Real-time Estimate
Cboe BZX
11:08:55 2024-04-29 am EDT
|
5-day change
|
1st Jan Change
|
3.48
USD
|
+2.05%
|
|
+3.24%
|
+48.31%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
58.4
|
63.7
|
120
|
123.3
|
38.66
|
55.9
|
-
|
Enterprise Value (EV)
1 |
58.4
|
63.7
|
120
|
123.3
|
38.66
|
55.9
|
55.9
|
P/E ratio
|
-35.4
x
|
-9.19
x
|
28.9
x
|
5.08
x
|
78.7
x
|
75.8
x
|
17.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.14
x
|
6.65
x
|
4.44
x
|
2.77
x
|
1.58
x
|
2.13
x
|
1.73
x
|
EV / Revenue
|
2.14
x
|
6.65
x
|
4.44
x
|
2.77
x
|
1.58
x
|
2.13
x
|
1.73
x
|
EV / EBITDA
|
-72,849,106
x
|
-11,021,117
x
|
23,300,975
x
|
4,384,357
x
|
147,005,601
x
|
-
|
-
|
EV / FCF
|
-23,292,340
x
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-0%
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nbr of stocks (in thousands)
|
16,497
|
16,502
|
16,617
|
16,612
|
16,382
|
16,394
|
-
|
Reference price
2 |
3.540
|
3.860
|
7.220
|
7.420
|
2.360
|
3.410
|
3.410
|
Announcement Date
|
2/13/20
|
2/25/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
27.26
|
9.577
|
27.04
|
44.53
|
24.4
|
26.3
|
32.26
|
EBITDA
|
-0.8016
|
-5.78
|
5.149
|
28.11
|
0.263
|
-
|
-
|
EBIT
1 |
-1.968
|
-8.234
|
4.12
|
14.83
|
-0.382
|
0.647
|
4.41
|
Operating Margin
|
-7.22%
|
-85.98%
|
15.24%
|
33.3%
|
-1.57%
|
2.46%
|
13.67%
|
Earnings before Tax (EBT)
1 |
-1.7
|
-6.836
|
4.119
|
27.99
|
0.652
|
1.047
|
4.41
|
Net income
1 |
-1.7
|
-6.836
|
4.119
|
24.24
|
0.485
|
0.792
|
3.396
|
Net margin
|
-6.24%
|
-71.37%
|
15.23%
|
54.44%
|
1.99%
|
3.01%
|
10.53%
|
EPS
2 |
-0.1000
|
-0.4200
|
0.2500
|
1.460
|
0.0300
|
0.0450
|
0.2000
|
Free Cash Flow
|
-2.507
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-9.2%
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/25/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
Fiscal Period: December |
2021 Q3
|
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
|
---|
Net sales
1 |
5.525
|
13.02
|
10.34
|
12.08
|
9.01
|
13.1
|
3.414
|
4.527
|
3.898
|
12.57
|
4.12
|
5.692
|
4.982
|
11.5
|
EBITDA
|
0.527
|
5.55
|
16.86
|
4.684
|
2.276
|
4.294
|
-2.724
|
-0.976
|
-1.726
|
5.689
|
-
|
-
|
-
|
-
|
EBIT
1 |
0.195
|
5.319
|
3.93
|
4.57
|
2.161
|
4.173
|
-2.939
|
-1.127
|
-1.895
|
5.577
|
-1.269
|
-0.375
|
-0.829
|
3.12
|
Operating Margin
|
3.53%
|
40.84%
|
38.02%
|
37.83%
|
23.98%
|
31.84%
|
-86.09%
|
-24.9%
|
-48.61%
|
44.38%
|
-30.8%
|
-6.59%
|
-16.64%
|
27.12%
|
Earnings before Tax (EBT)
1 |
0.195
|
5.318
|
16.71
|
4.594
|
2.279
|
4.408
|
-2.696
|
-0.882
|
-1.576
|
5.805
|
-1.169
|
-0.275
|
-0.729
|
3.22
|
Net income
1 |
0.195
|
5.318
|
16.06
|
3.524
|
1.829
|
2.831
|
-1.894
|
-0.38
|
-1.451
|
4.21
|
-0.9115
|
-0.2225
|
-0.573
|
2.499
|
Net margin
|
3.53%
|
40.83%
|
155.37%
|
29.17%
|
20.3%
|
21.6%
|
-55.48%
|
-8.39%
|
-37.22%
|
33.5%
|
-22.12%
|
-3.91%
|
-11.5%
|
21.72%
|
EPS
2 |
0.0100
|
0.3200
|
0.9700
|
0.2100
|
0.1100
|
0.1700
|
-0.1200
|
-0.0200
|
-0.0900
|
0.2600
|
-0.0550
|
-0.0150
|
-0.0350
|
0.1500
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/10/22
|
5/5/22
|
8/4/22
|
11/3/22
|
2/9/23
|
5/3/23
|
8/3/23
|
11/9/23
|
2/8/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-2.51
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex / Sales
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/13/20
|
2/25/21
|
2/10/22
|
2/9/23
|
2/8/24
|
-
|
-
|
Last Close Price
3.41
USD Average target price
7.5
USD Spread / Average Target +119.94% Consensus |