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
|
1,092
|
-
|
-
|
Enterprise Value (EV)
1 |
4,114
|
6,444
|
4,693
|
1,360
|
1,395
|
1,186
|
1,069
|
911.9
|
P/E ratio
|
121
x
|
-1,320
x
|
-65.8
x
|
-9.04
x
|
-31.1
x
|
-338
x
|
35.9
x
|
16.1
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
3.21
x
|
4.49
x
|
2.75
x
|
0.63
x
|
0.93
x
|
0.88
x
|
0.83
x
|
0.77
x
|
EV / Revenue
|
3.1
x
|
4.39
x
|
2.78
x
|
0.72
x
|
1.03
x
|
0.95
x
|
0.81
x
|
0.65
x
|
EV / EBITDA
|
20.3
x
|
37.3
x
|
168
x
|
30.1
x
|
11.8
x
|
8.57
x
|
6.45
x
|
4.58
x
|
EV / FCF
|
28.3
x
|
47.4
x
|
-73.3
x
|
-15.2
x
|
30.1
x
|
13.7
x
|
11.1
x
|
9.66
x
|
FCF Yield
|
3.53%
|
2.11%
|
-1.36%
|
-6.57%
|
3.33%
|
7.3%
|
9.03%
|
10.4%
|
Price to Book
|
3.28
x
|
5.19
x
|
4.08
x
|
-
|
1.21
x
|
1.04
x
|
0.99
x
|
-
|
Nbr of stocks (in thousands)
|
502,800
|
499,797
|
502,393
|
504,471
|
507,155
|
503,421
|
-
|
-
|
Reference price
2 |
8.470
|
13.20
|
9.210
|
2.350
|
2.490
|
2.170
|
2.170
|
2.170
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/15/22
|
2/13/23
|
2/13/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,326
|
1,468
|
1,685
|
1,892
|
1,359
|
1,246
|
1,320
|
1,411
|
EBITDA
1 |
202.3
|
172.8
|
27.9
|
45.1
|
118.5
|
138.4
|
165.8
|
199.2
|
EBIT
1 |
38.64
|
-6.368
|
-76.51
|
-126.3
|
-26.5
|
8.525
|
39.15
|
75.3
|
Operating Margin
|
2.91%
|
-0.43%
|
-4.54%
|
-6.68%
|
-1.95%
|
0.68%
|
2.97%
|
5.34%
|
Earnings before Tax (EBT)
1 |
33.65
|
-19.33
|
-102.5
|
-145.2
|
-28.21
|
-2.73
|
34.1
|
76.71
|
Net income
1 |
34.83
|
-6.283
|
-71.38
|
-128.4
|
-40.94
|
-3.27
|
30.32
|
74.33
|
Net margin
|
2.63%
|
-0.43%
|
-4.23%
|
-6.79%
|
-3.01%
|
-0.26%
|
2.3%
|
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
|
86.57
|
96.59
|
94.4
|
FCF margin
|
10.96%
|
9.26%
|
-3.8%
|
-4.72%
|
3.42%
|
6.95%
|
7.32%
|
6.69%
|
FCF Conversion (EBITDA)
|
71.85%
|
78.66%
|
-
|
-
|
39.16%
|
62.54%
|
58.27%
|
47.4%
|
FCF Conversion (Net income)
|
417.34%
|
-
|
-
|
-
|
-
|
-
|
318.62%
|
127.01%
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/15/22
|
2/13/23
|
2/13/24
|
-
|
-
|
-
|
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 |
461.6
|
415.9
|
436.2
|
515.8
|
498
|
441.5
|
392.4
|
375.1
|
371.8
|
300.4
|
297.8
|
322.2
|
333.5
|
292.2
|
303.2
|
EBITDA
1 |
12.4
|
-3.3
|
-3.2
|
9.689
|
22.9
|
15.7
|
30.5
|
18.3
|
25.9
|
41.4
|
30.83
|
35.26
|
37.57
|
35.2
|
35.46
|
EBIT
1 |
-14.97
|
-28.92
|
-33.96
|
-20.89
|
-11.06
|
-60.4
|
-10.47
|
-16.68
|
-10.11
|
7.627
|
-1.769
|
2.101
|
3.967
|
4.234
|
8.122
|
Operating Margin
|
-3.24%
|
-6.95%
|
-7.79%
|
-4.05%
|
-2.22%
|
-13.68%
|
-2.67%
|
-4.45%
|
-2.72%
|
2.54%
|
-0.59%
|
0.65%
|
1.19%
|
1.45%
|
2.68%
|
Earnings before Tax (EBT)
1 |
-21.48
|
-34.57
|
-39.37
|
-27.66
|
-18.38
|
-59.82
|
-11.69
|
-16.53
|
-11.25
|
8.137
|
-3.334
|
0.6907
|
2.477
|
2.674
|
8.632
|
Net income
1 |
-17
|
-26.02
|
-33.39
|
-24.23
|
-17.48
|
-53.35
|
-15.32
|
-14.7
|
-5.356
|
-5.557
|
-2.73
|
0.7204
|
2.506
|
2.853
|
8.617
|
Net margin
|
-3.68%
|
-6.26%
|
-7.66%
|
-4.7%
|
-3.51%
|
-12.08%
|
-3.91%
|
-3.92%
|
-1.44%
|
-1.85%
|
-0.92%
|
0.22%
|
0.75%
|
0.98%
|
2.84%
|
EPS
2 |
-0.0300
|
-0.0500
|
-0.0700
|
-0.0500
|
-0.0300
|
-0.1100
|
-0.0300
|
-0.0300
|
-0.0100
|
-0.0100
|
-0.008390
|
-0.000640
|
0.006430
|
-0.000040
|
0.0100
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
11/4/21
|
2/15/22
|
5/9/22
|
8/9/22
|
11/8/22
|
2/13/23
|
5/9/23
|
8/8/23
|
11/7/23
|
2/13/24
|
-
|
-
|
-
|
-
|
-
|
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
|
0.6785
x
|
-
|
-
|
Free Cash Flow
1 |
145
|
136
|
-64
|
-89.3
|
46.4
|
86.6
|
96.6
|
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
|
1,049
|
-
|
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
|
44.3
|
48.7
|
45.1
|
Capex / Sales
|
5.19%
|
3.58%
|
4.17%
|
6.15%
|
3.52%
|
3.56%
|
3.69%
|
3.2%
|
Announcement Date
|
2/5/20
|
2/3/21
|
2/15/22
|
2/13/23
|
2/13/24
|
-
|
-
|
-
|
Last Close Price
2.17
USD Average target price
4.425
USD Spread / Average Target +103.92% Consensus |
1st Jan change
|
Capi.
|
---|
| +18.66% | 414B | | +15.27% | 242B | | +12.15% | 144B | | +20.63% | 104B | | +17.19% | 83.87B | | +54.11% | 57.64B | | +33.59% | 53.37B | | +6.02% | 37.83B | | +15.88% | 32.51B |
Other Internet Services
|