Mexedia S.p.A. | Mid-cap | Financial Services

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

Income Metrics

Balance Sheet Metrics

Total Assets 157.2M
Total Liabilities 116.8M
Shareholders Equity 40.7M
Debt to Equity 2.87

Cash Flow Metrics

Revenue & Profitability Trend

Mexedia S.p.A Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i72.9M323.9M140.9M131.8M134.1M
Cost of Goods Sold i65.5M301.6M129.1M121.6M127.2M
Gross Profit i7.4M22.2M11.8M10.2M6.9M
Gross Margin % i10.2%6.9%8.4%7.7%5.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i28.0M4.7M2.6M3.0M-
Other Operating Expenses i810.0K257.0K77.0K22.0K1.6M
Total Operating Expenses i28.8M5.0M2.6M3.0M1.6M
Operating Income i-24.9M12.8M8.4M6.9M5.2M
Operating Margin % i-34.2%3.9%5.9%5.2%3.9%
Non-Operating Items
Interest Income i----0
Interest Expense i2.9M4.8M3.0M2.8M-
Other Non-Operating Income-----
Pre-tax Income i-27.8M6.5M5.0M3.4M4.9M
Income Tax i-1.2M2.0M520.0K481.0K968.7K
Effective Tax Rate % i0.0%31.0%10.5%14.0%19.7%
Net Income i-26.7M4.5M4.4M3.0M3.9M
Net Margin % i-36.6%1.4%3.1%2.2%2.9%
Key Metrics
EBITDA i-23.6M12.3M8.0M6.4M5.3M
EPS (Basic) i€-4.61€0.79€0.78€0.52€0.69
EPS (Diluted) i€-4.61€0.79€0.78€0.52€0.69
Basic Shares Outstanding i-5694050570000057000005700000
Diluted Shares Outstanding i-5694050570000057000005700000

Income Statement Trend

Mexedia S.p.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.7M548.0K2.7M5.6M4.5M
Short-term Investments i-----
Accounts Receivable i73.1M90.4M28.7M16.0M19.0M
Inventory i-----
Other Current Assets--795.0K252.0K120.7K
Total Current Assets i74.8M100.9M41.6M30.2M24.8M
Non-Current Assets
Property, Plant & Equipment i214.0K24.0K3.0K1.0K-
Goodwill i131.6M123.3M110.1M110.0M296.7K
Intangible Assets i14.5M10.4M149.0K-296.7K
Long-term Investments-----
Other Non-Current Assets6.4M11.0K10.0K--
Total Non-Current Assets i82.4M67.6M55.4M55.1M2.4M
Total Assets i157.2M168.5M96.9M85.3M27.2M
Liabilities
Current Liabilities
Accounts Payable i59.2M56.8M4.1M2.7M8.9M
Short-term Debt i327.0K41.8M29.0M24.0M-
Current Portion of Long-term Debt-----
Other Current Liabilities787.0K424.0K109.0K230.0K-
Total Current Liabilities i63.6M101.6M34.2M27.2M8.9M
Non-Current Liabilities
Long-term Debt i4.7M---9.5M
Deferred Tax Liabilities i53.0K44.0K14.0K0-
Other Non-Current Liabilities3.5M--1.0K0
Total Non-Current Liabilities i53.2M113.0K62.0K24.0K10.8M
Total Liabilities i116.8M101.7M34.3M27.3M19.7M
Equity
Common Stock i57.0M57.0M57.0M57.0M92.6K
Retained Earnings i-18.6M8.0M5.6M1.0M5.4M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i40.7M66.8M62.7M58.0M7.5M
Key Metrics
Total Debt i5.0M41.8M29.0M24.0M9.5M
Working Capital i11.2M-683.0K7.4M2.9M15.9M

Balance Sheet Composition

Mexedia S.p.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-26.7M4.5M4.4M3.0M4.3M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i31.5M-60.6M-8.4M-24.7M-2.4M
Operating Cash Flow i7.1M-48.6M-913.0K-19.0M1.9M
Investing Activities
Capital Expenditures i-151.0K6.0K6.0K-79.0K-
Acquisitions i-----
Investment Purchases i-6.0M-611.0K-125.0K0-4.4K
Investment Sales i-----
Investing Cash Flow i-6.1M-1.6M-119.0K-79.0K-4.4K
Financing Activities
Share Repurchases i-0---1.1M
Dividends Paid i-----
Debt Issuance i5.0M12.8M5.0M24.0M8.2M
Debt Repayment i-----
Financing Cash Flow i5.5M25.5M10.0M103.1M15.1M
Free Cash Flow i1.6M-10.6M-2.2M-73.4M-2.4M
Net Change in Cash i6.5M-24.7M9.0M84.0M17.0M

Cash Flow Trend

Mexedia S.p.A Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 8.59
Price to Book 4.65
Price to Sales 3.41
PEG Ratio -0.01

Profitability Ratios

Profit Margin -36.57%
Operating Margin -68.00%
Return on Equity -49.57%
Return on Assets -9.47%

Financial Health

Current Ratio 1.12
Debt to Equity 0.80
Beta -0.90

Per Share Data

EPS (TTM) €-3.52
Book Value per Share €8.31
Revenue per Share €12.79

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
almex248.3M8.594.65-49.57%-36.57%0.80
Amundi S.A 13.3B8.001.1114.23%24.40%168.82
Compagnie du 6.1B141.431.120.76%128.75%0.73
Idi 560.8M28.580.812.75%55.88%8.32
ABC Arbitrage S.A 366.2M13.532.2016.80%52.14%2.47
Wendel SE 4.0B13.961.235.96%3.56%130.55

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