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
|
928.2
|
-
|
-
|
Enterprise Value (EV)
1 |
4,114
|
6,444
|
4,693
|
1,360
|
1,395
|
1,028
|
935.9
|
816.1
|
P/E ratio
|
121
x
|
-1,320
x
|
-65.8
x
|
-9.04
x
|
-31.1
x
|
-165
x
|
36.8
x
|
15.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.21
x
|
4.49
x
|
2.75
x
|
0.63
x
|
0.93
x
|
0.77
x
|
0.73
x
|
0.68
x
|
EV / Revenue
|
3.1
x
|
4.39
x
|
2.78
x
|
0.72
x
|
1.03
x
|
0.85
x
|
0.74
x
|
0.6
x
|
EV / EBITDA
|
20.3
x
|
37.3
x
|
168
x
|
30.1
x
|
11.8
x
|
7.41
x
|
5.71
x
|
4.27
x
|
EV / FCF
|
28.3
x
|
47.4
x
|
-73.3
x
|
-15.2
x
|
30.1
x
|
11.8
x
|
10.3
x
|
9.15
x
|
FCF Yield
|
3.53%
|
2.11%
|
-1.36%
|
-6.57%
|
3.33%
|
8.51%
|
9.74%
|
10.9%
|
Price to Book
|
3.28
x
|
5.19
x
|
4.08
x
|
-
|
1.21
x
|
0.89
x
|
0.85
x
|
0.79
x
|
Nbr of stocks (in thousands)
|
5,02,800
|
4,99,797
|
5,02,393
|
5,04,471
|
5,07,155
|
5,01,742
|
-
|
-
|
Reference price
2 |
8.470
|
13.20
|
9.210
|
2.350
|
2.490
|
1.850
|
1.850
|
1.850
|
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
|
1,203
|
1,264
|
1,356
|
EBITDA
1 |
202.3
|
172.8
|
27.9
|
45.1
|
118.5
|
138.7
|
164
|
190.9
|
EBIT
1 |
38.64
|
-6.368
|
-76.51
|
-126.3
|
-26.5
|
9.067
|
34.67
|
70.6
|
Operating Margin
|
2.91%
|
-0.43%
|
-4.54%
|
-6.68%
|
-1.95%
|
0.75%
|
2.74%
|
5.21%
|
Earnings before Tax (EBT)
1 |
33.65
|
-19.33
|
-102.5
|
-145.2
|
-28.21
|
-0.8279
|
30.2
|
73.16
|
Net income
1 |
34.83
|
-6.283
|
-71.38
|
-128.4
|
-40.94
|
-4.871
|
26.45
|
65.42
|
Net margin
|
2.63%
|
-0.43%
|
-4.23%
|
-6.79%
|
-3.01%
|
-0.4%
|
2.09%
|
4.82%
|
EPS
2 |
0.0700
|
-0.0100
|
-0.1400
|
-0.2600
|
-0.0800
|
-0.0112
|
0.0502
|
0.1224
|
Free Cash Flow
1 |
145.4
|
135.9
|
-64.01
|
-89.3
|
46.4
|
87.48
|
91.2
|
89.15
|
FCF margin
|
10.96%
|
9.26%
|
-3.8%
|
-4.72%
|
3.42%
|
7.27%
|
7.21%
|
6.57%
|
FCF Conversion (EBITDA)
|
71.85%
|
78.66%
|
-
|
-
|
39.16%
|
63.06%
|
55.6%
|
46.69%
|
FCF Conversion (Net income)
|
417.34%
|
-
|
-
|
-
|
-
|
-
|
344.79%
|
136.28%
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
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
|
304.5
|
312.6
|
280.5
|
313.6
|
302
|
EBITDA
1 |
-3.3
|
-3.2
|
9.689
|
22.9
|
15.7
|
30.5
|
18.3
|
25.9
|
41.4
|
35.96
|
31.73
|
34.48
|
36.26
|
31.82
|
36.43
|
EBIT
1 |
-28.92
|
-33.96
|
-20.89
|
-11.06
|
-60.4
|
-10.47
|
-16.68
|
-10.11
|
7.627
|
2.716
|
-0.3
|
1.2
|
2.953
|
4.298
|
4.124
|
Operating Margin
|
-6.95%
|
-7.79%
|
-4.05%
|
-2.22%
|
-13.68%
|
-2.67%
|
-4.45%
|
-2.72%
|
2.54%
|
0.89%
|
-0.1%
|
0.38%
|
1.05%
|
1.37%
|
1.37%
|
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
|
-3.001
|
-0.2512
|
1.628
|
3.744
|
3.57
|
Net income
1 |
-26.02
|
-33.39
|
-24.23
|
-17.48
|
-53.35
|
-15.32
|
-14.7
|
-5.356
|
-5.557
|
-1.631
|
-2.3
|
-0.15
|
1.32
|
3.43
|
3.256
|
Net margin
|
-6.26%
|
-7.66%
|
-4.7%
|
-3.51%
|
-12.08%
|
-3.91%
|
-3.92%
|
-1.44%
|
-1.85%
|
-0.53%
|
-0.76%
|
-0.05%
|
0.47%
|
1.09%
|
1.08%
|
EPS
2 |
-0.0500
|
-0.0700
|
-0.0500
|
-0.0300
|
-0.1100
|
-0.0300
|
-0.0300
|
-0.0100
|
-0.0100
|
-
|
-0.004180
|
-0.000750
|
-0.000770
|
0.0150
|
-
|
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
|
100
|
7.71
|
-
|
Net Cash position
1 |
145
|
150
|
-
|
-
|
-
|
-
|
-
|
112
|
Leverage (Debt/EBITDA)
|
-
|
-
|
2.381
x
|
3.861
x
|
1.114
x
|
0.7226
x
|
0.047
x
|
-
|
Free Cash Flow
1 |
145
|
136
|
-64
|
-89.3
|
46.4
|
87.5
|
91.2
|
89.2
|
ROE (net income / shareholders' equity)
|
2.65%
|
-1.94%
|
-5.93%
|
-11.8%
|
-3.92%
|
1.82%
|
2.66%
|
4.71%
|
ROA (Net income/ Total Assets)
|
1.87%
|
5.6%
|
-1.2%
|
-2.54%
|
-2.18%
|
1.03%
|
2.71%
|
4.17%
|
Assets
1 |
1,865
|
-112.2
|
5,954
|
5,060
|
1,882
|
-474.7
|
977.8
|
1,571
|
Book Value Per Share
2 |
2.580
|
2.540
|
2.260
|
-
|
2.060
|
2.090
|
2.180
|
2.340
|
Cash Flow per Share
|
0.4300
|
0.3000
|
0.0100
|
0.0500
|
-
|
-
|
-
|
-
|
Capex
1 |
68.8
|
52.5
|
70.2
|
116
|
47.8
|
47.8
|
49.4
|
55.5
|
Capex / Sales
|
5.19%
|
3.58%
|
4.17%
|
6.15%
|
3.52%
|
3.97%
|
3.91%
|
4.09%
|
Announcement Date
|
05/02/20
|
03/02/21
|
15/02/22
|
13/02/23
|
13/02/24
|
-
|
-
|
-
|
Last Close Price
1.85
USD Average target price
4.006
USD Spread / Average Target +116.52% Consensus |
1st Jan change
|
Capi.
|
---|
| +30.11% | 45TCr | | +38.45% | 29TCr | | +15.62% | 15TCr | | +9.99% | 9.58TCr | | +25.07% | 8.89TCr | | +69.58% | 6.4TCr | | +12.80% | 4.58TCr | | +17.79% | 3.35TCr | | +20.09% | 3.07TCr |
Other Internet Services
|