Market Closed -
Nyse
04:00:02 2024-06-10 pm EDT
|
5-day change
|
1st Jan Change
|
7.21
USD
|
+0.98%
|
|
-2.57%
|
-62.78%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
3,369
|
1,734
|
2,955
|
1,115
|
-
|
-
|
Enterprise Value (EV)
1 |
2,547
|
953.6
|
2,233
|
382.9
|
328.8
|
227.2
|
P/E ratio
|
-19.1
x
|
-9.78
x
|
-25.2
x
|
-13
x
|
-14.5
x
|
-20
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.11
x
|
3.31
x
|
4.65
x
|
1.59
x
|
1.41
x
|
1.25
x
|
EV / Revenue
|
6.13
x
|
1.82
x
|
3.51
x
|
0.55
x
|
0.42
x
|
0.25
x
|
EV / EBITDA
|
-71.1
x
|
-25.8
x
|
-223
x
|
14.5
x
|
6.77
x
|
2.71
x
|
EV / FCF
|
-214
x
|
-18.4
x
|
169
x
|
13.5
x
|
7.06
x
|
-
|
FCF Yield
|
-0.47%
|
-5.45%
|
0.59%
|
7.42%
|
14.2%
|
-
|
Price to Book
|
4.59
x
|
-
|
-
|
2.04
x
|
2.12
x
|
1.73
x
|
Nbr of stocks (in thousands)
|
137,842
|
146,580
|
152,548
|
156,112
|
-
|
-
|
Reference price
2 |
24.44
|
11.83
|
19.37
|
7.140
|
7.140
|
7.140
|
Announcement Date
|
2/10/22
|
2/9/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
293.5
|
415.3
|
523.8
|
635.8
|
699.9
|
792
|
893.7
|
EBITDA
1 |
-
|
-35.83
|
-36.94
|
-10
|
26.37
|
48.54
|
83.69
|
EBIT
1 |
-
|
-50.24
|
-55.45
|
-32.27
|
4.26
|
23.45
|
48.29
|
Operating Margin
|
-
|
-12.1%
|
-10.59%
|
-5.08%
|
0.61%
|
2.96%
|
5.4%
|
Earnings before Tax (EBT)
1 |
-
|
-143.1
|
-170.6
|
-111.2
|
-89.53
|
-80.96
|
-35.23
|
Net income
1 |
-
|
-145.2
|
-175.4
|
-116.6
|
-89.55
|
-83.14
|
-73.97
|
Net margin
|
-
|
-34.97%
|
-33.48%
|
-18.33%
|
-12.8%
|
-10.5%
|
-8.28%
|
EPS
2 |
-1.800
|
-1.280
|
-1.210
|
-0.7700
|
-0.5513
|
-0.4934
|
-0.3572
|
Free Cash Flow
1 |
-
|
-11.9
|
-51.93
|
13.24
|
28.41
|
46.57
|
-
|
FCF margin
|
-
|
-2.87%
|
-9.91%
|
2.08%
|
4.06%
|
5.88%
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
107.73%
|
95.95%
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/5/21
|
2/10/22
|
2/9/23
|
2/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
---|
Net sales
1 |
115
|
120.4
|
124.8
|
136.4
|
142.2
|
147.6
|
153.7
|
165.5
|
168.9
|
169.1
|
164.5
|
178.9
|
187.3
|
190.1
|
189.3
|
EBITDA
1 |
-19.69
|
-10.97
|
-15.62
|
-4.935
|
-5.842
|
-7.532
|
-2.853
|
-5.306
|
5.691
|
8.313
|
1.047
|
5.652
|
11.79
|
11.46
|
7.817
|
EBIT
1 |
-23.84
|
-15.15
|
-20.06
|
-9.821
|
-10.84
|
-13.04
|
-8.184
|
-10.97
|
-0.077
|
1.957
|
-4.421
|
0.0918
|
5.757
|
6.948
|
3.838
|
Operating Margin
|
-20.74%
|
-12.58%
|
-16.08%
|
-7.2%
|
-7.62%
|
-8.83%
|
-5.32%
|
-6.62%
|
-0.05%
|
1.16%
|
-2.69%
|
0.05%
|
3.07%
|
3.65%
|
2.03%
|
Earnings before Tax (EBT)
1 |
-47.49
|
-37.26
|
-48.17
|
-35.02
|
-50.18
|
-30.94
|
-30.14
|
-31.05
|
-19.05
|
-20.44
|
-27.53
|
-23.47
|
-18.38
|
-20.63
|
-23.85
|
Net income
1 |
-47.74
|
-38.27
|
-49.33
|
-36.04
|
-51.72
|
-32.36
|
-31.74
|
-32.09
|
-20.36
|
-21.26
|
-26.99
|
-23.12
|
-19.02
|
-20.51
|
-23.95
|
Net margin
|
-41.53%
|
-31.78%
|
-39.55%
|
-26.42%
|
-36.37%
|
-21.92%
|
-20.65%
|
-19.39%
|
-12.05%
|
-12.57%
|
-16.41%
|
-12.92%
|
-10.15%
|
-10.79%
|
-12.65%
|
EPS
2 |
-0.3400
|
-0.2700
|
-0.3400
|
-0.2500
|
-0.3500
|
-0.2200
|
-0.2100
|
-0.2100
|
-0.1300
|
-0.1400
|
-0.1675
|
-0.1427
|
-0.1128
|
-0.1252
|
-0.1444
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/10/22
|
4/27/22
|
7/27/22
|
10/26/22
|
2/9/23
|
4/27/23
|
7/27/23
|
10/26/23
|
2/1/24
|
4/29/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
822
|
780
|
722
|
732
|
786
|
887
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-11.9
|
-51.9
|
13.2
|
28.4
|
46.6
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-20.2%
|
-7.44%
|
0.28%
|
4.68%
|
6.55%
|
9.44%
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
5.330
|
-
|
-
|
3.500
|
3.370
|
4.140
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
1.55
|
1.58
|
1.15
|
3.64
|
3.53
|
-
|
Capex / Sales
|
-
|
0.37%
|
0.3%
|
0.18%
|
0.52%
|
0.45%
|
-
|
Announcement Date
|
3/5/21
|
2/10/22
|
2/9/23
|
2/1/24
|
-
|
-
|
-
|
Last Close Price
7.14
USD Average target price
16.54
USD Spread / Average Target +131.68% Consensus |
1st Jan change
|
Capi.
|
---|
| -63.14% | 1.11B | | +27.66% | 443B | | +31.75% | 276B | | +12.57% | 145B | | +7.73% | 93.11B | | +24.81% | 90.17B | | +64.02% | 61.13B | | +14.54% | 46.32B | | +23.05% | 35.73B | | -12.79% | 31.13B |
Other Internet Services
|