Real-time Estimate
Cboe BZX
17:56:47 09/05/2024 BST
|
5-day change
|
1st Jan Change
|
0.756
USD
|
-0.53%
|
|
-2.04%
|
-17.39%
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Capitalization
1 |
348.4
|
99.42
|
80.49
|
68.57
|
69.43
|
-
|
Enterprise Value (EV)
1 |
348.4
|
99.42
|
80.49
|
68.57
|
69.43
|
69.43
|
P/E ratio
|
-16
x
|
-3.55
x
|
-2.19
x
|
-2.4
x
|
-2.45
x
|
-2.45
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
-
|
-
|
593
x
|
192
x
|
69.4
x
|
27.8
x
|
EV / Revenue
|
-
|
-
|
593
x
|
192
x
|
69.4
x
|
27.8
x
|
EV / EBITDA
|
-
|
-14.4
x
|
-3.55
x
|
-4.15
x
|
-2.74
x
|
-2.76
x
|
EV / FCF
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Price to Book
|
-
|
6.14
x
|
1.13
x
|
-
|
1.49
x
|
3.45
x
|
Nbr of stocks (in thousands)
|
24,689
|
29,157
|
53,302
|
75,097
|
91,358
|
-
|
Reference price
2 |
14.11
|
3.410
|
1.510
|
0.9131
|
0.7600
|
0.7600
|
Announcement Date
|
18/03/21
|
15/03/22
|
30/03/23
|
01/04/24
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net sales
1 |
-
|
-
|
0.1356
|
0.358
|
1
|
2.5
|
EBITDA
1 |
-
|
-6.917
|
-22.64
|
-16.54
|
-25.3
|
-25.2
|
EBIT
1 |
-
|
-17.13
|
-36.58
|
-27.22
|
-28.2
|
-28.1
|
Operating Margin
|
-
|
-
|
-26,965.97%
|
-7,602.65%
|
-2,820%
|
-1,124%
|
Earnings before Tax (EBT)
1 |
-
|
-27.9
|
-38.59
|
-29.73
|
-28.7
|
-28.7
|
Net income
1 |
-24.73
|
-27.9
|
-38.59
|
-29.73
|
-28.7
|
-28.7
|
Net margin
|
-
|
-
|
-28,450.94%
|
-8,303.5%
|
-2,870%
|
-1,148%
|
EPS
2 |
-0.8800
|
-0.9600
|
-0.6900
|
-0.3800
|
-0.3100
|
-0.3100
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF margin
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
18/03/21
|
15/03/22
|
30/03/23
|
01/04/24
|
-
|
-
|
Fiscal Period: 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
|
---|
Net sales
1 |
-
|
-
|
0.0312
|
0.0655
|
0.0376
|
0.00128
|
0.1205
|
0.1122
|
0.0504
|
0.0749
|
0.1
|
0.2
|
0.3
|
0.4
|
0.4
|
EBITDA
1 |
-1.793
|
-2.099
|
-3.72
|
-4.325
|
-4.153
|
-8.694
|
-3.742
|
-3.703
|
-2.889
|
-6.039
|
-6.4
|
-6.3
|
-6.3
|
-6.2
|
-6.4
|
EBIT
1 |
-4.78
|
-4.628
|
-6.709
|
-4.808
|
-6.834
|
-18.23
|
-7.788
|
-3.859
|
-7.668
|
-7.907
|
-7.1
|
-7.1
|
-7
|
-7
|
-7.2
|
Operating Margin
|
-
|
-
|
-21,475.45%
|
-7,343.25%
|
-18,151.37%
|
-1,424,066.41%
|
-6,461.06%
|
-3,439.79%
|
-15,201.27%
|
-10,558.37%
|
-7,100%
|
-3,550%
|
-2,333.33%
|
-1,750%
|
-1,800%
|
Earnings before Tax (EBT)
1 |
-4.778
|
-15.62
|
-7.134
|
-5.105
|
-7.569
|
-18.79
|
-8.506
|
-4.642
|
-8.276
|
-8.306
|
-7.2
|
-7.2
|
-7.2
|
-7.1
|
-7.3
|
Net income
1 |
-4.778
|
-15.62
|
-7.134
|
-5.105
|
-7.569
|
-18.79
|
-8.506
|
-4.642
|
-8.276
|
-8.306
|
-7.2
|
-7.2
|
-7.2
|
-7.1
|
-7.3
|
Net margin
|
-
|
-
|
-22,835.12%
|
-7,795.63%
|
-20,104.33%
|
-1,467,667.97%
|
-7,057.28%
|
-4,138.02%
|
-16,407.45%
|
-11,091.16%
|
-7,200%
|
-3,600%
|
-2,400%
|
-1,775%
|
-1,825%
|
EPS
2 |
-0.1600
|
-0.5400
|
-0.2400
|
-0.1700
|
-0.2200
|
-0.1100
|
-0.1400
|
-0.0700
|
-0.1100
|
-0.0900
|
-0.0800
|
-0.0800
|
-0.0800
|
-0.0800
|
-0.0800
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
05/11/21
|
15/03/22
|
23/05/22
|
15/08/22
|
14/11/22
|
30/03/23
|
12/05/23
|
14/08/23
|
13/11/23
|
01/04/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
---|
Net Debt
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
|
-
|
-
|
-
|
-
|
-
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
|
-
|
-
|
-
|
-
|
-
|
-
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-
|
-
|
-
|
-
|
ROA (Net income/ Total Assets)
|
-
|
-
|
-
|
-
|
-
|
-
|
Assets
1 |
-
|
-
|
-
|
-
|
-
|
-
|
Book Value Per Share
2 |
-
|
0.5600
|
1.340
|
-
|
0.5100
|
0.2200
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
-
|
0.02
|
0.87
|
-
|
0.4
|
0.4
|
Capex / Sales
|
-
|
-
|
641.13%
|
-
|
40%
|
16%
|
Announcement Date
|
18/03/21
|
15/03/22
|
30/03/23
|
01/04/24
|
-
|
-
|
Last Close Price
0.76
USD Average target price
8.25
USD Spread / Average Target +985.53% Consensus |
1st Jan change
|
Capi.
|
---|
| -17.39% | 69.43M | | +9.38% | 3,051B | | +6.61% | 83.97B | | +5.02% | 76.9B | | -13.91% | 54B | | +24.59% | 48.01B | | -24.21% | 46.47B | | +23.03% | 42.04B | | +63.80% | 38.34B | | -31.87% | 24.97B |
Other Software
|