Geschatte realtime
Cboe BZX
18:44:13 09-12-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
24,50 USD
|
+9,74%
|
|
+7,41%
|
-34,57%
|
Fiscaal tijdperk: Dicembre |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
284,4
|
9.457
|
27.010
|
45.287
|
123.851
|
146.263
|
194.332
|
239.433
|
Variatie
|
-
|
3.225,49%
|
185,62%
|
67,67%
|
173,48%
|
18,1%
|
32,86%
|
23,21%
|
EBITDA
1 |
-
|
-348,3
|
-426,9
|
-2.441
|
9.212
|
8.843
|
14.288
|
20.132
|
Variatie
|
-
|
-
|
22,56%
|
471,77%
|
-
|
-4%
|
61,57%
|
40,9%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-669,3
|
-1.017
|
-3.655
|
7.407
|
6.226
|
11.340
|
16.866
|
Variatie
|
-
|
-
|
51,99%
|
259,27%
|
-
|
-15,94%
|
82,14%
|
48,72%
|
Betaalde rente
1 |
-
|
-66,92
|
-63,24
|
-106,3
|
-86,25
|
-171,2
|
-112,4
|
-120,5
|
Resultaat voor belastingen (EBT)
1 |
-
|
-188,9
|
-152,8
|
-2.159
|
10.452
|
8.986
|
14.765
|
20.998
|
Variatie
|
-
|
-
|
-19,09%
|
1.313,08%
|
-
|
-14,02%
|
64,31%
|
42,22%
|
Nettowinst (verlies)
1 |
-
|
-792
|
-321,5
|
-2.012
|
11.704
|
7.696
|
12.196
|
17.876
|
Variatie
|
-
|
-
|
-59,41%
|
525,97%
|
-
|
-34,25%
|
58,47%
|
46,57%
|
Datum van publicatie
|
10-07-20
|
25-02-21
|
25-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020 Q2
|
2020 Q3
|
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 |
1.947
|
2.511
|
4.147
|
3.575
|
5.039
|
7.775
|
10.620
|
9.562
|
8.733
|
9.342
|
17.650
|
18.787
|
28.653
|
34.679
|
41.732
|
25.634
|
31.678
|
42.874
|
45.408
|
38.435
|
48.437
|
52.357
|
60.336
|
51.331
|
59.018
|
64.192
|
Variatie
|
-
|
28,94%
|
65,16%
|
-13,79%
|
40,94%
|
54,3%
|
36,59%
|
-9,97%
|
-8,67%
|
6,98%
|
88,92%
|
6,44%
|
52,51%
|
21,03%
|
20,34%
|
-38,58%
|
23,58%
|
35,34%
|
5,91%
|
-15,36%
|
26,02%
|
8,09%
|
15,24%
|
-14,92%
|
14,97%
|
8,77%
|
EBITDA
1 |
-126,1
|
-97,8
|
-
|
-
|
-407,8
|
-
|
-
|
-
|
-774,9
|
-1.750
|
295
|
763,7
|
2.040
|
-
|
-
|
-
|
-
|
-
|
4.701
|
1.932
|
3.097
|
5.516
|
7.508
|
3.249
|
5.362
|
7.805
|
Variatie
|
-
|
-22,43%
|
-100%
|
-
|
-
|
-100%
|
-
|
-
|
-
|
125,82%
|
-
|
158,91%
|
167,06%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-58,91%
|
60,34%
|
78,1%
|
36,11%
|
-56,73%
|
65,07%
|
45,55%
|
Bedrijfsresultaat (EBIT)
1 |
-145,9
|
-180
|
-78,94
|
-407,7
|
-535,9
|
-97,8
|
24,1
|
-413,1
|
-978,5
|
-2.130
|
-133,6
|
405,2
|
1.626
|
2.339
|
3.036
|
-584,9
|
468
|
3.433
|
3.316
|
1.643
|
2.026
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
23,34%
|
-56,13%
|
416,47%
|
31,46%
|
-81,75%
|
-
|
-
|
136,87%
|
117,66%
|
-93,73%
|
-
|
301,25%
|
43,88%
|
29,8%
|
-
|
-
|
633,43%
|
-3,39%
|
-50,46%
|
23,31%
|
-100%
|
-
|
-
|
-
|
-
|
Charge d'intérêts
1 |
-
|
-
|
-
|
-
|
-21,3
|
-19,24
|
-9,685
|
-10,14
|
-
|
-36,64
|
-38,39
|
-32,44
|
-28,44
|
-11,7
|
-13,68
|
-28,6
|
-43,23
|
-54,17
|
-113,1
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-
|
84,7
|
-334
|
-202,3
|
100,7
|
282,8
|
19,36
|
-645,3
|
-1.702
|
168,5
|
972,8
|
2.352
|
2.951
|
4.176
|
675,6
|
1.178
|
3.400
|
3.269
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-39,45%
|
-
|
180,85%
|
-93,15%
|
-
|
163,75%
|
-
|
477,44%
|
141,78%
|
25,47%
|
41,51%
|
-83,82%
|
74,38%
|
188,63%
|
-3,87%
|
-100%
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettowinst (verlies)
1 |
-
|
-
|
107,5
|
-360
|
-235,5
|
-21,51
|
295,5
|
-10,87
|
-618
|
-1.640
|
256,9
|
929,7
|
2.293
|
2.823
|
5.658
|
592,6
|
1.103
|
2.814
|
2.432
|
1.254
|
2.230
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-34,58%
|
-90,87%
|
-
|
-
|
5.587,15%
|
165,44%
|
-
|
261,83%
|
146,66%
|
23,12%
|
100,41%
|
-89,53%
|
86,07%
|
155,24%
|
-13,57%
|
-48,46%
|
77,9%
|
-100%
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
17-09-21
|
13-11-20
|
25-02-21
|
26-05-21
|
30-08-21
|
29-11-21
|
25-02-22
|
10-05-22
|
15-08-22
|
09-12-22
|
27-02-23
|
10-05-23
|
08-08-23
|
09-11-23
|
26-02-24
|
20-05-24
|
28-08-24
|
31-10-24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-
|
-27.761
|
-21.856
|
-28.856
|
-94.540
|
-87.439
|
-104.867
|
-126.415
|
Variatie
|
-
|
-
|
-178,73%
|
-232,03%
|
-427,63%
|
-192,49%
|
-219,93%
|
-220,55%
|
Datum van publicatie
|
10-07-20
|
25-02-21
|
25-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
675,2
|
3.445
|
5.128
|
2.656
|
9.608
|
10.164
|
10.455
|
Variatie
|
-
|
410,17%
|
48,87%
|
-48,2%
|
261,72%
|
5,79%
|
2,86%
|
Vrije kasstroom (FCF)
1 |
2.465
|
4.896
|
2.252
|
44.190
|
7.186
|
16.007
|
24.155
|
Variatie
|
-
|
98,6%
|
-53,99%
|
1.861,94%
|
-83,74%
|
122,76%
|
50,9%
|
Datum van publicatie
|
25-02-21
|
25-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
-
|
-3,68%
|
-1,58%
|
-5,39%
|
7,44%
|
6,05%
|
7,35%
|
8,41%
|
EBIT-marge (%)
|
-
|
-7,08%
|
-3,77%
|
-8,07%
|
5,98%
|
4,26%
|
5,84%
|
7,04%
|
EBT-marge (%)
|
-
|
-2%
|
-0,57%
|
-4,77%
|
8,44%
|
6,14%
|
7,6%
|
8,77%
|
Nettomarge (%)
|
-
|
-8,37%
|
-1,19%
|
-4,44%
|
9,45%
|
5,26%
|
6,28%
|
7,47%
|
FCF-marge (%)
|
-
|
26,07%
|
18,13%
|
4,97%
|
35,68%
|
4,91%
|
8,24%
|
10,09%
|
Vrije kasstroom/nettoresultaat (%)
|
-
|
-311,26%
|
-1.523,02%
|
-111,93%
|
377,56%
|
93,37%
|
131,25%
|
135,13%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-
|
-3,45%
|
-0,65%
|
-2,71%
|
10,18%
|
4,72%
|
6,75%
|
8,06%
|
ROE
|
-
|
-4,61%
|
-0,91%
|
-4,68%
|
22,29%
|
12,78%
|
17,13%
|
19,72%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
-
|
7,14%
|
12,75%
|
11,32%
|
2,14%
|
6,57%
|
5,23%
|
4,37%
|
CAPEX / EBITDA (%)
|
-
|
-193,83%
|
-806,84%
|
-210,07%
|
28,83%
|
108,65%
|
71,14%
|
51,93%
|
CAPEX / FCF (%)
|
-
|
27,39%
|
70,36%
|
227,67%
|
6,01%
|
133,7%
|
63,5%
|
43,28%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
3,609
|
4,5
|
3,802
|
47,93
|
6,568
|
15,86
|
22,47
|
Variatie
|
-
|
-
|
24,69%
|
-15,52%
|
1.160,68%
|
-86,3%
|
141,39%
|
41,71%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
-
|
-
|
-
|
-
|
60,76
|
66,08
|
78,69
|
96,48
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
8,77%
|
19,08%
|
22,61%
|
WPA
1 |
-12,74
|
-1,82
|
-0,35
|
-2,07
|
11,1
|
7,228
|
10,66
|
15,69
|
Variatie
|
-
|
-85,72%
|
-80,77%
|
491,43%
|
-636,23%
|
-34,88%
|
47,48%
|
47,19%
|
Aantal aandelen (in duizend)
|
-
|
850.594
|
1.016.174
|
975.752
|
1.002.213
|
997.503
|
997.503
|
997.503
|
Datum van publicatie
|
10-07-20
|
25-02-21
|
25-02-22
|
27-02-23
|
26-02-24
|
-
|
-
|
-
|
| 2024 * | 2025 * |
---|
K/w-verhouding |
22,4x |
15,2x |
---|
PBR-ratio |
2,46x |
2,06x |
---|
EV/omzet |
0,51x |
0,29x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 162,27CNY Gemiddelde koersdoel 219,74CNY Spread / Gemiddelde doel +35,42% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|