
Inversa Prime SOCIMI (YIPS) | Financial Analysis & Statements
Inversa Prime SOCIMI S.A. | Small-cap | Real Estate
Inversa Prime SOCIMI S.A. | Small-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
157.1M
Total Liabilities
45.4M
Shareholders Equity
111.7M
Debt to Equity
0.41
Cash Flow Metrics
Revenue & Profitability Trend
Inversa Prime SOCIMI Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.4M | 3.1M | 2.2M | 1.2M | 534.6K |
Cost of Goods Sold | 378.5K | 480.2K | 337.7K | 232.1K | 102.7K |
Gross Profit | 3.0M | 2.6M | 1.9M | 991.7K | 432.0K |
Gross Margin % | 88.8% | 84.4% | 84.6% | 81.0% | 80.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.6M | 2.7M | 3.0M | 2.3M | 974.2K |
Other Operating Expenses | 1.4M | 1.5M | 1.2M | 861.4K | 430.6K |
Total Operating Expenses | 3.9M | 4.2M | 4.2M | 3.2M | 1.4M |
Operating Income | -1.1M | -1.7M | -2.5M | -2.3M | -971.7K |
Operating Margin % | -32.0% | -55.3% | -112.4% | -186.2% | -181.7% |
Non-Operating Items | |||||
Interest Income | 19.8K | 3.5K | 3 | 0 | 31 |
Interest Expense | 1.9M | 1.1M | 377.7K | 191.4K | 113.2K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 5.9M | -3.2M | 10.9M | 16.4M | 5.1M |
Income Tax | 169.7K | 78.7K | 111.6K | 0 | 0 |
Effective Tax Rate % | 2.9% | 0.0% | 1.0% | 0.0% | 0.0% |
Net Income | 5.7M | -3.3M | 10.8M | 16.4M | 5.1M |
Net Margin % | 170.3% | -107.3% | 489.4% | 1,336.2% | 958.1% |
Key Metrics | |||||
EBITDA | -1.1M | -1.7M | -2.5M | -2.3M | -983.5K |
EPS (Basic) | - | €-0.04 | €0.14 | €0.28 | €0.16 |
EPS (Diluted) | - | €-0.04 | €0.14 | €0.28 | €0.16 |
Basic Shares Outstanding | - | 77506324 | 77768249 | 58402104 | 31104308 |
Diluted Shares Outstanding | - | 77506324 | 77768249 | 58402104 | 31104308 |
Income Statement Trend
Inversa Prime SOCIMI Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 4.3M | 10.2M | 7.0M | 26.7M | 18.6M |
Short-term Investments | 682.8K | 982.9K | 648.9K | 753.1K | 560.1K |
Accounts Receivable | 353.4K | 204.6K | 60.6K | 33.9K | 5.8K |
Inventory | - | - | - | - | 71.1K |
Other Current Assets | - | -1 | - | - | - |
Total Current Assets | 5.7M | 11.5M | 7.8M | 27.7M | 19.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | 46.5K | 59.9K | 41.5K | 41.3K | 0 |
Intangible Assets | 46.5K | 59.9K | 41.5K | 41.3K | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | -1 | - | - | - |
Total Non-Current Assets | 151.4M | 155.4M | 157.8M | 105.6M | 43.0M |
Total Assets | 157.1M | 166.8M | 165.6M | 133.2M | 62.2M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 31.9K | 130.3K | 254.8K | 313.0K | 200 |
Short-term Debt | 4.9M | 4.4M | 5.1M | 3.0M | 2.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 6.0M | 4.6M | 6.2M | 4.5M | 2.3M |
Non-Current Liabilities | |||||
Long-term Debt | 39.0M | 40.7M | 34.2M | 13.8M | 10.0M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | -1 | - | - | - |
Total Non-Current Liabilities | 39.4M | 41.1M | 34.4M | 13.9M | 10.1M |
Total Liabilities | 45.4M | 45.7M | 40.6M | 18.4M | 12.4M |
Equity | |||||
Common Stock | 73.7M | 78.4M | 78.4M | 78.4M | 38.4M |
Retained Earnings | 33.8M | 30.6M | 34.1M | 23.3M | 8.4M |
Treasury Stock | 3.0M | 1.1M | 744.2K | 200.0K | 291.2K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 111.7M | 121.2M | 125.0M | 114.8M | 49.8M |
Key Metrics | |||||
Total Debt | 43.9M | 45.0M | 39.3M | 16.8M | 12.1M |
Working Capital | -246.7K | 6.9M | 1.7M | 23.2M | 16.9M |
Balance Sheet Composition
Inversa Prime SOCIMI Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 5.9M | -3.2M | 10.9M | 16.4M | 5.1M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -496.1K | 286.0K | 1.5M | 2.0M | 827.6K |
Operating Cash Flow | 7.3M | -1.8M | 12.8M | 18.6M | 6.1M |
Investing Activities | |||||
Capital Expenditures | -44.8K | -37.1K | 0 | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | -334.0K | -514.8K | -361.0K | -24 |
Investment Sales | 300.1K | - | - | - | - |
Investing Cash Flow | 255.2K | -371.1K | -514.8K | -361.0K | -24 |
Financing Activities | |||||
Share Repurchases | -12.7M | -322.5K | -544.2K | - | -10.5K |
Dividends Paid | -2.5M | -210.5K | - | - | - |
Debt Issuance | - | 6.1M | 19.6M | 5.1M | 4.1M |
Debt Repayment | -280.0K | - | -3.3M | -1.8M | -919.7K |
Financing Cash Flow | -15.5M | 5.6M | 15.8M | 53.4M | 19.1M |
Free Cash Flow | -3.8M | -3.9M | -1.9M | -4.1M | -473.0K |
Net Change in Cash | -7.9M | 3.3M | 28.1M | 71.6M | 25.2M |
Cash Flow Trend
Inversa Prime SOCIMI Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.63
Price to Book
0.69
Price to Sales
22.74
Profitability Ratios
Profit Margin
170.34%
Operating Margin
-36.16%
Return on Equity
4.93%
Return on Assets
-0.42%
Financial Health
Current Ratio
0.96
Debt to Equity
34.15
Beta
-0.06
Per Share Data
EPS (TTM)
€0.08
Book Value per Share
€1.47
Revenue per Share
€0.04
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
yips | 79.7M | 12.63 | 0.69 | 4.93% | 170.34% | 34.15 |
Vivenio Residencial | 1.0B | 12.45 | 0.90 | 7.48% | 132.83% | 62.52 |
Fidere Patrimonio | 342.5M | 12.98 | 76.48 | -99.33% | -15.16% | 11,335.44 |
Advero Properties | 77.3M | 221.67 | 1.62 | 0.94% | 11.80% | 27.55 |
Gavari Properties | 40.6M | 140.00 | - | 0.06% | 101.79% | 0.23 |
Home Capital Rentals | 39.7M | 9.93 | - | -1.86% | 93.93% | 0.50 |
Financial data is updated regularly. All figures are in the company's reporting currency.