Damartex S.A. | Small-cap | Consumer Cyclical

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

Income Metrics

Balance Sheet Metrics

Total Assets 454.8M
Total Liabilities 364.8M
Shareholders Equity 89.9M
Debt to Equity 4.06

Cash Flow Metrics

Revenue & Profitability Trend

Damartex S.A Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i529.2M587.5M719.0M764.2M686.2M
Cost of Goods Sold i192.0M214.1M262.2M276.0M240.5M
Gross Profit i337.2M373.4M456.8M488.1M445.7M
Gross Margin % i63.7%63.6%63.5%63.9%64.9%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i--297.7M303.1M300.5M
Other Operating Expenses i209.8M226.1M292.2M303.4M330.3M
Total Operating Expenses i209.8M226.1M589.8M606.4M630.9M
Operating Income i-27.2M-13.8M-3.5M20.2M-41.1M
Operating Margin % i-5.1%-2.3%-0.5%2.6%-6.0%
Non-Operating Items
Interest Income i1.5M4.9M1.0M123.0K42.0K
Interest Expense i2.0M1.6M959.0K1.4M1.4M
Other Non-Operating Income-----
Pre-tax Income i-38.8M-25.6M-2.2M21.2M-60.9M
Income Tax i-4.5M-246.0K3.7M4.9M-1.6M
Effective Tax Rate % i0.0%0.0%0.0%23.0%0.0%
Net Income i-36.0M-32.6M-5.8M16.3M-59.4M
Net Margin % i-6.8%-5.6%-0.8%2.1%-8.7%
Key Metrics
EBITDA i4.8M33.4M33.1M54.1M34.6M
EPS (Basic) i€-3.12€-2.92€-0.52€1.74€-8.63
EPS (Diluted) i€-3.12€-2.92€-0.52€1.74€-8.63
Basic Shares Outstanding i11241819112242321117314493542706877228
Diluted Shares Outstanding i11241819112242321117314493542706877228

Income Statement Trend

Damartex S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i38.0M51.2M14.1M60.6M61.4M
Short-term Investments i-----
Accounts Receivable i28.1M32.8M39.6M41.1M37.7M
Inventory i93.9M126.2M142.5M112.4M102.9M
Other Current Assets-----
Total Current Assets i188.9M225.5M226.8M231.1M223.4M
Non-Current Assets
Property, Plant & Equipment i311.2M308.2M169.8M261.8M196.9M
Goodwill i193.2M204.6M206.8M158.6M153.5M
Intangible Assets i72.1M77.6M76.7M74.1M79.2M
Long-term Investments-----
Other Non-Current Assets3.8M4.7M6.2M-2.0K-3.0K
Total Non-Current Assets i265.9M283.8M286.6M265.9M266.1M
Total Assets i454.8M509.3M513.4M497.0M489.5M
Liabilities
Current Liabilities
Accounts Payable i66.6M84.7M114.1M109.9M87.4M
Short-term Debt i147.7M145.8M73.3M50.0M120.4M
Current Portion of Long-term Debt-----
Other Current Liabilities3.4M2.0M3.5M2.7M2.6M
Total Current Liabilities i265.6M295.4M249.0M237.1M287.9M
Non-Current Liabilities
Long-term Debt i76.5M63.0M65.1M66.4M63.1M
Deferred Tax Liabilities i5.2M12.1M17.7M12.1M11.3M
Other Non-Current Liabilities2.0M6.6M8.3M3.6M5.1M
Total Non-Current Liabilities i99.2M97.8M107.1M102.3M98.8M
Total Liabilities i364.8M393.2M356.1M339.4M386.7M
Equity
Common Stock i58.0M58.0M58.0M58.0M103.1M
Retained Earnings i-----
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i89.9M116.0M157.3M157.6M102.8M
Key Metrics
Total Debt i224.1M208.8M138.3M116.4M183.5M
Working Capital i-76.7M-69.9M-22.2M-6.0M-64.5M

Balance Sheet Composition

Damartex S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-38.8M-25.6M-2.2M21.2M-60.9M
Depreciation & Amortization i-----
Stock-Based Compensation i129.0K293.0K348.0K430.0K79.0K
Working Capital Changes i34.2M21.3M-33.4M-9.3M22.3M
Operating Cash Flow i5.0M-1.0K-36.3M15.1M-36.2M
Investing Activities
Capital Expenditures i-2.8M-4.0M-7.5M-4.6M-5.8M
Acquisitions i-49.0K-10.4M-13.6M-3.8M-28.5M
Investment Purchases i-1.4M-189.0K-93.0K-163.0K-147.0K
Investment Sales i-----
Investing Cash Flow i48.0K-11.7M-17.9M-3.9M-24.8M
Financing Activities
Share Repurchases i-166.0K-458.0K-568.0K-596.0K-228.0K
Dividends Paid i-31.0K-1.2M-4.6M-45.0K-
Debt Issuance i43.5M0080.0M-
Debt Repayment i-253.0K-526.0K-651.0K-79.4M-974.0K
Financing Cash Flow i43.1M-1.7M-5.3M34.9M-1.1M
Free Cash Flow i21.0M4.0M-32.7M52.7M18.9M
Net Change in Cash i48.1M-13.4M-59.5M46.2M-62.1M

Cash Flow Trend

Damartex S.A Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -1.33
Forward P/E -1.40
Price to Book 0.53
Price to Sales 0.09
PEG Ratio -1.40

Profitability Ratios

Profit Margin -4.37%
Operating Margin 1.62%
Return on Equity -27.61%
Return on Assets 0.87%

Financial Health

Current Ratio 0.69
Debt to Equity 225.94
Beta 0.96

Per Share Data

EPS (TTM) €-2.23
Book Value per Share €7.87
Revenue per Share €46.55

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
aldar46.6M-1.330.53-27.61%-4.37%225.94
SMCP S.A 513.2M32.850.441.30%1.23%55.22
NR 2.9M15.81-3.56%0.00%0.00
Fashion B Air S.A 414.0K-0.140.06-31.33%-58.12%38.34
Etfs Industrial 0--0.00%0.00%-
LVMH Moët Hennessy 245.3B22.433.7616.96%13.26%59.37

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