Geschatte realtime
Cboe BZX
18:27:56 11-02-2025
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
77,70 USD
|
-1,19%
|
|
+11,41%
|
+28,82%
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
14.147
|
11.139
|
17.455
|
31.877
|
37.281
|
43.978
|
50.291
|
57.599
|
Variatie
|
-
|
-21,26%
|
56,7%
|
82,62%
|
16,95%
|
17,96%
|
14,36%
|
14,53%
|
EBITDA
1 |
-2.725
|
-2.528
|
-774
|
1.713
|
4.052
|
6.484
|
8.511
|
10.836
|
Variatie
|
-
|
-7,23%
|
-69,38%
|
-
|
136,54%
|
60,02%
|
31,25%
|
27,32%
|
Bedrijfsresultaat (EBIT)
1 |
-8.596
|
-4.863
|
-3.834
|
-1.832
|
1.110
|
2.799
|
5.923
|
7.870
|
Variatie
|
-
|
-43,43%
|
-21,16%
|
-52,22%
|
-
|
152,16%
|
111,62%
|
32,87%
|
Betaalde rente
1 |
-559
|
-458
|
-483
|
-565
|
-633
|
-523
|
-496,6
|
-443,1
|
Resultaat voor belastingen (EBT)
1 |
-8.433
|
-6.946
|
-1.025
|
-9.426
|
2.321
|
4.125
|
5.996
|
8.288
|
Variatie
|
-
|
-17,63%
|
-85,24%
|
819,61%
|
-
|
77,73%
|
45,37%
|
38,22%
|
Nettowinst (verlies)
1 |
-8.506
|
-6.768
|
-496
|
-9.141
|
1.887
|
9.856
|
5.092
|
6.954
|
Variatie
|
-
|
-20,43%
|
-92,67%
|
1.742,94%
|
-
|
422,31%
|
-48,34%
|
36,57%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
 Fiscaal tijdperk: december |
2019 Q4
|
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
|
---|
Omzet
1 |
4.069
|
3.543
|
2.241
|
3.129
|
3.165
|
2.903
|
3.929
|
4.845
|
5.778
|
6.854
|
8.073
|
8.343
|
8.607
|
8.823
|
9.230
|
9.292
|
9.936
|
10.131
|
10.700
|
11.188
|
11.959
|
11.591
|
12.351
|
12.746
|
13.631
|
13.350
|
14.138
|
14.748
|
Variatie
|
-
|
-12,93%
|
-36,75%
|
39,63%
|
1,15%
|
-8,28%
|
35,34%
|
23,31%
|
19,26%
|
18,62%
|
17,79%
|
3,34%
|
3,16%
|
2,51%
|
4,61%
|
0,67%
|
6,93%
|
1,96%
|
5,62%
|
4,56%
|
6,89%
|
-3,08%
|
6,56%
|
3,2%
|
6,94%
|
-2,06%
|
5,9%
|
4,32%
|
EBITDA
1 |
-615
|
-612
|
-837
|
-625
|
-454
|
-359
|
-509
|
8
|
86
|
168
|
364
|
516
|
665
|
761
|
916
|
1.092
|
1.283
|
1.382
|
1.570
|
1.690
|
1.842
|
1.837
|
2.054
|
2.196
|
2.409
|
2.372
|
2.610
|
2.768
|
Variatie
|
-
|
-0,49%
|
36,76%
|
-25,33%
|
-27,36%
|
-20,93%
|
41,78%
|
-
|
975%
|
95,35%
|
116,67%
|
41,76%
|
28,88%
|
14,44%
|
20,37%
|
19,21%
|
17,49%
|
7,72%
|
13,6%
|
7,64%
|
8,99%
|
-0,24%
|
11,78%
|
6,91%
|
9,71%
|
-1,54%
|
10,05%
|
6,03%
|
Bedrijfsresultaat (EBIT)
1 |
-971
|
-1.263
|
-1.607
|
-1.116
|
-877
|
-1.524
|
-1.188
|
-572
|
-550
|
-482
|
-713
|
-495
|
-142
|
-262
|
326
|
394
|
652
|
172
|
796
|
1.061
|
770
|
1.207
|
1.407
|
1.550
|
1.752
|
1.679
|
1.882
|
2.002
|
Variatie
|
-
|
30,07%
|
27,24%
|
-30,55%
|
-21,42%
|
73,77%
|
-22,05%
|
-51,85%
|
-3,85%
|
-12,36%
|
47,93%
|
-30,58%
|
-71,31%
|
84,51%
|
-
|
20,86%
|
65,48%
|
-73,62%
|
362,79%
|
33,29%
|
-27,43%
|
56,81%
|
16,49%
|
10,2%
|
13,01%
|
-4,13%
|
12,08%
|
6,39%
|
Charge d'intérêts
1 |
-101
|
-118
|
-110
|
-112
|
-118
|
-115
|
-115
|
-123
|
-130
|
-129
|
-139
|
-146
|
-151
|
-168
|
-144
|
-166
|
-155
|
-124
|
-139
|
-143
|
-117
|
-125,2
|
-123,3
|
-123,6
|
-122,5
|
-118,5
|
-119,8
|
-121,1
|
Resultaat voor belastingen (EBT)
1 |
-1.057
|
-3.176
|
-1.761
|
-1.077
|
-932
|
71
|
640
|
-2.527
|
791
|
-6.168
|
-2.556
|
-1.176
|
474
|
-138
|
455
|
176
|
1.828
|
-630
|
1.077
|
2.769
|
909
|
1.195
|
1.402
|
1.553
|
1.772
|
1.760
|
2.017
|
2.177
|
Variatie
|
-
|
200,47%
|
-44,55%
|
-38,84%
|
-13,46%
|
-
|
801,41%
|
-
|
-
|
-
|
-58,56%
|
-53,99%
|
-
|
-
|
-
|
-61,32%
|
938,64%
|
-
|
-
|
157,1%
|
-67,17%
|
31,45%
|
17,37%
|
10,76%
|
14,1%
|
-0,67%
|
14,59%
|
7,94%
|
Nettowinst (verlies)
1 |
-1.096
|
-2.936
|
-1.775
|
-1.089
|
-968
|
-108
|
1.144
|
-2.424
|
892
|
-5.930
|
-2.601
|
-1.206
|
595
|
-157
|
394
|
221
|
1.429
|
-654
|
1.015
|
2.612
|
6.883
|
1.051
|
1.227
|
1.355
|
1.538
|
1.576
|
1.767
|
1.886
|
Variatie
|
-
|
167,88%
|
-39,54%
|
-38,65%
|
-11,11%
|
-88,84%
|
-
|
-
|
-
|
-
|
-56,14%
|
-53,63%
|
-
|
-
|
-
|
-43,91%
|
546,61%
|
-
|
-
|
157,34%
|
163,51%
|
-84,73%
|
16,74%
|
10,37%
|
13,51%
|
2,48%
|
12,15%
|
6,75%
|
Datum van publicatie
|
06-02-20
|
07-05-20
|
06-08-20
|
05-11-20
|
10-02-21
|
05-05-21
|
04-08-21
|
04-11-21
|
09-02-22
|
04-05-22
|
02-08-22
|
01-11-22
|
08-02-23
|
02-05-23
|
01-08-23
|
07-11-23
|
07-02-24
|
08-05-24
|
06-08-24
|
31-10-24
|
05-02-25
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
 Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuld
1 |
-5.606
|
733
|
4.981
|
4.954
|
4.052
|
2.999
|
-2.976
|
-10.447
|
Variatie
|
-
|
-86,92%
|
579,54%
|
-0,54%
|
-18,21%
|
-25,99%
|
-195,35%
|
-451,04%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
CAPEX
1 |
588
|
616
|
298
|
252
|
223
|
242
|
306,1
|
305,3
|
Variatie
|
-
|
4,76%
|
-51,62%
|
-15,44%
|
-11,51%
|
8,52%
|
10,18%
|
-0,26%
|
Vrije kasstroom (FCF)
1 |
-4.909
|
-3.361
|
-743
|
390
|
3.362
|
6.895
|
7.803
|
9.806
|
Variatie
|
-
|
-31,53%
|
-77,89%
|
-152,49%
|
762,05%
|
105,09%
|
19,83%
|
25,67%
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Winstgevendheid
| | | | | | | | |
---|
EBITDA-marge (%)
|
-19,26%
|
-22,7%
|
-4,43%
|
5,37%
|
10,87%
|
14,74%
|
16,92%
|
18,81%
|
EBIT-marge (%)
|
-60,76%
|
-43,66%
|
-21,97%
|
-5,75%
|
2,98%
|
6,36%
|
11,78%
|
13,66%
|
EBT-marge (%)
|
-59,61%
|
-62,36%
|
-5,87%
|
-29,57%
|
6,23%
|
9,38%
|
11,92%
|
14,39%
|
Nettomarge (%)
|
-60,13%
|
-60,76%
|
-2,84%
|
-28,68%
|
5,06%
|
22,41%
|
10,12%
|
12,07%
|
FCF-marge (%)
|
-34,7%
|
-30,17%
|
-4,26%
|
1,22%
|
9,02%
|
15,68%
|
15,51%
|
17,02%
|
Vrije kasstroom/nettoresultaat (%)
|
57,71%
|
49,66%
|
149,8%
|
-4,27%
|
178,17%
|
69,96%
|
153,24%
|
141,01%
|
Winstgevendheid
| | | | | | | | |
---|
ROA
|
-30,52%
|
-20,82%
|
-1,38%
|
-12,9%
|
5,33%
|
21,92%
|
8,84%
|
10,67%
|
ROE
|
-66,72%
|
-51,16%
|
-3,71%
|
-83,87%
|
20,3%
|
60,08%
|
20,29%
|
24,35%
|
Financiële gezondheid
| | | | | | | | |
---|
Hefboom (schuld/ebitda)
|
-
|
-0,29x
|
-6,44x
|
2,89x
|
1x
|
0,46x
|
-
|
-
|
Schuld/vrije kasstroom
|
-
|
-0,22x
|
-6,7x
|
12,7x
|
1,21x
|
0,43x
|
-
|
-
|
Kapitaalintensiteit
| | | | | | | | |
---|
Kapitaaluitgaven/omzet (%)
|
4,16%
|
5,53%
|
1,71%
|
0,79%
|
0,6%
|
0,55%
|
0,61%
|
0,53%
|
CAPEX / EBITDA (%)
|
-21,58%
|
-24,37%
|
-38,5%
|
14,71%
|
5,5%
|
3,73%
|
3,6%
|
2,82%
|
CAPEX / FCF (%)
|
-11,98%
|
-18,33%
|
-40,11%
|
64,62%
|
6,63%
|
3,51%
|
3,92%
|
3,11%
|
Bestanddelen per aandeel
| | | | | | | | |
---|
Kasstroom per aandeel
1 |
-3,461
|
-1,566
|
-0,2351
|
0,3251
|
1,714
|
3,319
|
3,511
|
5,09
|
Variatie
|
-
|
-54,76%
|
-84,99%
|
-238,28%
|
427,16%
|
93,65%
|
12,92%
|
44,95%
|
Dividend per aandeel
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Variatie
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettoactief per aandeel
1 |
11,37
|
6,997
|
7,417
|
3,66
|
5,526
|
7,648
|
12,58
|
15,53
|
Variatie
|
-
|
-38,44%
|
6%
|
-50,65%
|
50,98%
|
38,4%
|
64,5%
|
23,47%
|
WPA
1 |
-6,81
|
-3,86
|
-0,26
|
-4,64
|
0,87
|
4,56
|
2,442
|
3,326
|
Variatie
|
-
|
-43,32%
|
-93,26%
|
1.684,62%
|
-118,75%
|
424,14%
|
29,43%
|
36,17%
|
Aantal aandelen (in duizend)
|
1.705.815
|
1.763.768
|
1.940.118
|
1.994.407
|
2.057.858
|
2.105.709
|
2.105.709
|
2.105.709
|
Datum van publicatie
|
06-02-20
|
10-02-21
|
09-02-22
|
08-02-23
|
07-02-24
|
05-02-25
|
-
|
-
|
| 2024 | 2025 * |
---|
P/E-ratio |
13,2x |
32,2x |
---|
PBR-ratio |
10,3x |
6,25x |
---|
EV/omzet |
2,96x |
3,23x |
---|
Dividendrendement |
-
|
-
|
---|
Laatste slotkoers 78,63USD Gemiddelde koersdoel 88,10USD Spread / Gemiddelde doel +12,04% Consensus
MarketScreener is also available in this country: United States.
Switch edition
Ik blijf hier.
|