
Igis Neptune (MLABC) | Financial Analysis & Statements
Igis Neptune Barcelona HoldCo Ltd. | Small-cap | Real Estate
Igis Neptune Barcelona HoldCo Ltd. | Small-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
58.9M
Total Liabilities
78.7K
Shareholders Equity
58.9M
Debt to Equity
0.00
Cash Flow Metrics
Revenue & Profitability Trend
Igis Neptune Income Statement From 2020 to 2023
Metric | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Revenue | 7.1M | 6.7M | 6.8M | 6.6M |
Cost of Goods Sold | - | - | - | - |
Gross Profit | - | - | - | - |
Gross Margin % | 0.0% | 0.0% | 0.0% | 0.0% |
Operating Expenses | ||||
Research & Development | - | - | - | - |
Selling, General & Administrative | 476.2K | 431.8K | 808.9K | 423.3K |
Other Operating Expenses | 1.2M | 1.2M | 1.4M | 1.3M |
Total Operating Expenses | 1.7M | 1.6M | 2.2M | 1.7M |
Operating Income | -3.8K | -402.2K | -958.8K | -578.5K |
Operating Margin % | -0.1% | -6.0% | -14.2% | -8.7% |
Non-Operating Items | ||||
Interest Income | - | 0 | 33 | 0 |
Interest Expense | 965.9K | 965.9K | 965.9K | 968.5K |
Other Non-Operating Income | - | - | - | - |
Pre-tax Income | -1.8M | -2.2M | -2.7M | -2.4M |
Income Tax | 0 | 0 | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -1.8M | -2.2M | -2.7M | -2.4M |
Net Margin % | -25.2% | -32.5% | -40.7% | -35.7% |
Key Metrics | ||||
EBITDA | 4.6M | 4.3M | 3.7M | 4.1M |
EPS (Basic) | - | - | €-0.55 | €-0.47 |
EPS (Diluted) | - | - | €-0.55 | €-0.47 |
Basic Shares Outstanding | - | - | 5003640 | 5003640 |
Diluted Shares Outstanding | - | - | 5003640 | 5003640 |
Income Statement Trend
Igis Neptune Balance Sheet From 2020 to 2023
Metric | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Assets | ||||
Current Assets | ||||
Cash & Equivalents | 2.2M | 4.1M | 2.0M | 4.6M |
Short-term Investments | - | - | - | - |
Accounts Receivable | - | 0 | 275.3K | 227.5K |
Inventory | - | - | - | - |
Other Current Assets | - | - | - | - |
Total Current Assets | 2.3M | 4.2M | 2.4M | 5.6M |
Non-Current Assets | ||||
Property, Plant & Equipment | - | - | - | - |
Goodwill | 10.7M | 12.6M | 14.5M | 16.4M |
Intangible Assets | - | - | - | - |
Long-term Investments | - | - | - | - |
Other Non-Current Assets | - | - | 0 | - |
Total Non-Current Assets | 120.0M | 125.4M | 130.9M | 136.4M |
Total Assets | 122.4M | 129.6M | 133.3M | 142.0M |
Liabilities | ||||
Current Liabilities | ||||
Accounts Payable | - | 0 | 3.1K | 3.1K |
Short-term Debt | 86.3M | 193.2K | 193.2K | 193.2K |
Current Portion of Long-term Debt | - | - | - | - |
Other Current Liabilities | - | - | - | - |
Total Current Liabilities | 86.4M | 2.7M | 634.1K | 2.3M |
Non-Current Liabilities | ||||
Long-term Debt | 0 | 85.3M | 84.5M | 83.7M |
Deferred Tax Liabilities | - | - | - | - |
Other Non-Current Liabilities | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities | 914.2K | 86.2M | 85.4M | 84.6M |
Total Liabilities | 87.3M | 88.9M | 86.0M | 86.9M |
Equity | ||||
Common Stock | 5.0M | 5.0M | 5.0M | 61.0K |
Retained Earnings | -6.0M | -5.1M | -3.9M | -7.5M |
Treasury Stock | - | - | - | - |
Other Equity | - | - | - | - |
Total Shareholders Equity | 35.1M | 40.7M | 47.2M | 55.1M |
Key Metrics | ||||
Total Debt | 86.3M | 85.5M | 84.7M | 83.9M |
Working Capital | -84.0M | 1.5M | 1.7M | 3.3M |
Balance Sheet Composition
Igis Neptune Cash Flow Statement From 2020 to 2023
Metric | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|
Operating Activities | ||||
Net Income | -1.8M | -2.2M | -2.7M | -2.4M |
Depreciation & Amortization | - | - | - | - |
Stock-Based Compensation | - | - | - | - |
Working Capital Changes | -8.6K | 329.4K | 294.8K | 1.2M |
Operating Cash Flow | -17.1K | -83.3K | -679.9K | 586.1K |
Investing Activities | ||||
Capital Expenditures | - | - | - | - |
Acquisitions | - | - | - | - |
Investment Purchases | - | 0 | 0 | 0 |
Investment Sales | 0 | 0 | 0 | 103.7K |
Investing Cash Flow | 0 | 0 | 0 | 103.7K |
Financing Activities | ||||
Share Repurchases | -3.8M | -4.3M | -10.1M | - |
Dividends Paid | - | - | - | - |
Debt Issuance | 805.6K | 805.6K | 805.6K | - |
Debt Repayment | 0 | 0 | 0 | -3.1M |
Financing Cash Flow | -3.0M | -3.5M | -4.3M | -3.1M |
Free Cash Flow | 1.2M | 5.7M | 1.7M | 7.6M |
Net Change in Cash | -3.1M | -3.6M | -5.0M | -2.4M |
Cash Flow Trend
Igis Neptune Key Financial Ratios
Valuation Ratios
Price to Sales
0.21
Profitability Ratios
Operating Margin
-11.52%
Return on Equity
-5.07%
Return on Assets
-1.45%
Financial Health
Current Ratio
25.53
Debt to Equity
0.00
Per Share Data
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mlabc | 1.5M | - | - | -5.07% | 0.00% | 0.00 |
Segro plc | 13.9B | 7.64 | - | 4.93% | 78.67% | 0.39 |
Argan REIT | 1.7B | 5.91 | 0.76 | 13.34% | 117.72% | 78.73 |
Montepino Logística | 799.7M | 23.25 | 1.03 | 4.38% | 99.68% | - |
Compagnie de | 66.5B | 42.70 | - | 0.00% | 0.00% | - |
Klépierre SA | 10.0B | 8.50 | 1.15 | 12.91% | 68.17% | 79.81 |
Financial data is updated regularly. All figures are in the company's reporting currency.