IEX Group N.V. | Small-cap | Financial Services

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

Latest Quarterly: Jun 2015

Income Metrics

Revenue 724.0K
Gross Profit 494.0K 68.23%
Operating Income 96.0K 13.26%
Net Income 90.0K 12.43%
EPS (Diluted) €0.02

Balance Sheet Metrics

Total Assets 3.8M
Total Liabilities 2.2M
Shareholders Equity 1.6M
Debt to Equity 1.41

Cash Flow Metrics

Operating Cash Flow 94.0K
Free Cash Flow 31.0K

Revenue & Profitability Trend

IEX Group N.V Income Statement From 2019 to 2023

Metric20232022202120202019
Revenue i5.1M5.1M4.5M8.1M3.9M
Cost of Goods Sold i1.2M1.1M862.0K2.1M1.2M
Gross Profit i3.9M4.0M3.6M6.0M2.8M
Gross Margin % i76.4%78.3%80.9%74.0%70.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i-78.0K192.0K264.0K304.0K383.0K
Other Operating Expenses i100.0K80.0K123.0K1.2M81.0K
Total Operating Expenses i22.0K272.0K387.0K1.5M464.0K
Operating Income i1.3M1.3M1.1M-403.0K-889.0K
Operating Margin % i25.4%24.4%24.4%-5.0%-22.6%
Non-Operating Items
Interest Income i3.0K0---
Interest Expense i92.0K221.0K242.0K749.0K263.0K
Other Non-Operating Income-----
Pre-tax Income i1.2M1.2M733.0K-1.2M-1.2M
Income Tax i-173.0K124.0K86.0K61.0K-32.0K
Effective Tax Rate % i-14.3%10.6%11.7%0.0%0.0%
Net Income i1.4M1.0M647.0K-1.3M-1.1M
Net Margin % i27.1%20.5%14.4%-15.5%-28.5%
Key Metrics
EBITDA i1.5M1.5M1.3M31.0K-616.0K
EPS (Basic) i€0.35€0.27€0.16€-0.34€-0.31
EPS (Diluted) i€0.35€0.27€0.16€-0.34€-0.31
Basic Shares Outstanding i39311133931113393111339311133661113
Diluted Shares Outstanding i39311133931113393111339311133661113

Income Statement Trend

IEX Group N.V Balance Sheet From 2019 to 2023

Metric20232022202120202019
Assets
Current Assets
Cash & Equivalents i1.4M1.1M974.0K281.0K39.0K
Short-term Investments i-----
Accounts Receivable i283.0K108.0K411.0K202.0K199.0K
Inventory i-----
Other Current Assets-----
Total Current Assets i1.9M1.6M1.6M900.0K571.0K
Non-Current Assets
Property, Plant & Equipment i28.0K21.0K21.0K32.0K49.0K
Goodwill i2.3M2.4M2.6M2.7M2.9M
Intangible Assets i80.0K187.0K304.0K434.0K614.0K
Long-term Investments-----
Other Non-Current Assets--1.0K---
Total Non-Current Assets i1.9M1.5M2.1M2.5M3.0M
Total Assets i3.8M3.1M3.8M3.4M3.5M
Liabilities
Current Liabilities
Accounts Payable i90.0K85.0K64.0K136.0K203.0K
Short-term Debt i97.0K806.0K482.0K710.0K1.2M
Current Portion of Long-term Debt-----
Other Current Liabilities537.0K696.0K1.1M1.0M343.0K
Total Current Liabilities i1.1M2.0M2.0M2.4M3.0M
Non-Current Liabilities
Long-term Debt i1.1M932.0K2.7M2.3M2.5M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i1.1M932.0K2.7M2.3M2.5M
Total Liabilities i2.2M3.0M4.7M4.6M5.5M
Equity
Common Stock i393.0K393.0K393.0K393.0K366.0K
Retained Earnings i1.4M1.0M647.0K-129.0K-1.1M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i1.6M182.0K-868.0K-1.3M-2.0M
Key Metrics
Total Debt i1.2M1.7M3.2M3.0M3.7M
Working Capital i776.0K-378.0K-313.0K-1.5M-2.4M

Balance Sheet Composition

IEX Group N.V Cash Flow Statement From 2019 to 2023

Metric20232022202120202019
Operating Activities
Net Income i1.3M1.3M1.1M-403.0K-889.0K
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i-226.0K-87.0K-218.0K279.0K316.0K
Operating Cash Flow i949.0K1.3M895.0K-105.0K-567.0K
Investing Activities
Capital Expenditures i-22.0K289.0K-17.0K-433.0K-525.0K
Acquisitions i000-165.0K-140.0K
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-22.0K289.0K-17.0K-598.0K-665.0K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i00327.0K925.0K-
Debt Repayment i-747.0K-1.4M-402.0K-542.0K-
Financing Cash Flow i-747.0K-1.4M-145.0K388.0K5.0K
Free Cash Flow i1.1M1.3M838.0K-807.0K-937.0K
Net Change in Cash i180.0K190.0K733.0K-315.0K-1.2M

Cash Flow Trend

IEX Group N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 5.71
Price to Book 5.95
Price to Sales 1.97

Profitability Ratios

Profit Margin 76.36%
Operating Margin 25.50%
Return on Equity 88.38%
Return on Assets 36.64%

Financial Health

Current Ratio 1.72
Debt to Equity 0.78

Per Share Data

EPS (TTM) €0.35
Book Value per Share €0.43
Revenue per Share €1.30

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
iex10.1M5.715.9588.38%76.36%0.78
CVC Capital Partners 15.9B29.9412.7251.79%42.63%98.27
Hal Trust 12.4B7.030.807.15%12.71%28.14
Value8 N.V 66.3M15.570.674.28%56.39%5.13
Value8 N.V 46.1M2.540.464.28%56.39%5.13
HAWICK DATA NV 10.1M1.040.89149.78%181.73%0.00

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