Lhyfe S.A.S. | Mid-cap | Basic Materials

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

Income Metrics

Balance Sheet Metrics

Total Assets 222.5M
Total Liabilities 150.8M
Shareholders Equity 71.7M
Debt to Equity 2.10

Cash Flow Metrics

Revenue & Profitability Trend

Lhyfe S.A.S Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i5.1M1.3M570.0K197.0K3.0K
Cost of Goods Sold i891.0K645.0K394.0K176.0K0
Gross Profit i4.2M672.0K176.0K21.0K3.0K
Gross Margin % i82.5%51.0%30.9%10.7%100.0%
Operating Expenses
Research & Development i---380.0K141.0K
Selling, General & Administrative i4.0M5.0M3.3M1.3M145.0K
Other Operating Expenses i6.4M4.5M2.5M882.0K368.0K
Total Operating Expenses i10.4M9.5M5.8M2.6M654.0K
Operating Income i-27.9M-33.9M-18.1M-5.7M-1.3M
Operating Margin % i-546.5%-2,571.4%-3,173.5%-2,877.7%-43,200.0%
Non-Operating Items
Interest Income i2.6M2.3M267.0K8.0K6.0K
Interest Expense i1.1M595.0K6.8M3.1M314.0K
Other Non-Operating Income-----
Pre-tax Income i-27.8M-32.8M-25.8M-8.7M-1.6M
Income Tax i004.0K00
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-29.2M-33.6M-25.8M-8.7M-1.6M
Net Margin % i-572.4%-2,548.0%-4,529.6%-4,428.4%-53,300.0%
Key Metrics
EBITDA i-21.1M-28.5M-17.9M-5.4M-1.3M
EPS (Basic) i€-0.61€-0.70€-0.70€-0.45€-0.08
EPS (Diluted) i€-0.61€-0.70€-0.70€-0.45€-0.08
Basic Shares Outstanding i4785948947840000368842861933690019336900
Diluted Shares Outstanding i4785948947840000368842861933690019336900

Income Statement Trend

Lhyfe S.A.S Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i72.1M114.3M144.5M49.9M7.3M
Short-term Investments i-----
Accounts Receivable i2.0M604.0K45.0K211.0K0
Inventory i248.0K176.0K142.0K0-
Other Current Assets5.0K2.0K1.0K43.0K268.0K
Total Current Assets i95.8M125.8M149.8M52.5M7.5M
Non-Current Assets
Property, Plant & Equipment i40.3M9.3M6.3M3.9M106.0K
Goodwill i18.3M11.0M4.7M1.7M611.0K
Intangible Assets i18.3M11.0M4.7M1.7M611.0K
Long-term Investments00---
Other Non-Current Assets1.0K--1.0K1.0K-1.0K
Total Non-Current Assets i126.6M74.7M22.9M10.1M2.2M
Total Assets i222.5M200.5M172.7M62.6M9.7M
Liabilities
Current Liabilities
Accounts Payable i6.2M6.0M2.6M1.6M544.0K
Short-term Debt i9.1M4.4M3.0M3.2M108.0K
Current Portion of Long-term Debt-----
Other Current Liabilities5.8M5.9M2.5M863.0K196.0K
Total Current Liabilities i51.4M29.3M10.9M6.9M946.0K
Non-Current Liabilities
Long-term Debt i71.0M49.3M19.4M55.1M4.8M
Deferred Tax Liabilities i00000
Other Non-Current Liabilities--1.0K-2.0K-
Total Non-Current Liabilities i99.4M68.8M28.2M61.8M6.3M
Total Liabilities i150.8M98.1M39.1M68.7M7.3M
Equity
Common Stock i480.0K479.0K479.0K2.0K2.0K
Retained Earnings i-29.1M-33.5M-25.8M-8.7M-1.6M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i71.7M102.4M133.6M-6.2M2.5M
Key Metrics
Total Debt i80.2M53.7M22.4M58.3M4.9M
Working Capital i44.4M96.5M138.8M45.5M6.6M

Balance Sheet Composition

Lhyfe S.A.S Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-29.2M-33.6M-25.8M-8.7M-1.6M
Depreciation & Amortization i-----
Stock-Based Compensation i-1.4M2.6M719.0K59.0K0
Working Capital Changes i-4.6M-732.0K177.0K-268.0K21.0K
Operating Cash Flow i-34.6M-31.3M-18.2M-6.4M-1.4M
Investing Activities
Capital Expenditures i-27.1M-34.1M-8.4M-3.7M-1.3M
Acquisitions i-----
Investment Purchases i--1.5M-373.0K-12.0K-25.0K
Investment Sales i441.0K----
Investing Cash Flow i-26.6M-37.8M-9.8M-3.7M-1.3M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i15.8M31.9M123.0M47.9M0
Debt Repayment i-2.3M-1.1M-285.0K-35.0K0
Financing Cash Flow i26.3M39.5M125.1M52.3M2.0M
Free Cash Flow i-62.0M-63.0M-26.6M-9.4M-2.6M
Net Change in Cash i-35.0M-29.6M97.1M42.3M-707.0K

Cash Flow Trend

Lhyfe S.A.S Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) -5.32
Forward P/E -10.91
Price to Book 2.14
Price to Sales 30.19

Profitability Ratios

Profit Margin 82.53%
Operating Margin -458.65%
Return on Equity -33.53%
Return on Assets -8.49%

Financial Health

Current Ratio 1.86
Debt to Equity 111.86
Beta 1.34

Per Share Data

EPS (TTM) €-0.61
Book Value per Share €1.50
Revenue per Share €0.11

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
lhyfe153.9M-5.322.14-33.53%82.53%111.86
Arkema S.A 4.8B25.160.782.93%2.39%50.89
Explosifs Produits 416.3M17.532.4715.66%4.73%61.75
Carbios S.A 164.9M-5.160.83-15.26%0.00%22.87
Afyn SAS 68.8M-1.31-17.04%-6.08%6.29
Plasticos Compuestos 13.3M-1.00-1.20%-0.36%95.11

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