Real-time Estimate
Cboe BZX
03:48:23 2024-05-08 pm EDT
|
5-day change
|
1st Jan Change
|
5.225
USD
|
+4.92%
|
|
+4.94%
|
-58.53%
|
Fiscal Period: December |
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Capitalization
1 |
10,629
|
6,647
|
5,096
|
2,047
|
-
|
-
|
Enterprise Value (EV)
1 |
9,637
|
6,194
|
5,027
|
1,883
|
1,883
|
2,047
|
P/E ratio
|
-24.8
x
|
-62.1
x
|
-19.6
x
|
-13.9
x
|
-25.4
x
|
-46.6
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
5.8
x
|
2.45
x
|
1.18
x
|
0.33
x
|
0.26
x
|
0.21
x
|
EV / Revenue
|
5.26
x
|
2.29
x
|
1.16
x
|
0.31
x
|
0.24
x
|
0.21
x
|
EV / EBITDA
|
-250
x
|
1,457
x
|
-52.9
x
|
-43.6
x
|
62.3
x
|
23.4
x
|
EV / FCF
|
-62.3
x
|
-42.4
x
|
-29.2
x
|
-22.1
x
|
-93
x
|
682
x
|
FCF Yield
|
-1.61%
|
-2.36%
|
-3.42%
|
-4.53%
|
-1.07%
|
0.15%
|
Price to Book
|
9.89
x
|
6.39
x
|
7.82
x
|
3.36
x
|
3.78
x
|
-
|
Nbr of stocks (in thousands)
|
393,655
|
411,855
|
406,041
|
411,057
|
-
|
-
|
Reference price
2 |
27.00
|
16.14
|
12.55
|
4.980
|
4.980
|
4.980
|
Announcement Date
|
3/3/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net sales
1 |
1,218
|
1,834
|
2,708
|
4,316
|
6,160
|
7,901
|
9,716
|
EBITDA
1 |
-
|
-38.62
|
4.251
|
-95
|
-43.2
|
30.22
|
87.52
|
EBIT
1 |
-
|
-394
|
-120.4
|
-231.9
|
-190.2
|
-144.8
|
-126
|
Operating Margin
|
-
|
-21.49%
|
-4.45%
|
-5.37%
|
-3.09%
|
-1.83%
|
-1.3%
|
Earnings before Tax (EBT)
1 |
-
|
-404.6
|
-105.7
|
-194.5
|
-154.6
|
-82.13
|
-68.06
|
Net income
1 |
-60.05
|
-406.5
|
-106.6
|
-262.6
|
-145.6
|
-81.1
|
-44.21
|
Net margin
|
-4.93%
|
-22.17%
|
-3.93%
|
-6.08%
|
-2.36%
|
-1.03%
|
-0.45%
|
EPS
2 |
-19.54
|
-1.090
|
-0.2600
|
-0.6400
|
-0.3579
|
-0.1962
|
-0.1070
|
Free Cash Flow
1 |
-
|
-154.7
|
-146.2
|
-172
|
-85.26
|
-20.24
|
3
|
FCF margin
|
-
|
-8.44%
|
-5.4%
|
-3.99%
|
-1.38%
|
-0.26%
|
0.03%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
3.43%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
3/18/21
|
3/3/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
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 |
458.6
|
462.9
|
653.4
|
670.1
|
694.9
|
689.8
|
1,136
|
1,149
|
1,216
|
1,056
|
1,604
|
1,560
|
1,522
|
1,473
|
2,100
|
EBITDA
1 |
-14.02
|
-26.69
|
12.03
|
7.496
|
-4.653
|
-10.62
|
23.86
|
10.26
|
-5.777
|
-137.1
|
29.05
|
-2.501
|
-17.67
|
-42.18
|
52.93
|
EBIT
1 |
-35.6
|
-47.87
|
-0.743
|
-21.05
|
-29.52
|
-69.12
|
6.261
|
-29.82
|
-48.97
|
-164.3
|
-7.178
|
-41.56
|
-60.69
|
-72.45
|
20.7
|
Operating Margin
|
-7.76%
|
-10.34%
|
-0.11%
|
-3.14%
|
-4.25%
|
-10.02%
|
0.55%
|
-2.6%
|
-4.03%
|
-15.56%
|
-0.45%
|
-2.66%
|
-3.99%
|
-4.92%
|
0.99%
|
Earnings before Tax (EBT)
1 |
-36.74
|
-57.25
|
0.655
|
-20.46
|
-29.94
|
-55.94
|
14.2
|
-15.72
|
-30.27
|
-166.9
|
3.114
|
-22.95
|
-43.8
|
-86.58
|
45.57
|
Net income
1 |
-35.84
|
-56.72
|
1.23
|
-20.65
|
-30.67
|
-56.47
|
16.02
|
-16.75
|
-31.44
|
-230.4
|
-6.064
|
-28.4
|
-40.45
|
-64.43
|
33.91
|
Net margin
|
-7.82%
|
-12.25%
|
0.19%
|
-3.08%
|
-4.41%
|
-8.19%
|
1.41%
|
-1.46%
|
-2.59%
|
-21.82%
|
-0.38%
|
-1.82%
|
-2.66%
|
-4.37%
|
1.61%
|
EPS
2 |
-0.0900
|
-0.1400
|
0.002900
|
-0.0500
|
-0.0700
|
-0.1400
|
0.0376
|
-0.0400
|
-0.0800
|
-0.5700
|
-0.0148
|
-0.0661
|
-0.0942
|
-0.1602
|
0.0600
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/28/21
|
3/3/22
|
5/5/22
|
8/4/22
|
11/3/22
|
3/1/23
|
5/9/23
|
8/3/23
|
11/2/23
|
2/27/24
|
5/7/24
|
-
|
-
|
-
|
-
|
Fiscal Period: December |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Net Cash position
1 |
-
|
992
|
454
|
69
|
164
|
164
|
-
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
-
|
-155
|
-146
|
-172
|
-85.3
|
-20.2
|
3
|
ROE (net income / shareholders' equity)
|
-
|
-101%
|
-9.99%
|
-30.8%
|
-26.5%
|
-15.2%
|
-8.21%
|
ROA (Net income/ Total Assets)
|
-
|
-40%
|
-6.49%
|
-15.3%
|
-9.53%
|
-3.87%
|
-
|
Assets
1 |
-
|
1,016
|
1,642
|
1,719
|
1,528
|
2,098
|
-
|
Book Value Per Share
2 |
-
|
2.730
|
2.520
|
1.600
|
1.480
|
1.320
|
-
|
Cash Flow per Share
2 |
-
|
-0.4000
|
-0.3200
|
-0.3800
|
0.3500
|
-0.0300
|
-
|
Capex
1 |
-
|
6.56
|
15.4
|
15.8
|
19.5
|
23.5
|
20
|
Capex / Sales
|
-
|
0.36%
|
0.57%
|
0.37%
|
0.32%
|
0.3%
|
0.21%
|
Announcement Date
|
3/18/21
|
3/3/22
|
3/1/23
|
2/27/24
|
-
|
-
|
-
|
Last Close Price
4.98
USD Average target price
8.344
USD Spread / Average Target +67.55% Consensus |
1st Jan change
|
Capi.
|
---|
| -60.32% | 2.05B | | -15.89% | 3.12B | | -11.34% | 3B | | -23.23% | 331M | | +4.99% | 241M | | -47.80% | 183M | | -33.52% | 113M |
Doctor's Office
|