Interactive Financial Charts Not Available

Ebusco Holding N.V (EBUS) | Financial Analysis & Statements

Ebusco Holding N.V. | Small-cap | Consumer Cyclical

€0.34

-2.65%

Ebusco Holding N.V vs QEV Technologies OÜ Ebusco Holding N.V vs Tesla Ebusco Holding N.V vs Just Eat Ebusco Holding N.V vs Basic-Fit N.V Ebusco Holding N.V vs Fastned B.V Ebusco Holding N.V vs AEX Index | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

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

Latest Quarterly: Sep 2022

Income Metrics

Revenue 7.6B

Net Income 2.5B 32.90%

Balance Sheet Metrics

Total Assets 180.1M

Total Liabilities 152.6M

Shareholders Equity 27.5M

Debt to Equity 5.55

Cash Flow Metrics

Free Cash Flow 891.8M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Ebusco Holding N.V Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	10.7M	102.4M	111.6M	24.3M	100.0M
Cost of Goods Sold i	45.3M	109.3M	96.0M	23.0M	60.3M
Gross Profit i	-34.6M	-6.8M	15.6M	1.2M	39.7M
Gross Margin % i	-324.4%	-6.7%	14.0%	5.0%	39.7%
Operating Expenses
Research & Development i	-	-	-	-	-
Selling, General & Administrative i	17.0M	14.0M	9.3M	10.2M	2.0M
Other Operating Expenses i	21.9M	11.7M	5.7M	2.2M	735.0K
Total Operating Expenses i	38.9M	25.7M	14.9M	12.4M	2.8M
Operating Income i	-196.4M	-103.9M	-40.4M	-39.6M	23.8M
Operating Margin % i	-1,841.4%	-101.4%	-36.2%	-163.1%	23.8%
Non-Operating Items
Interest Income i	79.0K	276.0K	241.0K	0	-
Interest Expense i	8.2M	2.0M	1.2M	3.8M	2.0M
Other Non-Operating Income	-	-	-	-	-
Pre-tax Income i	-200.6M	-105.7M	-41.9M	-36.4M	22.4M
Income Tax i	198.0K	14.5M	-9.7M	-9.6M	5.7M
Effective Tax Rate % i	0.0%	0.0%	0.0%	0.0%	25.5%
Net Income i	-200.8M	-120.1M	-32.2M	-26.8M	16.7M
Net Margin % i	-1,882.5%	-117.3%	-28.8%	-110.4%	16.7%
Key Metrics
EBITDA i	-129.8M	-96.1M	-35.1M	-27.3M	27.8M
EPS (Basic) i	€-10.79	€-10.06	€-1.17	€-2.80	€1.44
EPS (Diluted) i	€-10.79	€-10.06	€-1.17	€-2.80	€1.44
Basic Shares Outstanding i	18602405	11843492	27355726	9500460	11608495
Diluted Shares Outstanding i	18602405	11843492	27355726	9500460	11608495

Income Statement Trend

Ebusco Holding N.V Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	2.4M	27.9M	95.2M	207.9M	26.9M
Short-term Investments i	-	-	-	-	-
Accounts Receivable i	5.5M	19.3M	25.9M	16.6M	1.9M
Inventory i	117.7M	106.5M	47.4M	22.3M	3.6M
Other Current Assets	-	-	-	-	-
Total Current Assets i	137.0M	228.5M	237.9M	264.1M	94.3M
Non-Current Assets
Property, Plant & Equipment i	21.9M	15.9M	6.9M	14.2M	3.3M
Goodwill i	5.4M	89.1M	86.9M	85.5M	4.4M
Intangible Assets i	5.4M	10.6M	8.3M	6.9M	4.4M
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	-	-1.0K	-	-	-
Total Non-Current Assets i	43.0M	91.3M	82.7M	68.6M	10.2M
Total Assets i	180.1M	319.8M	320.6M	332.7M	104.5M
Liabilities
Current Liabilities
Accounts Payable i	25.0M	30.5M	21.1M	10.9M	6.8M
Short-term Debt i	27.5M	36.9M	1.9M	1.3M	45.3M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	20.2M	29.4M	4.9M	6.2M	3.3M
Total Current Liabilities i	131.0M	125.7M	40.7M	21.1M	62.2M
Non-Current Liabilities
Long-term Debt i	19.9M	14.2M	6.3M	7.7M	4.1M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	1.5M	491.0K	-	-	-
Total Non-Current Liabilities i	21.5M	15.8M	6.4M	7.7M	14.3M
Total Liabilities i	152.6M	141.5M	47.2M	28.8M	76.4M
Equity
Common Stock i	3.3M	640.0K	590.0K	590.0K	24.0K
Retained Earnings i	-376.6M	-181.3M	-58.3M	-20.6M	12.5M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	27.5M	178.3M	273.5M	303.9M	28.0M
Key Metrics
Total Debt i	47.3M	51.1M	8.2M	9.1M	49.4M
Working Capital i	6.0M	102.8M	197.2M	243.1M	32.1M

Balance Sheet Composition

Ebusco Holding N.V Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	-200.6M	-105.7M	-41.9M	-36.4M	22.4M
Depreciation & Amortization i	-	-	-	-	-
Stock-Based Compensation i	-283.0K	185.0K	166.0K	0	-
Working Capital Changes i	91.0M	-45.4M	-76.6M	10.5M	-43.8M
Operating Cash Flow i	-106.8M	-149.9M	-117.3M	-21.6M	-20.2M
Investing Activities
Capital Expenditures i	-14.5M	-15.0M	-5.5M	-4.1M	-1.3M
Acquisitions i	-1.6M	-2.4M	-1.5M	-22.3M	0
Investment Purchases i	-20.0K	-601.0K	0	-9.0K	-196.0K
Investment Sales i	-	-	-	-	-
Investing Cash Flow i	-16.1M	-18.0M	-7.0M	-26.5M	-1.5M
Financing Activities
Share Repurchases i	-	-	-2.1M	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	5.4M	55.0M	0	41.5M	43.5M
Debt Repayment i	-1.3M	-20.0M	-748.0K	-106.3M	-2.6M
Financing Cash Flow i	39.9M	59.8M	-2.6M	231.3M	40.9M
Free Cash Flow i	-58.4M	-120.9M	-106.1M	-24.3M	-15.2M
Net Change in Cash i	-82.9M	-108.0M	-126.9M	183.2M	19.2M

Cash Flow Trend

Ebusco Holding N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -0.03

Forward P/E 0.36

Price to Book 0.83

Price to Sales 2.14

PEG Ratio 0.00

Profitability Ratios

Profit Margin -324.44%

Operating Margin 480.61%

Return on Equity -195.11%

Return on Assets -49.11%

Financial Health

Current Ratio 1.05

Debt to Equity 158.36

Beta 0.77

Per Share Data

EPS (TTM) €-10.79

Book Value per Share €0.42

Revenue per Share €0.57

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
ebus	22.8M	-0.03	0.83	-195.11%	-324.44%	158.36
QEV Technologies OÜ	157.5M	-	2.32	-347.17%	-41.58%	0.00
Tesla	0	-	-	0.00%	0.00%	-
Just Eat	4.0B	-	0.96	-7.49%	-21.79%	36.87
Basic-Fit N.V	1.6B	194.00	4.10	-1.02%	-0.31%	739.82
Fastned B.V	425.3M	-	3.44	-19.82%	-30.72%	215.32

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