
Fastned B.V (FAST) | Financial Analysis & Statements
Fastned B.V. | Mid-cap | Consumer Cyclical
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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 86.7M | 60.5M | 36.0M | 12.5M | 6.9M |
Cost of Goods Sold | 18.1M | 15.6M | 15.5M | 3.7M | 1.7M |
Gross Profit | 68.6M | 44.9M | 20.5M | 8.7M | 5.2M |
Gross Margin % | 79.1% | 74.2% | 56.9% | 69.9% | 75.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 28.5M | 17.7M | 9.6M | 5.1M | 4.0M |
Other Operating Expenses | 10.8M | 6.9M | 4.9M | 2.4M | 1.2M |
Total Operating Expenses | 39.3M | 24.7M | 14.5M | 7.5M | 5.2M |
Operating Income | -14.6M | -12.1M | -14.4M | -18.4M | -8.0M |
Operating Margin % | -16.9% | -20.0% | -39.9% | -147.9% | -116.3% |
Non-Operating Items | |||||
Interest Income | 4.1M | 2.8M | 222.0K | 69.0K | 84.0K |
Interest Expense | 15.0M | 9.4M | 7.3M | 6.4M | 4.3M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -27.0M | -18.9M | -22.2M | -24.6M | -12.4M |
Income Tax | -359.0K | 364.0K | 0 | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -26.6M | -19.2M | -22.2M | -24.6M | -12.4M |
Net Margin % | -30.7% | -31.8% | -61.7% | -197.3% | -180.0% |
Key Metrics | |||||
EBITDA | 14.2M | 7.2M | -4.2M | -12.3M | -3.9M |
EPS (Basic) | - | €-1.00 | €-1.27 | €-1.48 | €-0.84 |
EPS (Diluted) | - | €-1.00 | €-1.27 | €-1.48 | €-0.84 |
Basic Shares Outstanding | - | 19233641 | 17463871 | 16668691 | 14851359 |
Diluted Shares Outstanding | - | 19233641 | 17463871 | 16668691 | 14851359 |
Income Statement Trend
Fastned B.V Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 117.4M | 126.6M | 149.5M | 128.6M | 33.8M |
Short-term Investments | 150.0K | 2.0M | 11.0K | 37.0K | - |
Accounts Receivable | 16.8M | 10.3M | 6.7M | 2.2M | 963.0K |
Inventory | - | - | - | - | - |
Other Current Assets | - | - | - | 1.0K | -1.0K |
Total Current Assets | 151.5M | 148.1M | 163.4M | 133.2M | 35.4M |
Non-Current Assets | |||||
Property, Plant & Equipment | 251.4M | 196.0M | 134.8M | 76.0M | 43.8M |
Goodwill | 2.5M | 2.5M | 2.7M | 2.9M | 3.0M |
Intangible Assets | 2.5M | 2.5M | 2.7M | 2.9M | 3.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | -2.0K | - | 823.0K | - | - |
Total Non-Current Assets | 275.2M | 209.5M | 151.8M | 81.4M | 44.8M |
Total Assets | 426.7M | 357.5M | 315.2M | 214.6M | 80.3M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 7.2M | 5.1M | 14.4M | 4.5M | 1.1M |
Short-term Debt | 25.3M | 19.1M | 10.1M | 12.4M | 2.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | 60.0K |
Total Current Liabilities | 47.3M | 34.7M | 31.7M | 18.5M | 4.9M |
Non-Current Liabilities | |||||
Long-term Debt | 238.9M | 163.1M | 112.6M | 81.3M | 90.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 256.8M | 176.7M | 122.9M | 86.9M | 93.5M |
Total Liabilities | 304.0M | 211.4M | 154.6M | 105.4M | 98.4M |
Equity | |||||
Common Stock | 195.0K | 193.0K | 192.0K | 171.0K | 150.0K |
Retained Earnings | -127.4M | -101.8M | -86.4M | -63.6M | -46.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 122.7M | 146.2M | 160.6M | 109.2M | -18.1M |
Key Metrics | |||||
Total Debt | 264.2M | 182.2M | 122.7M | 93.7M | 93.2M |
Working Capital | 104.3M | 113.4M | 131.7M | 114.6M | 30.6M |
Balance Sheet Composition
Fastned B.V Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -27.0M | -18.9M | -22.2M | -24.6M | -12.4M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 28.0K | 3.2M | 0 | 8.2M | 91.0K |
Working Capital Changes | -9.3M | -5.8M | -9.5M | -3.2M | 895.0K |
Operating Cash Flow | -26.0M | -15.7M | -24.8M | -13.4M | -7.1M |
Investing Activities | |||||
Capital Expenditures | -68.0M | -66.8M | -67.5M | -36.6M | -8.5M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -68.0M | -66.8M | -67.5M | -36.6M | -8.5M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | -102.0K |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 66.7M | 55.0M | 36.1M | 388.0K | 30.4M |
Debt Repayment | - | - | - | - | - |
Financing Cash Flow | 68.6M | 49.0M | 102.5M | 150.2M | 32.1M |
Free Cash Flow | -75.7M | -70.0M | -78.3M | -46.6M | -15.3M |
Net Change in Cash | -25.5M | -33.6M | 10.3M | 100.2M | 16.5M |
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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
fast | 421.5M | - | 3.43 | -19.82% | -30.72% | 215.32 |
Just Eat | 4.0B | - | 0.96 | -7.49% | -21.79% | 36.87 |
Basic-Fit N.V | 1.7B | 194.00 | 4.12 | -1.02% | -0.31% | 739.82 |
QEV Technologies OÜ | 157.5M | - | 2.32 | -347.17% | -41.58% | 0.00 |
Cabka N.V | 47.7M | -5.01 | 0.84 | -14.68% | -4.94% | 134.20 |
Ebusco Holding N.V | 23.3M | -0.03 | 0.85 | -195.11% | -324.44% | 158.36 |
Financial data is updated regularly. All figures are in the company's reporting currency.