|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Capitalization1 |
481 | 619 | 1 211 | 1 563 | 1 137 | 896 | 896 | - |
Enterprise Value (EV)1 |
299 | 378 | 1 085 | 1 234 | 723 | 498 | 683 | 809 |
P/E ratio |
15,6x | -13,7x | 2,95x | 273x | -18,8x | -8,04x | -8,04x | -8,04x |
Yield |
- | - | - | - | - | - | - | - |
Capitalization / Revenue |
190x | 29,9x | 123x | 133x | 65,4x | 79,2x | 66,4x | 36,0x |
EV / Revenue |
118x | 18,2x | 111x | 105x | 41,6x | 44,0x | 50,6x | 32,5x |
EV / EBITDA |
-2,64x | -3,73x | -8,44x | -10,9x | -5,06x | -3,07x | -3,97x | -4,62x |
Enterprise Value (EV) / FCF |
- | - | - | - | - | - | - | - |
FCF Yield |
- | - | - | - | - | - | - | - |
Price to Book |
7,45x | - | - | - | - | - | - | - |
Nbr of stocks (in thousands) |
237 430 | 282 464 | 285 343 | 285 830 | 287 797 | 278 872 | 278 872 | - |
Reference price (USD) |
2,03 | 2,19 | 4,24 | 5,47 | 3,95 | 3,21 | 3,21 | 3,21 |
Announcement Date |
04/16/2018 | 04/24/2019 | 04/09/2020 | 04/15/2021 | 04/26/2022 | - | - | - |
1 USD in Million |
|
|
Income Statement Evolution (Annual data) |
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net sales1 |
2,54 | 20,7 | 9,81 | 11,8 | 17,4 | 11,3 | 13,5 | 24,9 |
EBITDA1 |
-113 | -102 | -129 | -113 | -143 | -162 | -172 | -175 |
Operating profit (EBIT)1 |
-115 | - | -135 | -120 | -150 | -186 | -204 | -185 |
Operating Margin |
-4 553% | - | -1 381% | -1 016% | -864% | -1 643% | -1 513% | -741% |
Pre-Tax Profit (EBT)1 |
-70,7 | -68,4 | 478 | 19,0 | -59,0 | -159 | -189 | -123 |
Net income1 |
30,9 | - | 421 | 5,99 | -60,6 | -88,6 | -192 | -172 |
Net margin |
1 218% | - | 4 294% | 50,9% | -348% | -783% | -1 419% | -689% |
EPS2 |
0,13 | -0,16 | 1,44 | 0,02 | -0,21 | -0,40 | -0,40 | -0,40 |
Free Cash Flow |
- | - | - | - | - | - | - | - |
FCF margin |
- | - | - | - | - | - | - | - |
FCF Conversion |
- | - | - | - | - | - | - | - |
Dividend per Share2 |
- | - | - | - | - | - | - | - |
Announcement Date |
04/16/2018 | 04/24/2019 | 04/09/2020 | 04/15/2021 | 04/26/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
Income Statement Evolution (Quarterly data) |
|
Fiscal Period: December
|
2018 S1 |
2018 S2 |
2019 S1 |
2019 S2 |
2020 S1 |
2020 S2 |
2021 S1 |
2021 S2 |
2022 S1 |
2022 S2 |
2023 S1 |
2023 S2 |
Net sales1 |
4,98 | 15,8 | 4,39 | 5,42 | 6,84 | 4,92 | 5,84 | 11,6 | 7,03 | 8,08 | 6,33 | 6,36 |
EBITDA |
- | - | - | - | - | - | - | - | - | - | - | - |
Operating profit (EBIT)1 |
- | - | -70,3 | -65,1 | -52,3 | -66,7 | -68,1 | -82,2 | -101 | -85,7 | -116 | -129 |
Operating Margin |
- | - | -1 603% | -1 201% | -764% | -1 356% | -1 167% | -712% | -1 439% | -1 061% | -1 835% | -2 023% |
Pre-Tax Profit (EBT)1 |
- | - | 11,1 | 467 | 174 | -156 | -94,9 | 36,0 | -56,0 | -81,0 | -118 | -130 |
Net income1 |
- | - | 28,3 | 393 | 124 | -118 | -75,4 | 14,8 | -28,3 | -60,3 | -118 | -130 |
Net margin |
- | - | 646% | 7 247% | 1 811% | -2 396% | -1 292% | 128% | -403% | -746% | -1 857% | -2 046% |
EPS2 |
-0,03 | -0,13 | 0,10 | - | 0,42 | -0,40 | - | - | -0,10 | -0,30 | - | - |
Dividend per Share |
- | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date |
09/11/2018 | 04/24/2019 | 08/27/2019 | 04/09/2020 | 08/27/2020 | 04/15/2021 | 08/24/2021 | 04/26/2022 | 08/25/2022 | - | - | - |
1 USD in Million 2 USD |
|
|
|
Fiscal Period: December
|
2017 |
2018 |
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
Net Debt1 |
- | - | - | - | - | - | - | - |
Net Cash position1 |
182 | 241 | 125 | 329 | 414 | 398 | 213 | 87,7 |
Leverage (Debt / EBITDA) |
1,61x | 2,37x | 0,97x | 2,92x | 2,89x | 2,45x | 1,24x | 0,50x |
Free Cash Flow |
- | - | - | - | - | - | - | - |
ROE (Net Profit / Equities) |
- | - | - | - | - | -28,4% | -34,3% | - |
Shareholders' equity1 |
- | - | - | - | - | 312 | 558 | - |
ROA (Net Profit / Asset) |
- | - | - | - | - | - | - | - |
Assets1 |
- | - | - | - | - | - | - | - |
Book Value Per Share |
0,27 | - | - | - | - | - | - | - |
Cash Flow per Share2 |
-0,37 | -0,27 | -0,34 | -0,45 | -0,55 | -0,59 | -0,61 | - |
Capex1 |
2,09 | 4,37 | 12,1 | 5,17 | - | 5,80 | 7,15 | 7,00 |
Capex / Sales |
82,5% | 21,0% | 124% | 43,9% | - | 51,3% | 53,0% | 28,1% |
Announcement Date |
04/16/2018 | 04/24/2019 | 04/09/2020 | 04/15/2021 | 04/26/2022 | - | - | - |
1 USD in Million 2 USD |
|
| |
|
Capitalization (GBP) |
725 067 122 |
Capitalization (USD) |
897 738 061 |
Net sales (USD) |
17 388 000 |
Number of employees |
95 |
Sales / Employee (USD) |
183 032 |
Free-Float |
84,4% |
Free-Float capitalization (GBP) |
612 035 718 |
Free-Float capitalization (USD) |
757 788 819 |
Avg. Exchange 20 sessions (USD) |
47 485 264 |
Average Daily Capital Traded |
6,55% |
Year-on-year evolution of the PER
|