Market Closed -
Other stock markets
|
5-day change | 1st Jan Change | ||
1.48 USD | +1.37% |
|
-1.33% | -58.77% |
Valuation
Fiscal Period: December | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|
Capitalization 1 | 497.7 | 331.4 | 72.57 | 74.04 | 30.86 | - |
Enterprise Value (EV) 1 | 497.7 | 331.4 | 72.57 | 74.04 | 30.86 | 30.86 |
P/E ratio | -300 x | -23.3 x | -2.46 x | -2.44 x | -1.7 x | -2.67 x |
Yield | - | - | - | - | - | - |
Capitalization / Revenue | 2.82 x | 1 x | 0.18 x | 0.21 x | 0.09 x | 0.07 x |
EV / Revenue | 2.82 x | 1 x | 0.18 x | 0.21 x | 0.09 x | 0.07 x |
EV / EBITDA | -1,306 x | -40.6 x | -5.93 x | -18 x | 161 x | 5.05 x |
EV / FCF | - | - | - | -6.99 x | -44.1 x | 11 x |
FCF Yield | - | - | - | -14.3% | -2.27% | 9.07% |
Price to Book | - | - | - | - | - | - |
Nbr of stocks (in thousands) | 13,809 | 16,196 | 17,075 | 20,625 | 20,851 | - |
Reference price 2 | 36.04 | 20.46 | 4.250 | 3.590 | 1.480 | 1.480 |
Announcement Date | 3/23/21 | 3/8/22 | 3/22/23 | 3/14/24 | - | - |
Income Statement Evolution (Annual data)
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net sales 1 | 109.6 | 176.8 | 330.2 | 413 | 345.2 | 346.9 | 422.4 |
EBITDA 1 | - | -0.3812 | -8.159 | -12.23 | -4.111 | 0.1912 | 6.114 |
EBIT 1 | - | -1.275 | -16.1 | -26.78 | -23.25 | -16.96 | -12.38 |
Operating Margin | - | -0.72% | -4.88% | -6.48% | -6.74% | -4.89% | -2.93% |
Earnings before Tax (EBT) 1 | - | -1.349 | -15.74 | -27.68 | -23.83 | -17.62 | -12.81 |
Net income 1 | - | -1.341 | -12.49 | -27.63 | -23.98 | -17.61 | -12.5 |
Net margin | - | -0.76% | -3.78% | -6.69% | -6.95% | -5.08% | -2.96% |
EPS 2 | -0.0900 | -0.1200 | -0.8800 | -1.730 | -1.470 | -0.8725 | -0.5550 |
Free Cash Flow 1 | - | - | - | - | -10.59 | -0.7 | 2.8 |
FCF margin | - | - | - | - | -3.07% | -0.2% | 0.66% |
FCF Conversion (EBITDA) | - | - | - | - | - | - | 45.8% |
FCF Conversion (Net income) | - | - | - | - | - | - | - |
Dividend per Share | - | - | - | - | - | - | - |
Announcement Date | 6/15/20 | 3/23/21 | 3/8/22 | 3/22/23 | 3/14/24 | - | - |
Income Statement Evolution (Quarterly data)
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 | 95.46 | 90.08 | 128.2 | 111.3 | 83.44 | 77.54 | 100.1 | 93.52 | 74.07 | 70.5 | 87.86 | 99.2 | 89.29 | 94.43 | 109.2 |
EBITDA 1 | -2.037 | -2.116 | -1.932 | -2.325 | -5.92 | -1.369 | 0.458 | -0.253 | -2.946 | -1.521 | 0.3585 | 1.112 | 0.2615 | 0.3277 | 1.845 |
EBIT 1 | -4.23 | -5.635 | -5.275 | -5.897 | -10.09 | -5.546 | -4.237 | -5.372 | -8.097 | -5.653 | -4.002 | -3.248 | -4.069 | -4.154 | -2.671 |
Operating Margin | -4.43% | -6.26% | -4.12% | -5.3% | -12.09% | -7.15% | -4.23% | -5.74% | -10.93% | -8.02% | -4.55% | -3.27% | -4.56% | -4.4% | -2.45% |
Earnings before Tax (EBT) 1 | -4.053 | -5.972 | -5.509 | -6.012 | -10.19 | -5.689 | -4.32 | -5.478 | -8.345 | -5.91 | -4.186 | -3.353 | -4.172 | -4.284 | -2.764 |
Net income 1 | -3.626 | -5.997 | -5.669 | -6.012 | -9.948 | -5.701 | -4.345 | -5.496 | -8.439 | -5.927 | -4.17 | -3.361 | -4.156 | -4.263 | -2.513 |
Net margin | -3.8% | -6.66% | -4.42% | -5.4% | -11.92% | -7.35% | -4.34% | -5.88% | -11.39% | -8.41% | -4.75% | -3.39% | -4.65% | -4.51% | -2.3% |
EPS 2 | -0.2400 | -0.3700 | -0.3500 | -0.3800 | -0.6300 | -0.3600 | -0.2700 | -0.3400 | -0.5000 | -0.3100 | -0.2075 | -0.1650 | -0.1950 | -0.1950 | -0.1225 |
Dividend per Share | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
Announcement Date | 3/8/22 | 5/4/22 | 8/4/22 | 11/7/22 | 3/22/23 | 5/10/23 | 8/9/23 | 11/8/23 | 3/14/24 | 5/9/24 | - | - | - | - | - |
Balance Sheet Analysis
Fiscal Period: December | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
---|---|---|---|---|---|---|---|
Net Debt | - | - | - | - | - | - | - |
Net Cash position | - | - | - | - | - | - | - |
Leverage (Debt/EBITDA) | - | - | - | - | - | - | - |
Free Cash Flow 1 | - | - | - | - | -10.6 | -0.7 | 2.8 |
ROE (net income / shareholders' equity) | - | - | - | - | - | - | - |
ROA (Net income/ Total Assets) | - | - | - | - | - | - | - |
Assets 1 | - | - | - | - | - | - | - |
Book Value Per Share | - | - | - | - | - | - | - |
Cash Flow per Share | - | - | - | - | - | - | - |
Capex 1 | - | 0.07 | - | - | 0.02 | 0.8 | 1.6 |
Capex / Sales | - | 0.04% | - | - | 0.01% | 0.23% | 0.38% |
Announcement Date | 6/15/20 | 3/23/21 | 3/8/22 | 3/22/23 | 3/14/24 | - | - |
EPS & Dividend
Year-on-year evolution of the PER
Change in Enterprise Value/EBITDA
![Consensus](/images/consensus_flch.gif)
EPS Revisions
1st Jan change | Capi. | |
---|---|---|
-58.77% | 30.86M | |
-5.29% | 26.59B | |
-6.42% | 18.44B | |
-20.29% | 10.9B | |
-16.14% | 9.85B | |
+6.67% | 9.58B | |
-4.50% | 6.73B | |
-10.93% | 5.48B | |
+27.73% | 4.19B | |
+116.11% | 2.38B |
- Stock Market
- Equities
- FTHM Stock
- Financials Fathom Holdings Inc.