Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
5 USD | +0.60% | +5.04% | +212.50% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 132.1 | 657.4 | 187.8 | 288.6 | 943.7 | - |
Enterprise Value (EV) 1 | 132.1 | 657.4 | 187.8 | 288.6 | 943.7 | 943.7 |
P/E ratio | -23.1 x | -52.7 x | -8.75 x | -10.7 x | -32.6 x | -52.6 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | - | 5.4 x | 0.49 x | 0.42 x | 0.93 x | 0.75 x |
EV / Revenue | - | 5.4 x | 0.49 x | 0.42 x | 0.93 x | 0.75 x |
EV / EBITDA | - | -128 x | -21.1 x | 20.8 x | 43.2 x | 31 x |
EV / FCF | - | - | - | - | - | - |
FCF Yield | - | - | - | - | - | - |
Price to Book | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 143,293 | 178,160 | 178,811 | 180,350 | 188,746 | - |
Reference price 2 | 0.9221 | 3.690 | 1.050 | 1.600 | 5.000 | 5.000 |
Announcement Date | 19/03/21 | 18/03/22 | 16/03/23 | 07/03/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Net sales 1 | - | 121.7 | 381.8 | 689.2 | 1,017 | 1,263 |
EBITDA 1 | - | -5.124 | -8.905 | 13.85 | 21.82 | 30.46 |
EBIT 1 | - | -11.27 | -19.75 | -26.01 | -25.4 | -17.47 |
Operating Margin | - | -9.26% | -5.17% | -3.77% | -2.5% | -1.38% |
Earnings before Tax (EBT) 1 | - | -11.68 | -20.34 | -27.22 | -30.76 | -17.57 |
Net income 1 | -3.621 | -11.68 | -20.58 | -27.5 | -30.98 | -17.57 |
Net margin | - | -9.6% | -5.39% | -3.99% | -3.05% | -1.39% |
EPS 2 | -0.0400 | -0.0700 | -0.1200 | -0.1500 | -0.1533 | -0.0950 |
Free Cash Flow | - | - | - | - | - | - |
FCF margin | - | - | - | - | - | - |
FCF Conversion (EBITDA) | - | - | - | - | - | - |
FCF Conversion (Net income) | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - |
Announcement Date | 19/03/21 | 18/03/22 | 16/03/23 | 07/03/24 | - | - |
Income Statement Evolution (Quarterly data)
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 | 50.48 | 61.65 | 112.4 | 111.6 | 96.12 | 107.8 | 185.3 | 214.6 | 181.3 | 200.7 | 264.5 | 297.7 | 254.5 | 250.3 | 331.9 |
EBITDA 1 | -2.962 | -1.97 | -2.021 | -1.9 | -3.014 | -0.792 | 2.618 | 3.52 | 8.506 | 3.601 | 5.207 | 6.428 | 3.638 | 5.119 | 8.684 |
EBIT 1 | -3.742 | -4.267 | -4.204 | -4.311 | -6.964 | -7.038 | -3.74 | -3.967 | -11.26 | -15.72 | -3.899 | -3.183 | -5.723 | -4.444 | -0.3955 |
Operating Margin | -7.41% | -6.92% | -3.74% | -3.86% | -7.25% | -6.53% | -2.02% | -1.85% | -6.21% | -7.83% | -1.47% | -1.07% | -2.25% | -1.78% | -0.12% |
Earnings before Tax (EBT) 1 | -3.845 | -4.252 | -4.155 | -5.169 | -6.759 | -7.315 | -3.972 | -3.939 | -11.99 | -16.1 | -4.205 | -4.404 | -6.408 | -4.243 | -2.982 |
Net income 1 | -3.845 | -4.313 | -4.208 | -5.247 | -6.809 | -7.395 | -4.118 | -4.024 | -11.96 | -16.1 | -3.736 | -4.404 | -5.591 | -4.569 | -0.5445 |
Net margin | -7.62% | -7% | -3.75% | -4.7% | -7.08% | -6.86% | -2.22% | -1.87% | -6.6% | -8.02% | -1.41% | -1.48% | -2.2% | -1.83% | -0.16% |
EPS 2 | -0.0200 | -0.0300 | -0.0200 | -0.0300 | -0.0380 | -0.0400 | -0.0200 | -0.0200 | -0.0700 | -0.0900 | -0.0200 | -0.0133 | -0.0300 | -0.0250 | -0.005000 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 18/03/22 | 09/05/22 | 11/08/22 | 10/11/22 | 16/03/23 | 11/05/23 | 09/08/23 | 09/11/23 | 07/03/24 | 07/05/24 | - | - | - | - | - |
Balance Sheet Analysis
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 | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - |
Capex | - | - | - | - | - | - |
Capex / Sales | - | - | - | - | - | - |
Announcement Date | 19/03/21 | 18/03/22 | 16/03/23 | 07/03/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
+212.50% | 944M | |
-1.96% | 27.53B | |
+20.05% | 23.69B | |
-23.57% | 10.37B | |
-15.51% | 10B | |
+9.18% | 9.81B | |
-5.84% | 6.68B | |
-5.91% | 5.82B | |
+25.30% | 4.45B | |
+8.52% | 2.68B |
- Stock Market
- Equities
- REAX Stock
- Financials The Real Brokerage Inc.