Delayed
Nyse
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-.--%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
239.6
|
1,892
|
2,388
|
339.9
|
931.1
|
395.8
|
-
|
-
|
Enterprise Value (EV)
1 |
239.6
|
1,786
|
2,339
|
404.5
|
931.1
|
663.2
|
685.9
|
395.8
|
P/E ratio
|
-5.67
x
|
-2.18
x
|
-5.58
x
|
-0.56
x
|
-3.06
x
|
-1.85
x
|
-3.55
x
|
-49.5
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
56.1
x
|
8.69
x
|
3.74
x
|
0.34
x
|
0.68
x
|
0.25
x
|
0.22
x
|
0.18
x
|
EV / Revenue
|
56.1
x
|
8.2
x
|
3.66
x
|
0.4
x
|
0.68
x
|
0.42
x
|
0.39
x
|
0.18
x
|
EV / EBITDA
|
-
|
-10.6
x
|
-9.07
x
|
-1.25
x
|
-4.62
x
|
-5.04
x
|
-69.9
x
|
3.56
x
|
EV / FCF
|
-
|
-11.8
x
|
-11.8
x
|
-1.27
x
|
-
|
-4.85
x
|
14.7
x
|
2.12
x
|
FCF Yield
|
-
|
-8.44%
|
-8.45%
|
-78.6%
|
-
|
-20.6%
|
6.81%
|
47.3%
|
Price to Book
|
-
|
4.08
x
|
3.5
x
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
26,909
|
67,563
|
153,858
|
195,323
|
292,806
|
299,880
|
-
|
-
|
Reference price
2 |
8.905
|
28.00
|
15.52
|
1.740
|
3.180
|
1.320
|
1.320
|
1.320
|
Announcement Date
|
8/11/20
|
3/2/21
|
2/23/22
|
2/27/23
|
3/1/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
4.271
|
217.8
|
638.4
|
1,009
|
1,368
|
1,574
|
1,780
|
2,172
|
EBITDA
1 |
-
|
-169
|
-257.7
|
-323.8
|
-201.6
|
-131.6
|
-9.814
|
111.1
|
EBIT
1 |
-
|
-479.9
|
-359.4
|
-411.9
|
-289.4
|
-223.2
|
-112.2
|
-8.763
|
Operating Margin
|
-
|
-220.34%
|
-56.3%
|
-40.83%
|
-21.15%
|
-14.17%
|
-6.3%
|
-0.4%
|
Earnings before Tax (EBT)
1 |
-
|
-609.1
|
-385.6
|
-426.7
|
-294
|
-220.3
|
-118.2
|
-6.367
|
Net income
1 |
-34.36
|
-570.5
|
-382.8
|
-561.5
|
-287.5
|
-216
|
-113.6
|
-5.244
|
Net margin
|
-804.5%
|
-261.94%
|
-59.97%
|
-55.66%
|
-21.01%
|
-13.72%
|
-6.38%
|
-0.24%
|
EPS
2 |
-1.570
|
-12.82
|
-2.780
|
-3.080
|
-1.040
|
-0.7143
|
-0.3714
|
-0.0267
|
Free Cash Flow
1 |
-
|
-150.7
|
-197.7
|
-317.8
|
-
|
-136.6
|
46.74
|
187.1
|
FCF margin
|
-
|
-69.2%
|
-30.96%
|
-31.51%
|
-
|
-8.68%
|
2.63%
|
8.61%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
168.41%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
8/11/20
|
3/2/21
|
2/23/22
|
2/27/23
|
3/1/24
|
-
|
-
|
-
|
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 |
231.1
|
242
|
221.9
|
224.8
|
319.3
|
324.4
|
312.7
|
320.9
|
410.2
|
402.3
|
368.3
|
364.6
|
439.2
|
448.5
|
415.8
|
EBITDA
1 |
-82.6
|
-105.5
|
-79.11
|
-92.72
|
-75.43
|
-58.93
|
-30.54
|
-61.47
|
-50.69
|
-41.08
|
-20.59
|
-38.45
|
-31.49
|
-14.02
|
-3.116
|
EBIT
1 |
-110
|
-135.2
|
-112.5
|
-150.3
|
-93.9
|
-81.46
|
-52.52
|
-83.28
|
-72.09
|
-63.31
|
-45.18
|
-61.16
|
-53.55
|
-38.62
|
-27.78
|
Operating Margin
|
-47.61%
|
-55.88%
|
-50.71%
|
-66.87%
|
-29.41%
|
-25.11%
|
-16.79%
|
-25.95%
|
-17.58%
|
-15.74%
|
-12.27%
|
-16.77%
|
-12.19%
|
-8.61%
|
-6.68%
|
Earnings before Tax (EBT)
1 |
-112.9
|
-141.2
|
-116.6
|
-153.1
|
-96.43
|
-83.48
|
-54.33
|
-84.73
|
-71.44
|
-56.22
|
-46.52
|
-62.55
|
-55.03
|
-36.74
|
-28.43
|
Net income
1 |
-112
|
-140.7
|
-116.1
|
-152.6
|
-152
|
-83.61
|
-49.94
|
-83.81
|
-70.09
|
-56.01
|
-45.87
|
-61.48
|
-54.74
|
-36.76
|
-28.3
|
Net margin
|
-48.46%
|
-58.15%
|
-52.33%
|
-67.9%
|
-47.6%
|
-25.78%
|
-15.97%
|
-26.11%
|
-17.09%
|
-13.92%
|
-12.45%
|
-16.86%
|
-12.46%
|
-8.2%
|
-6.81%
|
EPS
2 |
-0.7600
|
-0.8900
|
-0.6300
|
-0.8200
|
-0.7600
|
-0.3700
|
-0.1700
|
-0.2900
|
-0.2400
|
-0.1900
|
-0.1500
|
-0.1986
|
-0.1771
|
-0.1025
|
-0.0750
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/5/22
|
8/4/22
|
11/4/22
|
2/27/23
|
5/5/23
|
8/4/23
|
11/3/23
|
3/1/24
|
5/3/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
64.7
|
-
|
267
|
290
|
-
|
Net Cash position
1 |
-
|
106
|
49.2
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-0.1997
x
|
-
|
-2.031
x
|
-29.55
x
|
-
|
Free Cash Flow
1 |
-
|
-151
|
-198
|
-318
|
-
|
-137
|
46.7
|
187
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-58.2%
|
-105%
|
-
|
-67.4%
|
-35.1%
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-34.3%
|
-42.4%
|
-
|
-12.9%
|
-4.42%
|
-
|
Assets
1 |
-
|
-
|
1,115
|
1,324
|
-
|
1,680
|
2,571
|
-
|
Book Value Per Share
|
-
|
6.860
|
4.430
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-3.380
|
-1.400
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.17
|
5.05
|
1.13
|
-
|
1.62
|
2.35
|
3.51
|
Capex / Sales
|
-
|
0.08%
|
0.79%
|
0.11%
|
-
|
0.1%
|
0.13%
|
0.16%
|
Announcement Date
|
8/11/20
|
3/2/21
|
2/23/22
|
2/27/23
|
3/1/24
|
-
|
-
|
-
|
Last Close Price
1.32
USD Average target price
2.95
USD Spread / Average Target +123.48% Consensus |
1st Jan change
|
Capi.
|
---|
| +34.54% | 470B | | +6.66% | 137B | | +32.61% | 96.13B | | +6.99% | 92.47B | | +61.15% | 60.06B | | +18.75% | 48.02B | | +24.94% | 37.9B | | +0.13% | 35.73B | | +15.50% | 29.23B |
Other Internet Services
|