

Name	2018	2019	2020e	12m FWD	2021e
DPS			0.00	0.00	0.00
EBIT	-5.13m	-28.01m	-51.20m	-48.83m	-17.98m
EBITA	15.82m	-11.09m
EBITDA	34.02m	5.17m	-30.21m	-27.64m	5.99m
EPS	-0.68	-1.95	-1.31	-1.25	-0.43
EV	395.00m	299.59m	457.47m	457.71m	460.72m
EV/EBITDA	11.61	57.98	-15.14	-16.56	76.89
FCF (Levered)	35.04m	22.25m	-30.36m	-28.94m	-10.32m
NET Debt	-89.91m	-46.01m	-165.75m	-164.50m	-148.20m
P/BOOK	12.35	10.54	8.89	8.81	7.72
P/E	-19.66	-4.90	-14.89	-15.63	-45.35
Payout Ratio
ROA	-0.47%	-2.65%
ROE	-5.40%	-17.09%	-21.50%	-21.00%	-14.50%
Revenue	793.60m	713.51m	494.91m	493.98m	481.89m



Name	2019 Q4	2020 Q1	2020 Q2	2020 Q3	2020 Q3e	2020 Q4e	2021 Q1e	2021 Q2e	2021 Q3e
DPS					0.00	0.00	0.00	0.00	0.00
EBIT	-8.93m	-20.87m		-14.39m	-5.73m	-11.02m	-8.84m	-5.81m	-3.53m
EBITA	-8.93m	-20.87m		-14.39m
EBITDA	-352.00k	-12.38m		-6.12m	38.00k	-4.99m	-1.75m	659.73k	2.84m
EPS	-0.30	-0.62		-0.33	-0.15	-0.26	-0.22	-0.14	-0.07
EV	299.59m	160.43m	280.37m	360.74m		457.47m	459.47m	460.92m	461.10m
EV/EBITDA	-851.12	-12.96		-58.94		-91.64	-262.36	698.64	162.42
FCF (Levered)	-9.76m	-1.44m		-74.51m	-3.60m	-15.81m	-16.77m	-251.00k	1.53m
NET Debt		-19.07m		-6.77m	-22.70m	-154.50m	-122.10m	-122.20m	-124.60m
P/BOOK		9.79		9.42	13.14	8.89	8.50	8.20	7.93
P/E	-31.68	-9.09		-33.79	-130.00	-75.00	-88.64	-139.29	-278.57
Payout Ratio
ROA	-3.46%	-8.12%		-5.62%
ROE	-11.36%	-24.60%		-16.77%
Revenue	174.30m	157.58m		113.37m	158.63m	117.21m	110.23m	116.42m	125.00m