Amper S.A. | Mid-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Dec 2022

Income Metrics

Revenue 82.6M
Operating Income -92.6M -112.08%
Net Income -91.0K -0.11%

Balance Sheet Metrics

Total Assets 408.4M
Total Liabilities 345.1M
Shareholders Equity 63.3M
Debt to Equity 5.45

Cash Flow Metrics

Revenue & Profitability Trend

Amper S.A Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i419.5M369.4M323.4M307.7M194.8M
Cost of Goods Sold i185.1M167.3M145.7M133.1M82.8M
Gross Profit i234.4M202.1M177.7M174.6M111.9M
Gross Margin % i55.9%54.7%55.0%56.7%57.5%
Operating Expenses
Research & Development i--14.6M-18.1M-14.1M-10.8M
Selling, General & Administrative i15.9M19.3M14.3M--
Other Operating Expenses i17.2M15.3M21.9M27.0M19.1M
Total Operating Expenses i33.1M20.0M18.1M12.9M8.3M
Operating Income i36.5M27.6M12.5M24.0M-1.2M
Operating Margin % i8.7%7.5%3.9%7.8%-0.6%
Non-Operating Items
Interest Income i2.1M2.8M--0
Interest Expense i14.6M12.0M6.3M4.3M2.7M
Other Non-Operating Income-----
Pre-tax Income i2.5M126.0K-6.7M7.0M1.3M
Income Tax i-2.1M-2.0M-2.2M-1.9M76.0K
Effective Tax Rate % i-81.6%-1,577.0%0.0%-27.0%5.7%
Net Income i824.0K422.0K-5.7M7.8M440.0K
Net Margin % i0.2%0.1%-1.8%2.5%0.2%
Key Metrics
EBITDA i51.8M39.3M26.3M22.5M10.8M
EPS (Basic) i€0.00€0.00€0.00€0.01€0.00
EPS (Diluted) i€0.00€0.00€0.00€0.01€0.00
Basic Shares Outstanding i-1128837780110863928411492382131139988884
Diluted Shares Outstanding i-1128837780110863928411492382131139988884

Income Statement Trend

Amper S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i32.3M25.6M23.2M31.6M34.4M
Short-term Investments i3.3M4.5M7.1M2.6M1.3M
Accounts Receivable i55.3M83.6M81.1M104.0M71.9M
Inventory i14.8M13.8M14.8M13.3M13.0M
Other Current Assets-----
Total Current Assets i234.0M198.4M187.2M183.8M128.1M
Non-Current Assets
Property, Plant & Equipment i31.4M31.7M26.1M26.0M36.3M
Goodwill i127.3M133.3M128.2M124.7M115.4M
Intangible Assets i73.9M79.5M74.0M70.7M61.8M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i174.4M176.3M159.5M129.9M115.9M
Total Assets i408.4M374.7M346.7M313.7M244.0M
Liabilities
Current Liabilities
Accounts Payable i81.4M109.3M95.3M76.3M48.4M
Short-term Debt i33.5M79.2M81.8M70.1M31.3M
Current Portion of Long-term Debt-----
Other Current Liabilities3.4M5.6M8.9M16.5M14.4M
Total Current Liabilities i211.2M236.0M217.3M188.3M112.3M
Non-Current Liabilities
Long-term Debt i89.3M31.5M28.0M35.2M47.3M
Deferred Tax Liabilities i4.0M3.6M5.0M6.4M7.1M
Other Non-Current Liabilities5.5M4.5M7.8M13.1M14.0M
Total Non-Current Liabilities i133.9M61.6M76.2M57.8M74.0M
Total Liabilities i345.1M297.6M293.5M246.1M186.3M
Equity
Common Stock i74.8M74.8M55.4M55.4M53.8M
Retained Earnings i142.0K-1.5M-4.7M--
Treasury Stock i--001.7M
Other Equity-----
Total Shareholders Equity i63.3M77.1M53.2M67.6M57.7M
Key Metrics
Total Debt i122.8M110.7M109.8M105.3M78.6M
Working Capital i22.8M-37.6M-30.1M-4.5M15.8M

Balance Sheet Composition

Amper S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i2.5M126.0K-6.7M7.1M1.3M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-3.8M4.6M-32.0M-51.1M-5.4M
Operating Cash Flow i15.5M3.7M-52.4M-43.8M-1.4M
Investing Activities
Capital Expenditures i-30.1M-26.0M-11.2M-9.1M-5.5M
Acquisitions i5.3M-1.1M-1.7M-1.1M-10.3M
Investment Purchases i--1.1M-1.7M-1.1M-10.3M
Investment Sales i-----
Investing Cash Flow i-19.4M-27.4M-14.4M-15.4M-33.5M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i252.6M424.2M111.8M--
Debt Repayment i-206.9M-426.8M-83.1M--
Financing Cash Flow i22.2M25.5M28.7M105.0K47.9M
Free Cash Flow i-14.3M-21.2M-39.0M-22.8M-21.3M
Net Change in Cash i18.4M1.8M-38.1M-59.1M13.1M

Cash Flow Trend

Amper S.A Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 13.04
Forward P/E 19.55
Price to Book 3.34
Price to Sales 0.97

Profitability Ratios

Profit Margin 1.96%
Operating Margin 2.40%
Return on Equity 18.96%
Return on Assets 5.82%

Financial Health

Current Ratio 1.04
Debt to Equity 343.83
Beta 0.78

Per Share Data

EPS (TTM) €0.01
Book Value per Share €0.04
Revenue per Share €0.24

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
amp374.2M13.043.3418.96%1.96%343.83
Amadeus IT 31.9B24.416.0627.09%20.99%59.12
Indra Sistemas S.A 5.9B15.674.1229.07%7.44%55.27
Global Dominion 480.5M116.001.9110.27%1.79%193.90
Altia Consultores 442.8M28.045.2219.51%6.04%26.66
Izertis S.A 283.3M62.503.285.55%3.17%103.02

Financial data is updated regularly. All figures are in the company's reporting currency.