Beurs gesloten -
Nasdaq
22:00:00 14-02-2025
|
Nabeurs
01:57:50
|
65,28 USD
|
+2,32%
|
|
65,38 |
+0,15%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
-
|
1.815
|
1.358
|
1.865
|
2.951
|
3.713
|
3.967
|
Variatie
|
-
|
-
|
-25,18%
|
37,33%
|
58,23%
|
25,84%
|
6,84%
|
EBITDA
1 |
-
|
34,1
|
-94
|
536
|
1.429
|
2.043
|
2.294
|
Variatie
|
-
|
-
|
-
|
-
|
166,6%
|
42,95%
|
12,31%
|
Bedrijfsresultaat (EBIT)
1 |
-
|
-1.641
|
-1.011
|
-536
|
1.054
|
1.633
|
1.799
|
Variatie
|
-
|
-
|
-38,39%
|
-46,98%
|
-
|
54,9%
|
10,21%
|
Betaalde rente
|
-
|
-20,22
|
-
|
-23
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-
|
-3.684
|
-1.027
|
-533
|
1.064
|
1.528
|
1.671
|
Variatie
|
-
|
-
|
-72,13%
|
-48,1%
|
-
|
43,61%
|
9,39%
|
Nettowinst (verlies)
1 |
7,449
|
-3.686
|
-1.028
|
-541
|
1.411
|
1.313
|
1.248
|
Variatie
|
-
|
-
|
-72,11%
|
-47,37%
|
-
|
-6,98%
|
-4,89%
|
Datum van publicatie
|
07-05-21
|
27-01-22
|
08-02-23
|
13-02-24
|
12-02-25
|
-
|
-
|
 Fiscaal tijdperk: december |
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 |
565,3
|
364,9
|
362,7
|
299
|
318
|
361
|
380
|
441
|
486
|
467
|
471
|
618
|
682
|
637
|
1.014
|
915,8
|
932,2
|
914
|
944,8
|
992,2
|
1.088
|
1.072
|
Variatie
|
-
|
-35,45%
|
-0,61%
|
-17,57%
|
6,35%
|
13,52%
|
5,26%
|
16,05%
|
10,2%
|
-3,91%
|
0,86%
|
31,21%
|
10,36%
|
-6,6%
|
59,18%
|
-9,69%
|
1,79%
|
-1,95%
|
3,37%
|
5,02%
|
9,64%
|
-1,5%
|
EBITDA
1 |
90,17
|
-84
|
-86,84
|
-143
|
-80
|
47
|
82
|
115
|
151
|
137
|
133
|
247
|
301
|
268
|
613
|
515,8
|
523,7
|
509,1
|
525,6
|
571,2
|
629,8
|
609,8
|
Variatie
|
-
|
-
|
3,39%
|
64,66%
|
-44,06%
|
-
|
74,47%
|
40,24%
|
31,3%
|
-9,27%
|
-2,92%
|
85,71%
|
21,86%
|
-10,96%
|
128,73%
|
-15,85%
|
1,54%
|
-2,79%
|
3,24%
|
8,67%
|
10,25%
|
-3,18%
|
Bedrijfsresultaat (EBIT)
1 |
64,6
|
-1.344
|
-420,4
|
-391
|
-292
|
-174
|
-154
|
-509
|
20
|
-73
|
26
|
158
|
189
|
151
|
556
|
410,4
|
424,8
|
403,8
|
423,9
|
438,9
|
542
|
522,4
|
Variatie
|
-
|
-
|
-68,71%
|
-7%
|
-25,32%
|
-40,41%
|
-11,49%
|
230,52%
|
-
|
-
|
-
|
507,69%
|
19,62%
|
-20,11%
|
268,21%
|
-26,19%
|
3,52%
|
-4,95%
|
5%
|
3,52%
|
23,51%
|
-3,63%
|
Charge d'intérêts
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Resultaat voor belastingen (EBT)
1 |
-464,2
|
-1.367
|
-420,3
|
-391
|
-294
|
-174
|
-168
|
-509
|
22
|
-75
|
29
|
162
|
191
|
153
|
558
|
410,6
|
425
|
411
|
424,2
|
438,5
|
541,6
|
521,8
|
Variatie
|
-
|
194,5%
|
-69,25%
|
-6,97%
|
-24,81%
|
-40,82%
|
-3,45%
|
202,98%
|
-
|
-
|
-
|
458,62%
|
17,9%
|
-19,9%
|
264,71%
|
-26,41%
|
3,51%
|
-3,31%
|
3,21%
|
3,38%
|
23,49%
|
-3,64%
|
Nettowinst (verlies)
1 |
-501,7
|
-1.317
|
-423,3
|
-392
|
-295
|
-175
|
-166
|
-511
|
25
|
-85
|
30
|
157
|
188
|
150
|
916
|
326,2
|
329,5
|
306
|
311,8
|
343,7
|
428,8
|
411,8
|
Variatie
|
-
|
162,47%
|
-67,85%
|
-7,39%
|
-24,74%
|
-40,68%
|
-5,14%
|
207,83%
|
-
|
-
|
-
|
423,33%
|
19,75%
|
-20,21%
|
510,67%
|
-64,39%
|
1%
|
-7,14%
|
1,89%
|
10,25%
|
24,75%
|
-3,98%
|
Datum van publicatie
|
18-08-21
|
26-10-21
|
27-01-22
|
28-04-22
|
02-08-22
|
02-11-22
|
08-02-23
|
10-05-23
|
02-08-23
|
07-11-23
|
13-02-24
|
08-05-24
|
07-08-24
|
30-10-24
|
12-02-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-
|
-4.627
|
-6.398
|
10.781
|
18.857
|
1.203
|
1.203
|
Variatie
|
-
|
-
|
-238,28%
|
68,51%
|
74,91%
|
-93,62%
|
0%
|
Datum van publicatie
|
07-05-21
|
27-01-22
|
08-02-23
|
13-02-24
|
12-02-25
|
-
|
-
|
Fiscaal tijdperk: december |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
63,18
|
28
|
2
|
13
|
54
|
44,5
|
Variatie
|
-
|
-55,68%
|
-92,86%
|
550%
|
260%
|
-17,59%
|
Vrije kasstroom (FCF)
1 |
-948
|
-880
|
-
|
-
|
1.484
|
1.553
|
Variatie
|
-
|
-7,17%
|
-
|
-
|
-
|
4,65%
|
Datum van publicatie
|
27-01-22
|
08-02-23
|
13-02-24
|
12-02-25
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | |
---|
EBITDA-marge (%)
|
-
|
1,88%
|
-6,92%
|
28,74%
|
48,42%
|
55,01%
|
57,83%
|
EBIT-marge (%)
|
-
|
-90,41%
|
-74,45%
|
-28,74%
|
35,72%
|
43,97%
|
45,36%
|
EBT-marge (%)
|
-
|
-202,98%
|
-75,63%
|
-28,58%
|
36,06%
|
41,15%
|
42,13%
|
Nettomarge (%)
|
-
|
-203,09%
|
-75,7%
|
-29,01%
|
47,81%
|
35,35%
|
31,47%
|
FCF-marge (%)
|
-
|
-52,22%
|
-64,8%
|
-
|
-
|
39,96%
|
39,15%
|
Vrije kasstroom/nettoresultaat (%)
|
-
|
25,71%
|
85,6%
|
-
|
-
|
113,06%
|
124,4%
|
Winstgevendheid
| | | | | | | |
---|
ROA
|
-
|
-23,97%
|
-4,77%
|
-1,94%
|
6,44%
|
4,34%
|
4,61%
|
ROE
|
-
|
-101,87%
|
-14,43%
|
-7,93%
|
19,24%
|
13,81%
|
14,33%
|
Financiële gezondheid
| | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
20,11x
|
13,82x
|
0,59x
|
0,52x
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
-
|
-
|
0,81x
|
0,77x
|
Kapitaalintensiteit
| | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
-
|
3,48%
|
2,06%
|
0,11%
|
0,44%
|
1,45%
|
1,12%
|
CAPEX / EBITDA (%)
|
-
|
185,28%
|
-29,79%
|
0,37%
|
0,91%
|
2,64%
|
1,94%
|
CAPEX / FCF (%)
|
-
|
-6,67%
|
-3,18%
|
-
|
-
|
3,64%
|
2,87%
|
Bestanddelen per aandeel
| | | | | | | |
---|
Kasstroom per aandeel
1 |
-
|
-1,797
|
-0,9697
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-46,04%
|
-
|
-
|
-
|
-
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
0,3333
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
-
|
8,442
|
7,792
|
7,677
|
9,013
|
9,246
|
10,36
|
Variatie
|
-
|
-
|
-7,7%
|
-1,47%
|
17,4%
|
11,11%
|
12,04%
|
WPA
1 |
0,01
|
-7,49
|
-1,17
|
-0,61
|
1,56
|
1,37
|
1,404
|
Variatie
|
-
|
-75.000%
|
-84,38%
|
-47,86%
|
-355,74%
|
40,06%
|
2,47%
|
Aantal aandelen (in duizend)
|
-
|
859.706
|
886.761
|
864.782
|
884.493
|
884.493
|
884.493
|
Datum van publicatie
|
07-05-21
|
27-01-22
|
08-02-23
|
13-02-24
|
12-02-25
|
-
|
-
|
| 2024 | 2025 * |
---|
P/E-ratio |
23,9x |
47,6x |
---|
PBR-ratio |
4,13x |
7,06x |
---|
EV/omzet |
11,2x |
15,9x |
---|
Dividendrendement |
-
|
-
|
---|
Gemiddeld advies Accumuleren Laatste slotkoers 65,28USD Gemiddelde koersdoel 64,71USD Spread / Gemiddelde doel -0,88% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|