Delayed
Nasdaq
|
5-day change
|
1st Jan Change
|
- USD
|
-.--%
|
|
-6.73%
|
-.--%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
4,259
|
6,595
|
4,627
|
1,186
|
1,263
|
1,278
|
-
|
-
|
Enterprise Value (EV)
1 |
4,114
|
6,444
|
4,693
|
1,360
|
1,395
|
1,372
|
1,255
|
1,098
|
P/E ratio
|
121
x
|
-1,320
x
|
-65.8
x
|
-9.04
x
|
-31.1
x
|
-396
x
|
42
x
|
18.8
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.21
x
|
4.49
x
|
2.75
x
|
0.63
x
|
0.93
x
|
1.07
x
|
0.98
x
|
0.91
x
|
EV / Revenue
|
3.1
x
|
4.39
x
|
2.78
x
|
0.72
x
|
1.03
x
|
1.15
x
|
0.96
x
|
0.78
x
|
EV / EBITDA
|
20.3
x
|
37.3
x
|
168
x
|
30.1
x
|
11.8
x
|
9.74
x
|
7.65
x
|
5.51
x
|
EV / FCF
|
28.3
x
|
47.4
x
|
-73.3
x
|
-15.2
x
|
30.1
x
|
14
x
|
12.9
x
|
11.6
x
|
FCF Yield
|
3.53%
|
2.11%
|
-1.36%
|
-6.57%
|
3.33%
|
7.13%
|
7.76%
|
8.6%
|
Price to Book
|
3.28
x
|
5.19
x
|
4.08
x
|
-
|
1.21
x
|
1.22
x
|
1.15
x
|
-
|
Nbr of stocks (in thousands)
|
502,800
|
499,797
|
502,393
|
504,471
|
507,155
|
503,183
|
-
|
-
|
Reference price
2 |
8.470
|
13.20
|
9.210
|
2.350
|
2.490
|
2.540
|
2.540
|
2.540
|
Announcement Date
|
05/02/20
|
03/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,326
|
1,468
|
1,685
|
1,892
|
1,359
|
1,192
|
1,310
|
1,411
|
EBITDA
1 |
202.3
|
172.8
|
27.9
|
45.1
|
118.5
|
140.8
|
164.1
|
199.2
|
EBIT
|
38.64
|
-6.368
|
-76.51
|
-126.3
|
-26.5
|
-
|
35.88
|
75.3
|
Operating Margin
|
2.91%
|
-0.43%
|
-4.54%
|
-6.68%
|
-1.95%
|
-
|
2.74%
|
5.34%
|
Earnings before Tax (EBT)
1 |
33.65
|
-19.33
|
-102.5
|
-145.2
|
-28.21
|
-2.73
|
30.73
|
76.71
|
Net income
1 |
34.83
|
-6.283
|
-71.38
|
-128.4
|
-40.94
|
-3.27
|
26.33
|
74.33
|
Net margin
|
2.63%
|
-0.43%
|
-4.23%
|
-6.79%
|
-3.01%
|
-0.27%
|
2.01%
|
5.27%
|
EPS
2 |
0.0700
|
-0.0100
|
-0.1400
|
-0.2600
|
-0.0800
|
-0.006420
|
0.0605
|
0.1350
|
Free Cash Flow
1 |
145.4
|
135.9
|
-64.01
|
-89.3
|
46.4
|
97.81
|
97.4
|
94.4
|
FCF margin
|
10.96%
|
9.26%
|
-3.8%
|
-4.72%
|
3.42%
|
8.2%
|
7.44%
|
6.69%
|
FCF Conversion (EBITDA)
|
71.85%
|
78.66%
|
-
|
-
|
39.16%
|
69.44%
|
59.34%
|
47.4%
|
FCF Conversion (Net income)
|
417.34%
|
-
|
-
|
-
|
-
|
-
|
369.93%
|
127.01%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/02/20
|
03/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Fiscal Period: December |
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
|
---|
Net sales
1 |
415.9
|
436.2
|
515.8
|
498
|
441.5
|
392.4
|
375.1
|
371.8
|
300.4
|
305.4
|
301.3
|
306.6
|
279.1
|
291.2
|
302
|
EBITDA
1 |
-3.3
|
-3.2
|
9.689
|
22.9
|
15.7
|
30.5
|
18.3
|
25.9
|
41.4
|
35.96
|
30.82
|
34.63
|
39.63
|
31.82
|
36.43
|
EBIT
|
-28.92
|
-33.96
|
-20.89
|
-11.06
|
-60.4
|
-10.47
|
-16.68
|
-10.11
|
7.627
|
2.716
|
-
|
-
|
-
|
-
|
-
|
Operating Margin
|
-6.95%
|
-7.79%
|
-4.05%
|
-2.22%
|
-13.68%
|
-2.67%
|
-4.45%
|
-2.72%
|
2.54%
|
0.89%
|
-
|
-
|
-
|
-
|
-
|
Earnings before Tax (EBT)
1 |
-34.57
|
-39.37
|
-27.66
|
-18.38
|
-59.82
|
-11.69
|
-16.53
|
-11.25
|
8.137
|
2.162
|
0.4855
|
1.744
|
1.912
|
-
|
-
|
Net income
1 |
-26.02
|
-33.39
|
-24.23
|
-17.48
|
-53.35
|
-15.32
|
-14.7
|
-5.356
|
-5.557
|
-1.631
|
0.475
|
1.6
|
1.95
|
-
|
-
|
Net margin
|
-6.26%
|
-7.66%
|
-4.7%
|
-3.51%
|
-12.08%
|
-3.91%
|
-3.92%
|
-1.44%
|
-1.85%
|
-0.53%
|
0.16%
|
0.52%
|
0.7%
|
-
|
-
|
EPS
2 |
-0.0500
|
-0.0700
|
-0.0500
|
-0.0300
|
-0.1100
|
-0.0300
|
-0.0300
|
-0.0100
|
-0.0100
|
-
|
-0.000640
|
0.006430
|
-0.000040
|
0.0100
|
0.0250
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
15/02/22
|
09/05/22
|
09/08/22
|
08/11/22
|
13/02/23
|
09/05/23
|
08/08/23
|
07/11/23
|
13/02/24
|
07/05/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
66.4
|
174
|
132
|
93.9
|
-
|
-
|
Net Cash position
1 |
145
|
150
|
-
|
-
|
-
|
-
|
23.2
|
181
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.381
x
|
3.861
x
|
1.114
x
|
0.6668
x
|
-
|
-
|
Free Cash Flow
1 |
145
|
136
|
-64
|
-89.3
|
46.4
|
97.8
|
97.4
|
94.4
|
ROE (net income / shareholders' equity)
|
2.65%
|
-1.94%
|
-5.93%
|
-11.8%
|
-3.92%
|
2.47%
|
5.14%
|
-
|
ROA (Net income/ Total Assets)
|
1.87%
|
5.6%
|
-1.2%
|
-2.54%
|
-2.18%
|
1.38%
|
2.89%
|
-
|
Assets
1 |
1,865
|
-112.2
|
5,954
|
5,060
|
1,882
|
-236.4
|
911
|
-
|
Book Value Per Share
2 |
2.580
|
2.540
|
2.260
|
-
|
2.060
|
2.090
|
2.200
|
-
|
Cash Flow per Share
|
0.4300
|
0.3000
|
0.0100
|
0.0500
|
-
|
-
|
-
|
-
|
Capex
1 |
68.8
|
52.5
|
70.2
|
116
|
47.8
|
46.3
|
46.9
|
45.1
|
Capex / Sales
|
5.19%
|
3.58%
|
4.17%
|
6.15%
|
3.52%
|
3.88%
|
3.58%
|
3.2%
|
Announcement Date
|
05/02/20
|
03/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
2.54
USD Average target price
4.25
USD Spread / Average Target +67.32% Consensus |
1st Jan change
|
Capi.
|
---|
| +25.95% | 430B | | +25.72% | 263B | | +10.33% | 138B | | +8.01% | 100B | | +25.63% | 87.99B | | +17.47% | 46.22B | | +4.52% | 36.88B | | +20.84% | 35.21B | | +15.15% | 29.13B |
Other Internet Services
|