
Avantium N.V (AVTX) | Financial Analysis & Statements
Avantium N.V. | Small-cap | Basic Materials
Avantium N.V. | Small-cap | Basic Materials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2016Income Metrics
Revenue
4.3M
Gross Profit
3.1M
72.28%
Operating Income
1.4M
32.54%
Net Income
50.2M
1,155.54%
Balance Sheet Metrics
Total Assets
288.6M
Total Liabilities
190.8M
Shareholders Equity
97.8M
Debt to Equity
1.95
Cash Flow Metrics
Operating Cash Flow
-3.9M
Free Cash Flow
-1.8M
Revenue & Profitability Trend
Avantium N.V Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 21.0M | 19.7M | 17.8M | 10.9M | 9.9M |
Cost of Goods Sold | 4.7M | 4.2M | 3.8M | 3.0M | 2.3M |
Gross Profit | 16.4M | 15.5M | 14.1M | 7.9M | 7.5M |
Gross Margin % | 77.8% | 78.8% | 78.9% | 72.1% | 76.3% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 7.7M | 7.0M | 6.7M | 5.0M | 4.9M |
Other Operating Expenses | 10.6M | 10.3M | 7.9M | 6.4M | 7.2M |
Total Operating Expenses | 18.4M | 17.3M | 14.6M | 11.4M | 12.1M |
Operating Income | -38.5M | -34.9M | -24.9M | -23.9M | -22.5M |
Operating Margin % | -183.1% | -176.9% | -139.6% | -219.1% | -228.2% |
Non-Operating Items | |||||
Interest Income | 1.5M | 1.2M | 12.0K | 2.0K | 37.0K |
Interest Expense | 2.7M | 140.0K | 223.0K | 350.0K | 286.0K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -32.6M | -34.2M | -29.7M | -24.4M | -22.8M |
Income Tax | 0 | 0 | 0 | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -32.6M | -34.2M | -29.7M | -24.4M | -22.8M |
Net Margin % | -155.1% | -173.4% | -166.6% | -223.7% | -231.5% |
Key Metrics | |||||
EBITDA | -32.1M | -27.1M | -18.1M | -16.2M | -14.9M |
EPS (Basic) | €-0.36 | €-0.61 | €-0.59 | €-0.69 | €-0.74 |
EPS (Diluted) | €-0.36 | €-0.61 | €-0.59 | €-0.69 | €-0.74 |
Basic Shares Outstanding | 75493818 | 51154464 | 47021726 | 35521169 | 30901830 |
Diluted Shares Outstanding | 75493818 | 51154464 | 47021726 | 35521169 | 30901830 |
Income Statement Trend
Avantium N.V Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 20.7M | 33.7M | 58.4M | 33.4M | 25.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 4.9M | 4.0M | 2.5M | 865.0K | 899.0K |
Inventory | 1.3M | 1.4M | 1.6M | 1.2M | 1.2M |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 42.4M | 54.3M | 75.5M | 43.0M | 35.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 36.9M | 34.3M | 34.8M | 34.7M | 34.5M |
Goodwill | 3.3M | 2.3M | 2.0M | 1.8M | 560.0K |
Intangible Assets | 3.3M | 2.3M | 2.0M | 1.8M | 560.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 188.0K | 1.0K | -1.0K | -1.0K | -2.0K |
Total Non-Current Assets | 246.3M | 174.2M | 88.1M | 34.6M | 34.8M |
Total Assets | 288.6M | 228.5M | 163.6M | 77.7M | 70.0M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 14.8M | 12.1M | 8.6M | 4.7M | 1.9M |
Short-term Debt | 126.4M | 2.1M | 1.9M | 1.6M | 1.7M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 599.0K | 634.0K | 692.0K | 4.1M | - |
Total Current Liabilities | 171.1M | 52.7M | 33.8M | 18.5M | 15.7M |
Non-Current Liabilities | |||||
Long-term Debt | 15.2M | 106.7M | 22.7M | 9.1M | 8.0M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 1.5M | - | -1.0K | 1.0K | - |
Total Non-Current Liabilities | 19.7M | 121.9M | 36.8M | 9.1M | 8.0M |
Total Liabilities | 190.8M | 174.6M | 70.6M | 27.6M | 23.7M |
Equity | |||||
Common Stock | 8.6M | 4.3M | 4.3M | 3.1M | 2.6M |
Retained Earnings | -262.9M | -236.1M | -205.3M | -195.3M | -171.1M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 97.8M | 53.9M | 93.0M | 50.0M | 46.2M |
Key Metrics | |||||
Total Debt | 141.6M | 108.8M | 24.6M | 10.7M | 9.7M |
Working Capital | -128.8M | 1.5M | 41.7M | 24.5M | 19.4M |
Balance Sheet Composition
Avantium N.V Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -32.6M | -34.2M | -29.7M | -24.4M | -22.8M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 1.5M | 933.0K | 809.0K | 1.7M | 839.0K |
Working Capital Changes | -1.2M | -5.3M | -3.1M | 444.0K | 4.5M |
Operating Cash Flow | -31.0M | -38.8M | -30.0M | -21.7M | -17.7M |
Investing Activities | |||||
Capital Expenditures | -58.3M | -89.3M | -33.8M | -3.9M | -3.4M |
Acquisitions | - | - | 20.0M | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -58.3M | -89.3M | -13.8M | -3.9M | -3.4M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 14.8M | 84.2M | 15.0M | 0 | - |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 94.8M | 84.4M | 76.7M | 26.5M | 37.0K |
Free Cash Flow | -94.6M | -106.7M | -45.1M | -16.5M | -16.9M |
Net Change in Cash | 5.5M | -43.7M | 32.9M | 829.0K | -21.1M |
Cash Flow Trend
Avantium N.V Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
-37.56
Forward P/E
-26.63
Price to Book
1.17
Price to Sales
5.39
PEG Ratio
-26.63
Profitability Ratios
Profit Margin
-127.72%
Operating Margin
-163.02%
Return on Equity
-43.03%
Return on Assets
-9.30%
Financial Health
Current Ratio
0.25
Debt to Equity
144.79
Beta
1.22
Per Share Data
EPS (TTM)
€-3.60
Book Value per Share
€11.13
Revenue per Share
€2.79
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
avtx | 113.5M | -37.56 | 1.17 | -43.03% | -127.72% | 144.79 |
DSM-Firmenich AG | 21.8B | 30.97 | 1.04 | 3.52% | 5.52% | 25.24 |
Akzo Nobel N.V | 10.6B | 25.08 | 2.47 | 10.16% | 3.94% | 133.32 |
Holland Colours N.V | 89.5M | 15.04 | 1.37 | 9.36% | 5.24% | 1.26 |
IMCD N.V | 5.7B | 20.64 | 2.82 | 14.31% | 5.51% | 87.66 |
OCI N.V | 1.1B | 27.05 | 0.46 | -7.87% | 510.59% | 35.77 |
Financial data is updated regularly. All figures are in the company's reporting currency.