
Damartex S.A (ALDAR) | Financial Analysis & Statements
Damartex S.A. | Small-cap | Consumer Cyclical
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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 529.2M | 587.5M | 719.0M | 764.2M | 686.2M |
Cost of Goods Sold | 192.0M | 214.1M | 262.2M | 276.0M | 240.5M |
Gross Profit | 337.2M | 373.4M | 456.8M | 488.1M | 445.7M |
Gross Margin % | 63.7% | 63.6% | 63.5% | 63.9% | 64.9% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | 297.7M | 303.1M | 300.5M |
Other Operating Expenses | 209.8M | 226.1M | 292.2M | 303.4M | 330.3M |
Total Operating Expenses | 209.8M | 226.1M | 589.8M | 606.4M | 630.9M |
Operating Income | -27.2M | -13.8M | -3.5M | 20.2M | -41.1M |
Operating Margin % | -5.1% | -2.3% | -0.5% | 2.6% | -6.0% |
Non-Operating Items | |||||
Interest Income | 1.5M | 4.9M | 1.0M | 123.0K | 42.0K |
Interest Expense | 2.0M | 1.6M | 959.0K | 1.4M | 1.4M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -38.8M | -25.6M | -2.2M | 21.2M | -60.9M |
Income Tax | -4.5M | -246.0K | 3.7M | 4.9M | -1.6M |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 23.0% | 0.0% |
Net Income | -36.0M | -32.6M | -5.8M | 16.3M | -59.4M |
Net Margin % | -6.8% | -5.6% | -0.8% | 2.1% | -8.7% |
Key Metrics | |||||
EBITDA | 4.8M | 33.4M | 33.1M | 54.1M | 34.6M |
EPS (Basic) | €-3.12 | €-2.92 | €-0.52 | €1.74 | €-8.63 |
EPS (Diluted) | €-3.12 | €-2.92 | €-0.52 | €1.74 | €-8.63 |
Basic Shares Outstanding | 11241819 | 11224232 | 11173144 | 9354270 | 6877228 |
Diluted Shares Outstanding | 11241819 | 11224232 | 11173144 | 9354270 | 6877228 |
Income Statement Trend
Damartex S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 38.0M | 51.2M | 14.1M | 60.6M | 61.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 28.1M | 32.8M | 39.6M | 41.1M | 37.7M |
Inventory | 93.9M | 126.2M | 142.5M | 112.4M | 102.9M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 188.9M | 225.5M | 226.8M | 231.1M | 223.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 311.2M | 308.2M | 169.8M | 261.8M | 196.9M |
Goodwill | 193.2M | 204.6M | 206.8M | 158.6M | 153.5M |
Intangible Assets | 72.1M | 77.6M | 76.7M | 74.1M | 79.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 3.8M | 4.7M | 6.2M | -2.0K | -3.0K |
Total Non-Current Assets | 265.9M | 283.8M | 286.6M | 265.9M | 266.1M |
Total Assets | 454.8M | 509.3M | 513.4M | 497.0M | 489.5M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 66.6M | 84.7M | 114.1M | 109.9M | 87.4M |
Short-term Debt | 147.7M | 145.8M | 73.3M | 50.0M | 120.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 3.4M | 2.0M | 3.5M | 2.7M | 2.6M |
Total Current Liabilities | 265.6M | 295.4M | 249.0M | 237.1M | 287.9M |
Non-Current Liabilities | |||||
Long-term Debt | 76.5M | 63.0M | 65.1M | 66.4M | 63.1M |
Deferred Tax Liabilities | 5.2M | 12.1M | 17.7M | 12.1M | 11.3M |
Other Non-Current Liabilities | 2.0M | 6.6M | 8.3M | 3.6M | 5.1M |
Total Non-Current Liabilities | 99.2M | 97.8M | 107.1M | 102.3M | 98.8M |
Total Liabilities | 364.8M | 393.2M | 356.1M | 339.4M | 386.7M |
Equity | |||||
Common Stock | 58.0M | 58.0M | 58.0M | 58.0M | 103.1M |
Retained Earnings | - | - | - | - | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 89.9M | 116.0M | 157.3M | 157.6M | 102.8M |
Key Metrics | |||||
Total Debt | 224.1M | 208.8M | 138.3M | 116.4M | 183.5M |
Working Capital | -76.7M | -69.9M | -22.2M | -6.0M | -64.5M |
Balance Sheet Composition
Damartex S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -38.8M | -25.6M | -2.2M | 21.2M | -60.9M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 129.0K | 293.0K | 348.0K | 430.0K | 79.0K |
Working Capital Changes | 34.2M | 21.3M | -33.4M | -9.3M | 22.3M |
Operating Cash Flow | 5.0M | -1.0K | -36.3M | 15.1M | -36.2M |
Investing Activities | |||||
Capital Expenditures | -2.8M | -4.0M | -7.5M | -4.6M | -5.8M |
Acquisitions | -49.0K | -10.4M | -13.6M | -3.8M | -28.5M |
Investment Purchases | -1.4M | -189.0K | -93.0K | -163.0K | -147.0K |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 48.0K | -11.7M | -17.9M | -3.9M | -24.8M |
Financing Activities | |||||
Share Repurchases | -166.0K | -458.0K | -568.0K | -596.0K | -228.0K |
Dividends Paid | -31.0K | -1.2M | -4.6M | -45.0K | - |
Debt Issuance | 43.5M | 0 | 0 | 80.0M | - |
Debt Repayment | -253.0K | -526.0K | -651.0K | -79.4M | -974.0K |
Financing Cash Flow | 43.1M | -1.7M | -5.3M | 34.9M | -1.1M |
Free Cash Flow | 21.0M | 4.0M | -32.7M | 52.7M | 18.9M |
Net Change in Cash | 48.1M | -13.4M | -59.5M | 46.2M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
aldar | 46.6M | -1.33 | 0.53 | -27.61% | -4.37% | 225.94 |
SMCP S.A | 513.2M | 32.85 | 0.44 | 1.30% | 1.23% | 55.22 |
NR | 2.9M | 15.81 | - | 3.56% | 0.00% | 0.00 |
Fashion B Air S.A | 414.0K | -0.14 | 0.06 | -31.33% | -58.12% | 38.34 |
Etfs Industrial | 0 | - | - | 0.00% | 0.00% | - |
LVMH Moët Hennessy | 245.3B | 22.43 | 3.76 | 16.96% | 13.26% | 59.37 |
Financial data is updated regularly. All figures are in the company's reporting currency.