€7.55
4.14%
Compare
OOptare Solutions vs Telefonica S.AOOptare Solutions vs Parlem TelecomOOptare Solutions vs LleidanetworksOOptare Solutions vs Commcenter S.AOOptare Solutions vs América Móvil S.A.BAOOptare Solutions vs IBEX 35 | MarketI

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

No financial overview data available.

Optare Solutions Income Statement From 2021 to 2024

Metric 2024 2023 2022 2021
Revenue i 10.3M 10.4M 8.9M 8.1M
Cost of Goods Sold i 1.3M 1.1M 691.0K 713.3K
Gross Profit i 9.0M 9.2M 8.2M 7.4M
Gross Margin % i 87.2% 89.3% 92.3% 91.2%
Operating Expenses
Research & Development i - - - -
Selling, General & Administrative i - - - -
Other Operating Expenses i 2.5M 1.3M 1.1M 705.4K
Total Operating Expenses i 2.5M 1.3M 1.1M 705.4K
Operating Income i 435.3K 1.7M 1.3M 1.4M
Operating Margin % i 4.2% 16.7% 14.6% 16.9%
Non-Operating Items
Interest Income i 30.2K 5.7K - -
Interest Expense i 34.1K 16.7K 18.9K 25.6K
Other Non-Operating Income - - - -
Pre-tax Income i 459.5K 1.4M 1.2M 1.4M
Income Tax i 91.6K 339.2K 145.7K 279.0K
Effective Tax Rate % i 19.9% 23.7% 11.9% 19.6%
Net Income i 368.0K 1.1M 1.1M 1.1M
Net Margin % i 3.6% 10.5% 12.1% 14.1%
Key Metrics
EBITDA i 435.2K 1.8M 1.4M 1.4M
EPS (Basic) i €0.10 €0.34 €0.33 €0.35
EPS (Diluted) i €0.10 €0.34 €0.33 €0.35
Basic Shares Outstanding i 3508235 3235555 3235555 3235555
Diluted Shares Outstanding i 3508235 3235555 3235555 3235555

Income Statement Trend

Optare Solutions Balance Sheet From 2021 to 2024

Metric 2024 2023 2022 2021
Assets
Current Assets
Cash & Equivalents i 2.2M 1.7M 1.3M 2.5M
Short-term Investments i 1.2M 1.1M 1.3M 1.1M
Accounts Receivable i 4.6M 3.7M 2.9M 1.9M
Inventory i - - - -
Other Current Assets 127 0 - -
Total Current Assets i 9.3M 7.5M 6.5M 6.8M
Non-Current Assets
Property, Plant & Equipment i 1.6M 1.7M 1.7M 1.6M
Goodwill i 195.5K 14.3K 18.6K 23.1K
Intangible Assets i 195.5K 14.3K 18.6K 23.1K
Long-term Investments - - - -
Other Non-Current Assets - - - -
Total Non-Current Assets i 1.9M 1.5M 1.7M 1.6M
Total Assets i 11.2M 9.1M 8.2M 8.4M
Liabilities
Current Liabilities
Accounts Payable i 395.6K 161.5K 110.3K 192.0K
Short-term Debt i 1.5M 403.9K 443.2K 409.7K
Current Portion of Long-term Debt - - - -
Other Current Liabilities 0 - - -
Total Current Liabilities i 4.0M 2.3M 2.1M 2.0M
Non-Current Liabilities
Long-term Debt i 0 128.8K 510.6K 886.8K
Deferred Tax Liabilities i 80.4K 85.8K 83.3K 86.7K
Other Non-Current Liabilities - 45 - -
Total Non-Current Liabilities i 393.5K 1.5M 1.3M 1.8M
Total Liabilities i 4.4M 3.8M 3.4M 3.9M
Equity
Common Stock i 880.9K 800.0K 800.0K 800.0K
Retained Earnings i 368.0K 1.1M 1.1M 1.1M
Treasury Stock i 102.5K 0 - -
Other Equity - - - -
Total Shareholders Equity i 6.8M 5.2M 4.8M 4.5M
Key Metrics
Total Debt i 1.5M 532.7K 953.8K 1.3M
Working Capital i 5.3M 5.2M 4.5M 4.8M

Balance Sheet Composition

Optare Solutions Cash Flow Statement From 2021 to 2024

Metric 2024 2023 2022 2021
Operating Activities
Net Income i 459.5K 1.3M 1.2M 1.4M
Depreciation & Amortization i - - - -
Stock-Based Compensation i - - - -
Working Capital Changes i -1.1M 511.7K -787.3K 79.0K
Operating Cash Flow i -674.4K 1.8M 441.4K 1.5M
Investing Activities
Capital Expenditures i -73.9K -36.9K -25.0K -9.4K
Acquisitions i - 0 -40.2K -89.2K
Investment Purchases i - -203.4K -202.4K -342.0K
Investment Sales i 171.4K 0 0 3.1K
Investing Cash Flow i 97.5K -240.2K -267.6K -437.5K
Financing Activities
Share Repurchases i -1.8M - - -
Dividends Paid i - - - -400.0K
Debt Issuance i 982.6K 0 468.6K 148.0K
Debt Repayment i - -558.1K -1.0M -614.2K
Financing Cash Flow i 1.3M -558.1K -542.8K -866.2K
Free Cash Flow i -993.4K 1.6M 296.2K 1.4M
Net Change in Cash i 749.3K 1.0M -369.1K 170.2K

Cash Flow Trend

Optare Solutions Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 66.00
Price to Sales 2.47

Profitability Ratios

Profit Margin 87.16%
Operating Margin 4.79%
Return on Equity 5.39%
Return on Assets 3.29%

Financial Health

Current Ratio 2.58
Debt to Equity 0.23

Per Share Data

EPS (TTM) €-0.04
Revenue per Share €2.94

Peer Financial Comparison

Company Market Cap P/E Ratio P/B Ratio ROE Profit Margin Debt/Equity
OPTS 25.4M 66.00 - 5.39% 87.16% 0.23
Telefonica S.A 21.9B 13.96 1.52 -8.72% -12.01% 235.41
Parlem Telecom 26.2M -5.08 16.10 -118.07% -6.10% 1,591.94
Lleidanetworks 19.0M 13.33 3.65 34.68% 7.15% 120.78
Commcenter S.A 11.4M 17.82 1.73 9.80% 1.12% 239.85
América Móvil S.A.B 0 - 0.13 13.16% 5.56% 172.75
Nippun Rana

Nippun Rana

Chasing the market trend!

Hi, I’m Nippun, a tech enthusiast from Haryana, India. I have been coding since 2010 and using my coding skills in the share market since 2020. I have been coding scripts in Pinescript that work on Tradingview app/web. I love learning about new technology and applying it to solve real-world problems. Coding and share-market are my passions, and I enjoy finding and fixing bugs in code. I aim to share my skill set and experience that can positively impact society. Feel free to connect with me, an...

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