
Imobiliaria (GPA) | Financial Analysis & Statements
Imobiliaria Construtora Grao-Para Lda. | Small-cap | Industrials
Imobiliaria Construtora Grao-Para Lda. | Small-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2018Income 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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 718.2K | 130.0K | 0 | 1.1M | 0 |
Cost of Goods Sold | 428.8K | 142.4K | 69.0K | 3.8M | 296.0K |
Gross Profit | 289.4K | -12.4K | -69.0K | -2.6M | -296.0K |
Gross Margin % | 40.3% | -9.5% | 0.0% | -234.3% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | 1.2K | 1.0K | 1.0K |
Other Operating Expenses | 20.6K | 23.6K | 10.7K | 17.0K | 41.4K |
Total Operating Expenses | 20.6K | 23.6K | 11.9K | 18.0K | 42.4K |
Operating Income | 238.0K | -66.8K | -110.6K | -2.7M | -359.6K |
Operating Margin % | 33.1% | -51.4% | 0.0% | -238.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | - | - | 455.5K | 527.6K | 483.6K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -211.5K | -521.0K | -569.2K | -3.2M | -845.5K |
Income Tax | 0 | 0 | 0 | 23.4K | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -211.5K | -521.0K | -569.2K | -3.3M | -845.5K |
Net Margin % | -29.4% | -400.8% | 0.0% | -288.7% | 0.0% |
Key Metrics | |||||
EBITDA | 268.8K | -36.0K | -76.6K | -2.6M | -329.1K |
EPS (Basic) | - | €-0.14 | €-0.16 | €-1.18 | €-0.29 |
EPS (Diluted) | - | €-0.14 | €-0.16 | €-1.18 | €-0.29 |
Basic Shares Outstanding | - | 1976380 | 1976380 | 1976380 | 1976380 |
Diluted Shares Outstanding | - | 1976380 | 1976380 | 1976380 | 1976380 |
Income Statement Trend
Imobiliaria Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 2.7K | 1.5K | 2.0K | 1.9K | 2.8K |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | - | - | 0 | 0 | 0 |
Inventory | - | - | - | - | - |
Other Current Assets | - | 2 | 1 | 1 | 1 |
Total Current Assets | 1.0M | 220.7K | 221.0K | 210.5K | 879.3K |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.6M | 1.6M | 1.6M | 1.6M | 1.6M |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 5.3M | 5.7M | 5.7M | 5.7M | 9.3M |
Total Non-Current Assets | 37.1M | 37.6M | 37.6M | 37.6M | 40.6M |
Total Assets | 38.2M | 37.8M | 37.9M | 37.8M | 41.5M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 238.4K | 212.9K | 342.4K | 354.0K | 537.8K |
Short-term Debt | 11.3M | 11.3M | 11.3M | 11.3M | 11.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | -1 | -1 | 0 |
Total Current Liabilities | 25.0M | 24.4M | 24.0M | 23.5M | 23.9M |
Non-Current Liabilities | |||||
Long-term Debt | - | - | - | - | - |
Deferred Tax Liabilities | 2.1M | 2.1M | 2.1M | 2.1M | 2.1M |
Other Non-Current Liabilities | - | 1 | - | -1 | - |
Total Non-Current Liabilities | 2.1M | 2.1M | 2.1M | 2.1M | 2.1M |
Total Liabilities | 27.1M | 26.6M | 26.2M | 25.6M | 26.0M |
Equity | |||||
Common Stock | 12.5M | 12.5M | 12.5M | 12.5M | 12.5M |
Retained Earnings | 4.1M | 4.0M | 4.2M | 4.6M | 6.9M |
Treasury Stock | 3.4M | 3.4M | 3.4M | 3.4M | 3.4M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 11.0M | 11.2M | 11.7M | 12.2M | 15.5M |
Key Metrics | |||||
Total Debt | 11.3M | 11.3M | 11.3M | 11.3M | 11.9M |
Working Capital | -24.0M | -24.2M | -23.8M | -23.3M | -23.0M |
Balance Sheet Composition
Imobiliaria Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | - | - | - | - | - |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | - | - | - | - | - |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | - | - | - | - | - |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | - | - | - |
Debt Repayment | - | - | - | -616.2K | -27.1K |
Financing Cash Flow | - | - | - | -616.2K | -27.1K |
Free Cash Flow | 2.7K | 1.2K | 1.8K | 617.7K | 31.4K |
Net Change in Cash | 0 | 0 | 0 | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
gpa | 207.5K | 0.05 | 0.00 | -1.90% | 5.09% | 102.58 |
Mota-Engil S.G.P.S | 1.6B | 11.70 | 7.87 | 36.26% | 2.23% | 395.12 |
Teixeira Duarte S.A | 243.1M | 4.07 | 1.63 | 37.02% | 8.09% | 404.30 |
Conduril Engenharia | 25.1M | 13.73 | 0.16 | -17.44% | -22.73% | 37.33 |
Martifer SGPS S.A | 228.8M | 11.60 | 3.08 | 25.95% | 7.18% | 135.01 |
Ctt-Correios De | 986.7M | 20.61 | 4.22 | 17.66% | 3.81% | 180.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.