDA/Interest | -2.0x⇓ | -1.5x⇑ | -2.2x⇑ | -3.6x⇓ | -1.8x⇑ |
| EBIT/Interest | -2.4x⇓ | -1.8x⇑ | -2.4x⇑ | -4.0x⇓ | -2.7x⇓ |
| Net Debt/EBITDA | -6.2x⇓ | -4.9x⇑ | -5.1x⇑ | -10.5x⇓ | 8.5x⇑ |
| Free Operating Cashflow/Interest | -4.7x⇓ | 10.9x⇑ | 1.8x⇑ | -41.0x⇓ | 9.8x⇑ |
| Free Operating Cashflow/Net Debt | -0.4x⇓ | 1.5x⇑ | 0.2x⇑ | -1.1x⇓ | -0.6x⇓ |
| Free Operating Cashflow/Sales | -0.1x⇓ | 0.3x⇑ | 0.0x⇑ | -0.7x⇓ | 0.3x⇑ |
| PROFITABILITY RATIOS | |||||
| Gross Profit Margin | 8.4%⇑ | 7.0%⇑ | 4.3%⇓ | 9.1%⇑ | 8.5%⇑ |
| EBITDA Margin | -5.2%⇓ | -4.5%⇑ | -5.4%⇑ | -6.4%⇓ | -4.8%⇓ |
| EBIT Margin | -6.2%⇓ | -5.6%⇑ | -6.0%⇑ | -7.1%⇑ | -7.2%⇓ |
| PBT Margin | -7.6%⇓ | -3.9%⇑ | -8.7%⇓ | -8.2%⇑ | -9.8%⇓ |
| PAT Margin | -7.6%⇓ | -4.0%⇑ | -8.7%⇓ | -8.3%⇑ | -9.8%⇓ |
| ROAE | -46.6%⇓ | -26.5%⇑ | -81.3%⇓ | -34.5%⇑ | -58.4%⇓ |
| ROAA | -11.7%⇓ | -5.4%⇑ | -16.8%⇓ | -11.4%⇑ | -11.5%⇑ |