Market Closed -
Nasdaq
04:00:00 2024-07-08 pm EDT
|
5-day change
|
1st Jan Change
|
95.9
USD
|
-3.63%
|
|
-9.91%
|
-10.41%
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
1,813
|
6,849
|
3,463
|
2,820
|
3,281
|
2,983
|
-
|
-
|
Enterprise Value (EV)
1 |
1,827
|
6,793
|
3,357
|
2,642
|
3,280
|
3,009
|
3,004
|
2,969
|
P/E ratio
|
-31.5
x
|
-150
x
|
-34
x
|
-24.1
x
|
-26.5
x
|
-29.5
x
|
-51.4
x
|
-129
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
8.45
x
|
25.8
x
|
10.7
x
|
6.86
x
|
6.66
x
|
5.11
x
|
4.33
x
|
3.69
x
|
EV / Revenue
|
8.52
x
|
25.6
x
|
10.4
x
|
6.43
x
|
6.66
x
|
5.15
x
|
4.36
x
|
3.67
x
|
EV / EBITDA
|
-35.6
x
|
-187
x
|
-37.2
x
|
-235
x
|
-674
x
|
178
x
|
49.1
x
|
25.4
x
|
EV / FCF
|
-43.2
x
|
-249
x
|
-51
x
|
-50
x
|
-36.2
x
|
-36.4
x
|
1,171
x
|
40.4
x
|
FCF Yield
|
-2.32%
|
-0.4%
|
-1.96%
|
-2%
|
-2.76%
|
-2.74%
|
0.09%
|
2.48%
|
Price to Book
|
13.4
x
|
20.2
x
|
12.4
x
|
11.8
x
|
15.8
x
|
14.3
x
|
12.4
x
|
9.41
x
|
Nbr of stocks (in thousands)
|
26,624
|
28,871
|
29,426
|
30,111
|
30,651
|
31,105
|
-
|
-
|
Reference price
2 |
68.09
|
237.2
|
117.7
|
93.67
|
107.0
|
95.90
|
95.90
|
95.90
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
214.6
|
265.2
|
322.8
|
410.9
|
492.7
|
583.8
|
689.4
|
809.4
|
EBITDA
1 |
-51.31
|
-36.37
|
-90.28
|
-11.26
|
-4.863
|
16.91
|
61.15
|
116.7
|
EBIT
1 |
-54.76
|
-43.67
|
-99.94
|
-87.18
|
-125.2
|
-89.8
|
-55.22
|
-23.76
|
Operating Margin
|
-25.52%
|
-16.47%
|
-30.96%
|
-21.21%
|
-25.4%
|
-15.38%
|
-8.01%
|
-2.93%
|
Earnings before Tax (EBT)
1 |
-54.5
|
-43.6
|
-101
|
-115.9
|
-122.7
|
-97.03
|
-56.58
|
-25.98
|
Net income
1 |
-54.57
|
-43.83
|
-101.4
|
-116.2
|
-123.4
|
-97.3
|
-56.83
|
-19.59
|
Net margin
|
-25.43%
|
-16.53%
|
-31.4%
|
-28.27%
|
-25.05%
|
-16.67%
|
-8.24%
|
-2.42%
|
EPS
2 |
-2.160
|
-1.580
|
-3.460
|
-3.880
|
-4.040
|
-3.251
|
-1.867
|
-0.7425
|
Free Cash Flow
1 |
-42.32
|
-27.31
|
-65.82
|
-52.84
|
-90.52
|
-82.57
|
2.567
|
73.5
|
FCF margin
|
-19.72%
|
-10.3%
|
-20.39%
|
-12.86%
|
-18.37%
|
-14.14%
|
0.37%
|
9.08%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
4.2%
|
62.99%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
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 |
81.8
|
92.38
|
102.1
|
103.9
|
112.6
|
111.4
|
124.1
|
124.6
|
132.5
|
131.9
|
146.2
|
147.4
|
158
|
156.3
|
172.5
|
EBITDA
1 |
-29.17
|
-4.753
|
-4.954
|
-2.624
|
1.069
|
-11.99
|
4.394
|
0.363
|
2.373
|
-12.12
|
0.2003
|
9.897
|
17.46
|
3.759
|
11.89
|
EBIT
1 |
-32.2
|
-21.8
|
-23.45
|
-21.09
|
-20.7
|
-39.5
|
-18.87
|
-27.6
|
-39.18
|
-38.14
|
-26.18
|
-15.85
|
-10.33
|
-24.3
|
-15.42
|
Operating Margin
|
-39.36%
|
-23.6%
|
-22.98%
|
-20.3%
|
-18.38%
|
-35.45%
|
-15.2%
|
-22.15%
|
-29.57%
|
-28.91%
|
-17.9%
|
-10.75%
|
-6.54%
|
-15.55%
|
-8.94%
|
Earnings before Tax (EBT)
1 |
-32.43
|
-50.56
|
-23.86
|
-21.34
|
-20.12
|
-39.02
|
-18.27
|
-26.92
|
-38.44
|
-45.64
|
-26.58
|
-16.19
|
-10.76
|
-24.96
|
-14.97
|
Net income
1 |
-32.49
|
-50.61
|
-23.9
|
-21.45
|
-20.2
|
-39.11
|
-18.48
|
-27.12
|
-38.7
|
-45.67
|
-26.66
|
-16.26
|
-10.84
|
-25
|
-15.06
|
Net margin
|
-39.72%
|
-54.78%
|
-23.42%
|
-20.65%
|
-17.94%
|
-35.1%
|
-14.89%
|
-21.76%
|
-29.2%
|
-34.61%
|
-18.23%
|
-11.03%
|
-6.86%
|
-16%
|
-8.73%
|
EPS
2 |
-1.100
|
-1.710
|
-0.8000
|
-0.7100
|
-0.6700
|
-1.290
|
-0.6100
|
-0.8900
|
-1.260
|
-1.470
|
-0.8814
|
-0.5557
|
-0.3814
|
-0.7140
|
-0.4640
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
2/23/22
|
5/5/22
|
8/4/22
|
11/1/22
|
2/23/23
|
5/4/23
|
8/3/23
|
11/2/23
|
2/22/24
|
5/2/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
14.5
|
-
|
-
|
-
|
-
|
26.1
|
21.4
|
-
|
Net Cash position
1 |
-
|
55.6
|
106
|
178
|
1.22
|
-
|
-
|
13.8
|
Leverage (Debt/EBITDA)
|
-0.282
x
|
-
|
-
|
-
|
-
|
1.546
x
|
0.3498
x
|
-
|
Free Cash Flow
1 |
-42.3
|
-27.3
|
-65.8
|
-52.8
|
-90.5
|
-82.6
|
2.57
|
73.5
|
ROE (net income / shareholders' equity)
|
-58.2%
|
-18.4%
|
-32.6%
|
-44.7%
|
-54.9%
|
-44.2%
|
-22.1%
|
-8.04%
|
ROA (Net income/ Total Assets)
|
-25.8%
|
-10.7%
|
-20.8%
|
-25.5%
|
-28%
|
-20.5%
|
-10.8%
|
-5.28%
|
Assets
1 |
211.9
|
408.9
|
487.4
|
455.6
|
440.7
|
473.8
|
525
|
371.1
|
Book Value Per Share
2 |
5.070
|
11.80
|
9.480
|
7.940
|
6.790
|
6.720
|
7.710
|
10.20
|
Cash Flow per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capex
1 |
20.5
|
13.6
|
28.1
|
29.8
|
40.4
|
48
|
54.5
|
64
|
Capex / Sales
|
9.53%
|
5.11%
|
8.69%
|
7.26%
|
8.2%
|
8.22%
|
7.91%
|
7.91%
|
Announcement Date
|
2/27/20
|
2/25/21
|
2/23/22
|
2/23/23
|
2/22/24
|
-
|
-
|
-
|
Last Close Price
95.9
USD Average target price
135.5
USD Spread / Average Target +41.25% Consensus |