Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
9,92
USD
|
+1,02%
|
|
+4,86%
|
-22,01%
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
5.765
|
1.367
|
1.514
|
1.208
|
-
|
-
|
Bedrijfswaarde
1 |
5.457
|
1.136
|
1.191
|
858,3
|
820,5
|
759,5
|
K/w-verhouding
|
-36,3
x
|
-14,4
x
|
-16,5
x
|
-16,9
x
|
-17,8
x
|
-17,6
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
34,5
x
|
5,74
x
|
5,48
x
|
4,12
x
|
3,74
x
|
3,08
x
|
Bedrijfswaarde/omzet
|
32,6
x
|
4,77
x
|
4,31
x
|
2,93
x
|
2,54
x
|
1,93
x
|
Bedrijfswaarde/EBITDA
|
-414
x
|
-48,1
x
|
1.668
x
|
155
x
|
57,4
x
|
29,1
x
|
Bedrijfswaarde/FCF
|
-164
x
|
-102
x
|
53,1
x
|
37,4
x
|
29,2
x
|
18,3
x
|
FCF Yield
|
-0,61%
|
-0,99%
|
1,88%
|
2,68%
|
3,43%
|
5,46%
|
Price to Book
|
19
x
|
4,68
x
|
5,18
x
|
3,94
x
|
3,77
x
|
3,47
x
|
Aantal aandelen (in duizenden)
|
108.895
|
113.140
|
119.050
|
121.757
|
-
|
-
|
Referentieprijs
2 |
52,94
|
12,08
|
12,72
|
9,920
|
9,920
|
9,920
|
Datum van publicatie
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
102,5
|
167,3
|
238,1
|
276,3
|
293,1
|
322,6
|
392,7
|
EBITDA
1 |
-
|
-13,2
|
-23,6
|
0,714
|
5,538
|
14,29
|
26,14
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-14,64
|
-26,25
|
-3,493
|
0,7087
|
8,92
|
24,04
|
Operationele Marge
|
-
|
-8,75%
|
-11,03%
|
-1,26%
|
0,24%
|
2,76%
|
6,12%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-73,95
|
-92,58
|
-89,09
|
-68,02
|
-64,18
|
-
|
Nettowinst (verlies)
1 |
-
|
-74,98
|
-93,38
|
-90,36
|
-80,25
|
-76,81
|
-
|
Nettomarge
|
-
|
-44,83%
|
-39,22%
|
-32,71%
|
-27,38%
|
-23,81%
|
-
|
WPA
2 |
-0,9800
|
-1,460
|
-0,8400
|
-0,7700
|
-0,5870
|
-0,5568
|
-0,5640
|
Free Cash Flow
1 |
-
|
-33,24
|
-11,19
|
22,45
|
22,97
|
28,13
|
41,5
|
FCF-marge
|
-
|
-19,87%
|
-4,7%
|
8,12%
|
7,83%
|
8,72%
|
10,57%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
3.143,84%
|
414,72%
|
196,88%
|
158,78%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
30/08/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: 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
|
2025 Q1
|
---|
Omzet
1 |
45,47
|
49,42
|
53,06
|
58,13
|
61,61
|
65,26
|
66,48
|
67,77
|
70,64
|
71,4
|
72,25
|
71,52
|
73,42
|
75,93
|
77,6
|
EBITDA
1 |
-1,412
|
-4,58
|
-7,314
|
-8,484
|
-4,081
|
-3,724
|
-6,126
|
0,289
|
3,975
|
3,42
|
-1,35
|
1,161
|
2,45
|
3,656
|
1,1
|
Bedrijfsresultaat (EBIT)
1 |
-2,285
|
-4,963
|
-7,726
|
-8,999
|
-4,863
|
-4,66
|
-7,897
|
-0,8
|
2,844
|
2,317
|
-2,475
|
-0,7751
|
1,46
|
2,562
|
-0,244
|
Operationele Marge
|
-5,02%
|
-10,04%
|
-14,56%
|
-15,48%
|
-7,89%
|
-7,14%
|
-11,88%
|
-1,18%
|
4,03%
|
3,24%
|
-3,42%
|
-1,08%
|
1,99%
|
3,37%
|
-0,31%
|
Resultaat voor belastingen (EBT)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-36,56
|
-21,9
|
-22,22
|
-24,57
|
-22,54
|
-24,04
|
-26,32
|
-27,76
|
-17,75
|
-18,54
|
-22,42
|
-20,81
|
-18,58
|
-18,41
|
-21,18
|
Nettomarge
|
-80,4%
|
-44,31%
|
-41,87%
|
-42,26%
|
-36,59%
|
-36,85%
|
-39,59%
|
-40,96%
|
-25,12%
|
-25,97%
|
-31,03%
|
-29,1%
|
-25,3%
|
-24,25%
|
-27,29%
|
WPA
2 |
-0,9300
|
-0,2000
|
-0,2000
|
-0,2200
|
-0,2000
|
-0,2100
|
-0,2300
|
-0,2400
|
-0,1500
|
-0,1600
|
-0,1630
|
-0,1488
|
-0,1357
|
-0,1358
|
-0,1560
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
9/11/21
|
16/02/22
|
4/05/22
|
3/08/22
|
2/11/22
|
15/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
20/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
-
|
307
|
230
|
323
|
350
|
387
|
448
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-33,2
|
-11,2
|
22,4
|
23
|
28,1
|
41,5
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-12,9%
|
-7,67%
|
2,7%
|
4,8%
|
6,44%
|
9,69%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-5,38%
|
-5,67%
|
1,88%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
1.394
|
1.648
|
-4.812
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
-
|
2,790
|
2,580
|
2,460
|
2,520
|
2,630
|
2,860
|
Cashflow per aandeel
2 |
-
|
-0,6200
|
-0,0500
|
0,2200
|
0,1800
|
0,2400
|
-
|
Capex
1 |
-
|
1,53
|
3,63
|
1,28
|
3,86
|
5,4
|
-
|
Capex/omzet
|
-
|
0,91%
|
1,53%
|
0,46%
|
1,32%
|
1,67%
|
-
|
Datum van publicatie
|
30/08/21
|
16/02/22
|
15/02/23
|
20/02/24
|
-
|
-
|
-
|
Laatste slotkoers
9,92
USD Gemiddelde koersdoel
12,12
USD Spread / Gemiddelde doel +22,23% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -22,01% | 1,21 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | -24,56% | 46,55 mld. | | +31,16% | 50,15 mld. | | +17,75% | 41,41 mld. | | +55,21% | 35,63 mld. | | -10,24% | 24,64 mld. | | -21,24% | 23,04 mld. |
Software - Andere
|