Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
51,39
USD
|
+0,06%
|
|
+0,80%
|
-16,36%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
768,5
|
2.404
|
4.898
|
3.096
|
3.440
|
2.905
|
-
|
-
|
Bedrijfswaarde
1 |
633,2
|
2.240
|
4.721
|
2.923
|
3.346
|
2.816
|
2.762
|
2.683
|
K/w-verhouding
|
-6,32
x
|
-73,2
x
|
-171
x
|
-61,4
x
|
-51,6
x
|
-41,2
x
|
-40
x
|
-91,8
x
|
Dividendrendement
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Marktkapitalisatie/omzet
|
7,48
x
|
18,1
x
|
26,1
x
|
12,2
x
|
10,3
x
|
6,83
x
|
5,37
x
|
4,19
x
|
Bedrijfswaarde/omzet
|
6,17
x
|
16,8
x
|
25,1
x
|
11,5
x
|
10
x
|
6,62
x
|
5,11
x
|
3,87
x
|
Bedrijfswaarde/EBITDA
|
-35,8
x
|
-134
x
|
-2.030
x
|
-73.083
x
|
294
x
|
136
x
|
68,9
x
|
33,9
x
|
Bedrijfswaarde/FCF
|
-41,7
x
|
-146
x
|
340
x
|
331
x
|
763
x
|
103
x
|
53,7
x
|
31,8
x
|
FCF Yield
|
-2,4%
|
-0,69%
|
0,29%
|
0,3%
|
0,13%
|
0,97%
|
1,86%
|
3,14%
|
Price to Book
|
6,12
x
|
15,3
x
|
33,8
x
|
21,8
x
|
24
x
|
18,9
x
|
16,1
x
|
12,5
x
|
Aantal aandelen (in duizenden)
|
47.884
|
52.934
|
54.006
|
54.838
|
55.994
|
56.538
|
-
|
-
|
Referentieprijs
2 |
16,05
|
45,41
|
90,69
|
56,46
|
61,44
|
51,39
|
51,39
|
51,39
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
102,7
|
132,9
|
187,9
|
253,8
|
333,6
|
425,6
|
540,8
|
693,7
|
EBITDA
1 |
-17,67
|
-16,69
|
-2,325
|
-0,04
|
11,4
|
20,66
|
40,11
|
79,1
|
Bedrijfsresultaat (EBIT)
1 |
-21,94
|
-20,92
|
-6,359
|
-3,938
|
4,721
|
15,49
|
34,93
|
74,42
|
Operationele Marge
|
-21,36%
|
-15,74%
|
-3,38%
|
-1,55%
|
1,41%
|
3,64%
|
6,46%
|
10,73%
|
Resultaat voor belastingen (EBT)
1 |
-46,74
|
-31,53
|
-28,49
|
-49,87
|
-65,78
|
-71,25
|
-71,3
|
-51,83
|
Nettowinst (verlies)
1 |
-46,81
|
-31,66
|
-28,7
|
-50,24
|
-66,43
|
-69,29
|
-72,78
|
-50,91
|
Nettomarge
|
-45,57%
|
-23,81%
|
-15,28%
|
-19,79%
|
-19,91%
|
-16,28%
|
-13,46%
|
-7,34%
|
WPA
2 |
-2,540
|
-0,6200
|
-0,5300
|
-0,9200
|
-1,190
|
-1,247
|
-1,285
|
-0,5600
|
Free Cash Flow
1 |
-15,17
|
-15,37
|
13,89
|
8,844
|
4,383
|
27,43
|
51,43
|
84,34
|
FCF-marge
|
-14,77%
|
-11,56%
|
7,39%
|
3,48%
|
1,31%
|
6,45%
|
9,51%
|
12,16%
|
Kasstroomconversie (ebitda)
|
-
|
-
|
-
|
-
|
38,45%
|
132,76%
|
128,23%
|
106,63%
|
Kasstroomconversie (nettowinst)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
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 |
49,09
|
53,26
|
57,43
|
61,43
|
65,31
|
69,66
|
75,21
|
79,32
|
85,53
|
93,58
|
97,32
|
101,5
|
108,9
|
117,9
|
123,5
|
EBITDA
1 |
-0,597
|
-1,547
|
-0,26
|
-0,906
|
-0,657
|
1,548
|
2,797
|
2,027
|
1,362
|
4,139
|
1,913
|
4,612
|
6,222
|
9,113
|
7,038
|
Bedrijfsresultaat (EBIT)
1 |
-1,612
|
-2,569
|
-1,217
|
-1,869
|
-1,411
|
0,559
|
1,723
|
1,925
|
-0,627
|
1,7
|
0,7791
|
2,684
|
4,807
|
7,071
|
6,565
|
Operationele Marge
|
-3,28%
|
-4,82%
|
-2,12%
|
-3,04%
|
-2,16%
|
0,8%
|
2,29%
|
2,43%
|
-0,73%
|
1,82%
|
0,8%
|
2,64%
|
4,41%
|
6%
|
5,32%
|
Resultaat voor belastingen (EBT)
1 |
-6,929
|
-9,825
|
-9,665
|
-14,53
|
-13,85
|
-11,83
|
-10,15
|
-12,96
|
-23,99
|
-18,68
|
-19,18
|
-18,28
|
-18,01
|
-16,46
|
-18,54
|
Nettowinst (verlies)
1 |
-6,993
|
-9,9
|
-9,755
|
-14,61
|
-13,93
|
-11,94
|
-10,25
|
-13,08
|
-23,01
|
-20,08
|
-18,67
|
-17,99
|
-17,27
|
-15,71
|
-17,3
|
Nettomarge
|
-14,24%
|
-18,59%
|
-16,99%
|
-23,78%
|
-21,33%
|
-17,14%
|
-13,63%
|
-16,5%
|
-26,91%
|
-21,45%
|
-19,18%
|
-17,73%
|
-15,86%
|
-13,32%
|
-14,02%
|
WPA
2 |
-0,1300
|
-0,1800
|
-0,1800
|
-0,2700
|
-0,2500
|
-0,2200
|
-0,1900
|
-0,2400
|
-0,4100
|
-0,3600
|
-0,3367
|
-0,3183
|
-0,3083
|
-0,2833
|
-0,3200
|
Dividend per aandeel
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Datum van publicatie
|
02-11-21
|
22-02-22
|
03-05-22
|
02-08-22
|
03-11-22
|
21-02-23
|
02-05-23
|
03-08-23
|
02-11-23
|
20-02-24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
135
|
164
|
177
|
173
|
94,4
|
89,9
|
143
|
223
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-15,2
|
-15,4
|
13,9
|
8,84
|
4,38
|
27,4
|
51,4
|
84,3
|
ROE (netto-inkomsten/eigen vermogen)
|
-60,8%
|
-14,7%
|
-4,69%
|
-1,74%
|
5,28%
|
7,12%
|
15,4%
|
26,5%
|
ROA (netto-inkomsten/totale activa)
|
-
|
-
|
-2,76%
|
-0,9%
|
2,19%
|
-
|
-
|
-
|
Totale activa
1 |
-
|
-
|
1.038
|
5.608
|
-3.029
|
-
|
-
|
-
|
Nettoactief per aandeel
2 |
2,620
|
2,960
|
2,680
|
2,590
|
2,560
|
2,720
|
3,200
|
4,100
|
Cashflow per aandeel
|
-
|
-0,2200
|
0,2800
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
0,76
|
4,02
|
0,93
|
1,82
|
2,07
|
2,63
|
3,37
|
2,55
|
Capex/omzet
|
0,74%
|
3,02%
|
0,49%
|
0,72%
|
0,62%
|
0,62%
|
0,62%
|
0,37%
|
Datum van publicatie
|
26-02-20
|
23-02-21
|
22-02-22
|
21-02-23
|
20-02-24
|
-
|
-
|
-
|
Laatste slotkoers
51,39
USD Gemiddelde koersdoel
72,81
USD Spread / Gemiddelde doel +41,68% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -16,36% | 2,91 mld. | | +8,05% | 3.020 mld. | | +5,58% | 82,93 mld. | | +3,69% | 76,85 mld. | | -14,62% | 53,04 mld. | | +31,16% | 50,15 mld. | | -24,56% | 46,55 mld. | | +17,75% | 41,41 mld. | | +55,21% | 35,63 mld. | | -10,24% | 24,64 mld. |
Software - Andere
|