Loading...
Annual
| Name | 2019 | 2020 | 2021e | 12m FWD | 2022e |
|---|---|---|---|---|---|
| DPS | 0.05 | 0.00 | 0.00 | 0.00 | |
| EBIT | 27.24m | -314.89m | 126.00m | 143.29m | 150.00m |
| EBITA | 27.24m | -314.89m | |||
| EBITDA | 35.35m | -307.49m | 115.00m | 137.34m | 146.00m |
| EPS | 0.13 | -0.31 | 0.13 | 0.15 | 0.16 |
| EV | 2.48b | 4.33b | |||
| EV/EBITDA | 70.06 | -14.10 | |||
| FCF (Levered) | 47.65m | -49.66m | |||
| NET Debt | -1.44b | -1.29b | |||
| P/BOOK | 2.75 | 2.39 | 2.52 | 2.63 | 2.67 |
| P/E | 34.53 | -20.73 | 90.08 | 77.23 | 73.19 |
| Payout Ratio | -16.07 | ||||
| ROA | 0.60% | -7.43% | 4.60% | 5.03% | 5.20% |
| ROE | 4.39% | -12.14% | 5.30% | 5.80% | 6.00% |
| Revenue | 1.51b | 912.18m | 1.22b | 1.38b | 1.44b |
Quarterly
| Name | 2020 Q3 | 2020 Q4 | 2021 Q1 | 2021 Q2 | 2021 Q2e | 2021 Q3e | 2021 Q4e | 2022 Q1e | 2022 Q2e |
|---|---|---|---|---|---|---|---|---|---|
| DPS | |||||||||
| EBIT | -161.50m | 4.67m | 28.05k | ||||||
| EBITA | -161.50m | 4.67m | 28.05k | ||||||
| EBITDA | -159.65m | 6.52m | 1.84m | ||||||
| EPS | -0.15 | 0.01 | <0.005 | ||||||
| EV | 3.02b | 4.33b | 5.05b | 7.39b | |||||
| EV/EBITDA | -27.15 | 774.25 | 4.01k | ||||||
| FCF (Levered) | 151.37m | -8.04m | 7.42m | ||||||
| NET Debt | -1.25b | -1.21b | |||||||
| P/BOOK | 2.40 | 2.40 | |||||||
| P/E | -43.58 | 572.80 | 2.71k | ||||||
| Payout Ratio | 0.00 | 0.00 | |||||||
| ROA | -4.43% | -16.45% | 0.48% | <0.005% | |||||
| ROE | -7.15% | -16.49% | 2.07% | 0.56% | |||||
| Revenue | 614.93m | 184.90m | 224.30m |
Annual Chart