Beurs gesloten -
OTC Markets
17:10:44 14-05-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
0,47
USD
|
+1,29%
|
|
+1,29%
|
-35,08%
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
43,78
|
43,09
|
33,95
|
23,84
|
14,6
|
-
|
-
|
Bedrijfswaarde
1 |
43,78
|
59,84
|
50,91
|
23,84
|
114,4
|
142,1
|
14,6
|
K/w-verhouding
|
-38,9
x
|
-10,3
x
|
-4,49
x
|
-1,67
x
|
-1,07
x
|
-4,34
x
|
8,67
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
31,1
x
|
16
x
|
8,86
x
|
19,7
x
|
4,77
x
|
0,71
x
|
0,32
x
|
Bedrijfswaarde/omzet
|
31,1
x
|
22,2
x
|
13,3
x
|
19,7
x
|
37,4
x
|
6,91
x
|
0,32
x
|
Bedrijfswaarde/EBITDA
|
-18,4
x
|
-15
x
|
-8,75
x
|
-2,56
x
|
-12,6
x
|
29,8
x
|
0,57
x
|
Bedrijfswaarde/FCF
|
-
|
-8,2
x
|
-13,7
x
|
-
|
-6,32
x
|
-15,3
x
|
-
|
FCF Yield
|
-
|
-12,2%
|
-7,32%
|
-
|
-15,8%
|
-6,54%
|
-
|
Price to Book
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Aantal aandelen (in duizenden)
|
28.164
|
32.234
|
32.878
|
33.265
|
33.673
|
-
|
-
|
Referentieprijs
2 |
1,554
|
1,337
|
1,032
|
0,7166
|
0,4337
|
0,4337
|
0,4337
|
Datum van publicatie
|
10/05/21
|
28/04/22
|
5/04/23
|
30/04/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
1,407
|
2,7
|
3,832
|
1,21
|
3,06
|
20,55
|
45,7
|
EBITDA
1 |
-2,378
|
-3,998
|
-5,82
|
-9,321
|
-9,065
|
4,762
|
25,45
|
Bedrijfsresultaat (EBIT)
1 |
-3,236
|
-4,513
|
-6,202
|
-12,01
|
-11,8
|
4,924
|
19,12
|
Operationele Marge
|
-229,9%
|
-167,16%
|
-161,88%
|
-992,76%
|
-385,78%
|
23,96%
|
41,85%
|
Resultaat voor belastingen (EBT)
1 |
-0,9014
|
-4,325
|
-7,448
|
-14,06
|
-16,92
|
4,703
|
9,27
|
Nettowinst (verlies)
1 |
-0,9919
|
-4,162
|
-7,448
|
-14,06
|
-14,34
|
-3,636
|
1,945
|
Nettomarge
|
-70,48%
|
-154,14%
|
-194,39%
|
-1.161,58%
|
-468,69%
|
-17,69%
|
4,26%
|
WPA
2 |
-0,0400
|
-0,1300
|
-0,2300
|
-0,4300
|
-0,4050
|
-0,1000
|
0,0500
|
Free Cash Flow
1 |
-
|
-7,294
|
-3,726
|
-
|
-18,1
|
-9,3
|
-
|
FCF-marge
|
-
|
-270,16%
|
-97,24%
|
-
|
-591,57%
|
-45,25%
|
-
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/05/21
|
28/04/22
|
5/04/23
|
30/04/24
|
-
|
-
|
-
|
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 |
0,4653
|
1,171
|
0,3639
|
0,5804
|
1,797
|
1,091
|
0,5217
|
0,2975
|
0,2476
|
0,1434
|
0,2743
|
0,5817
|
0,91
|
1,314
|
1,1
|
EBITDA
1 |
-1,152
|
-1,04
|
-1,329
|
-1,068
|
-1,137
|
-2,285
|
-2,159
|
-2,615
|
-2,153
|
-2,544
|
-2,641
|
-2,457
|
-2,052
|
-1,903
|
-2
|
Bedrijfsresultaat (EBIT)
1 |
-1,354
|
-1,074
|
-1,498
|
-1,57
|
-1,214
|
-1,92
|
-2,617
|
-3,156
|
-2,756
|
-3,485
|
-3,339
|
-3,202
|
-3,014
|
-2,121
|
-
|
Operationele Marge
|
-290,97%
|
-91,7%
|
-411,63%
|
-270,58%
|
-67,56%
|
-176,07%
|
-501,56%
|
-1.061,02%
|
-1.113,3%
|
-2.429,86%
|
-1.217,15%
|
-550,48%
|
-331,21%
|
-161,46%
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-1,127
|
-1,561
|
-1,435
|
-1,483
|
-2,969
|
-2,827
|
-3,995
|
-3,291
|
-3,945
|
-4,206
|
-4,219
|
-4,307
|
-4,187
|
-
|
Nettowinst (verlies)
1 |
-1,335
|
-0,9522
|
-1,561
|
-1,439
|
-1,483
|
-2,965
|
-2,827
|
-3,995
|
-3,291
|
-3,945
|
-4,206
|
-4,219
|
-4,307
|
-4,187
|
-
|
Nettomarge
|
-286,85%
|
-81,33%
|
-428,82%
|
-248,02%
|
-82,55%
|
-271,84%
|
-541,76%
|
-1.342,99%
|
-1.329,33%
|
-2.750,4%
|
-1.533,19%
|
-725,33%
|
-473,3%
|
-318,73%
|
-
|
WPA
2 |
-0,0400
|
-0,0300
|
-0,0500
|
-0,0400
|
-0,0500
|
-0,0900
|
-0,0900
|
-0,1200
|
-0,1000
|
-0,1200
|
-0,0950
|
-0,1050
|
-0,1000
|
-0,1000
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
23/11/21
|
28/04/22
|
25/05/22
|
15/08/22
|
28/11/22
|
5/04/23
|
24/05/23
|
24/08/23
|
29/11/23
|
30/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
16,8
|
17
|
-
|
99,8
|
128
|
-
|
Nettokaspositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Hefboom (schuld/ebitda)
|
-
|
-4,191
x
|
-2,915
x
|
-
|
-11,01
x
|
26,78
x
|
-
|
Free Cash Flow
1 |
-
|
-7,29
|
-3,73
|
-
|
-18,1
|
-9,3
|
-
|
ROE (netto-inkomsten/eigen vermogen)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Cashflow per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
|
1,81
|
1,47
|
-
|
-
|
-
|
-
|
-
|
Capex/omzet
|
128,85%
|
54,59%
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
10/05/21
|
28/04/22
|
5/04/23
|
30/04/24
|
-
|
-
|
-
|
Laatste slotkoers
0,4337
USD Gemiddelde koersdoel
1,334
USD Spread / Gemiddelde doel +207,58% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| +19,23% | 11,07 mld. | | +75,67% | 2,02 mld. | | +17,65% | 1,77 mld. | | -17,18% | 1,65 mld. | | +15,40% | 1,06 mld. | | -5,83% | 730 mln. | | -5,07% | 697 mln. | | -36,94% | 620 mln. | | -20,28% | 474 mln. |
Elektrische bouw
|