Bleecker Inc. | Small-cap | Real Estate

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

Latest Quarterly: Feb 2019

Income Metrics

EPS (Diluted) €0.00

Balance Sheet Metrics

Total Assets 592.3M
Total Liabilities 333.0M
Shareholders Equity 259.3M
Debt to Equity 1.28

Cash Flow Metrics

Revenue & Profitability Trend

Bleecker Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i30.0M29.1M23.9M21.5M22.8M
Cost of Goods Sold i-----
Gross Profit i-----
Gross Margin % i0.0%0.0%0.0%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i--16.4M15.2M14.7M
Other Operating Expenses i18.8M18.4M22.0M18.1M16.9M
Total Operating Expenses i18.8M18.4M38.4M33.3M31.5M
Operating Income i11.4M10.9M2.0M3.7M6.1M
Operating Margin % i38.1%37.3%8.4%17.1%26.6%
Non-Operating Items
Interest Income i370.0K05.0K60.0K1.0K
Interest Expense i17.5M14.2M10.0M10.2M9.2M
Other Non-Operating Income-----
Pre-tax Income i-41.3M-26.0M-5.2M76.9M32.9M
Income Tax i00000
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-41.3M-26.0M-5.2M76.9M32.9M
Net Margin % i-138.0%-89.3%-21.6%357.1%144.7%
Key Metrics
EBITDA i-6.7M-11.9M4.9M76.0M40.8M
EPS (Basic) i-€-23.13€-4.60€68.81€28.31
EPS (Diluted) i-€-23.13€-4.60€68.81€28.31
Basic Shares Outstanding i-1124470112456511247641124686
Diluted Shares Outstanding i-1124470112456511247641124686

Income Statement Trend

Bleecker Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i5.1M6.4M423.0K3.1M342.0K
Short-term Investments i-----
Accounts Receivable i14.4M17.6M14.0M8.2M11.0M
Inventory i-----
Other Current Assets1.0K1.0K2.0K-1.0K-
Total Current Assets i27.4M33.9M21.6M23.9M34.3M
Non-Current Assets
Property, Plant & Equipment i-----
Goodwill i3.0M3.0M3.0M3.0M3.0M
Intangible Assets i3.0M3.0M3.0M3.0M3.0M
Long-term Investments-----
Other Non-Current Assets-----
Total Non-Current Assets i564.9M701.2M724.0M708.4M682.7M
Total Assets i592.3M735.1M745.6M732.4M717.0M
Liabilities
Current Liabilities
Accounts Payable i7.1M7.6M10.0M9.6M7.9M
Short-term Debt i16.9M9.7M113.7M117.2M38.2M
Current Portion of Long-term Debt-----
Other Current Liabilities708.0K1.2M1.4M1.5M1.3M
Total Current Liabilities i31.6M67.9M189.8M161.0M104.0M
Non-Current Liabilities
Long-term Debt i296.3M360.6M224.3M187.0M304.1M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities5.2M6.0M4.9M4.4M5.8M
Total Non-Current Liabilities i301.5M366.6M229.3M191.4M309.9M
Total Liabilities i333.0M434.5M419.0M352.4M413.9M
Equity
Common Stock i20.8M20.8M20.8M20.8M20.8M
Retained Earnings i-41.3M-26.0M-5.2M77.4M31.8M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i259.3M300.6M326.6M380.0M303.0M
Key Metrics
Total Debt i313.2M370.3M338.0M304.3M342.3M
Working Capital i-4.2M-34.0M-168.2M-137.0M-69.7M

Balance Sheet Composition

Bleecker Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-41.3M-26.0M-5.2M77.4M31.8M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-3.1M0-2.4M-2.2M0
Operating Cash Flow i-27.3M-11.9M2.4M85.3M41.0M
Investing Activities
Capital Expenditures i-----
Acquisitions i00863.0K0-
Investment Purchases i00-181.0K-364.0K-88.0K
Investment Sales i001.0M486.0K0
Investing Cash Flow i-1.0K01.7M122.0K-87.0K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i20.4M166.7M152.6M14.6M19.8M
Debt Repayment i-112.1M-157.9M-93.8M-73.0M-24.6M
Financing Cash Flow i-91.7M8.8M58.7M-58.3M-9.6M
Free Cash Flow i657.0K4.5M-10.2M-19.4M4.8M
Net Change in Cash i-119.0M-3.1M62.8M27.1M31.4M

Cash Flow Trend

Bleecker Key Financial Ratios

Valuation Ratios

Price to Book 0.48
Price to Sales 4.54

Profitability Ratios

Profit Margin -87.72%
Operating Margin 42.29%
Return on Equity -8.83%
Return on Assets 1.05%

Financial Health

Current Ratio 0.93
Debt to Equity 120.77
Beta 0.33

Per Share Data

EPS (TTM) €-21.07
Book Value per Share €228.19
Revenue per Share €24.02

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
blee122.6M-0.48-8.83%-87.72%120.77
Compagnie de 66.5B42.70-0.00%0.00%-
Covivio S.A 6.5B15.580.795.36%36.71%94.38
Store Capital 122.9M8.500.485.83%66.32%85.30
AGP Málaga Socimi 40.8M21.14-0.08%0.00%0.25
Icade S.A 1.6B45.490.40-4.88%-13.97%30.26

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