
Lingotes Especiales (LGT) | Financial Analysis & Statements
Lingotes Especiales S.A. | Small-cap | Consumer Cyclical
Lingotes Especiales S.A. | Small-cap | Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2020Income Metrics
Revenue
26.8M
Net Income
1.5M
5.43%
Balance Sheet Metrics
Total Assets
101.4M
Total Liabilities
57.5M
Shareholders Equity
43.9M
Debt to Equity
1.31
Cash Flow Metrics
Revenue & Profitability Trend
Lingotes Especiales Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 87.1M | 96.8M | 113.4M | 85.5M | 90.9M |
Cost of Goods Sold | 37.6M | 44.1M | 47.7M | 44.5M | 41.7M |
Gross Profit | 49.5M | 52.7M | 65.7M | 41.0M | 49.2M |
Gross Margin % | 56.8% | 54.5% | 57.9% | 47.9% | 54.1% |
Operating Expenses | |||||
Research & Development | 64.9K | 0 | - | - | - |
Selling, General & Administrative | 736.9K | 1.8M | 1.7M | 1.7M | 1.8M |
Other Operating Expenses | 14.5M | 18.0M | 31.6M | 19.2M | 14.7M |
Total Operating Expenses | 15.3M | 19.8M | 33.3M | 20.9M | 16.5M |
Operating Income | 6.3M | 5.0M | 4.6M | -2.0M | 8.6M |
Operating Margin % | 7.2% | 5.2% | 4.0% | -2.4% | 9.4% |
Non-Operating Items | |||||
Interest Income | 61.0K | 6.4K | 18.6K | 412 | 0 |
Interest Expense | 1.0M | 647.1K | 414.9K | 315.2K | 283.5K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 2.3M | 4.2M | 4.1M | -2.0M | 8.0M |
Income Tax | 402.5K | 1.0M | 947.2K | -548.8K | 2.1M |
Effective Tax Rate % | 17.7% | 23.8% | 23.1% | 0.0% | 25.7% |
Net Income | 1.9M | 3.2M | 3.2M | -1.5M | 6.0M |
Net Margin % | 2.1% | 3.3% | 2.8% | -1.7% | 6.6% |
Key Metrics | |||||
EBITDA | 13.0M | 10.9M | 10.1M | 3.5M | 12.9M |
EPS (Basic) | €0.19 | €0.32 | €0.32 | €-0.15 | €0.60 |
EPS (Diluted) | €0.19 | €0.32 | €0.32 | €-0.15 | €0.60 |
Basic Shares Outstanding | 10000000 | 10000000 | 10000000 | 10000000 | 10000000 |
Diluted Shares Outstanding | 10000000 | 10000000 | 10000000 | 10000000 | 10000000 |
Income Statement Trend
Lingotes Especiales Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 7.8M | 13.5M | 6.2M | 2.0M | 14.9M |
Short-term Investments | 322 | 328 | 28 | 28 | 483 |
Accounts Receivable | 15.3M | 14.0M | 23.4M | 17.0M | 16.8M |
Inventory | 10.1M | 7.9M | 7.2M | 7.8M | 11.2M |
Other Current Assets | -473.8K | - | - | - | - |
Total Current Assets | 34.1M | 35.5M | 38.4M | 27.7M | 43.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | 5.7M | 5.6M | 3.8M | 3.3M | 3.3M |
Goodwill | 2.7M | 2.0M | 1.5M | 1.6M | 1.1M |
Intangible Assets | 2.7M | 2.0M | 1.5M | 1.6M | 1.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | 67.3M | 63.3M | 59.1M | 60.2M | 59.0M |
Total Assets | 101.4M | 98.8M | 97.5M | 87.9M | 102.2M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 17.1M | 19.1M | 21.8M | 17.2M | 20.0M |
Short-term Debt | 9.2M | 7.5M | 7.1M | 6.6M | 9.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 30.4M | 31.0M | 31.8M | 27.3M | 40.6M |
Non-Current Liabilities | |||||
Long-term Debt | 26.5M | 21.1M | 17.9M | 15.5M | 15.1M |
Deferred Tax Liabilities | 100.5K | 144.0K | 187.6K | 233.4K | 284.7K |
Other Non-Current Liabilities | - | - | - | - | 1 |
Total Non-Current Liabilities | 27.2M | 21.9M | 18.9M | 16.9M | 16.5M |
Total Liabilities | 57.5M | 52.8M | 50.7M | 44.2M | 57.0M |
Equity | |||||
Common Stock | 10.0M | 10.0M | 10.0M | 10.0M | 10.0M |
Retained Earnings | 31.4M | 33.6M | 34.7M | 31.5M | 33.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 43.9M | 46.0M | 46.8M | 43.7M | 45.1M |
Key Metrics | |||||
Total Debt | 35.7M | 28.6M | 25.0M | 22.1M | 24.2M |
Working Capital | 3.7M | 4.5M | 6.6M | 420.2K | 2.5M |
Balance Sheet Composition
Lingotes Especiales Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 2.3M | 4.2M | 4.1M | -2.0M | 8.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -3.8M | 10.6M | -8.3M | 2.5M | 612.8K |
Operating Cash Flow | -818.0K | 15.3M | -4.0M | -81.9K | 8.8M |
Investing Activities | |||||
Capital Expenditures | -8.5M | -8.8M | -3.6M | -5.4M | -5.0M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 1.4K |
Investing Cash Flow | -8.5M | -8.8M | -3.6M | -4.9M | -5.0M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -4.0M | -4.0M | - | -7.0M | - |
Debt Issuance | 13.6M | 11.5M | 9.5M | 5.0M | 9.5M |
Debt Repayment | -7.2M | -9.3M | -6.4M | -6.9M | -6.9M |
Financing Cash Flow | 2.5M | -1.8M | 3.1M | -8.9M | 2.6M |
Free Cash Flow | -8.5M | 8.9M | 850.0K | -4.6M | 5.6M |
Net Change in Cash | -6.8M | 4.7M | -4.5M | -13.9M | 6.4M |
Cash Flow Trend
Lingotes Especiales Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
31.32
Forward P/E
14.87
Price to Book
1.36
Price to Sales
0.65
PEG Ratio
14.87
Profitability Ratios
Profit Margin
2.03%
Operating Margin
2.32%
Return on Equity
4.15%
Return on Assets
1.96%
Financial Health
Current Ratio
1.12
Debt to Equity
81.34
Beta
0.90
Per Share Data
EPS (TTM)
€0.19
Book Value per Share
€4.39
Revenue per Share
€9.18
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
lgt | 59.5M | 31.32 | 1.36 | 4.15% | 2.03% | 81.34 |
Cie Automotive S.A | 3.1B | 9.41 | 2.19 | 20.12% | 8.41% | 112.02 |
Gestamp Automoción | 1.9B | 12.26 | 0.88 | 8.72% | 1.33% | 122.60 |
NZI Technical | 20.3M | - | - | 0.00% | 0.00% | - |
Industria de Diseno | 132.3B | 22.60 | 7.33 | 33.04% | 15.16% | 30.93 |
Minor Hotels Europe | 2.8B | 11.16 | 2.31 | 22.11% | 10.21% | 187.69 |
Financial data is updated regularly. All figures are in the company's reporting currency.