Corep Lighting SA (MLCOR) | Financial Analysis & Statements
Corep Lighting SA Small-cap Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
No financial overview data available.
Corep Lighting SA Income Statement From 2019 to 2020
| Metric | 2020 | 2019 |
|---|---|---|
| Revenue | 1.3M | 1.4M |
| Cost of Goods Sold | 1.3M | 1.2M |
| Gross Profit | 27.9K | 175.9K |
| Gross Margin % | 2.2% | 12.7% |
| Operating Expenses | ||
| Research & Development | - | - |
| Selling, General & Administrative | 7.3M | 7.3M |
| Other Operating Expenses | 29.2K | 40.9K |
| Total Operating Expenses | 7.3M | 7.4M |
| Operating Income | 57.8K | 96.3K |
| Operating Margin % | 4.5% | 6.9% |
| Non-Operating Items | ||
| Interest Income | 0 | 16.0K |
| Interest Expense | 17.2K | 25.8K |
| Other Non-Operating Income | - | - |
| Pre-tax Income | 92.6K | -1.2M |
| Income Tax | -8.6K | 48.6K |
| Effective Tax Rate % | -9.3% | 0.0% |
| Net Income | 101.2K | -1.3M |
| Net Margin % | 7.9% | -91.7% |
| Key Metrics | ||
| EBITDA | 126.7K | -1.2M |
| EPS (Basic) | - | €-1.43 |
| EPS (Diluted) | - | €-1.43 |
| Basic Shares Outstanding | - | 822820 |
| Diluted Shares Outstanding | - | 822820 |
Income Statement Trend
Corep Lighting SA Balance Sheet From 2019 to 2020
| Metric | 2020 | 2019 |
|---|---|---|
| Assets | ||
| Current Assets | ||
| Cash & Equivalents | 353.0K | 4.5K |
| Short-term Investments | - | - |
| Accounts Receivable | 817.5K | 268.6K |
| Inventory | 6.9M | - |
| Other Current Assets | - | - |
| Total Current Assets | 3.0M | 2.2M |
| Non-Current Assets | ||
| Property, Plant & Equipment | 671.0K | - |
| Goodwill | 1.8M | - |
| Intangible Assets | 163.0K | - |
| Long-term Investments | - | - |
| Other Non-Current Assets | 0 | 0 |
| Total Non-Current Assets | 1.7M | 1.7M |
| Total Assets | 4.7M | 3.9M |
| Liabilities | ||
| Current Liabilities | ||
| Accounts Payable | 701.1K | 60 |
| Short-term Debt | - | - |
| Current Portion of Long-term Debt | - | - |
| Other Current Liabilities | - | - |
| Total Current Liabilities | 1.2M | 365.0K |
| Non-Current Liabilities | ||
| Long-term Debt | 1.1M | 1.3M |
| Deferred Tax Liabilities | - | - |
| Other Non-Current Liabilities | 775 | 775 |
| Total Non-Current Liabilities | 1.2M | 1.3M |
| Total Liabilities | 2.3M | 1.6M |
| Equity | ||
| Common Stock | 822.8K | 822.8K |
| Retained Earnings | 101.2K | -1.3M |
| Treasury Stock | - | - |
| Other Equity | - | - |
| Total Shareholders Equity | 2.3M | 2.2M |
| Key Metrics | ||
| Total Debt | 1.1M | 1.3M |
| Working Capital | 1.8M | 1.8M |
Balance Sheet Composition
Corep Lighting SA Cash Flow Statement From 2020 to 2020
| Metric | 2020 |
|---|---|
| Operating Activities | |
| Net Income | 93.0K |
| Depreciation & Amortization | - |
| Stock-Based Compensation | - |
| Working Capital Changes | 979.0K |
| Operating Cash Flow | 1.1M |
| Investing Activities | |
| Capital Expenditures | -539.0K |
| Acquisitions | -2.0K |
| Investment Purchases | - |
| Investment Sales | - |
| Investing Cash Flow | -541.0K |
| Financing Activities | |
| Share Repurchases | - |
| Dividends Paid | - |
| Debt Issuance | 4.7M |
| Debt Repayment | -343.0K |
| Financing Cash Flow | 4.4M |
| Free Cash Flow | 889.0K |
| Net Change in Cash | 4.9M |
Cash Flow Trend
Corep Lighting SA Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
75.00
Price to Sales
5.76
Profitability Ratios
Profit Margin
2.17%
Operating Margin
8.54%
Return on Equity
4.38%
Return on Assets
2.18%
Financial Health
Per Share Data
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| MLCOR | 7.4M | 75.00 | - | 4.38% | 2.17% | - |
| SEB S.A | 2.7B | 11.94 | 0.90 | 8.06% | 2.99% | 99.54 |
| Roche Bobois S.A.S | 262.8M | 20.08 | 3.03 | 10.64% | 2.53% | 2.13 |
| U | 20.3M | 33.75 | 0.50 | 0.48% | -0.01% | 88.19 |
| Miliboo S.A | 11.7M | 7.58 | 1.79 | -3.87% | -0.66% | 38.45 |
| Groupe Airwell S.A | 8.3M | 89.02 | 1.21 | -31.66% | -5.78% | 106.93 |
Financial data is updated regularly. All figures are in the company's reporting currency.