
High Company (HCO) | Financial Analysis & Statements
High Company Inc. | Small-cap | Communication Services
High Company Inc. | Small-cap | Communication Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2018Income Metrics
EPS (Diluted)
€0.00
Balance Sheet Metrics
Total Assets
206.8M
Total Liabilities
111.9M
Shareholders Equity
94.9M
Debt to Equity
1.18
Cash Flow Metrics
Revenue & Profitability Trend
High Company Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 146.4M | 145.4M | 144.6M | 137.4M | 136.4M |
Cost of Goods Sold | 88.7M | 82.7M | 85.0M | 70.3M | 73.4M |
Gross Profit | 57.6M | 62.8M | 59.5M | 67.2M | 63.0M |
Gross Margin % | 39.4% | 43.2% | 41.2% | 48.9% | 46.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | - | - |
Other Operating Expenses | 3.5M | 4.1M | 2.5M | 3.3M | 3.1M |
Total Operating Expenses | 3.5M | 4.1M | 2.5M | 3.3M | 3.1M |
Operating Income | 10.5M | 15.8M | 14.7M | 14.8M | 12.2M |
Operating Margin % | 7.2% | 10.9% | 10.1% | 10.8% | 8.9% |
Non-Operating Items | |||||
Interest Income | 2.1M | 696.0K | 0 | 0 | 0 |
Interest Expense | 206.0K | 252.0K | 310.0K | 312.0K | 509.0K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 12.5M | 16.9M | 7.2M | 17.2M | 11.9M |
Income Tax | 3.3M | 4.7M | 4.3M | 4.3M | 4.2M |
Effective Tax Rate % | 26.5% | 28.0% | 59.6% | 24.9% | 35.7% |
Net Income | 8.9M | 12.6M | 3.3M | 12.9M | 5.6M |
Net Margin % | 6.1% | 8.7% | 2.3% | 9.4% | 4.1% |
Key Metrics | |||||
EBITDA | 19.0M | 20.8M | 19.9M | 23.2M | 20.3M |
EPS (Basic) | €0.38 | €0.56 | €0.16 | €0.54 | €0.21 |
EPS (Diluted) | €0.38 | €0.56 | €0.16 | €0.54 | €0.21 |
Basic Shares Outstanding | 19686140 | 19963550 | 20324535 | 20677545 | 20738470 |
Diluted Shares Outstanding | 19686140 | 19963550 | 20324535 | 20677545 | 20738470 |
Income Statement Trend
High Company Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 80.7M | 66.1M | 70.0M | 73.7M | 111.6M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 27.9M | 30.3M | 28.9M | 25.8M | 26.3M |
Inventory | 37.0K | 53.0K | 38.0K | 56.0K | 57.0K |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 124.8M | 113.8M | 122.6M | 117.3M | 156.0M |
Non-Current Assets | |||||
Property, Plant & Equipment | 8.4M | 9.6M | 7.9M | 8.1M | 8.2M |
Goodwill | 147.8M | 146.2M | 146.3M | 162.0M | 165.4M |
Intangible Assets | 881.0K | 786.0K | 837.0K | 2.4M | 5.8M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.0K | -1.0K | 1.0K | -1.0K | - |
Total Non-Current Assets | 82.0M | 90.0M | 92.1M | 101.3M | 107.6M |
Total Assets | 206.8M | 203.8M | 214.8M | 218.7M | 263.6M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 32.9M | 27.4M | 31.7M | 30.6M | 31.0M |
Short-term Debt | 2.8M | 3.1M | 3.0M | 3.0M | 37.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 59.7M | 56.5M | 62.4M | 58.6M | 67.6M |
Total Current Liabilities | 103.8M | 97.9M | 107.5M | 104.4M | 147.0M |
Non-Current Liabilities | |||||
Long-term Debt | 3.3M | 9.5M | 12.0M | 12.8M | 15.7M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 1.0K | - | 1.0K | 1.0K | 2.7M |
Total Non-Current Liabilities | 8.1M | 14.1M | 16.0M | 15.3M | 21.0M |
Total Liabilities | 111.9M | 111.9M | 123.5M | 119.7M | 168.0M |
Equity | |||||
Common Stock | 10.2M | 10.2M | 10.2M | 11.2M | 11.2M |
Retained Earnings | 7.5M | 11.1M | 1.8M | 11.2M | 4.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 94.9M | 91.8M | 91.3M | 99.0M | 95.7M |
Key Metrics | |||||
Total Debt | 6.1M | 12.6M | 15.0M | 15.9M | 53.5M |
Working Capital | 20.9M | 15.9M | 15.1M | 12.9M | 9.0M |
Balance Sheet Composition
High Company Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 9.2M | 12.2M | 2.9M | 12.9M | 7.6M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | 0 | 0 | 0 | 0 | -911.0K |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | 9.2M | 12.2M | 2.9M | 12.9M | 8.8M |
Investing Activities | |||||
Capital Expenditures | -417.0K | -1.9M | -1.2M | -1.0M | -2.9M |
Acquisitions | -319.0K | 0 | -465.0K | 53.0K | 514.0K |
Investment Purchases | -1.0K | - | - | - | - |
Investment Sales | 25.0K | - | - | - | - |
Investing Cash Flow | -712.0K | -1.9M | -1.6M | -991.0K | -2.4M |
Financing Activities | |||||
Share Repurchases | -338.0K | -2.2M | -1.7M | -1.3M | 0 |
Dividends Paid | -5.5M | -9.5M | -8.5M | -8.5M | -5.0K |
Debt Issuance | 0 | 0 | 0 | 0 | 30.2M |
Debt Repayment | 0 | 0 | 0 | -34.7M | -2.3M |
Financing Cash Flow | -5.9M | -11.7M | -10.2M | -44.5M | 27.9M |
Free Cash Flow | 24.1M | 10.8M | 9.8M | 9.7M | 16.5M |
Net Change in Cash | 2.6M | -1.4M | -8.9M | -32.6M | 34.2M |
Cash Flow Trend
High Company Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
0.10
Forward P/E
18.04
Price to Book
0.99
Price to Sales
0.64
Profitability Ratios
Profit Margin
5.10%
Operating Margin
-0.64%
Return on Equity
9.85%
Return on Assets
3.61%
Financial Health
Current Ratio
1.20
Debt to Equity
6.43
Beta
0.27
Per Share Data
EPS (TTM)
€47.00
Book Value per Share
€4.74
Revenue per Share
€7.44
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
hco | 93.6M | 0.10 | 0.99 | 9.85% | 5.10% | 6.43 |
Publicis Groupe S.A | 19.7B | 11.64 | 2.05 | 17.70% | 10.15% | 57.43 |
Jcdecaux SE | 3.1B | 12.79 | 1.49 | 12.34% | 6.50% | 189.00 |
Reworld Media S.A | 110.6M | 3.70 | 0.50 | 15.39% | 4.36% | 80.79 |
Dekuple S.A | 114.4M | 11.66 | 3.93 | 19.52% | 4.62% | 145.62 |
Bilendi S.A | 99.6M | 22.98 | 2.45 | 11.71% | 6.93% | 27.74 |
Financial data is updated regularly. All figures are in the company's reporting currency.