
Floridienne S.A (FLOB) | Financial Analysis & Statements
Floridienne S.A. | Mid-cap | Industrials
Floridienne S.A. | Mid-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
1.2B
Total Liabilities
588.8M
Shareholders Equity
633.0M
Debt to Equity
0.93
Cash Flow Metrics
Revenue & Profitability Trend
Floridienne S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 697.4M | 549.3M | 518.3M | 353.1M | 373.9M |
Cost of Goods Sold | 335.9M | 301.7M | 276.2M | 155.5M | 192.0M |
Gross Profit | 361.5M | 247.6M | 242.1M | 197.6M | 182.0M |
Gross Margin % | 51.8% | 45.1% | 46.7% | 56.0% | 48.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 13.2M | 9.4M | 8.0M | 6.8M | 4.7M |
Other Operating Expenses | 102.2M | 73.3M | 70.8M | 66.0M | 63.2M |
Total Operating Expenses | 115.4M | 82.7M | 78.8M | 72.8M | 67.9M |
Operating Income | 72.3M | 32.6M | 37.5M | 28.3M | 23.2M |
Operating Margin % | 10.4% | 5.9% | 7.2% | 8.0% | 6.2% |
Non-Operating Items | |||||
Interest Income | 4.3M | 872.0K | 100.0K | 136.0K | 101.0K |
Interest Expense | 25.7M | 10.8M | 9.0M | 4.8M | 3.4M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 45.9M | 14.1M | 25.8M | 26.9M | 15.4M |
Income Tax | 15.0M | 5.5M | 7.3M | 8.3M | 7.0M |
Effective Tax Rate % | 32.6% | 39.1% | 28.1% | 30.9% | 45.3% |
Net Income | 30.9M | 8.6M | 18.5M | 18.6M | 8.4M |
Net Margin % | 4.4% | 1.6% | 3.6% | 5.3% | 2.3% |
Key Metrics | |||||
EBITDA | 113.0M | 60.8M | 61.0M | 47.4M | 41.4M |
EPS (Basic) | €16.07 | €3.62 | €12.29 | €13.45 | €4.36 |
EPS (Diluted) | €16.07 | €3.62 | €12.29 | €13.45 | €4.36 |
Basic Shares Outstanding | 979494 | 979494 | 979494 | 979494 | 979494 |
Diluted Shares Outstanding | 979494 | 979494 | 979494 | 979494 | 979494 |
Income Statement Trend
Floridienne S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 117.3M | 87.0M | 55.9M | 52.9M | 49.5M |
Short-term Investments | - | - | - | - | 6.0K |
Accounts Receivable | 137.0M | 141.9M | 84.9M | 64.5M | 61.2M |
Inventory | 96.9M | 96.3M | 90.5M | 53.4M | 50.5M |
Other Current Assets | 6.4M | 4.7M | 5.1M | 3.5M | 2.8M |
Total Current Assets | 390.1M | 399.1M | 251.6M | 196.0M | 203.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 25.0M | 17.8M | 16.5M | 14.3M | 12.4M |
Goodwill | 1.0B | 1.1B | 352.6M | 217.2M | 197.0M |
Intangible Assets | 175.0M | 187.8M | 84.6M | 19.7M | 4.2M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 16.5M | 11.9M | 12.2M | 11.5M | 4.4M |
Total Non-Current Assets | 831.6M | 846.5M | 356.6M | 221.3M | 187.7M |
Total Assets | 1.2B | 1.2B | 608.1M | 417.4M | 390.8M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 61.6M | 73.1M | 56.7M | 38.1M | 30.4M |
Short-term Debt | 66.4M | 65.0M | 63.9M | 32.0M | 30.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 37.5M | 60.4M | 21.8M | 20.1M | 19.6M |
Total Current Liabilities | 191.7M | 207.2M | 154.4M | 101.7M | 109.2M |
Non-Current Liabilities | |||||
Long-term Debt | 297.8M | 249.0M | 199.9M | 130.2M | 130.0M |
Deferred Tax Liabilities | 15.4M | 15.6M | 18.2M | 5.2M | 2.9M |
Other Non-Current Liabilities | 81.0M | 92.4M | 14.6M | 5.2M | 2.6M |
Total Non-Current Liabilities | 397.0M | 359.5M | 236.3M | 143.8M | 138.7M |
Total Liabilities | 588.8M | 566.7M | 390.6M | 245.5M | 247.9M |
Equity | |||||
Common Stock | 4.9M | 4.9M | 4.9M | 4.9M | 4.9M |
Retained Earnings | - | - | - | - | - |
Treasury Stock | 1.9M | 1.9M | 1.9M | 1.9M | 1.9M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 633.0M | 678.9M | 217.5M | 171.9M | 142.9M |
Key Metrics | |||||
Total Debt | 364.2M | 314.0M | 263.8M | 162.2M | 160.8M |
Working Capital | 198.4M | 191.9M | 97.2M | 94.4M | 93.8M |
Balance Sheet Composition
Floridienne S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 45.9M | 14.1M | 25.8M | 26.9M | 15.4M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -27.8M | 384.0K | -17.8M | -4.3M | -7.4M |
Operating Cash Flow | 56.5M | 30.8M | 17.8M | 26.3M | 13.3M |
Investing Activities | |||||
Capital Expenditures | -53.4M | -23.5M | -25.7M | -21.8M | -14.3M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -35.5M | -361.1M | -96.3M | -26.4M | -29.3M |
Investment Sales | 2.7M | 2.7M | 395.0K | 6.0M | 9.2M |
Investing Cash Flow | -86.3M | -381.9M | -121.7M | -42.2M | -34.3M |
Financing Activities | |||||
Share Repurchases | - | - | - | 0 | 0 |
Dividends Paid | -2.4M | -2.4M | -2.4M | -2.3M | - |
Debt Issuance | 71.3M | 21.2M | 79.6M | 11.6M | 56.1M |
Debt Repayment | -28.2M | -22.0M | -14.7M | -13.9M | -6.0M |
Financing Cash Flow | 83.7M | 396.0M | 115.2M | 23.8M | 44.9M |
Free Cash Flow | 23.5M | 14.8M | 2.1M | 8.5M | 10.9M |
Net Change in Cash | 53.9M | 44.9M | 11.3M | 7.9M | 23.9M |
Cash Flow Trend
Floridienne S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
39.23
Forward P/E
26.03
Price to Book
1.63
Price to Sales
0.88
PEG Ratio
26.03
Profitability Ratios
Profit Margin
2.25%
Operating Margin
12.74%
Return on Equity
4.71%
Return on Assets
3.46%
Financial Health
Current Ratio
2.04
Debt to Equity
57.53
Beta
0.32
Per Share Data
EPS (TTM)
€16.06
Book Value per Share
€387.19
Revenue per Share
€713.70
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
flob | 646.6M | 39.23 | 1.63 | 4.71% | 2.25% | 57.53 |
Ackermans & Van | 7.4B | 14.12 | 1.40 | 10.40% | 8.61% | 33.05 |
Deme Group N.V | 3.1B | 10.85 | 1.43 | 15.58% | 7.58% | 50.56 |
Umicore | 3.1B | 26.80 | 1.55 | 7.19% | 0.80% | 142.46 |
Cenergy Holdings | 2.7B | 13.82 | 3.27 | 28.96% | 8.88% | 88.00 |
Bekaert NV | 2.0B | 11.70 | 0.95 | 8.15% | 4.52% | 37.99 |
Financial data is updated regularly. All figures are in the company's reporting currency.