
Novabase S.G.P.S (NBA) | Financial Analysis & Statements
Novabase S.G.P.S., S.A. | Mid-cap | Technology
Novabase S.G.P.S., S.A. | Mid-cap | Technology
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2018Income Metrics
EPS (Diluted)
€0.00
Balance Sheet Metrics
Total Assets
162.4M
Total Liabilities
77.5M
Shareholders Equity
84.9M
Debt to Equity
0.91
Cash Flow Metrics
Free Cash Flow
-2.1M
Revenue & Profitability Trend
Novabase S.G.P.S Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 134.2M | 132.6M | 120.4M | 138.8M | 125.1M |
Cost of Goods Sold | 71.3M | 71.2M | 65.1M | 72.9M | 68.6M |
Gross Profit | 62.9M | 61.4M | 55.3M | 65.9M | 56.5M |
Gross Margin % | 46.9% | 46.3% | 45.9% | 47.5% | 45.2% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.1M | 2.5M | 2.4M | 3.0M | 35.9M |
Other Operating Expenses | 41.0M | 40.4M | 38.9M | 32.5M | -3.2M |
Total Operating Expenses | 43.1M | 42.9M | 41.3M | 35.5M | 32.7M |
Operating Income | 6.7M | 7.5M | 5.8M | 9.4M | 7.6M |
Operating Margin % | 5.0% | 5.6% | 4.8% | 6.8% | 6.0% |
Non-Operating Items | |||||
Interest Income | 2.0M | 502.0K | 27.0K | 11.0K | 108.0K |
Interest Expense | 1.3M | 1.2M | 440.0K | 635.0K | 917.0K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 8.8M | 6.2M | 5.5M | 9.2M | 5.7M |
Income Tax | 2.2M | 2.8M | 1.7M | 293.0K | 1.9M |
Effective Tax Rate % | 24.9% | 45.2% | 31.6% | 3.2% | 33.4% |
Net Income | 7.7M | 47.5M | 9.4M | 10.0M | 8.3M |
Net Margin % | 5.7% | 35.8% | 7.8% | 7.2% | 6.7% |
Key Metrics | |||||
EBITDA | 12.0M | 11.3M | 8.6M | 12.7M | 10.7M |
EPS (Basic) | €0.21 | €1.76 | €0.29 | €0.29 | €0.25 |
EPS (Diluted) | €0.20 | €1.71 | €0.29 | €0.29 | €0.25 |
Basic Shares Outstanding | 31255967 | 26690538 | 30380686 | 29269845 | 29360138 |
Diluted Shares Outstanding | 31255967 | 26690538 | 30380686 | 29269845 | 29360138 |
Income Statement Trend
Novabase S.G.P.S Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 62.7M | 80.3M | 40.6M | 68.4M | 71.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 42.5M | 36.6M | 49.4M | 37.8M | 35.3M |
Inventory | - | 0 | 0 | 7.0K | 10.0K |
Other Current Assets | - | - | - | - | - |
Total Current Assets | 119.3M | 132.3M | 108.0M | 121.5M | 125.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 9.3M | 8.5M | 8.6M | 8.1M | 7.5M |
Goodwill | 18.7M | 17.4M | 23.4M | 23.4M | 23.6M |
Intangible Assets | 2.5M | 1.1M | 434.0K | 372.0K | 562.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | 1.5M | 1.7M | - | - |
Total Non-Current Assets | 43.1M | 44.3M | 41.6M | 43.9M | 44.0M |
Total Assets | 162.4M | 176.7M | 149.6M | 165.4M | 169.8M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 3.3M | 4.6M | 7.0M | 4.5M | 5.6M |
Short-term Debt | 6.0M | 9.4M | 6.9M | 9.6M | 9.4M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 17.2M | 21.0M | 19.8M | 19.4M | 15.9M |
Total Current Liabilities | 54.2M | 65.2M | 72.7M | 71.6M | 72.3M |
Non-Current Liabilities | |||||
Long-term Debt | 14.2M | 18.4M | 6.3M | 12.4M | 21.5M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 826.0K | 2.7M | 363.0K | 1.7M | 3.2M |
Total Non-Current Liabilities | 23.4M | 24.4M | 9.7M | 17.9M | 30.4M |
Total Liabilities | 77.5M | 89.6M | 82.4M | 89.5M | 102.7M |
Equity | |||||
Common Stock | 1.1M | 796.0K | 33.0M | 54.6M | 54.6M |
Retained Earnings | 6.4M | 47.1M | 8.9M | 8.7M | 7.5M |
Treasury Stock | 20.0K | 20.0K | 2.2M | 1.2M | 1.2M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 84.9M | 87.1M | 67.2M | 75.9M | 67.1M |
Key Metrics | |||||
Total Debt | 20.3M | 27.8M | 13.3M | 22.0M | 30.9M |
Working Capital | 65.2M | 67.2M | 35.4M | 49.9M | 53.6M |
Balance Sheet Composition
Novabase S.G.P.S Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | - | - | - | - | - |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | - | - | - | - | - |
Investing Activities | |||||
Capital Expenditures | -1.0M | -422.0K | -731.0K | -778.0K | -451.0K |
Acquisitions | 453.0K | 48.7M | 1.4M | 96.0K | 39.4M |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | 0 | 2.5M |
Investing Cash Flow | 1.9M | 49.3M | 641.0K | -682.0K | 41.4M |
Financing Activities | |||||
Share Repurchases | -3.0K | -17.3M | -5.7M | -111.0K | -890.0K |
Dividends Paid | -46.3M | -11.0M | -13.1M | -222.0K | - |
Debt Issuance | 0 | 12.0M | 0 | 0 | 10.0M |
Debt Repayment | -6.5M | -5.3M | -6.8M | -6.4M | -6.2M |
Financing Cash Flow | -15.6M | -21.7M | -25.5M | -14.2M | -23.3M |
Free Cash Flow | -3.0M | 17.1M | 897.0K | 7.6M | 5.0M |
Net Change in Cash | -13.7M | 27.6M | -24.9M | -14.9M | 18.1M |
Cash Flow Trend
Novabase S.G.P.S Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
45.88
Forward P/E
97.50
Price to Book
6.33
Price to Sales
2.27
PEG Ratio
97.50
Profitability Ratios
Profit Margin
6.62%
Operating Margin
8.43%
Return on Equity
13.04%
Return on Assets
4.69%
Financial Health
Current Ratio
1.58
Debt to Equity
31.39
Beta
0.24
Per Share Data
EPS (TTM)
€0.17
Book Value per Share
€1.23
Revenue per Share
€3.71
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
nba | 290.5M | 45.88 | 6.33 | 13.04% | 6.62% | 31.39 |
Glintt - Global | 121.1M | 22.50 | 1.43 | 6.67% | 3.82% | 50.53 |
Corticeira Amorim | 998.8M | 14.25 | 1.32 | 8.35% | 7.68% | 27.69 |
Ctt-Correios De | 986.7M | 20.61 | 4.22 | 17.66% | 3.81% | 180.44 |
Ibersol SGPS S.A | 419.3M | 52.63 | 1.20 | 2.41% | 1.74% | 92.75 |
Teixeira Duarte S.A | 243.1M | 4.07 | 1.63 | 37.02% | 8.09% | 404.30 |
Financial data is updated regularly. All figures are in the company's reporting currency.