Geschatte realtime
Cboe BZX
16:38:12 10-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
104,56 USD
|
+1,51%
|
|
+1,54%
|
+4,92%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
4.522
|
3.341
|
4.799
|
9.892
|
3.547
|
3.866
|
8.336
|
9.303
|
Variatie
|
-
|
-26,12%
|
43,64%
|
106,13%
|
-64,14%
|
8,98%
|
115,65%
|
11,59%
|
EBITDA
1 |
2.446
|
452
|
2.145
|
4.470
|
2.513
|
2.124
|
4.612
|
5.712
|
Variatie
|
-
|
-81,52%
|
374,56%
|
108,39%
|
-43,78%
|
-15,49%
|
117,14%
|
23,86%
|
Bedrijfsresultaat (EBIT)
1 |
182
|
-8.703
|
1.145
|
2.694
|
959
|
-246,2
|
1.932
|
3.025
|
Variatie
|
-
|
-
|
-
|
135,28%
|
-64,4%
|
-
|
-
|
56,53%
|
Betaalde rente
1 |
-651
|
-331
|
-84
|
-160
|
-104
|
-136
|
-278,8
|
-261,3
|
Resultaat voor belastingen (EBT)
1 |
-639
|
-9.769
|
6.222
|
3.651
|
3.117
|
-372,6
|
1.573
|
2.562
|
Variatie
|
-
|
1.428,79%
|
-
|
-41,32%
|
-14,63%
|
-
|
-
|
62,91%
|
Nettowinst (verlies)
1 |
-416
|
-9.756
|
6.328
|
4.869
|
2.419
|
-276,3
|
1.224
|
1.648
|
Variatie
|
-
|
2.245,19%
|
-
|
-23,06%
|
-50,32%
|
-
|
-
|
34,57%
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
23-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
2020 Q1
|
2020 Q2
|
2020 Q4
|
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 |
969
|
1.801
|
267
|
762
|
951
|
892
|
1.170
|
1.786
|
1.914
|
2.790
|
2.987
|
2.201
|
1.453
|
649
|
682
|
763
|
589
|
378
|
407
|
1.820
|
1.954
|
1.883
|
2.057
|
2.318
|
2.425
|
2.101
|
2.174
|
Variatie
|
-
|
85,86%
|
-85,17%
|
185,39%
|
24,8%
|
-6,2%
|
31,17%
|
52,65%
|
7,17%
|
45,77%
|
7,06%
|
-26,31%
|
-33,98%
|
-55,33%
|
5,08%
|
11,88%
|
-22,8%
|
-35,82%
|
7,67%
|
347,19%
|
7,36%
|
-3,66%
|
9,25%
|
12,69%
|
4,65%
|
-13,37%
|
3,49%
|
EBITDA
1 |
637
|
1.255
|
-227
|
251
|
510
|
429
|
519
|
687
|
913
|
1.269
|
1.256
|
1.032
|
774
|
524
|
580
|
635
|
508
|
358
|
365
|
890,1
|
1.072
|
979,3
|
1.122
|
1.315
|
1.466
|
1.189
|
1.257
|
Variatie
|
-
|
97,02%
|
-
|
-
|
103,19%
|
-15,88%
|
20,98%
|
32,37%
|
32,9%
|
38,99%
|
-1,02%
|
-17,83%
|
-25%
|
-32,3%
|
10,69%
|
9,48%
|
-20%
|
-29,53%
|
1,96%
|
143,86%
|
20,49%
|
-8,69%
|
14,58%
|
17,21%
|
11,5%
|
-18,93%
|
5,78%
|
Bedrijfsresultaat (EBIT)
1 |
45
|
380
|
-372
|
176
|
313
|
199
|
289
|
344
|
499
|
811
|
814
|
570
|
377
|
140
|
194
|
248
|
107
|
7
|
28
|
152,1
|
379,1
|
338,7
|
479,4
|
668,6
|
615,7
|
523,9
|
534
|
Variatie
|
-
|
744,44%
|
-
|
-
|
77,84%
|
-36,42%
|
45,23%
|
19,03%
|
45,06%
|
62,53%
|
0,37%
|
-29,98%
|
-33,86%
|
-62,86%
|
38,57%
|
27,84%
|
-56,85%
|
-93,46%
|
300%
|
443,14%
|
149,3%
|
-10,66%
|
41,53%
|
39,48%
|
-7,91%
|
-14,92%
|
1,93%
|
Charge d'intérêts
1 |
-138
|
-145
|
-137
|
-24
|
-23
|
-18
|
-17
|
-26
|
-32
|
-36
|
-52
|
-40
|
-37
|
-22
|
-23
|
-22
|
-19
|
-20
|
-20
|
-77,01
|
-71,17
|
-69,32
|
-68,57
|
-67,97
|
-69,85
|
-69,13
|
-68,65
|
Resultaat voor belastingen (EBT)
1 |
-340
|
-8.326
|
-276
|
-422
|
-
|
-439
|
-355
|
1.395
|
-810
|
1.314
|
957
|
2.190
|
1.793
|
518
|
71
|
735
|
33
|
-295
|
-158
|
27,53
|
288,9
|
220,9
|
344,9
|
573,6
|
622,8
|
414,8
|
484,8
|
Variatie
|
-
|
2.348,82%
|
-96,69%
|
52,9%
|
-100%
|
-
|
-19,13%
|
-
|
-
|
-
|
-27,17%
|
128,84%
|
-18,13%
|
-71,11%
|
-86,29%
|
935,21%
|
-95,51%
|
-
|
-46,44%
|
-
|
949,21%
|
-23,54%
|
56,14%
|
66,33%
|
8,57%
|
-33,39%
|
16,86%
|
Nettowinst (verlies)
1 |
-346
|
-8.319
|
-276
|
-416
|
5.678
|
-439
|
-345
|
1.400
|
-764
|
1.237
|
883
|
3.513
|
1.389
|
391
|
70
|
569
|
26
|
-227
|
-114
|
40,18
|
263
|
163,8
|
262,9
|
477,3
|
489,1
|
325,8
|
380,6
|
Variatie
|
-
|
2.304,34%
|
-96,68%
|
50,72%
|
-
|
-
|
-21,41%
|
-
|
-
|
-
|
-28,62%
|
297,85%
|
-60,46%
|
-71,85%
|
-82,1%
|
712,86%
|
-95,43%
|
-
|
-49,78%
|
-
|
554,52%
|
-37,7%
|
60,48%
|
81,52%
|
2,48%
|
-33,39%
|
16,82%
|
Datum van publicatie
|
26-02-20
|
11-05-20
|
10-08-20
|
01-03-21
|
11-05-21
|
10-08-21
|
02-11-21
|
23-02-22
|
04-05-22
|
02-08-22
|
01-11-22
|
21-02-23
|
02-05-23
|
01-08-23
|
31-10-23
|
20-02-24
|
30-04-24
|
29-07-24
|
29-10-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
9.452
|
-
|
1.364
|
2.963
|
949
|
5.167
|
4.397
|
4.082
|
Variatie
|
-
|
-
|
-
|
117,23%
|
-67,97%
|
444,47%
|
-14,9%
|
-7,16%
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
23-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
2.148
|
1.111
|
735
|
1.823
|
1.829
|
1.662
|
2.702
|
2.868
|
Variatie
|
-
|
-48,28%
|
-33,84%
|
148,03%
|
0,33%
|
-9,15%
|
62,6%
|
6,16%
|
Vrije kasstroom (FCF)
1 |
-622
|
-862
|
239
|
2.425
|
276
|
201,7
|
1.498
|
2.119
|
Variatie
|
-
|
38,59%
|
-127,73%
|
914,64%
|
-88,62%
|
-26,94%
|
642,88%
|
41,44%
|
Datum van publicatie
|
26-02-20
|
01-03-21
|
23-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
54,09%
|
13,53%
|
44,7%
|
45,19%
|
70,85%
|
54,94%
|
55,32%
|
61,41%
|
EBIT-marge (%)
|
4,02%
|
-260,49%
|
23,86%
|
27,23%
|
27,04%
|
-6,37%
|
23,18%
|
32,52%
|
EBT-marge (%)
|
-14,13%
|
-292,4%
|
129,65%
|
36,91%
|
87,88%
|
-9,64%
|
18,87%
|
27,54%
|
Nettomarge (%)
|
-9,2%
|
-292,01%
|
131,86%
|
49,22%
|
68,2%
|
-7,15%
|
14,69%
|
17,71%
|
FCF-marge (%)
|
-13,75%
|
-25,8%
|
4,98%
|
24,51%
|
7,78%
|
5,22%
|
17,97%
|
22,78%
|
Vrije kasstroom/nettoresultaat (%)
|
149,52%
|
8,84%
|
3,78%
|
49,8%
|
11,41%
|
-72,99%
|
122,35%
|
128,59%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-3,14%
|
-
|
11,91%
|
36,78%
|
4,7%
|
1,29%
|
5,72%
|
9,34%
|
ROE
|
-19,8%
|
-
|
-
|
33,97%
|
7,07%
|
1,8%
|
10,16%
|
15,66%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
3,86x
|
-
|
0,64x
|
0,66x
|
0,38x
|
2,43x
|
0,95x
|
0,71x
|
Schuld/vrije kasstroom
|
-15,2x
|
-
|
5,71x
|
1,22x
|
3,44x
|
25,62x
|
2,93x
|
1,93x
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
47,5%
|
33,25%
|
15,32%
|
18,43%
|
51,56%
|
42,99%
|
32,41%
|
30,83%
|
CAPEX / EBITDA (%)
|
87,82%
|
245,8%
|
34,27%
|
40,78%
|
72,78%
|
78,24%
|
58,59%
|
50,21%
|
CAPEX / FCF (%)
|
-345,34%
|
-128,89%
|
307,53%
|
75,18%
|
662,68%
|
823,99%
|
180,36%
|
135,37%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
-
|
9,3
|
29,1
|
14,72
|
11,42
|
18,35
|
21,69
|
Variatie
|
-
|
-
|
-
|
212,93%
|
-49,41%
|
-22,47%
|
60,77%
|
18,16%
|
Dividend per aandeel
1 |
-
|
-
|
1,125
|
-
|
3,62
|
2,121
|
2,346
|
3,182
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-41,4%
|
10,58%
|
35,67%
|
Nettoactief per aandeel
1 |
-
|
-
|
48,09
|
77,38
|
82,03
|
92,34
|
62,74
|
63,29
|
Variatie
|
-
|
-
|
-
|
60,89%
|
6,02%
|
12,57%
|
-32,06%
|
0,87%
|
WPA
1 |
-
|
-998,3
|
56,13
|
33,36
|
16,92
|
-1,829
|
5,717
|
7,24
|
Variatie
|
-
|
-
|
-105,62%
|
-40,56%
|
-49,28%
|
-110,81%
|
-412,61%
|
26,65%
|
Aantal aandelen (in duizend)
|
-
|
-
|
117.106
|
133.971
|
131.072
|
231.097
|
231.097
|
231.097
|
Datum van publicatie
|
-
|
01-03-21
|
23-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
P/E-ratio |
-56,3x |
18x |
---|
PBR-ratio |
1,12x |
1,64x |
---|
EV/omzet |
7,49x |
3,38x |
---|
Dividendrendement |
2,06% |
2,28% |
---|
Laatste slotkoers 103,00USD Gemiddelde koersdoel 118,24USD Spread / Gemiddelde doel +14,80% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|