Imobiliaria Construtora Grao-Para Lda. | Small-cap | Industrials

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

Latest Quarterly: Dec 2018

Income Metrics

Revenue 88.2K
Gross Profit 13.6K 15.45%
Operating Income 80.4K 91.13%
Net Income -230.2K -260.96%

Balance Sheet Metrics

Total Assets 38.2M
Total Liabilities 27.1M
Shareholders Equity 11.0M
Debt to Equity 2.46

Cash Flow Metrics

Revenue & Profitability Trend

Imobiliaria Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i718.2K130.0K01.1M0
Cost of Goods Sold i428.8K142.4K69.0K3.8M296.0K
Gross Profit i289.4K-12.4K-69.0K-2.6M-296.0K
Gross Margin % i40.3%-9.5%0.0%-234.3%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i--1.2K1.0K1.0K
Other Operating Expenses i20.6K23.6K10.7K17.0K41.4K
Total Operating Expenses i20.6K23.6K11.9K18.0K42.4K
Operating Income i238.0K-66.8K-110.6K-2.7M-359.6K
Operating Margin % i33.1%-51.4%0.0%-238.0%0.0%
Non-Operating Items
Interest Income i-----
Interest Expense i--455.5K527.6K483.6K
Other Non-Operating Income-----
Pre-tax Income i-211.5K-521.0K-569.2K-3.2M-845.5K
Income Tax i00023.4K-
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-211.5K-521.0K-569.2K-3.3M-845.5K
Net Margin % i-29.4%-400.8%0.0%-288.7%0.0%
Key Metrics
EBITDA i268.8K-36.0K-76.6K-2.6M-329.1K
EPS (Basic) i-€-0.14€-0.16€-1.18€-0.29
EPS (Diluted) i-€-0.14€-0.16€-1.18€-0.29
Basic Shares Outstanding i-1976380197638019763801976380
Diluted Shares Outstanding i-1976380197638019763801976380

Income Statement Trend

Imobiliaria Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i2.7K1.5K2.0K1.9K2.8K
Short-term Investments i-----
Accounts Receivable i--000
Inventory i-----
Other Current Assets-2111
Total Current Assets i1.0M220.7K221.0K210.5K879.3K
Non-Current Assets
Property, Plant & Equipment i1.6M1.6M1.6M1.6M1.6M
Goodwill i-----
Intangible Assets i-----
Long-term Investments-----
Other Non-Current Assets5.3M5.7M5.7M5.7M9.3M
Total Non-Current Assets i37.1M37.6M37.6M37.6M40.6M
Total Assets i38.2M37.8M37.9M37.8M41.5M
Liabilities
Current Liabilities
Accounts Payable i238.4K212.9K342.4K354.0K537.8K
Short-term Debt i11.3M11.3M11.3M11.3M11.9M
Current Portion of Long-term Debt-----
Other Current Liabilities---1-10
Total Current Liabilities i25.0M24.4M24.0M23.5M23.9M
Non-Current Liabilities
Long-term Debt i-----
Deferred Tax Liabilities i2.1M2.1M2.1M2.1M2.1M
Other Non-Current Liabilities-1--1-
Total Non-Current Liabilities i2.1M2.1M2.1M2.1M2.1M
Total Liabilities i27.1M26.6M26.2M25.6M26.0M
Equity
Common Stock i12.5M12.5M12.5M12.5M12.5M
Retained Earnings i4.1M4.0M4.2M4.6M6.9M
Treasury Stock i3.4M3.4M3.4M3.4M3.4M
Other Equity-----
Total Shareholders Equity i11.0M11.2M11.7M12.2M15.5M
Key Metrics
Total Debt i11.3M11.3M11.3M11.3M11.9M
Working Capital i-24.0M-24.2M-23.8M-23.3M-23.0M

Balance Sheet Composition

Imobiliaria Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-----
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i-----
Investing Activities
Capital Expenditures i-----
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-----
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i-----
Debt Repayment i----616.2K-27.1K
Financing Cash Flow i----616.2K-27.1K
Free Cash Flow i2.7K1.2K1.8K617.7K31.4K
Net Change in Cash i000-616.2K-27.1K

Cash Flow Trend

Imobiliaria Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 0.05
Price to Book 0.00
Price to Sales 0.00

Profitability Ratios

Profit Margin 5.09%
Operating Margin 38.38%
Return on Equity -1.90%
Return on Assets 0.39%

Financial Health

Current Ratio 0.04
Debt to Equity 102.58
Beta -0.62

Per Share Data

EPS (TTM) €0.02
Book Value per Share €4.39
Revenue per Share €0.29

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
gpa207.5K0.050.00-1.90%5.09%102.58
Mota-Engil S.G.P.S 1.6B11.707.8736.26%2.23%395.12
Teixeira Duarte S.A 243.1M4.071.6337.02%8.09%404.30
Conduril Engenharia 25.1M13.730.16-17.44%-22.73%37.33
Martifer SGPS S.A 228.8M11.603.0825.95%7.18%135.01
Ctt-Correios De 986.7M20.614.2217.66%3.81%180.44

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