CA Loire-Haute-Loire (CRLO) | Financial Analysis & Statements
CA Loire-Haute-Loire CCI Mid-cap Financial Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
15.6B
Total Liabilities
12.5B
Shareholders Equity
3.1B
Debt to Equity
4.09
Cash Flow Metrics
Revenue & Profitability Trend
Annual Income Flow
2025
CA Loire-Haute-Loire Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 385.4M | 394.0M | 369.3M | 394.3M | 409.8M |
| Cost of Goods Sold | - | - | - | - | - |
| Gross Profit | - | - | - | - | - |
| Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | - | - | - | - | - |
| Other Operating Expenses | 161.3M | 159.9M | 159.4M | 163.8M | 155.1M |
| Total Operating Expenses | 161.3M | 159.9M | 159.4M | 163.8M | 155.1M |
| Operating Income | - | - | - | - | - |
| Operating Margin % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Non-Operating Items | |||||
| Interest Income | - | - | - | - | - |
| Interest Expense | - | - | - | - | - |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 72.6M | 90.8M | 78.5M | 106.0M | 127.7M |
| Income Tax | 9.4M | 13.0M | 10.8M | 20.9M | 31.9M |
| Effective Tax Rate % | 13.0% | 14.3% | 13.7% | 19.7% | 25.0% |
| Net Income | 63.2M | 77.8M | 67.7M | 85.1M | 95.7M |
| Net Margin % | 16.4% | 19.7% | 18.3% | 21.6% | 23.4% |
| Key Metrics | |||||
| EBITDA | - | - | - | - | - |
| EPS (Basic) | - | €9.60 | €8.35 | €10.50 | €11.81 |
| EPS (Diluted) | - | €9.60 | €8.35 | €10.50 | €11.81 |
| Basic Shares Outstanding | - | 8103405 | 8102627 | 8102682 | 8103502 |
| Diluted Shares Outstanding | - | 8103405 | 8102627 | 8102682 | 8103502 |
Income Statement Trend
CA Loire-Haute-Loire Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 46.6M | 47.6M | 118.8M | 73.6M | 99.2M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | - | - | - | - | - |
| Inventory | - | - | - | - | - |
| Other Current Assets | - | - | - | - | - |
| Total Current Assets | - | - | - | - | - |
| Non-Current Assets | |||||
| Property, Plant & Equipment | - | - | - | - | - |
| Goodwill | 55.1M | 51.3M | 45.8M | 41.2M | 36.5M |
| Intangible Assets | 55.1M | 51.3M | 45.8M | 41.2M | 36.5M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | - | - | - | - | - |
| Total Non-Current Assets | - | - | - | - | - |
| Total Assets | 15.6B | 15.2B | 15.0B | 15.3B | - |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 152.5M | 200.3M | 249.4M | 300.5M | 181.5M |
| Short-term Debt | - | - | - | - | - |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | - | - | - | - | - |
| Total Current Liabilities | - | - | - | - | - |
| Non-Current Liabilities | |||||
| Long-term Debt | 53.9M | 61.4M | 54.1M | 76.0M | 63.7M |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | - | - | - | - | - |
| Total Liabilities | 12.5B | 12.4B | 12.4B | 12.8B | - |
| Equity | |||||
| Common Stock | 326.9M | 316.0M | 307.8M | 310.9M | 294.5M |
| Retained Earnings | 63.2M | 77.8M | 67.7M | 85.1M | 95.7M |
| Treasury Stock | 80.2M | 76.8M | 76.9M | 77.0M | 76.9M |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 3.1B | 2.8B | 2.6B | 2.5B | 2.5B |
| Key Metrics | |||||
| Total Debt | 53.9M | 61.4M | 54.1M | 76.0M | 63.7M |
| Working Capital | 0 | 0 | 0 | 0 | 0 |
Balance Sheet Composition
CA Loire-Haute-Loire Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 72.6M | 90.8M | 78.5M | 106.0M | 127.7M |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | -232.6M | -311.9M | -403.8M | -467.5M | 510.4M |
| Operating Cash Flow | -104.9M | -174.5M | -280.9M | -312.4M | 664.5M |
| Investing Activities | |||||
| Capital Expenditures | -24.2M | -22.4M | -11.7M | -13.0M | -28.0M |
| Acquisitions | -13.5M | -15.2M | -1.8M | -11.6M | -1.3M |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -37.7M | -37.6M | -13.4M | -24.6M | -29.2M |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | - | - | - | - | - |
| Debt Issuance | - | - | - | - | - |
| Debt Repayment | - | - | - | - | - |
| Financing Cash Flow | -11.8M | 5.1M | -24.3M | 9.3M | -3.5M |
| Free Cash Flow | 62.5M | -134.1M | -267.9M | -488.3M | 644.4M |
| Net Change in Cash | -154.4M | -207.0M | -318.6M | -327.7M | 631.8M |
Cash Flow Trend
CA Loire-Haute-Loire Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
12.64
Price to Book
0.26
Price to Sales
2.12
Profitability Ratios
Profit Margin
16.74%
Operating Margin
9.92%
Return on Equity
2.15%
Return on Assets
0.41%
Financial Health
Debt to Equity
0.06
Beta
0.59
Per Share Data
EPS (TTM)
€7.83
Book Value per Share
€379.01
Revenue per Share
€46.76
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| CRLO | 798.2M | 12.64 | 0.26 | 2.15% | 16.74% | 0.06 |
| BNP Paribas S.A | 98.1B | 8.61 | 0.85 | 9.66% | 25.50% | 5.40 |
| Caisses Régionales | 958.4M | 8.94 | 0.26 | 3.01% | 25.41% | 0.07 |
| Caisse d'Epargne | 904.7M | 10.38 | 0.26 | 2.64% | 23.68% | 0.35 |
| Criteo S.A | 842.0M | 11.74 | 0.27 | 2.76% | 26.68% | 0.06 |
Financial data is updated regularly. All figures are in the company's reporting currency.