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

Income Metrics

Balance Sheet Metrics

Total Assets 1.0B
Total Liabilities 645.7M
Shareholders Equity 391.6M
Debt to Equity 1.65

Cash Flow Metrics

Revenue & Profitability Trend

Guerbet S.A Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i851.1M795.7M769.5M735.9M716.7M
Cost of Goods Sold i224.4M206.8M211.2M218.4M192.0M
Gross Profit i626.7M588.9M558.3M517.5M524.7M
Gross Margin % i73.6%74.0%72.6%70.3%73.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i14.8M15.7M16.4M13.6M15.7M
Other Operating Expenses i207.8M190.9M182.4M164.4M159.5M
Total Operating Expenses i222.6M206.6M198.8M178.0M175.2M
Operating Income i48.8M39.2M42.9M39.4M42.8M
Operating Margin % i5.7%4.9%5.6%5.4%6.0%
Non-Operating Items
Interest Income i283.0K123.0K34.0K59.0K83.0K
Interest Expense i20.5M10.6M4.6M5.3M4.9M
Other Non-Operating Income-----
Pre-tax Income i19.4M30.8M-28.4M29.0M22.2M
Income Tax i5.9M8.6M12.7M-3.7M4.0M
Effective Tax Rate % i30.4%28.0%0.0%-12.6%18.0%
Net Income i13.5M22.2M-41.1M32.6M18.2M
Net Margin % i1.6%2.8%-5.3%4.4%2.5%
Key Metrics
EBITDA i114.3M101.2M146.8M91.3M90.1M
EPS (Basic) i-€1.75€-3.25€2.59€1.45
EPS (Diluted) i-€1.75€-3.25€2.58€1.44
Basic Shares Outstanding i-12641115126163901261639012599494
Diluted Shares Outstanding i-12641115126163901261639012599494

Income Statement Trend

Guerbet S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i50.2M51.3M41.7M115.7M96.7M
Short-term Investments i36.2M41.5M41.2M42.9M33.2M
Accounts Receivable i172.9M149.5M121.2M118.8M111.0M
Inventory i301.2M305.2M272.5M202.0M204.6M
Other Current Assets2.1M9.0M10.5M6.0M12.2M
Total Current Assets i590.0M581.6M509.7M495.5M468.6M
Non-Current Assets
Property, Plant & Equipment i111.1M104.0M99.5M90.8M86.2M
Goodwill i135.5M125.9M125.4M228.4M228.1M
Intangible Assets i77.9M68.3M70.4M148.8M148.4M
Long-term Investments-900.0K900.0K--
Other Non-Current Assets---1.0K1.0K
Total Non-Current Assets i447.3M443.6M430.0M505.4M477.1M
Total Assets i1.0B1.0B939.6M1.0B945.7M
Liabilities
Current Liabilities
Accounts Payable i95.1M92.9M103.7M81.0M64.4M
Short-term Debt i44.5M12.7M33.4M33.4M34.6M
Current Portion of Long-term Debt-----
Other Current Liabilities----2.0K-1.0K
Total Current Liabilities i254.5M229.2M239.6M236.9M200.2M
Non-Current Liabilities
Long-term Debt i350.6M374.0M278.4M299.1M317.5M
Deferred Tax Liabilities i6.4M9.4M9.9M15.2M14.8M
Other Non-Current Liabilities1.0K-1.0K---
Total Non-Current Liabilities i391.2M417.7M320.5M358.9M377.7M
Total Liabilities i645.7M647.0M560.1M595.7M578.0M
Equity
Common Stock i12.6M12.6M12.6M12.6M12.6M
Retained Earnings i16.1M23.9M-41.1M32.6M18.2M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i391.6M378.3M379.6M405.1M367.8M
Key Metrics
Total Debt i395.1M386.8M311.9M332.5M352.1M
Working Capital i335.5M352.4M270.1M258.6M268.3M

Balance Sheet Composition

Guerbet S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i13.5M22.2M-41.1M32.6M18.2M
Depreciation & Amortization i-----
Stock-Based Compensation i717.0K205.0K-399.0K610.0K-1.3M
Working Capital Changes i-14.1M-54.1M-80.5M-2.9M28.0M
Operating Cash Flow i20.6M-21.1M-117.5M35.6M49.7M
Investing Activities
Capital Expenditures i-30.8M-40.8M-42.6M-36.7M-38.1M
Acquisitions i0-2.7M0--5.9M
Investment Purchases i-1.2M-2.4M-3.5M-7.4M-1.5M
Investment Sales i2.4M973.0K01.3M7.1M
Investing Cash Flow i-29.7M-48.2M-49.4M-41.5M-44.4M
Financing Activities
Share Repurchases i-----
Dividends Paid i-6.3M-6.3M-10.7M-8.8M-8.8M
Debt Issuance i13.3M445.5M2.4M6.6M7.3M
Debt Repayment i-14.1M-383.9M-35.7M-34.4M-40.6M
Financing Cash Flow i-7.1M55.4M-44.0M-36.0M-42.0M
Free Cash Flow i24.2M-26.6M-20.1M67.0M60.8M
Net Change in Cash i-16.2M-13.9M-210.9M-41.9M-36.6M

Cash Flow Trend

Guerbet S.A Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 16.54
Forward P/E 6.38
Price to Book 0.67
Price to Sales 0.31
PEG Ratio 6.38

Profitability Ratios

Profit Margin 1.89%
Operating Margin 4.34%
Return on Equity 3.50%
Return on Assets 2.96%

Financial Health

Current Ratio 2.32
Debt to Equity 100.91
Beta 0.79

Per Share Data

EPS (TTM) €1.27
Book Value per Share €31.28
Revenue per Share €67.53

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
gbt265.9M16.540.673.50%1.89%100.91
Eurobio Scientific 251.9M64.361.412.26%2.58%5.46
Affluent Medical 53.9M-3.721.75-48.69%-275.50%0.54
Median Technologies 39.8M-1.53-74.31%-109.93%-0.98
Novacyt S.A 31.3M-0.750.65-57.28%-212.73%24.81
Diagnostic Medical 26.6M-9.502.16-20.20%-5.90%141.76

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