Beurs gesloten -
Nyse
22:00:02 13-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
25,00 USD
|
+5,80%
|
|
+4,78%
|
+13,74%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
11.967
|
18.406
|
20.583
|
24.383
|
30.350
|
34.806
|
39.727
|
Variatie
|
-
|
53,81%
|
11,82%
|
18,46%
|
24,47%
|
14,68%
|
14,14%
|
EBITDA
1 |
-
|
-747,6
|
118,9
|
748
|
682,8
|
1.715
|
2.460
|
Variatie
|
-
|
-
|
-
|
528,86%
|
-8,72%
|
151,14%
|
43,49%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-1.198
|
-112
|
473
|
293,1
|
1.220
|
1.857
|
Variatie
|
-
|
-
|
-90,65%
|
-
|
-38,03%
|
316,32%
|
52,14%
|
Betaalde rente
1 |
-
|
-45,36
|
-27,17
|
-48
|
-133,5
|
-111
|
-88
|
Resultaat voor belastingen (EBT)
1 |
-
|
-1.542
|
-93,1
|
584
|
385,1
|
1.334
|
2.081
|
Variatie
|
-
|
-
|
-93,96%
|
-
|
-34,06%
|
246,46%
|
55,97%
|
Nettowinst (verlies)
1 |
-
|
-1.543
|
-92,04
|
1.360
|
11,27
|
898,2
|
1.436
|
Variatie
|
-
|
-
|
-94,03%
|
-
|
-99,17%
|
7.866,43%
|
59,84%
|
Datum van publicatie
|
12/02/21
|
2/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2021 Q1
|
2021 Q2
|
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
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
2026 Q2
|
2026 Q3
|
---|
Omzet
1 |
4.207
|
4.478
|
4.645
|
5.077
|
5.117
|
5.038
|
5.101
|
5.327
|
5.801
|
5.838
|
6.184
|
6.561
|
7.114
|
7.323
|
7.866
|
8.255
|
8.214
|
8.432
|
8.935
|
9.254
|
9.340
|
9.565
|
10.182
|
Variatie
|
-
|
6,45%
|
3,72%
|
9,3%
|
0,79%
|
-1,54%
|
1,26%
|
4,42%
|
8,89%
|
0,64%
|
5,92%
|
6,1%
|
8,43%
|
2,94%
|
7,41%
|
4,94%
|
-0,49%
|
2,66%
|
5,96%
|
3,57%
|
0,93%
|
2,42%
|
6,44%
|
EBITDA
1 |
-133
|
-122,1
|
-207,4
|
-285,1
|
-146,5
|
-6,744
|
131,8
|
140,3
|
171
|
213,8
|
238,7
|
208
|
224
|
221
|
229
|
274,4
|
306,9
|
446,8
|
496,9
|
495,9
|
543,6
|
707,9
|
760,9
|
Variatie
|
-
|
-8,14%
|
69,82%
|
37,44%
|
-48,62%
|
-95,4%
|
-
|
6,42%
|
21,89%
|
25,03%
|
11,62%
|
-12,85%
|
7,69%
|
-1,34%
|
3,62%
|
19,8%
|
11,87%
|
45,57%
|
11,2%
|
-0,18%
|
9,61%
|
30,23%
|
7,48%
|
Bedrijfsresultaat (EBIT)
1 |
-267,3
|
-219,4
|
-315,1
|
-396,6
|
-205,7
|
-67,14
|
77,42
|
83,41
|
106,8
|
147,6
|
87,48
|
130
|
40
|
-25
|
109
|
166,1
|
178,8
|
315,7
|
362,8
|
358,6
|
418,5
|
579,7
|
629,5
|
Variatie
|
-
|
-17,91%
|
43,6%
|
25,86%
|
-48,13%
|
-67,36%
|
-
|
7,74%
|
28,01%
|
38,27%
|
-40,75%
|
48,6%
|
-69,23%
|
-
|
-
|
52,35%
|
7,65%
|
76,61%
|
14,91%
|
-1,16%
|
16,71%
|
38,52%
|
8,58%
|
Charge d'intérêts
1 |
-24,82
|
-5,848
|
-7,376
|
-7,311
|
-7,368
|
-6,143
|
-6,485
|
-7,173
|
-8,278
|
-12,81
|
-13,3
|
-13
|
-
|
-37
|
-36
|
-37
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-295
|
-518,5
|
-323,9
|
-404,1
|
-209
|
-75,15
|
97,56
|
93,53
|
123,8
|
171,2
|
116,6
|
171
|
59
|
3
|
132
|
175
|
190,1
|
327
|
374,2
|
373,1
|
434,9
|
599,7
|
651,1
|
Variatie
|
-
|
75,75%
|
-37,53%
|
24,77%
|
-48,27%
|
-64,05%
|
-
|
-4,13%
|
32,38%
|
38,28%
|
-31,87%
|
46,59%
|
-65,5%
|
-94,92%
|
4.300%
|
32,54%
|
8,67%
|
71,98%
|
14,43%
|
-0,28%
|
16,56%
|
37,89%
|
8,57%
|
Nettowinst (verlies)
1 |
-295
|
-518,6
|
-324
|
-405
|
-209,3
|
-75,49
|
90,68
|
102,1
|
90,86
|
145,2
|
91,3
|
1.032
|
5
|
-77
|
70
|
11,71
|
138,8
|
238,7
|
273,2
|
272,4
|
317,5
|
437,8
|
475,3
|
Variatie
|
-
|
75,78%
|
-37,53%
|
25%
|
-48,32%
|
-63,93%
|
-
|
12,56%
|
-10,98%
|
59,81%
|
-37,12%
|
1.030,34%
|
-99,52%
|
-
|
-
|
-83,27%
|
1.084,81%
|
71,98%
|
14,43%
|
-0,28%
|
16,56%
|
37,89%
|
8,57%
|
Datum van publicatie
|
12/05/21
|
11/08/21
|
12/11/21
|
2/03/22
|
11/05/22
|
10/08/22
|
9/11/22
|
28/02/23
|
9/05/23
|
8/08/23
|
7/11/23
|
27/02/24
|
7/05/24
|
6/08/24
|
5/11/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-
|
-2.855
|
-2.843
|
-4.229
|
-4.478
|
-5.914
|
-7.622
|
Variatie
|
-
|
-
|
-199,58%
|
-248,75%
|
-205,89%
|
-232,07%
|
-228,88%
|
Datum van publicatie
|
12/02/21
|
2/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
673,7
|
824,3
|
896
|
1.032
|
1.154
|
1.209
|
Variatie
|
-
|
22,36%
|
8,7%
|
15,19%
|
11,78%
|
4,79%
|
Vrije kasstroom (FCF)
1 |
-1.084
|
-258,8
|
1.756
|
915,8
|
1.785
|
2.666
|
Variatie
|
-
|
-76,13%
|
-778,46%
|
-47,85%
|
94,92%
|
49,33%
|
Datum van publicatie
|
2/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | |
---|
EBITDA-marge (%)
|
-
|
-4,06%
|
0,58%
|
3,07%
|
2,25%
|
4,93%
|
6,19%
|
EBIT-marge (%)
|
-
|
-6,51%
|
-0,54%
|
1,94%
|
0,97%
|
3,51%
|
4,67%
|
EBT-marge (%)
|
-
|
-8,38%
|
-0,45%
|
2,4%
|
1,27%
|
3,83%
|
5,24%
|
Nettomarge (%)
|
-
|
-8,38%
|
-0,45%
|
5,58%
|
0,04%
|
2,58%
|
3,61%
|
FCF-marge (%)
|
-
|
-5,89%
|
-1,26%
|
7,2%
|
3,02%
|
5,13%
|
6,71%
|
Vrije kasstroom/nettoresultaat (%)
|
-
|
70,29%
|
281,2%
|
129,12%
|
8.122,74%
|
198,75%
|
185,69%
|
Winstgevendheid
| | | | | | | |
---|
ROA
|
-
|
-22,5%
|
-1,01%
|
11,9%
|
0,2%
|
4,79%
|
6,34%
|
ROE
|
-
|
-196,17%
|
-4,01%
|
41,83%
|
0,88%
|
17,45%
|
21,59%
|
Financiële gezondheid
| | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
-
|
3,66%
|
4%
|
3,67%
|
3,4%
|
3,31%
|
3,04%
|
CAPEX / EBITDA (%)
|
-
|
-90,11%
|
692,97%
|
119,79%
|
151,17%
|
67,28%
|
49,14%
|
CAPEX / FCF (%)
|
-
|
-62,13%
|
-318,47%
|
51,03%
|
112,7%
|
64,63%
|
45,35%
|
Bestanddelen per aandeel
| | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
-0,2884
|
0,3204
|
1,471
|
1,106
|
1,304
|
1,64
|
Variatie
|
-
|
-
|
-211,13%
|
359,03%
|
-24,78%
|
17,82%
|
25,83%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
-
|
1,528
|
1,362
|
2,284
|
2,433
|
3,056
|
3,939
|
Variatie
|
-
|
-
|
-10,89%
|
67,71%
|
6,52%
|
25,6%
|
28,92%
|
WPA
1 |
-7,23
|
-1,08
|
-0,05
|
0,75
|
0,00488
|
0,485
|
0,7749
|
Variatie
|
-
|
-85,06%
|
-95,37%
|
-1.600%
|
-99,35%
|
9.838,93%
|
59,77%
|
Aantal aandelen (in duizend)
|
-
|
1.751.442
|
1.770.298
|
1.787.787
|
1.798.859
|
1.798.859
|
1.798.859
|
Datum van publicatie
|
12/02/21
|
2/03/22
|
28/02/23
|
27/02/24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
5.123x |
51,5x |
---|
PBR-ratio |
10,3x |
8,18x |
---|
EV/omzet |
1,33x |
1,12x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 25,00USD Gemiddelde koersdoel 28,66USD Spread / Gemiddelde doel +14,66% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|