Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
5,9
USD
|
+3,33%
|
|
+0,17%
|
-39,36%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
4.436
|
2.533
|
644,2
|
740,4
|
453,1
|
-
|
-
|
Bedrijfswaarde
1 |
4.217
|
2.573
|
679,3
|
811,8
|
516,6
|
486
|
463,7
|
K/w-verhouding
|
-64,8
x
|
-32,8
x
|
-4,58
x
|
-11,3
x
|
-15,1
x
|
-22,1
x
|
115
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
29,1
x
|
11,5
x
|
2,31
x
|
2,39
x
|
1,37
x
|
1,25
x
|
1,08
x
|
Bedrijfswaarde/omzet
|
27,7
x
|
11,7
x
|
2,43
x
|
2,62
x
|
1,56
x
|
1,34
x
|
1,11
x
|
Bedrijfswaarde/EBITDA
|
-172
x
|
-128
x
|
-15,6
x
|
-510
x
|
25
x
|
15,4
x
|
8,87
x
|
Bedrijfswaarde/FCF
|
-148
x
|
-59
x
|
-7,18
x
|
-28,6
x
|
33,1
x
|
18,5
x
|
-
|
FCF Yield
|
-0,68%
|
-1,69%
|
-13,9%
|
-3,5%
|
3,02%
|
5,4%
|
-
|
Price to Book
|
19,4
x
|
18,5
x
|
14,2
x
|
29,1
x
|
13
x
|
7,93
x
|
4,84
x
|
Aantal aandelen (in duizenden)
|
69.152
|
71.619
|
73.704
|
76.090
|
76.796
|
-
|
-
|
Referentieprijs
2 |
64,15
|
35,37
|
8,740
|
9,730
|
5,900
|
5,900
|
5,900
|
Datum van publicatie
|
22/02/21
|
28/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
112,1
|
152,4
|
219,9
|
279,1
|
309,4
|
331,2
|
363,3
|
419,2
|
EBITDA
1 |
-
|
-24,51
|
-20,03
|
-43,61
|
-1,592
|
20,63
|
31,52
|
52,3
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-27,42
|
-22,82
|
-46,96
|
-5,65
|
10,85
|
20,35
|
33,56
|
Operationele Marge
|
-
|
-17,99%
|
-10,38%
|
-16,83%
|
-1,83%
|
3,28%
|
5,6%
|
8,01%
|
Resultaat voor belastingen (EBT)
1 |
-
|
-37,54
|
-76,71
|
-139,4
|
-64,67
|
-30,63
|
-20,52
|
4,85
|
Nettowinst (verlies)
1 |
-42,59
|
-38,52
|
-76,68
|
-139,9
|
-64,67
|
-32,18
|
-23,22
|
4,885
|
Nettomarge
|
-37,99%
|
-25,28%
|
-34,88%
|
-50,14%
|
-20,9%
|
-9,72%
|
-6,39%
|
1,17%
|
WPA
2 |
-0,9200
|
-0,9900
|
-1,080
|
-1,910
|
-0,8600
|
-0,3911
|
-0,2675
|
0,0512
|
Free Cash Flow
1 |
-
|
-28,49
|
-43,6
|
-94,55
|
-28,42
|
15,61
|
26,25
|
-
|
FCF-marge
|
-
|
-18,7%
|
-19,83%
|
-33,88%
|
-9,19%
|
4,71%
|
7,22%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
75,64%
|
83,26%
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
13/07/20
|
22/02/21
|
28/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
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 |
59,28
|
64,9
|
66,05
|
68,2
|
72,39
|
72,43
|
71,76
|
75,44
|
78,04
|
84,15
|
77,26
|
80,55
|
83,82
|
89,63
|
85,63
|
EBITDA
1 |
-3,109
|
-11,02
|
-11,74
|
-13,16
|
-10,91
|
-8,629
|
-5,485
|
-2,459
|
-0,102
|
6,54
|
3,24
|
3,719
|
4,654
|
6,34
|
5,81
|
Bedrijfsresultaat (EBIT)
1 |
-3,828
|
-11,65
|
-12,37
|
-13,68
|
-11,5
|
-9,405
|
-6,442
|
-3,365
|
-1,206
|
5,363
|
1,428
|
1,903
|
2,506
|
5,191
|
3,552
|
Operationele Marge
|
-6,46%
|
-17,95%
|
-18,73%
|
-20,05%
|
-15,88%
|
-12,98%
|
-8,98%
|
-4,46%
|
-1,55%
|
6,37%
|
1,85%
|
2,36%
|
2,99%
|
5,79%
|
4,15%
|
Resultaat voor belastingen (EBT)
1 |
-21,41
|
-34,54
|
-36,92
|
-39,56
|
-30,21
|
-32,73
|
-21,92
|
-18,86
|
-20,16
|
-3,728
|
-8,547
|
-8,495
|
-7,609
|
-5,432
|
-7,166
|
Nettowinst (verlies)
1 |
-21,67
|
-34,24
|
-37,04
|
-39,6
|
-30,3
|
-32,98
|
-22,12
|
-19,06
|
-20,31
|
-3,176
|
-8,914
|
-8,992
|
-8,341
|
-5,947
|
-7,174
|
Nettomarge
|
-36,55%
|
-52,77%
|
-56,07%
|
-58,07%
|
-41,85%
|
-45,53%
|
-30,83%
|
-25,27%
|
-26,02%
|
-3,77%
|
-11,54%
|
-11,16%
|
-9,95%
|
-6,63%
|
-8,38%
|
WPA
2 |
-0,3000
|
-0,4800
|
-0,5100
|
-0,5400
|
-0,4100
|
-0,4500
|
-0,3000
|
-0,2500
|
-0,2700
|
-0,0400
|
-0,1095
|
-0,1094
|
-0,0958
|
-0,0698
|
-0,0908
|
Dividend per aandeel
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
4/11/21
|
28/02/22
|
2/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
4/05/23
|
3/08/23
|
8/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
39,5
|
35,1
|
71,4
|
63,5
|
32,9
|
10,6
|
Nettokaspositie
1 |
-
|
219
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-1,972
x
|
-0,8056
x
|
-44,88
x
|
3,079
x
|
1,044
x
|
0,2029
x
|
Free Cash Flow
1 |
-
|
-28,5
|
-43,6
|
-94,6
|
-28,4
|
15,6
|
26,2
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-43,7%
|
-13,3%
|
-50,3%
|
5,96%
|
33,8%
|
39,8%
|
46,2%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-5,66%
|
-9%
|
0,46%
|
4,6%
|
7,57%
|
-
|
Totale activa
1 |
-
|
-
|
1.354
|
1.555
|
-13.983
|
-699,6
|
-306,6
|
-
|
Nettoactief per aandeel
2 |
-
|
3,310
|
1,910
|
0,6200
|
0,3300
|
0,4500
|
0,7400
|
1,220
|
Cashflow per aandeel
2 |
-
|
-
|
-0,5700
|
-1,220
|
-0,3200
|
0,1400
|
0,2500
|
-
|
Capex
1 |
-
|
1,96
|
3,3
|
5,2
|
4,18
|
3,73
|
4,13
|
5,38
|
Capex/omzet
|
-
|
1,29%
|
1,5%
|
1,86%
|
1,35%
|
1,12%
|
1,14%
|
1,28%
|
Datum van publicatie
|
13/07/20
|
22/02/21
|
28/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
5,9
USD Gemiddelde koersdoel
9,682
USD Spread / Gemiddelde doel +64,10% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -39,36% | 453 mln. | | +8,05% | 3.020 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | +31,16% | 50,15 mld. | | -24,56% | 46,71 mld. | | +17,75% | 41,41 mld. | | +55,21% | 36,1 mld. | | -10,24% | 24,64 mld. |
Software - Andere
|