
Innovative-RFK (MLIRF) | Financial Analysis & Statements
Innovative-RFK S.p.A. | Small-cap | Financial Services
Innovative-RFK S.p.A. | Small-cap | Financial Services
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
17.6M
Total Liabilities
1.9M
Shareholders Equity
15.6M
Debt to Equity
0.12
Cash Flow Metrics
Revenue & Profitability Trend
Innovative-RFK Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 255.4K | 130.8K | 118.9K | 60.1K | 133.0K |
Cost of Goods Sold | 99.6K | 91.5K | 7.6K | 6.9K | 240 |
Gross Profit | 155.7K | 39.3K | 111.2K | 53.2K | 132.8K |
Gross Margin % | 61.0% | 30.1% | 93.6% | 88.5% | 99.8% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 147.4K | 120.8K | 162.9K | 44.1K | 43.7K |
Other Operating Expenses | 766.8K | 620.3K | 1.8M | 305.7K | 304.8K |
Total Operating Expenses | 914.3K | 741.1K | 2.0M | 349.8K | 348.5K |
Operating Income | -890.9K | -824.8K | -2.0M | -395.2K | -288.5K |
Operating Margin % | -348.8% | -630.4% | -1,673.7% | -657.9% | -216.9% |
Non-Operating Items | |||||
Interest Income | 9.9K | 23.2K | 0 | 20.4K | 17.6K |
Interest Expense | 104.2K | 104.6K | 102.8K | 85.3K | 22.6K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 1.2M | -841.2K | 1.9M | -343.4K | -274.9K |
Income Tax | - | - | - | - | - |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | 1.2M | -841.2K | 1.9M | -343.4K | -274.9K |
Net Margin % | 455.6% | -643.0% | 1,624.0% | -571.6% | -206.7% |
Key Metrics | |||||
EBITDA | 1.3M | -724.5K | 2.5M | -250.3K | -243.6K |
EPS (Basic) | - | €-0.07 | €0.17 | €-0.04 | €-0.03 |
EPS (Diluted) | - | €-0.07 | €0.17 | €-0.04 | €-0.03 |
Basic Shares Outstanding | - | 11731841 | 11535910 | 9807982 | 9401656 |
Diluted Shares Outstanding | - | 11731841 | 11535910 | 9807982 | 9401656 |
Income Statement Trend
Innovative-RFK Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 129.3K | 663.8K | 7.6M | 1.6M | 2.1M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 56.5K | 53.5K | 21.2K | 41.6K | 221.5K |
Inventory | 0 | 0 | 0 | 0 | 0 |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 789.5K | 1.3M | 8.2M | 1.9M | 2.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | 3.5K | - | - | - | - |
Goodwill | 7.8K | 13.7K | 12.5K | 16.7K | 0 |
Intangible Assets | 7.8K | 13.7K | 12.5K | 16.7K | - |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | - | - | - |
Total Non-Current Assets | 14.5M | 15.4M | 9.3M | 10.3M | 8.8M |
Total Assets | 15.3M | 16.6M | 17.6M | 12.3M | 11.3M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 125.8K | 118.6K | 77.2K | 108.7K | 100.5K |
Short-term Debt | 214 | 101 | 0 | 25.1K | 57.5K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | - | - |
Total Current Liabilities | 161.8K | 139.2K | 88.5K | 125.4K | 123.2K |
Non-Current Liabilities | |||||
Long-term Debt | 1.8M | 1.8M | 1.8M | 1.8M | 1.3M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | - | - | -1 | -1 | - |
Total Non-Current Liabilities | 1.8M | 1.8M | 1.8M | 1.8M | 1.3M |
Total Liabilities | 2.0M | 2.0M | 1.9M | 2.0M | 1.5M |
Equity | |||||
Common Stock | 10.2M | 13.0M | 12.8M | 10.0M | 9.4M |
Retained Earnings | 1.2M | -841.2K | 1.9M | -343.4K | -254.4K |
Treasury Stock | 261.1K | 2.0M | 1.9M | 277.4K | 17.8K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 13.3M | 14.7M | 15.6M | 10.3M | 9.8M |
Key Metrics | |||||
Total Debt | 1.8M | 1.8M | 1.8M | 1.9M | 1.4M |
Working Capital | 627.8K | 1.1M | 8.1M | 1.8M | 2.4M |
Balance Sheet Composition
Innovative-RFK Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.2M | -841.2K | 1.9M | -343.4K | -274.9K |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -704.4K | -18.3K | 607.4K | 55.7K | -434.3K |
Operating Cash Flow | 553.5K | -778.1K | 3.4M | -222.7K | -704.1K |
Investing Activities | |||||
Capital Expenditures | -3.9K | 0 | 0 | 0 | 0 |
Acquisitions | 0 | 0 | 0 | 0 | 0 |
Investment Purchases | 0 | -7.4M | 0 | -1.6M | -8.8M |
Investment Sales | 1.5M | 1.0M | 4.6M | 20.0K | 0 |
Investing Cash Flow | 1.5M | -6.4M | 4.6M | -1.6M | -8.8M |
Financing Activities | |||||
Share Repurchases | -2.5M | -92.3K | -1.6M | 0 | 0 |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | 0 | 0 | 497.6K | 1.3M |
Debt Repayment | 0 | -25.1K | 0 | 0 | 0 |
Financing Cash Flow | -2.5M | -117.3K | 1.8M | 1.3M | 11.5M |
Free Cash Flow | 479.8K | -464.1K | -396.3K | -168.4K | -597.4K |
Net Change in Cash | -464.9K | -7.3M | 9.8M | -534.9K | 2.0M |
Cash Flow Trend
Innovative-RFK Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
15.33
Price to Book
1.41
Price to Sales
72.50
Profitability Ratios
Profit Margin
455.63%
Operating Margin
-15,323.46%
Return on Equity
8.31%
Return on Assets
-3.51%
Financial Health
Current Ratio
8.83
Debt to Equity
11.82
Beta
-0.03
Per Share Data
EPS (TTM)
€0.12
Book Value per Share
€1.31
Revenue per Share
€0.03
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
mlirf | 17.9M | 15.33 | 1.41 | 8.31% | 455.63% | 11.82 |
Amundi S.A | 13.5B | 8.13 | 1.13 | 14.23% | 24.40% | 168.82 |
Compagnie du | 6.1B | 148.51 | 1.12 | 0.76% | 128.75% | 0.73 |
Compagnie Lebon | 104.5M | 13.85 | 0.60 | -1.71% | -0.12% | 75.77 |
Crypto Blockchain | 77.5M | 25.00 | 4.58 | -51.21% | -146.99% | 13.51 |
Hamilton Global | 27.4M | 45.21 | 1.17 | 3.29% | 264.50% | 0.13 |
Financial data is updated regularly. All figures are in the company's reporting currency.