
All Iron RE I SOCIMI (YAI1) | Financial Analysis & Statements
All Iron RE I SOCIMI S.A. | Mid-cap | Real Estate
All Iron RE I SOCIMI S.A. | Mid-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
311.6M
Total Liabilities
105.0M
Shareholders Equity
206.7M
Debt to Equity
0.51
Cash Flow Metrics
Revenue & Profitability Trend
All Iron RE I SOCIMI Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 7.6M | 4.9M | 3.9M | 2.4M | 1.4M |
Cost of Goods Sold | 6.7K | 27.7K | 34.8K | 0 | 36.1K |
Gross Profit | 7.6M | 4.9M | 3.8M | 2.4M | 1.3M |
Gross Margin % | 99.9% | 99.4% | 99.1% | 100.0% | 97.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 477.2K | 528.6K | 555.1K | 415.1K | 556.6K |
Other Operating Expenses | 1.8M | 1.5M | 1.4M | 1.5M | 982.0K |
Total Operating Expenses | 2.3M | 2.1M | 2.0M | 1.9M | 1.5M |
Operating Income | 4.8M | 2.4M | 1.5M | 578.5K | -164.3K |
Operating Margin % | 63.1% | 48.6% | 38.5% | 23.7% | -12.0% |
Non-Operating Items | |||||
Interest Income | 47.8K | 5.3K | 18.5K | 4.0K | 8.9K |
Interest Expense | 3.2M | 2.9M | 1.5M | 1.7M | 602.4K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 12.2M | 14.6M | 8.7M | 6.2M | 1.9M |
Income Tax | 205.2K | 10 | 36 | 61 | 91 |
Effective Tax Rate % | 1.7% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 12.0M | 14.6M | 8.7M | 6.2M | 1.9M |
Net Margin % | 157.7% | 295.0% | 226.8% | 256.2% | 137.2% |
Key Metrics | |||||
EBITDA | 6.8M | 4.2M | 2.3M | 1.1M | 278.4K |
EPS (Basic) | - | €1.10 | €0.66 | €0.54 | €0.33 |
EPS (Diluted) | - | €1.10 | €0.66 | €0.54 | €0.33 |
Basic Shares Outstanding | - | 13219787 | 13243274 | 11572156 | 5679691 |
Diluted Shares Outstanding | - | 13219787 | 13243274 | 11572156 | 5679691 |
Income Statement Trend
All Iron RE I SOCIMI Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 22.4M | 6.5M | 17.0M | 9.9M | 8.1M |
Short-term Investments | - | - | - | 1.3M | - |
Accounts Receivable | 2.8M | 2.2M | 1.2M | 1.3M | 540.3K |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | 2.2K | 3.0K |
Total Current Assets | 25.6M | 9.1M | 19.9M | 13.2M | 11.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | 0 | 25 |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | 286.0M | 264.5M | 241.0M | 177.9M | 82.5M |
Total Assets | 311.6M | 273.6M | 260.9M | 191.1M | 93.6M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 6.1M | 2.4M | 3.4M | 6.0M | 596.2K |
Short-term Debt | 4.2M | 8.8M | 2.4M | 2.8M | 1.2M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 1 | 23.1M | - | - |
Total Current Liabilities | 10.5M | 11.3M | 31.1M | 9.0M | 2.7M |
Non-Current Liabilities | |||||
Long-term Debt | 94.4M | 84.1M | 67.0M | 44.8M | 25.1M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 94.4M | 84.3M | 67.1M | 45.0M | 25.3M |
Total Liabilities | 105.0M | 95.6M | 98.2M | 53.9M | 28.1M |
Equity | |||||
Common Stock | 147.2M | 132.2M | 132.2M | 116.5M | 57.2M |
Retained Earnings | 12.0M | 14.6M | 8.7M | 6.2M | 1.9M |
Treasury Stock | 122.0K | 173.1K | 226.5K | 196.1K | 56.8K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 206.7M | 177.9M | 162.7M | 137.1M | 65.5M |
Key Metrics | |||||
Total Debt | 98.6M | 92.9M | 69.4M | 47.6M | 26.4M |
Working Capital | 15.1M | -2.3M | -11.2M | 4.2M | 8.3M |
Balance Sheet Composition
All Iron RE I SOCIMI Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 12.2M | 14.6M | 8.7M | 6.2M | 1.9M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -568.0K | 380.3K | -879.0K | -618.5K | -510.7K |
Operating Cash Flow | 12.8M | 16.0M | 8.5M | 6.8M | 1.5M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | 4.5M | 4.2M | 1.3M | 268.8K | 317.5K |
Investing Cash Flow | 4.5M | 4.2M | 1.3M | 268.8K | 317.5K |
Financing Activities | |||||
Share Repurchases | - | - | -30.6K | -134.9K | -56.8K |
Dividends Paid | -843.4K | -264.4K | - | - | - |
Debt Issuance | 14.6M | 28.1M | 23.2M | 22.7M | 6.5M |
Debt Repayment | -9.3M | -4.7M | -1.0M | -735.0K | -712.1K |
Financing Cash Flow | 23.1M | 23.1M | 40.1M | 87.3M | 11.9M |
Free Cash Flow | 6.7M | -24.2M | 22.3M | 3.5M | -883.4K |
Net Change in Cash | 40.4M | 43.4M | 49.8M | 94.4M | 13.7M |
Cash Flow Trend
All Iron RE I SOCIMI Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.31
Price to Book
0.88
Price to Sales
25.40
Profitability Ratios
Profit Margin
157.72%
Operating Margin
66.15%
Return on Equity
6.22%
Return on Assets
1.02%
Financial Health
Current Ratio
2.43
Debt to Equity
47.60
Beta
0.20
Per Share Data
EPS (TTM)
€0.81
Book Value per Share
€14.05
Revenue per Share
€0.52
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
yai1 | 192.7M | 15.31 | 0.88 | 6.22% | 157.72% | 47.60 |
GMP Property SOCIMI | 1.2B | 8.13 | 0.76 | 9.69% | 128.80% | 56.26 |
Zambal Spain Socimi | 584.2M | 22.63 | 0.74 | 3.46% | 43.15% | 9.94 |
Testa Residencial | 410.7M | 28.36 | 0.41 | 1.56% | 13.37% | 157.47 |
Silicius Real Estate | 342.0M | 9.48 | 1.00 | -4.10% | -41.33% | 50.87 |
Albirana Properties | 169.9M | - | 1.54 | -4.75% | -81.77% | 49.92 |
Financial data is updated regularly. All figures are in the company's reporting currency.