
Olimpo Real Estate (YORE) | Financial Analysis & Statements
Olimpo Real Estate Socimi, S.A. | Mid-cap | Real Estate
Olimpo Real Estate Socimi, S.A. | Mid-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
314.6M
Total Liabilities
170.0M
Shareholders Equity
144.6M
Debt to Equity
1.18
Cash Flow Metrics
Revenue & Profitability Trend
Olimpo Real Estate Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 24.0M | 23.6M | 22.2M | 21.8M | 21.8M |
Cost of Goods Sold | 688.8K | 694.2K | 740.7K | 739.5K | 707.8K |
Gross Profit | 23.3M | 22.9M | 21.5M | 21.0M | 21.1M |
Gross Margin % | 97.1% | 97.1% | 96.7% | 96.6% | 96.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 615.0K | 610.8K | 660.6K | 1.3M | 957.0K |
Other Operating Expenses | 3.9M | 3.3M | 4.7M | 3.5M | 4.5M |
Total Operating Expenses | 4.5M | 3.9M | 5.3M | 4.7M | 5.4M |
Operating Income | 13.7M | 14.1M | 11.5M | 11.1M | 10.5M |
Operating Margin % | 57.2% | 59.8% | 51.7% | 51.0% | 48.2% |
Non-Operating Items | |||||
Interest Income | 28.5K | 4.3K | 6 | 16.0K | 99.1K |
Interest Expense | 4.6M | 4.5M | 3.9M | 2.9M | 3.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 6.3M | 7.6M | 5.6M | 11.1M | 292.2K |
Income Tax | 640.9K | 666.0K | 659.4K | 1.0M | -177.8K |
Effective Tax Rate % | 10.1% | 8.8% | 11.8% | 9.2% | -60.8% |
Net Income | 5.7M | 6.9M | 4.9M | 10.1M | 470.0K |
Net Margin % | 23.8% | 29.3% | 22.2% | 46.2% | 2.2% |
Key Metrics | |||||
EBITDA | 18.4M | 18.7M | 15.6M | 15.5M | 15.0M |
EPS (Basic) | - | €0.04 | €0.03 | €0.05 | €0.00 |
EPS (Diluted) | - | €0.04 | €0.03 | €0.05 | €0.00 |
Basic Shares Outstanding | - | 196524590 | 196524288 | 196589272 | 196695211 |
Diluted Shares Outstanding | - | 196524590 | 196524288 | 196589272 | 196695211 |
Income Statement Trend
Olimpo Real Estate Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.0M | 5.7M | 7.9M | 18.3M | 13.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 165.6K | 379.4K | 607.1K | 167.1K | 152.0K |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 3.7M | 7.7M | 10.6M | 20.6M | 15.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | 0 | 420 | 840 | 1.3K |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | 2 | - | - | - |
Total Non-Current Assets | 310.9M | 317.9M | 324.6M | 331.0M | 348.4M |
Total Assets | 314.6M | 325.6M | 335.2M | 351.5M | 364.2M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 717.4K | 680.7K | 308.2K | 333.1K | 325.1K |
Short-term Debt | 2.4M | 1.7M | 896.3K | 437.3K | 435.3K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 237.6K | 226.5K | 177.1K | 96.7K | 178.6K |
Total Current Liabilities | 5.0M | 4.3M | 5.2M | 4.3M | 3.3M |
Non-Current Liabilities | |||||
Long-term Debt | 162.4M | 164.1M | 165.0M | 168.0M | 176.3M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 165.0M | 166.7M | 167.4M | 170.4M | 178.3M |
Total Liabilities | 170.0M | 171.0M | 172.7M | 174.7M | 181.7M |
Equity | |||||
Common Stock | 19.7M | 19.7M | 19.7M | 19.7M | 19.7M |
Retained Earnings | 4.4M | 5.6M | 3.7M | 8.8M | 282.3K |
Treasury Stock | 148.2K | 179.8K | 172.1K | 103.4K | 64.3K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 144.6M | 154.6M | 162.5M | 176.9M | 182.6M |
Key Metrics | |||||
Total Debt | 164.8M | 165.8M | 165.9M | 168.5M | 176.7M |
Working Capital | -1.3M | 3.4M | 5.3M | 16.3M | 12.5M |
Balance Sheet Composition
Olimpo Real Estate Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 6.3M | 7.6M | 5.6M | 11.1M | 292.2K |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -253.7K | -945.9K | 239.4K | 1.4M | -1.7M |
Operating Cash Flow | 11.3M | 11.7M | 10.4M | 16.3M | 2.2M |
Investing Activities | |||||
Capital Expenditures | 0 | -5.5K | -1.5K | -1.1K | -934 |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 0 | -5.5K | -1.5K | -1.1K | -1.9K |
Financing Activities | |||||
Share Repurchases | - | -7.7K | -68.7K | -39.1K | -64.3K |
Dividends Paid | -15.7M | -14.8M | -19.3M | -15.7M | -9.9M |
Debt Issuance | - | - | - | - | 2.0K |
Debt Repayment | -1.5M | -843.2K | -3.3M | -9.0M | - |
Financing Cash Flow | -17.1M | -15.7M | -22.6M | -24.8M | -10.0M |
Free Cash Flow | 13.8M | 13.7M | 12.2M | 14.5M | 11.1M |
Net Change in Cash | -5.9M | -4.0M | -12.2M | -8.5M | -7.8M |
Cash Flow Trend
Olimpo Real Estate Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
33.33
Price to Book
1.36
Price to Sales
8.19
Profitability Ratios
Profit Margin
23.77%
Operating Margin
55.13%
Return on Equity
3.81%
Return on Assets
2.64%
Financial Health
Current Ratio
0.74
Debt to Equity
113.95
Beta
0.13
Per Share Data
EPS (TTM)
€0.03
Book Value per Share
€0.74
Revenue per Share
€0.12
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
yore | 198.5M | 33.33 | 1.36 | 3.81% | 23.77% | 113.95 |
General de Galerías | 3.7B | 29.10 | 4.21 | 15.60% | 60.73% | 3.99 |
Castellana | 931.7M | 9.24 | 1.03 | 10.96% | 81.92% | 64.58 |
Emperador Properties | 643.0M | 105.00 | 1.67 | 1.72% | 19.27% | 79.40 |
Trivium Real Estate | 230.7M | 38.55 | 1.11 | 4.82% | 23.87% | 129.37 |
Serrano | 105.6M | - | 2.16 | -4.02% | -38.24% | 77.79 |
Financial data is updated regularly. All figures are in the company's reporting currency.