
Millennium (YMHRE) | Financial Analysis & Statements
Millennium Hospitality Real Estate Socimi S.A. | Mid-cap | Real Estate
Millennium Hospitality Real Estate Socimi S.A. | Mid-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
781.5M
Total Liabilities
236.0M
Shareholders Equity
545.5M
Debt to Equity
0.43
Cash Flow Metrics
Revenue & Profitability Trend
Millennium Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 26.4M | 22.2M | 12.3M | 8.5M | 8.1M |
Cost of Goods Sold | 771.1K | 217.9K | 160.1K | 116.7K | 203.7K |
Gross Profit | 25.6M | 22.0M | 12.2M | 8.4M | 7.9M |
Gross Margin % | 97.1% | 99.0% | 98.7% | 98.6% | 97.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 5.2M | 2.9M | 2.0M | 1.4M | 1.1M |
Other Operating Expenses | 3.0M | 4.3M | 2.5M | 1.8M | 1.7M |
Total Operating Expenses | 8.2M | 7.2M | 4.6M | 3.2M | 2.8M |
Operating Income | 5.9M | 8.6M | 785.1K | -239.5K | 188.0K |
Operating Margin % | 22.5% | 39.0% | 6.4% | -2.8% | 2.3% |
Non-Operating Items | |||||
Interest Income | 1.1M | 1.1M | 25.7K | 84.7K | 94 |
Interest Expense | 6.3M | 5.5M | 1.7M | 1.2M | 914.2K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 11.3M | -2.9M | 11.8M | 9.5M | -15.0M |
Income Tax | 189.1K | 0 | 0 | 0 | 0 |
Effective Tax Rate % | 1.7% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 11.2M | -2.9M | 11.8M | 9.5M | -15.0M |
Net Margin % | 42.3% | -13.2% | 95.6% | 111.9% | -186.1% |
Key Metrics | |||||
EBITDA | 8.9M | 5.2M | 16.3M | 13.0M | -11.9M |
EPS (Basic) | - | €-0.03 | €0.12 | €0.15 | €-0.29 |
EPS (Diluted) | - | €-0.03 | €0.12 | €0.15 | €-0.29 |
Basic Shares Outstanding | - | 115791024 | 100061064 | 63862657 | 51715458 |
Diluted Shares Outstanding | - | 115791024 | 100061064 | 63862657 | 51715458 |
Income Statement Trend
Millennium Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 73.1M | 33.1M | 72.5M | 53.5M | 20.7M |
Short-term Investments | 4.6M | 22.8M | 310.0K | 12.3M | 2.3M |
Accounts Receivable | 1.3M | 4.3M | 4.3M | 4.9M | 3.2M |
Inventory | 194.6K | 126.9K | 88.4K | 78.2K | 102.3K |
Other Current Assets | 682.9K | 1.1M | 601.2K | 421.3K | 208.8K |
Total Current Assets | 86.4M | 105.1M | 89.6M | 122.7M | 31.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 5.3M | 4.9M | 4.9M | 3.3M | 3.2M |
Goodwill | 1.9M | 69.2K | 23.2K | 0 | - |
Intangible Assets | 78.4K | 69.2K | 23.2K | - | - |
Long-term Investments | 390.9K | 943.4K | 700.2K | 492.4K | 0 |
Other Non-Current Assets | - | 1 | 1.3M | 330.3K | 111.7K |
Total Non-Current Assets | 695.0M | 638.5M | 602.3M | 405.8M | 354.0M |
Total Assets | 781.5M | 743.7M | 691.9M | 528.5M | 385.4M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 17.5M | 22.3M | 14.8M | 10.4M | 7.7M |
Short-term Debt | 45.6M | 7.1M | 6.4M | 6.3M | 6.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 196.8K | 72.4K | 2.1M | 3.0M | 877.0K |
Total Current Liabilities | 68.6M | 43.9M | 26.5M | 42.7M | 17.3M |
Non-Current Liabilities | |||||
Long-term Debt | 162.1M | 160.5M | 122.3M | 110.9M | 86.2M |
Deferred Tax Liabilities | 2.5M | 2.5M | 2.5M | 2.5M | 5.7M |
Other Non-Current Liabilities | - | 1.1M | 1.1M | 209.4K | 1.2M |
Total Non-Current Liabilities | 167.4M | 164.2M | 126.0M | 113.6M | 94.1M |
Total Liabilities | 236.0M | 208.0M | 152.5M | 156.4M | 111.4M |
Equity | |||||
Common Stock | 116.0M | 116.0M | 116.0M | 76.9M | 54.6M |
Retained Earnings | 11.2M | -2.9M | 21.3M | -5.5M | 9.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 545.5M | 535.6M | 539.4M | 372.2M | 274.1M |
Key Metrics | |||||
Total Debt | 207.7M | 167.6M | 128.7M | 117.2M | 92.2M |
Working Capital | 17.8M | 61.2M | 63.1M | 80.0M | 14.1M |
Balance Sheet Composition
Millennium Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 11.2M | -2.9M | 11.8M | 9.5M | -15.0M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 5.4M | -2.4M | -4.9M | -5.0M | -1.4M |
Operating Cash Flow | 22.4M | 1.0M | 7.8M | 5.8M | -15.4M |
Investing Activities | |||||
Capital Expenditures | -812.3K | -893.9K | -3.6M | -7.5M | 124.8K |
Acquisitions | - | - | - | - | 0 |
Investment Purchases | -5.1M | -24.3M | -1.7M | -10.7M | -1.8M |
Investment Sales | 22.5M | 886.6K | 11.5M | 1.5M | 101 |
Investing Cash Flow | 46.5M | -24.3M | 30.6M | -16.7M | -1.7M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 52.7M | 53.8M | 16.5M | 53.1M | 1.1M |
Debt Repayment | -22.7M | -5.0M | -8.1M | -15.4M | -4.6M |
Financing Cash Flow | 28.9M | 48.7M | 163.6M | 126.1M | 16.1M |
Free Cash Flow | 4.4M | 7.9M | -3.4M | -7.8M | 3.9M |
Net Change in Cash | 97.8M | 25.4M | 202.1M | 115.1M | -982.9K |
Cash Flow Trend
Millennium Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
21.20
Forward P/E
11.67
Price to Book
0.45
Price to Sales
9.29
Profitability Ratios
Profit Margin
42.28%
Operating Margin
21.30%
Return on Equity
2.06%
Return on Assets
0.48%
Financial Health
Current Ratio
1.20
Debt to Equity
38.09
Beta
-0.11
Per Share Data
EPS (TTM)
€0.10
Book Value per Share
€4.72
Revenue per Share
€0.23
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
ymhre | 245.2M | 21.20 | 0.45 | 2.06% | 42.28% | 38.09 |
Atom Hoteles SOCIMI | 474.5M | 5.51 | 1.50 | 26.99% | 132.54% | 94.85 |
Elaia Investment | 14.5M | 6.33 | 0.27 | 7.19% | 51.67% | 42.45 |
Cellnex Telecom S.A | 20.8B | 80.16 | 1.59 | 1.84% | 6.72% | 153.60 |
Merlin Properties | 7.3B | 10.86 | 0.92 | 9.18% | 123.12% | 56.92 |
General de Galerías | 3.7B | 28.89 | 4.18 | 15.60% | 60.73% | 3.99 |
Financial data is updated regularly. All figures are in the company's reporting currency.