
Haffner Energy S.A (HAFBS) | Financial Analysis & Statements
Haffner Energy S.A. Warrant | Small-cap
Haffner Energy S.A. Warrant | Small-cap
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
33.7M
Total Liabilities
19.4M
Shareholders Equity
14.3M
Debt to Equity
1.36
Cash Flow Metrics
Revenue & Profitability Trend
Haffner Energy S.A Income Statement From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Revenue | 457.0K | -88.0K | 329.0K | 1.4M |
Cost of Goods Sold | 1.4M | 2.1M | 813.0K | 591.0K |
Gross Profit | -936.0K | -2.1M | -484.0K | 806.0K |
Gross Margin % | -204.8% | 0.0% | -147.1% | 57.7% |
Operating Expenses | ||||
Research & Development | - | - | - | - |
Selling, General & Administrative | 36.0K | 53.0K | 95.0K | 59.0K |
Other Operating Expenses | 2.4M | 2.6M | 4.8M | 2.5M |
Total Operating Expenses | 2.5M | 2.6M | 4.9M | 2.5M |
Operating Income | -11.0M | -9.2M | -12.7M | -4.7M |
Operating Margin % | -2,414.2% | 0.0% | -3,872.0% | -339.4% |
Non-Operating Items | ||||
Interest Income | 67.0K | 425.0K | 81.0K | 0 |
Interest Expense | 86.0K | 84.0K | 71.0K | 78.0K |
Other Non-Operating Income | - | - | - | - |
Pre-tax Income | -12.3M | -9.9M | -16.5M | -4.8M |
Income Tax | 11.0K | 6.0K | -13.0K | 4.0K |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -12.3M | -9.9M | -16.5M | -4.8M |
Net Margin % | -2,693.9% | 0.0% | -5,003.3% | -344.1% |
Key Metrics | ||||
EBITDA | -9.2M | -6.2M | -12.1M | -4.5M |
EPS (Basic) | - | - | - | - |
EPS (Diluted) | - | - | - | - |
Basic Shares Outstanding | - | - | - | - |
Diluted Shares Outstanding | - | - | - | - |
Income Statement Trend
Haffner Energy S.A Balance Sheet From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 559.0K | 11.0M | 35.5M | 61.4M |
Short-term Investments | - | - | - | - |
Accounts Receivable | 1.8M | 1.8M | 87.0K | 654.0K |
Inventory | 13.4M | 10.1M | 250.0K | 0 |
Other Current Assets | 3.1M | 5.6M | 9.3M | 393.0K |
Total Current Assets | 22.5M | 34.8M | 48.0M | 64.1M |
Non-Current Assets | ||||
Property, Plant & Equipment | 2.0M | 2.0M | 476.0K | 376.0K |
Goodwill | 8.1M | 8.8M | 8.0M | 2.9M |
Intangible Assets | 8.1M | 7.8M | 8.0M | 2.9M |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | -7.0K | -2.0K | -1.0K | - |
Total Non-Current Assets | 11.2M | 10.9M | 8.9M | 3.6M |
Total Assets | 33.7M | 45.7M | 56.9M | 67.7M |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | 2.9M | 3.0M | 4.4M | 1.6M |
Short-term Debt | 1.2M | 2.2M | 1.7M | 1.2M |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | 2.4M | 1.2M | 204.0K | 3.0K |
Total Current Liabilities | 13.6M | 12.8M | 15.9M | 5.6M |
Non-Current Liabilities | ||||
Long-term Debt | 4.2M | 2.5M | 3.5M | 4.9M |
Deferred Tax Liabilities | - | - | - | - |
Other Non-Current Liabilities | -1.0K | 3.5M | 630.0K | 631.0K |
Total Non-Current Liabilities | 5.8M | 6.1M | 4.2M | 7.9M |
Total Liabilities | 19.4M | 19.0M | 20.0M | 13.5M |
Equity | ||||
Common Stock | 4.5M | 4.5M | 4.5M | 4.5M |
Retained Earnings | -12.3M | -9.9M | -27.1M | -8.9M |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 14.3M | 26.8M | 36.9M | 54.3M |
Key Metrics | ||||
Total Debt | 5.4M | 4.8M | 5.1M | 6.2M |
Working Capital | 8.9M | 21.9M | 32.1M | 58.5M |
Balance Sheet Composition
Haffner Energy S.A Cash Flow Statement From 2022 to 2025
Metric | 2025 | 2024 | 2023 | 2022 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | -12.3M | -9.9M | -16.5M | -4.8M |
Depreciation & Amortization | - | - | - | - |
Stock-Based Compensation | -199.0K | -130.0K | 773.0K | 0 |
Working Capital Changes | 896.0K | -9.3M | -9.5M | -340.0K |
Operating Cash Flow | -10.7M | -24.9M | -21.6M | -3.3M |
Investing Activities | ||||
Capital Expenditures | -955.0K | -3.4M | -6.0M | -865.0K |
Acquisitions | - | - | - | - |
Investment Purchases | - | 0 | -108.0K | -32.0K |
Investment Sales | 38.0K | 36.0K | 0 | 1.0K |
Investing Cash Flow | -917.0K | -2.4M | -6.1M | -896.0K |
Financing Activities | ||||
Share Repurchases | - | -53.0K | -1.7M | - |
Dividends Paid | - | - | - | - |
Debt Issuance | 565.0K | 590.0K | 81.0K | 1.0M |
Debt Repayment | -2.0M | -2.1M | -1.3M | -1.1M |
Financing Cash Flow | -1.5M | -1.6M | -2.9M | 59.1M |
Free Cash Flow | -9.0M | -23.8M | -22.8M | -923.0K |
Net Change in Cash | -13.1M | -28.9M | -30.6M | 55.0M |
Cash Flow Trend
Haffner Energy S.A Key Financial Ratios
Valuation Ratios
Price to Sales
5.41
Profitability Ratios
Profit Margin
-204.81%
Operating Margin
-2,672.65%
Return on Equity
-86.09%
Return on Assets
-36.52%
Financial Health
Current Ratio
1.65
Debt to Equity
0.38
Per Share Data
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hafbs | 2.5M | - | - | -86.09% | -204.81% | 0.38 |
74software S.A | 800.5M | 19.10 | 1.62 | 10.42% | 10.84% | 30.67 |
Makheia | 405.9M | -133.00 | - | -7.24% | 78.81% | 0.16 |
CGG SA | 384.7M | 4.32 | 0.38 | 0.37% | 1.20% | 122.22 |
Fonciere Atland | 204.1M | 9.05 | - | 24.79% | 39.27% | 3.71 |
Societe Marseillaise | 173.4M | 11.81 | - | 17.61% | 90.64% | 0.00 |
Financial data is updated regularly. All figures are in the company's reporting currency.