Geschatte realtime
Cboe BZX
20:30:14 11-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
10,68 USD
|
-0,23%
|
|
-7,93%
|
-0,84%
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Omzet
1 |
2.507
|
4.117
|
4.602
|
4.606
|
5.361
|
6.091
|
6.865
|
7.700
|
Variatie
|
-
|
64,25%
|
11,78%
|
0,09%
|
16,4%
|
13,61%
|
12,71%
|
12,15%
|
EBITDA
1 |
45,16
|
616,7
|
377,6
|
161,6
|
508,6
|
674,1
|
974,8
|
1.455
|
Variatie
|
-
|
1.265,47%
|
-38,77%
|
-57,21%
|
214,78%
|
32,54%
|
44,62%
|
49,21%
|
Bedrijfsresultaat (EBIT)
1 |
-862,1
|
-702,1
|
-1.395
|
-1.398
|
-787,3
|
-683,1
|
-412,3
|
51,69
|
Variatie
|
-
|
-18,56%
|
98,74%
|
0,22%
|
-43,7%
|
13,24%
|
39,65%
|
-
|
Betaalde rente
1 |
-97,23
|
-17,68
|
-21,46
|
-22,02
|
-21,55
|
-24,06
|
-23,83
|
-21,12
|
Resultaat voor belastingen (EBT)
1 |
-926,2
|
-474,4
|
-1.401
|
-1.294
|
-672,2
|
-577,4
|
-327,8
|
162,9
|
Variatie
|
-
|
-48,78%
|
195,27%
|
-7,59%
|
-48,07%
|
14,1%
|
43,24%
|
-
|
Nettowinst (verlies)
1 |
-944,8
|
-488
|
-1.430
|
-1.322
|
-697,9
|
-557,2
|
-316,3
|
202
|
Variatie
|
-
|
-48,36%
|
192,99%
|
-7,5%
|
-47,23%
|
20,16%
|
43,23%
|
-
|
Datum van publicatie
|
04-02-21
|
03-02-22
|
31-01-23
|
06-02-24
|
04-02-25
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020 Q1
|
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
|
2026 Q4
|
---|
Omzet
1 |
462,5
|
454,2
|
678,7
|
911,3
|
769,6
|
982,1
|
1.067
|
1.298
|
1.063
|
1.111
|
1.128
|
1.300
|
988,6
|
1.068
|
1.189
|
1.361
|
1.195
|
1.237
|
1.373
|
1.557
|
1.348
|
1.413
|
1.558
|
1.771
|
1.502
|
1.581
|
1.724
|
1.970
|
Variatie
|
-
|
-1,8%
|
49,43%
|
34,28%
|
-15,55%
|
27,62%
|
8,69%
|
21,59%
|
-18,12%
|
4,53%
|
1,58%
|
15,18%
|
-23,94%
|
8%
|
11,32%
|
14,53%
|
-12,23%
|
3,51%
|
10,98%
|
13,46%
|
-13,46%
|
4,85%
|
10,25%
|
13,67%
|
-15,19%
|
5,29%
|
9,04%
|
14,25%
|
EBITDA
1 |
-81,24
|
-95,57
|
56,36
|
165,6
|
-1,709
|
117,4
|
174,2
|
326,8
|
64,47
|
7,19
|
72,64
|
233,3
|
0,813
|
-38,48
|
40,09
|
159,1
|
45,66
|
54,98
|
132
|
276
|
66,56
|
94,18
|
176,2
|
332,9
|
99,17
|
152,9
|
243,6
|
438,3
|
Variatie
|
-
|
17,64%
|
-
|
193,84%
|
-
|
-
|
48,38%
|
87,6%
|
-80,27%
|
-88,85%
|
910,29%
|
221,14%
|
-99,65%
|
-
|
-
|
296,94%
|
-71,31%
|
20,41%
|
140,03%
|
109,16%
|
-75,88%
|
41,5%
|
87,06%
|
88,97%
|
-70,21%
|
54,15%
|
59,37%
|
79,93%
|
Bedrijfsresultaat (EBIT)
1 |
-286,4
|
-310,6
|
-167,9
|
-97,24
|
-303,6
|
-192,5
|
-180,8
|
-25,13
|
-271,5
|
-400,9
|
-435,2
|
-287,6
|
-365,3
|
-404,3
|
-380,1
|
-248,7
|
-333,2
|
-254
|
-173,2
|
-26,88
|
-260,5
|
-236,7
|
-161,4
|
-21,58
|
-247
|
-211,8
|
-115,3
|
86
|
Variatie
|
-
|
8,47%
|
-45,96%
|
-42,07%
|
212,24%
|
-36,59%
|
-6,07%
|
-86,1%
|
980,62%
|
47,66%
|
8,56%
|
-33,92%
|
27,01%
|
10,7%
|
-6%
|
-34,56%
|
33,98%
|
-23,78%
|
-31,8%
|
-84,48%
|
-869,19%
|
9,13%
|
31,83%
|
86,63%
|
-1.044,47%
|
14,25%
|
45,57%
|
-
|
Charge d'intérêts
1 |
-15,11
|
-24,73
|
-28,21
|
-29,18
|
-5,031
|
-4,564
|
-4,031
|
-4,05
|
-5,173
|
-5,549
|
-5,425
|
-5,312
|
-5,885
|
-5,343
|
-5,521
|
-5,275
|
-4,743
|
-5,113
|
-5,883
|
-5,813
|
-5,981
|
-6,009
|
-6,016
|
-6,135
|
-6,728
|
-6,928
|
-7,406
|
-8,122
|
Resultaat voor belastingen (EBT)
1 |
-305,3
|
-327
|
-198,9
|
-94,97
|
-285,4
|
-153,5
|
-70,97
|
35,58
|
-351,1
|
-415,1
|
-350,3
|
-284,3
|
-321,8
|
-365,2
|
-362,4
|
-245
|
-298,2
|
-243,4
|
-144,9
|
14,26
|
-236,6
|
-215,4
|
-138,1
|
2,737
|
-226,5
|
-190,5
|
-94,82
|
105,9
|
Variatie
|
-
|
7,11%
|
-39,16%
|
-52,26%
|
200,55%
|
-46,21%
|
-53,78%
|
-
|
-
|
18,21%
|
-15,61%
|
-18,85%
|
13,22%
|
13,48%
|
-0,77%
|
-32,4%
|
21,71%
|
-18,36%
|
-40,47%
|
-
|
-
|
8,95%
|
35,89%
|
-
|
-
|
15,9%
|
50,22%
|
-
|
Nettowinst (verlies)
1 |
-305,9
|
-326
|
-199,9
|
-113,1
|
-286,9
|
-151,7
|
-71,96
|
22,55
|
-359,6
|
-422,1
|
-359,5
|
-288,5
|
-328,7
|
-377,3
|
-368,3
|
-248,2
|
-305,1
|
-248,6
|
-153,2
|
9,101
|
-232,8
|
-205,4
|
-131,6
|
10,1
|
-214,7
|
-168,5
|
-84,94
|
111,5
|
Variatie
|
-
|
6,54%
|
-38,69%
|
-43,41%
|
153,66%
|
-47,13%
|
-52,55%
|
-
|
-
|
17,36%
|
-14,82%
|
-19,76%
|
13,94%
|
14,8%
|
-2,4%
|
-32,59%
|
22,9%
|
-18,51%
|
-38,36%
|
-
|
-
|
11,78%
|
35,94%
|
-
|
-
|
21,53%
|
49,59%
|
-
|
Datum van publicatie
|
21-04-20
|
21-07-20
|
20-10-20
|
04-02-21
|
22-04-21
|
22-07-21
|
21-10-21
|
03-02-22
|
21-04-22
|
21-07-22
|
20-10-22
|
31-01-23
|
27-04-23
|
25-07-23
|
24-10-23
|
06-02-24
|
25-04-24
|
01-08-24
|
29-10-24
|
04-02-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Nettoschuld
1 |
-862
|
-1.440
|
-197
|
205
|
268
|
164
|
-827
|
-2.261
|
Variatie
|
-
|
-267,05%
|
-113,68%
|
4,06%
|
30,73%
|
-38,73%
|
-604,27%
|
-373,4%
|
Datum van publicatie
|
04-02-21
|
03-02-22
|
31-01-23
|
06-02-24
|
04-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
CAPEX
1 |
57,83
|
69,88
|
129,3
|
211,7
|
194,8
|
201,4
|
210,8
|
227,2
|
Variatie
|
-
|
20,82%
|
85,05%
|
63,74%
|
-7,98%
|
3,36%
|
4,7%
|
7,74%
|
Vrije kasstroom (FCF)
1 |
-225,5
|
223
|
55,31
|
34,79
|
218,7
|
436,6
|
696,2
|
1.140
|
Variatie
|
-
|
-198,9%
|
-75,2%
|
-37,09%
|
528,42%
|
99,69%
|
59,46%
|
63,7%
|
Datum van publicatie
|
04-02-21
|
03-02-22
|
31-01-23
|
06-02-24
|
04-02-25
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
1,8%
|
14,98%
|
8,2%
|
3,51%
|
9,49%
|
11,07%
|
14,2%
|
18,89%
|
EBIT-marge (%)
|
-34,39%
|
-17,05%
|
-30,32%
|
-30,36%
|
-14,68%
|
-11,21%
|
-6%
|
0,67%
|
EBT-marge (%)
|
-36,95%
|
-11,52%
|
-30,44%
|
-28,1%
|
-12,54%
|
-9,48%
|
-4,77%
|
2,12%
|
Nettomarge (%)
|
-37,69%
|
-11,85%
|
-31,07%
|
-28,71%
|
-13,02%
|
-9,15%
|
-4,61%
|
2,62%
|
FCF-marge (%)
|
-9%
|
5,42%
|
1,2%
|
0,76%
|
4,08%
|
7,17%
|
10,14%
|
14,8%
|
Vrije kasstroom/nettoresultaat (%)
|
23,86%
|
-45,7%
|
-3,87%
|
-2,63%
|
-31,33%
|
-78,37%
|
-220,11%
|
564,12%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-20,91%
|
-7,77%
|
-18,37%
|
-16,53%
|
-8,78%
|
-5,15%
|
-1,42%
|
2,58%
|
ROE
|
-41,17%
|
-15,95%
|
-44,88%
|
-52,95%
|
-28,69%
|
-3,39%
|
-5,42%
|
8,79%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
1,27x
|
0,53x
|
0,24x
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-
|
-
|
5,9x
|
1,22x
|
0,38x
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
2,31%
|
1,7%
|
2,81%
|
4,6%
|
3,63%
|
3,31%
|
3,07%
|
2,95%
|
CAPEX / EBITDA (%)
|
128,05%
|
11,33%
|
34,25%
|
131,04%
|
38,31%
|
29,87%
|
21,63%
|
15,62%
|
CAPEX / FCF (%)
|
-25,65%
|
31,33%
|
233,79%
|
608,52%
|
89,1%
|
46,12%
|
30,28%
|
19,93%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-0,1152
|
0,1878
|
0,1148
|
0,1529
|
0,2492
|
0,3548
|
0,621
|
0,831
|
Variatie
|
-
|
-263,08%
|
-38,87%
|
33,19%
|
62,98%
|
42,37%
|
75,05%
|
33,8%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
1,601
|
2,431
|
1,64
|
1,467
|
1,45
|
1,595
|
1,97
|
2,858
|
Variatie
|
-
|
51,89%
|
-32,56%
|
-10,52%
|
-1,19%
|
10,01%
|
23,52%
|
45,08%
|
WPA
1 |
-0,65
|
-0,31
|
-0,89
|
-0,82
|
-0,42
|
-0,3292
|
-0,1831
|
0,1107
|
Variatie
|
-
|
-52,31%
|
187,1%
|
-7,87%
|
-48,78%
|
-21,63%
|
-44,38%
|
-160,46%
|
Aantal aandelen (in duizend)
|
1.489.981
|
1.609.798
|
1.613.101
|
1.646.395
|
1.677.206
|
1.696.361
|
1.696.361
|
1.696.361
|
Datum van publicatie
|
04-02-21
|
03-02-22
|
31-01-23
|
06-02-24
|
04-02-25
|
-
|
-
|
-
|
| 2025 * | 2026 * |
---|
P/E-ratio |
-32,5x |
-58,5x |
---|
PBR-ratio |
6,72x |
5,44x |
---|
EV/omzet |
3,01x |
2,53x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 10,71USD Gemiddelde koersdoel 13,06USD Spread / Gemiddelde doel +21,91% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|