Beurs gesloten -
Nyse
22:00:02 07-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
54,59 USD
|
+1,06%
|
|
+6,00%
|
+24,95%
|
 Fiscaal tijdperk: Februari |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
-
|
428,3
|
652,5
|
937,4
|
1.239
|
1.529
|
1.892
|
Variatie
|
-
|
-
|
52,34%
|
43,65%
|
32,19%
|
23,42%
|
23,69%
|
EBITDA
1 |
-
|
-103,7
|
-65,21
|
16,8
|
110
|
157,1
|
242,9
|
Variatie
|
-
|
-
|
-37,11%
|
-
|
555,02%
|
42,78%
|
54,67%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-114,1
|
-76,98
|
1,27
|
87,8
|
129,4
|
205,5
|
Variatie
|
-
|
-
|
-32,52%
|
-
|
6.813,43%
|
47,42%
|
58,76%
|
Betaalde rente
|
-
|
-0,002
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-353,8
|
-
|
-283,4
|
-167,9
|
-10,4
|
-215
|
Variatie
|
-
|
-
|
-100%
|
-
|
40,75%
|
93,81%
|
-1.968,1%
|
Nettowinst (verlies)
1 |
-210,2
|
-355
|
-247,4
|
-286,7
|
-184,5
|
-199
|
-179,3
|
Variatie
|
-
|
68,89%
|
-30,31%
|
15,89%
|
35,64%
|
-7,86%
|
9,9%
|
Datum van publicatie
|
6/12/21
|
2/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
 Fiscaal tijdperk: Februari |
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
|
2026 Q4
|
2027 Q1
|
2027 Q2
|
2027 Q3
|
---|
Omzet
1 |
125,8
|
142,6
|
153,5
|
169,8
|
186,6
|
204,3
|
219,3
|
237,5
|
276,3
|
280,7
|
300,2
|
322
|
335,4
|
351,4
|
370,8
|
390,3
|
410,9
|
431,2
|
453,1
|
472,7
|
Variatie
|
-
|
13,43%
|
7,63%
|
10,6%
|
9,88%
|
9,51%
|
7,31%
|
8,34%
|
16,31%
|
1,61%
|
6,94%
|
7,25%
|
4,15%
|
4,79%
|
5,52%
|
5,26%
|
5,28%
|
4,93%
|
5,08%
|
4,32%
|
EBITDA
1 |
-15,32
|
-23,12
|
-17,58
|
-13,26
|
-11,24
|
-15,55
|
-2,195
|
16,35
|
18,18
|
10,61
|
22,18
|
40,67
|
37,34
|
28,4
|
34,19
|
42,13
|
54,9
|
48,55
|
57,1
|
61,55
|
Variatie
|
-
|
50,97%
|
-23,97%
|
-24,56%
|
-15,22%
|
38,28%
|
-85,88%
|
-
|
11,2%
|
-41,63%
|
109,02%
|
83,34%
|
-8,2%
|
-23,95%
|
20,38%
|
23,24%
|
30,31%
|
-11,57%
|
17,61%
|
7,79%
|
Bedrijfsresultaat (EBIT)
1 |
-17,49
|
-25,48
|
-20,22
|
-16,61
|
-14,66
|
-19,03
|
-5,904
|
12,71
|
13,5
|
6,159
|
17,55
|
33,92
|
30,24
|
19,85
|
28,12
|
37,44
|
42,16
|
32
|
42,13
|
52,36
|
Variatie
|
-
|
45,72%
|
-20,63%
|
-17,89%
|
-11,72%
|
29,81%
|
-68,98%
|
-
|
6,22%
|
-54,37%
|
184,98%
|
93,23%
|
-10,84%
|
-34,35%
|
41,67%
|
33,12%
|
12,63%
|
-24,1%
|
31,65%
|
24,28%
|
Charge d'intérêts
|
-0,243
|
-
|
-
|
5,613
|
8,526
|
8,895
|
10,22
|
9,378
|
-
|
10,08
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-252
|
-70,26
|
-
|
-57,86
|
-
|
-66,93
|
-59,53
|
-
|
-
|
-55,91
|
-48,57
|
-37,31
|
16,67
|
-22,52
|
-21,92
|
-9,825
|
-5,725
|
-81,7
|
-74,7
|
-50,2
|
Variatie
|
-
|
-72,11%
|
-100%
|
-
|
-100%
|
-
|
-11,05%
|
-100%
|
-
|
-
|
-13,14%
|
-23,17%
|
-
|
-
|
2,66%
|
55,19%
|
41,73%
|
-1.327,07%
|
8,57%
|
32,8%
|
Nettowinst (verlies)
1 |
-252,8
|
-70,81
|
-
|
-58,56
|
-53,6
|
-67,86
|
-59,97
|
-45,53
|
-113,4
|
-56,29
|
-49,61
|
-37,81
|
-41,47
|
-59,9
|
-54,02
|
-37,79
|
-39,58
|
-65,77
|
-54,43
|
-38,3
|
Variatie
|
-
|
-71,99%
|
-100%
|
-
|
-8,47%
|
26,6%
|
-11,62%
|
-24,07%
|
149%
|
-50,35%
|
-11,87%
|
-23,79%
|
-9,69%
|
-44,46%
|
9,82%
|
30,04%
|
-4,74%
|
-66,16%
|
17,23%
|
29,64%
|
Datum van publicatie
|
2/03/22
|
2/06/22
|
31/08/22
|
1/12/22
|
2/03/23
|
1/06/23
|
31/08/23
|
30/11/23
|
7/03/24
|
6/06/24
|
5/09/24
|
5/12/24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: Februari |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
-
|
-799
|
-567
|
-843
|
-686
|
-821
|
-1.028
|
Variatie
|
-
|
-
|
-170,96%
|
-248,68%
|
-181,37%
|
-219,68%
|
-225,21%
|
Datum van publicatie
|
6/12/21
|
2/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
19,35
|
33,24
|
10,95
|
19,8
|
20,26
|
25
|
Variatie
|
-
|
71,76%
|
-67,05%
|
80,78%
|
2,34%
|
23,39%
|
Vrije kasstroom (FCF)
1 |
-190,5
|
-136,3
|
-22,77
|
106,1
|
145,8
|
251,1
|
Variatie
|
-
|
-28,47%
|
-83,29%
|
-565,83%
|
37,48%
|
72,18%
|
Datum van publicatie
|
2/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
Fiscaal tijdperk: Februari |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | |
---|
EBITDA-marge (%)
|
-
|
-24,21%
|
-9,99%
|
1,79%
|
8,88%
|
10,27%
|
12,84%
|
EBIT-marge (%)
|
-
|
-26,63%
|
-11,8%
|
0,14%
|
7,09%
|
8,46%
|
10,86%
|
EBT-marge (%)
|
-
|
-82,61%
|
-
|
-30,23%
|
-13,55%
|
-0,68%
|
-11,37%
|
Nettomarge (%)
|
-
|
-82,88%
|
-37,92%
|
-30,59%
|
-14,89%
|
-13,01%
|
-9,48%
|
FCF-marge (%)
|
-
|
-44,47%
|
-20,88%
|
-2,43%
|
8,56%
|
9,53%
|
13,27%
|
Vrije kasstroom/nettoresultaat (%)
|
-
|
53,65%
|
55,07%
|
7,94%
|
-57,47%
|
-73,26%
|
-139,99%
|
Winstgevendheid
| | | | | | | |
---|
ROA
|
-
|
-
|
-4,08%
|
2,26%
|
6,88%
|
7,85%
|
7,73%
|
ROE
|
-
|
-50,53%
|
-6,74%
|
4,09%
|
5,32%
|
3,89%
|
6,8%
|
Financiële gezondheid
| | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
-
|
4,52%
|
5,09%
|
1,17%
|
1,6%
|
1,33%
|
1,32%
|
CAPEX / EBITDA (%)
|
-
|
-18,66%
|
-50,98%
|
65,21%
|
18%
|
12,9%
|
10,29%
|
CAPEX / FCF (%)
|
-
|
-10,16%
|
-24,39%
|
-48,11%
|
18,67%
|
13,9%
|
9,96%
|
Bestanddelen per aandeel
| | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
-0,6165
|
-0,2
|
-0,0221
|
0,2075
|
0,2611
|
0,4167
|
Variatie
|
-
|
-
|
-67,56%
|
-88,95%
|
-1.038,73%
|
25,85%
|
59,59%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
-
|
1,956
|
1,79
|
1,602
|
1,82
|
1,98
|
2,243
|
Variatie
|
-
|
-
|
-8,53%
|
-10,46%
|
13,58%
|
8,79%
|
13,3%
|
WPA
1 |
-0,92
|
-1,28
|
-0,48
|
-0,54
|
-0,326
|
-0,34
|
-0,3149
|
Variatie
|
-
|
39,13%
|
-62,5%
|
12,5%
|
-39,62%
|
4,28%
|
-7,38%
|
Aantal aandelen (in duizend)
|
-
|
503.918
|
518.876
|
540.196
|
561.198
|
561.198
|
561.198
|
Datum van publicatie
|
6/12/21
|
2/03/22
|
2/03/23
|
7/03/24
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
-166x |
-159x |
---|
PBR-ratio |
29,7x |
27,3x |
---|
EV/omzet |
23,9x |
19,3x |
---|
Dividendrendement |
-
|
-
|
---|
Gemiddeld advies Accumuleren Laatste slotkoers 54,02USD Gemiddelde koersdoel 54,50USD Spread / Gemiddelde doel +0,89% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|