
Lhyfe S.A.S (LHYFE) | Financial Analysis & Statements
Lhyfe S.A.S. | Mid-cap | Basic Materials
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
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 5.1M | 1.3M | 570.0K | 197.0K | 3.0K |
Cost of Goods Sold | 891.0K | 645.0K | 394.0K | 176.0K | 0 |
Gross Profit | 4.2M | 672.0K | 176.0K | 21.0K | 3.0K |
Gross Margin % | 82.5% | 51.0% | 30.9% | 10.7% | 100.0% |
Operating Expenses | |||||
Research & Development | - | - | - | 380.0K | 141.0K |
Selling, General & Administrative | 4.0M | 5.0M | 3.3M | 1.3M | 145.0K |
Other Operating Expenses | 6.4M | 4.5M | 2.5M | 882.0K | 368.0K |
Total Operating Expenses | 10.4M | 9.5M | 5.8M | 2.6M | 654.0K |
Operating Income | -27.9M | -33.9M | -18.1M | -5.7M | -1.3M |
Operating Margin % | -546.5% | -2,571.4% | -3,173.5% | -2,877.7% | -43,200.0% |
Non-Operating Items | |||||
Interest Income | 2.6M | 2.3M | 267.0K | 8.0K | 6.0K |
Interest Expense | 1.1M | 595.0K | 6.8M | 3.1M | 314.0K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -27.8M | -32.8M | -25.8M | -8.7M | -1.6M |
Income Tax | 0 | 0 | 4.0K | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -29.2M | -33.6M | -25.8M | -8.7M | -1.6M |
Net Margin % | -572.4% | -2,548.0% | -4,529.6% | -4,428.4% | -53,300.0% |
Key Metrics | |||||
EBITDA | -21.1M | -28.5M | -17.9M | -5.4M | -1.3M |
EPS (Basic) | €-0.61 | €-0.70 | €-0.70 | €-0.45 | €-0.08 |
EPS (Diluted) | €-0.61 | €-0.70 | €-0.70 | €-0.45 | €-0.08 |
Basic Shares Outstanding | 47859489 | 47840000 | 36884286 | 19336900 | 19336900 |
Diluted Shares Outstanding | 47859489 | 47840000 | 36884286 | 19336900 | 19336900 |
Income Statement Trend
Lhyfe S.A.S Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 72.1M | 114.3M | 144.5M | 49.9M | 7.3M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 2.0M | 604.0K | 45.0K | 211.0K | 0 |
Inventory | 248.0K | 176.0K | 142.0K | 0 | - |
Other Current Assets | 5.0K | 2.0K | 1.0K | 43.0K | 268.0K |
Total Current Assets | 95.8M | 125.8M | 149.8M | 52.5M | 7.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | 40.3M | 9.3M | 6.3M | 3.9M | 106.0K |
Goodwill | 18.3M | 11.0M | 4.7M | 1.7M | 611.0K |
Intangible Assets | 18.3M | 11.0M | 4.7M | 1.7M | 611.0K |
Long-term Investments | 0 | 0 | - | - | - |
Other Non-Current Assets | 1.0K | - | -1.0K | 1.0K | -1.0K |
Total Non-Current Assets | 126.6M | 74.7M | 22.9M | 10.1M | 2.2M |
Total Assets | 222.5M | 200.5M | 172.7M | 62.6M | 9.7M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 6.2M | 6.0M | 2.6M | 1.6M | 544.0K |
Short-term Debt | 9.1M | 4.4M | 3.0M | 3.2M | 108.0K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 5.8M | 5.9M | 2.5M | 863.0K | 196.0K |
Total Current Liabilities | 51.4M | 29.3M | 10.9M | 6.9M | 946.0K |
Non-Current Liabilities | |||||
Long-term Debt | 71.0M | 49.3M | 19.4M | 55.1M | 4.8M |
Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | - | - | 1.0K | -2.0K | - |
Total Non-Current Liabilities | 99.4M | 68.8M | 28.2M | 61.8M | 6.3M |
Total Liabilities | 150.8M | 98.1M | 39.1M | 68.7M | 7.3M |
Equity | |||||
Common Stock | 480.0K | 479.0K | 479.0K | 2.0K | 2.0K |
Retained Earnings | -29.1M | -33.5M | -25.8M | -8.7M | -1.6M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 71.7M | 102.4M | 133.6M | -6.2M | 2.5M |
Key Metrics | |||||
Total Debt | 80.2M | 53.7M | 22.4M | 58.3M | 4.9M |
Working Capital | 44.4M | 96.5M | 138.8M | 45.5M | 6.6M |
Balance Sheet Composition
Lhyfe S.A.S Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -29.2M | -33.6M | -25.8M | -8.7M | -1.6M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | -1.4M | 2.6M | 719.0K | 59.0K | 0 |
Working Capital Changes | -4.6M | -732.0K | 177.0K | -268.0K | 21.0K |
Operating Cash Flow | -34.6M | -31.3M | -18.2M | -6.4M | -1.4M |
Investing Activities | |||||
Capital Expenditures | -27.1M | -34.1M | -8.4M | -3.7M | -1.3M |
Acquisitions | - | - | - | - | - |
Investment Purchases | - | -1.5M | -373.0K | -12.0K | -25.0K |
Investment Sales | 441.0K | - | - | - | - |
Investing Cash Flow | -26.6M | -37.8M | -9.8M | -3.7M | -1.3M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 15.8M | 31.9M | 123.0M | 47.9M | 0 |
Debt Repayment | -2.3M | -1.1M | -285.0K | -35.0K | 0 |
Financing Cash Flow | 26.3M | 39.5M | 125.1M | 52.3M | 2.0M |
Free Cash Flow | -62.0M | -63.0M | -26.6M | -9.4M | -2.6M |
Net Change in Cash | -35.0M | -29.6M | 97.1M | 42.3M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
lhyfe | 153.9M | -5.32 | 2.14 | -33.53% | 82.53% | 111.86 |
Arkema S.A | 4.8B | 25.16 | 0.78 | 2.93% | 2.39% | 50.89 |
Explosifs Produits | 416.3M | 17.53 | 2.47 | 15.66% | 4.73% | 61.75 |
Carbios S.A | 164.9M | -5.16 | 0.83 | -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.