Market Closed -
Nyse
04:00:02 2024-04-26 pm EDT
|
5-day change
|
1st Jan Change
|
1.27
USD
|
+0.79%
|
|
-6.62%
|
-45.73%
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Capitalization
1 |
392.6
|
1,494
|
4,585
|
4,148
|
794.3
|
537.7
|
-
|
-
|
Enterprise Value (EV)
1 |
392.6
|
1,384
|
4,269
|
4,043
|
750.5
|
541.6
|
564.1
|
450.3
|
P/E ratio
|
-0.66
x
|
-2.11
x
|
-13.7
x
|
-11.9
x
|
-1.56
x
|
-2.18
x
|
-3.6
x
|
-4.54
x
|
Yield
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Capitalization / Revenue
|
2.72
x
|
10.2
x
|
18.9
x
|
8.86
x
|
1.57
x
|
0.97
x
|
0.73
x
|
0.6
x
|
EV / Revenue
|
2.72
x
|
9.45
x
|
17.6
x
|
8.64
x
|
1.48
x
|
0.98
x
|
0.77
x
|
0.5
x
|
EV / EBITDA
|
-
|
-12.5
x
|
-17.1
x
|
-12.8
x
|
-2.75
x
|
-4.47
x
|
-25.4
x
|
8.25
x
|
EV / FCF
|
-
|
-13.4
x
|
-24.6
x
|
-14.2
x
|
-2.15
x
|
-5.52
x
|
-73
x
|
9.11
x
|
FCF Yield
|
-
|
-7.47%
|
-4.07%
|
-7.06%
|
-46.4%
|
-18.1%
|
-1.37%
|
11%
|
Price to Book
|
-
|
1.99
x
|
4.81
x
|
3.8
x
|
-
|
0.22
x
|
0.19
x
|
0.16
x
|
Nbr of stocks (in thousands)
|
39,265
|
39,265
|
331,027
|
341,684
|
418,028
|
423,360
|
-
|
-
|
Reference price
2 |
10.00
|
38.06
|
13.85
|
12.14
|
1.900
|
1.270
|
1.270
|
1.270
|
Announcement Date
|
10/19/20
|
3/11/21
|
3/2/22
|
3/2/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net sales
1 |
144.5
|
146.5
|
242.3
|
468.1
|
506.6
|
553
|
733.9
|
893.5
|
EBITDA
1 |
-
|
-110.9
|
-249
|
-316.7
|
-272.7
|
-121.2
|
-22.18
|
54.61
|
EBIT
1 |
-
|
-121
|
-266.4
|
-341.8
|
-450
|
-252.3
|
-152.4
|
-112.1
|
Operating Margin
|
-
|
-82.59%
|
-109.92%
|
-73.02%
|
-88.81%
|
-45.62%
|
-20.77%
|
-12.54%
|
Earnings before Tax (EBT)
1 |
-
|
-196.8
|
-136.1
|
-347.3
|
-457.6
|
-263.3
|
-158.6
|
-122.4
|
Net income
1 |
-
|
-197
|
-299.4
|
-344.5
|
-457.6
|
-263.8
|
-168.8
|
-126.6
|
Net margin
|
-
|
-134.5%
|
-123.53%
|
-73.59%
|
-90.32%
|
-47.7%
|
-23%
|
-14.17%
|
EPS
2 |
-15.05
|
-18.08
|
-1.010
|
-1.020
|
-1.220
|
-0.5836
|
-0.3526
|
-0.2800
|
Free Cash Flow
1 |
-
|
-103.3
|
-173.6
|
-285.6
|
-348.4
|
-98.15
|
-7.729
|
49.45
|
FCF margin
|
-
|
-70.54%
|
-71.63%
|
-61.02%
|
-68.76%
|
-17.75%
|
-1.05%
|
5.53%
|
FCF Conversion (EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
90.55%
|
FCF Conversion (Net income)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Dividend per Share
2 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
10/19/20
|
3/11/21
|
3/2/22
|
3/2/23
|
3/5/24
|
-
|
-
|
-
|
Fiscal Period: January |
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
2025 Q2
|
2025 Q3
|
2025 Q4
|
2026 Q1
|
---|
Net sales
1 |
65.03
|
80.68
|
81.63
|
108.3
|
125.3
|
152.8
|
130
|
150.5
|
110.3
|
115.8
|
107.4
|
124.3
|
143.1
|
165.2
|
142.5
|
EBITDA
1 |
-60.74
|
-72.93
|
-83.61
|
-84.11
|
-77.19
|
-71.82
|
-48.9
|
-81.16
|
-97.35
|
-45.28
|
-44.22
|
-36.3
|
-26.16
|
-15.82
|
-7.9
|
EBIT
1 |
-65.32
|
-80.17
|
-89.83
|
-90.37
|
-83.28
|
-78.31
|
-79.92
|
-123.3
|
-153.8
|
-92.93
|
-77.57
|
-70.11
|
-58.09
|
-47.03
|
-42.8
|
Operating Margin
|
-100.45%
|
-99.38%
|
-110.04%
|
-83.45%
|
-66.44%
|
-51.24%
|
-61.46%
|
-81.95%
|
-139.43%
|
-80.23%
|
-72.21%
|
-56.42%
|
-40.61%
|
-28.47%
|
-30.04%
|
Earnings before Tax (EBT)
1 |
-69.76
|
-63.81
|
-91.13
|
-93.09
|
-84.92
|
-78.13
|
-79.82
|
-124.4
|
-158.5
|
-94.93
|
-81.87
|
-72.1
|
-59.89
|
-47.39
|
-43.8
|
Net income
1 |
-69.44
|
-60.48
|
-89.27
|
-92.7
|
-84.48
|
-78.01
|
-79.39
|
-125.3
|
-158.2
|
-94.75
|
-79.92
|
-72.15
|
-60.73
|
-49.46
|
-43.8
|
Net margin
|
-106.78%
|
-74.97%
|
-109.35%
|
-85.6%
|
-67.4%
|
-51.05%
|
-61.05%
|
-83.23%
|
-143.47%
|
-81.8%
|
-74.39%
|
-58.06%
|
-42.45%
|
-29.94%
|
-30.74%
|
EPS
2 |
-0.2100
|
-0.1800
|
-0.2700
|
-0.2800
|
-0.2500
|
-0.2300
|
-0.2300
|
-0.3500
|
-0.4300
|
-0.2300
|
-0.1889
|
-0.1689
|
-0.1411
|
-0.1178
|
-0.1000
|
Dividend per Share
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Announcement Date
|
12/7/21
|
3/2/22
|
5/31/22
|
8/30/22
|
12/1/22
|
3/2/23
|
6/1/23
|
9/6/23
|
12/6/23
|
3/5/24
|
-
|
-
|
-
|
-
|
-
|
Fiscal Period: January |
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
2027
|
---|
Net Debt
1 |
-
|
-
|
-
|
-
|
-
|
3.9
|
26.4
|
-
|
Net Cash position
1 |
-
|
111
|
315
|
105
|
43.7
|
-
|
-
|
87.3
|
Leverage (Debt/EBITDA)
|
-
|
-
|
-
|
-
|
-
|
-0.0322
x
|
-1.192
x
|
-
|
Free Cash Flow
1 |
-
|
-103
|
-174
|
-286
|
-348
|
-98.2
|
-7.73
|
49.5
|
ROE (net income / shareholders' equity)
|
-
|
-
|
-42.7%
|
-76.3%
|
-134%
|
-76.3%
|
-66.6%
|
-28.5%
|
ROA (Net income/ Total Assets)
|
-
|
-105%
|
-52.2%
|
-35.6%
|
-41.9%
|
-15.6%
|
-7.24%
|
-1.93%
|
Assets
1 |
-
|
188.4
|
573
|
967.9
|
1,092
|
1,693
|
2,333
|
6,561
|
Book Value Per Share
2 |
-
|
19.10
|
2.880
|
3.190
|
-
|
5.780
|
6.750
|
7.740
|
Cash Flow per Share
2 |
-
|
-
|
-0.5300
|
-0.7900
|
-0.8800
|
-0.3300
|
-0.1200
|
-
|
Capex
1 |
-
|
11.5
|
16.4
|
18.6
|
19.4
|
20
|
20.9
|
22.6
|
Capex / Sales
|
-
|
7.84%
|
6.77%
|
3.97%
|
3.83%
|
3.62%
|
2.85%
|
2.53%
|
Announcement Date
|
10/19/20
|
3/11/21
|
3/2/22
|
3/2/23
|
3/5/24
|
-
|
-
|
-
|
Last Close Price
1.27
USD Average target price
3.266
USD Spread / Average Target +157.15% Consensus |