Fastned B.V. | Mid-cap | Consumer Cyclical

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

Income Metrics

Balance Sheet Metrics

Total Assets 426.7M
Total Liabilities 304.0M
Shareholders Equity 122.7M
Debt to Equity 2.48

Cash Flow Metrics

Revenue & Profitability Trend

Fastned B.V Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i86.7M60.5M36.0M12.5M6.9M
Cost of Goods Sold i18.1M15.6M15.5M3.7M1.7M
Gross Profit i68.6M44.9M20.5M8.7M5.2M
Gross Margin % i79.1%74.2%56.9%69.9%75.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i28.5M17.7M9.6M5.1M4.0M
Other Operating Expenses i10.8M6.9M4.9M2.4M1.2M
Total Operating Expenses i39.3M24.7M14.5M7.5M5.2M
Operating Income i-14.6M-12.1M-14.4M-18.4M-8.0M
Operating Margin % i-16.9%-20.0%-39.9%-147.9%-116.3%
Non-Operating Items
Interest Income i4.1M2.8M222.0K69.0K84.0K
Interest Expense i15.0M9.4M7.3M6.4M4.3M
Other Non-Operating Income-----
Pre-tax Income i-27.0M-18.9M-22.2M-24.6M-12.4M
Income Tax i-359.0K364.0K000
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-26.6M-19.2M-22.2M-24.6M-12.4M
Net Margin % i-30.7%-31.8%-61.7%-197.3%-180.0%
Key Metrics
EBITDA i14.2M7.2M-4.2M-12.3M-3.9M
EPS (Basic) i-€-1.00€-1.27€-1.48€-0.84
EPS (Diluted) i-€-1.00€-1.27€-1.48€-0.84
Basic Shares Outstanding i-19233641174638711666869114851359
Diluted Shares Outstanding i-19233641174638711666869114851359

Income Statement Trend

Fastned B.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i117.4M126.6M149.5M128.6M33.8M
Short-term Investments i150.0K2.0M11.0K37.0K-
Accounts Receivable i16.8M10.3M6.7M2.2M963.0K
Inventory i-----
Other Current Assets---1.0K-1.0K
Total Current Assets i151.5M148.1M163.4M133.2M35.4M
Non-Current Assets
Property, Plant & Equipment i251.4M196.0M134.8M76.0M43.8M
Goodwill i2.5M2.5M2.7M2.9M3.0M
Intangible Assets i2.5M2.5M2.7M2.9M3.0M
Long-term Investments-----
Other Non-Current Assets-2.0K-823.0K--
Total Non-Current Assets i275.2M209.5M151.8M81.4M44.8M
Total Assets i426.7M357.5M315.2M214.6M80.3M
Liabilities
Current Liabilities
Accounts Payable i7.2M5.1M14.4M4.5M1.1M
Short-term Debt i25.3M19.1M10.1M12.4M2.5M
Current Portion of Long-term Debt-----
Other Current Liabilities----60.0K
Total Current Liabilities i47.3M34.7M31.7M18.5M4.9M
Non-Current Liabilities
Long-term Debt i238.9M163.1M112.6M81.3M90.7M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i256.8M176.7M122.9M86.9M93.5M
Total Liabilities i304.0M211.4M154.6M105.4M98.4M
Equity
Common Stock i195.0K193.0K192.0K171.0K150.0K
Retained Earnings i-127.4M-101.8M-86.4M-63.6M-46.9M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i122.7M146.2M160.6M109.2M-18.1M
Key Metrics
Total Debt i264.2M182.2M122.7M93.7M93.2M
Working Capital i104.3M113.4M131.7M114.6M30.6M

Balance Sheet Composition

Fastned B.V Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-27.0M-18.9M-22.2M-24.6M-12.4M
Depreciation & Amortization i-----
Stock-Based Compensation i28.0K3.2M08.2M91.0K
Working Capital Changes i-9.3M-5.8M-9.5M-3.2M895.0K
Operating Cash Flow i-26.0M-15.7M-24.8M-13.4M-7.1M
Investing Activities
Capital Expenditures i-68.0M-66.8M-67.5M-36.6M-8.5M
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-68.0M-66.8M-67.5M-36.6M-8.5M
Financing Activities
Share Repurchases i-----102.0K
Dividends Paid i-----
Debt Issuance i66.7M55.0M36.1M388.0K30.4M
Debt Repayment i-----
Financing Cash Flow i68.6M49.0M102.5M150.2M32.1M
Free Cash Flow i-75.7M-70.0M-78.3M-46.6M-15.3M
Net Change in Cash i-25.5M-33.6M10.3M100.2M16.5M

Cash Flow Trend

Fastned B.V Key Financial Ratios

Valuation Ratios

Forward P/E -22.89
Price to Book 3.43
Price to Sales 4.86
PEG Ratio -22.89

Profitability Ratios

Profit Margin -30.72%
Operating Margin -15.62%
Return on Equity -19.82%
Return on Assets -2.28%

Financial Health

Current Ratio 3.21
Debt to Equity 215.32
Beta 2.19

Per Share Data

EPS (TTM) €-1.38
Book Value per Share €6.35
Revenue per Share €4.48

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
fast421.5M-3.43-19.82%-30.72%215.32
Just Eat 4.0B-0.96-7.49%-21.79%36.87
Basic-Fit N.V 1.7B194.004.12-1.02%-0.31%739.82
QEV Technologies OÜ 157.5M-2.32-347.17%-41.58%0.00
Cabka N.V 47.7M-5.010.84-14.68%-4.94%134.20
Ebusco Holding N.V 23.3M-0.030.85-195.11%-324.44%158.36

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