Arteche Lantegi Elkartea S.A. | Mid-cap | Technology

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

Income Metrics

Balance Sheet Metrics

Total Assets 372.1M
Total Liabilities 288.3M
Shareholders Equity 83.8M
Debt to Equity 3.44

Cash Flow Metrics

Revenue & Profitability Trend

Arteche Lantegi Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i447.4M401.3M345.9M282.0M264.7M
Cost of Goods Sold i216.9M210.5M190.4M150.2M135.8M
Gross Profit i230.5M190.8M155.5M131.9M128.9M
Gross Margin % i51.5%47.5%44.9%46.8%48.7%
Operating Expenses
Research & Development i4.2M3.1M2.9M2.9M1.9M
Selling, General & Administrative i2.6M2.5M2.4M2.0M1.6M
Other Operating Expenses i48.2M43.1M37.7M30.0M28.6M
Total Operating Expenses i55.0M48.8M43.0M34.9M32.2M
Operating Income i40.8M25.8M12.6M14.2M19.0M
Operating Margin % i9.1%6.4%3.6%5.0%7.2%
Non-Operating Items
Interest Income i---3.8M135.0K
Interest Expense i8.7M7.9M4.8M4.1M5.3M
Other Non-Operating Income-----
Pre-tax Income i30.5M15.3M10.8M13.8M9.6M
Income Tax i8.0M2.4M2.5M5.1M2.5M
Effective Tax Rate % i26.3%15.9%22.7%37.0%25.8%
Net Income i20.1M12.8M8.3M8.7M1.9M
Net Margin % i4.5%3.2%2.4%3.1%0.7%
Key Metrics
EBITDA i54.1M38.7M28.9M26.7M26.5M
EPS (Basic) i-€0.21€0.13€0.15€0.02
EPS (Diluted) i-€0.21€0.13€0.15€0.02
Basic Shares Outstanding i-57442857591230775709401357094013
Diluted Shares Outstanding i-57442857591230775709401357094013

Income Statement Trend

Arteche Lantegi Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i88.2M60.8M56.2M58.7M30.6M
Short-term Investments i1.9M1.6M2.1M1.7M2.4M
Accounts Receivable i63.9M50.3M54.6M38.6M36.4M
Inventory i76.8M81.0M71.2M61.1M48.4M
Other Current Assets-----
Total Current Assets i257.7M221.1M210.7M183.6M141.4M
Non-Current Assets
Property, Plant & Equipment i124.9M113.5M111.5M101.9M90.6M
Goodwill i52.0M58.1M70.8M73.2M43.3M
Intangible Assets i31.2M28.6M26.8M24.6M22.5M
Long-term Investments3.0M424.0K1.6M338.0K391.0K
Other Non-Current Assets----1.0K-
Total Non-Current Assets i114.4M106.7M108.8M101.7M84.9M
Total Assets i372.1M327.8M319.4M285.3M226.3M
Liabilities
Current Liabilities
Accounts Payable i65.7M81.1M74.9M59.9M49.7M
Short-term Debt i44.9M38.4M52.7M50.5M39.3M
Current Portion of Long-term Debt-----
Other Current Liabilities---156.0K-
Total Current Liabilities i205.5M180.5M182.0M150.4M129.4M
Non-Current Liabilities
Long-term Debt i71.4M65.8M60.7M68.7M62.7M
Deferred Tax Liabilities i3.3M3.4M3.9M2.9M2.9M
Other Non-Current Liabilities---32.4M-34.9M-31.2M
Total Non-Current Liabilities i82.8M73.3M68.4M76.4M70.8M
Total Liabilities i288.3M253.8M250.4M226.8M200.2M
Equity
Common Stock i5.7M5.7M5.7M5.7M4.9M
Retained Earnings i18.9M12.1M7.7M8.5M1.0M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i83.8M73.9M69.0M58.5M26.1M
Key Metrics
Total Debt i116.3M104.2M113.5M119.2M102.0M
Working Capital i52.1M40.5M28.7M33.3M12.0M

Balance Sheet Composition

Arteche Lantegi Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i30.5M15.3M10.8M13.8M4.4M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-8.8M-14.6M-26.7M-18.0M14.5M
Operating Cash Flow i30.7M10.4M-11.5M-4.1M23.8M
Investing Activities
Capital Expenditures i-11.8M-7.4M-7.1M-5.3M-6.3M
Acquisitions i-3.0M-6.5M-5.3M-9.1M0
Investment Purchases i--6.0M-1.5M0-1.3M
Investment Sales i1.0M6.6M3.6M5.0M139.0K
Investing Cash Flow i-13.8M-13.4M-10.3M-9.3M-7.5M
Financing Activities
Share Repurchases i-70.0K-2.0K-128.0K-375.0K0
Dividends Paid i-6.0M-2.3M-2.6M--
Debt Issuance i70.8M106.0M113.5M25.8M47.3M
Debt Repayment i-57.5M-108.8M-118.1M-45.4M-58.8M
Financing Cash Flow i-19.6M-80.1M-91.8M21.6M3.3M
Free Cash Flow i21.1M15.3M7.7M-4.3M9.1M
Net Change in Cash i-2.6M-83.1M-113.6M8.2M19.6M

Cash Flow Trend

Arteche Lantegi Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 31.89
Forward P/E 20.00
Price to Book 8.85
Price to Sales 1.51

Profitability Ratios

Profit Margin 4.16%
Operating Margin 7.97%
Return on Equity 28.50%
Return on Assets 6.47%

Financial Health

Current Ratio 1.25
Debt to Equity 138.09
Beta 0.32

Per Share Data

EPS (TTM) €0.37
Book Value per Share €1.33
Revenue per Share €7.96

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
art683.8M31.898.8528.50%4.16%138.09
Amadeus IT 31.2B23.875.9227.09%20.99%59.12
Indra Sistemas S.A 6.1B16.104.2329.07%7.44%55.27
Global Dominion 484.2M116.001.9210.27%1.79%193.90
Altia Consultores 432.5M28.645.1019.51%6.04%26.66
Amper S.A 392.0M13.663.5018.96%1.96%343.83

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