TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Jun 2018

Income 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

Metric20242023202220212020
Revenue i134.2M132.6M120.4M138.8M125.1M
Cost of Goods Sold i71.3M71.2M65.1M72.9M68.6M
Gross Profit i62.9M61.4M55.3M65.9M56.5M
Gross Margin % i46.9%46.3%45.9%47.5%45.2%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i2.1M2.5M2.4M3.0M35.9M
Other Operating Expenses i41.0M40.4M38.9M32.5M-3.2M
Total Operating Expenses i43.1M42.9M41.3M35.5M32.7M
Operating Income i6.7M7.5M5.8M9.4M7.6M
Operating Margin % i5.0%5.6%4.8%6.8%6.0%
Non-Operating Items
Interest Income i2.0M502.0K27.0K11.0K108.0K
Interest Expense i1.3M1.2M440.0K635.0K917.0K
Other Non-Operating Income-----
Pre-tax Income i8.8M6.2M5.5M9.2M5.7M
Income Tax i2.2M2.8M1.7M293.0K1.9M
Effective Tax Rate % i24.9%45.2%31.6%3.2%33.4%
Net Income i7.7M47.5M9.4M10.0M8.3M
Net Margin % i5.7%35.8%7.8%7.2%6.7%
Key Metrics
EBITDA i12.0M11.3M8.6M12.7M10.7M
EPS (Basic) i€0.21€1.76€0.29€0.29€0.25
EPS (Diluted) i€0.20€1.71€0.29€0.29€0.25
Basic Shares Outstanding i3125596726690538303806862926984529360138
Diluted Shares Outstanding i3125596726690538303806862926984529360138

Income Statement Trend

Novabase S.G.P.S Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i62.7M80.3M40.6M68.4M71.9M
Short-term Investments i-----
Accounts Receivable i42.5M36.6M49.4M37.8M35.3M
Inventory i-007.0K10.0K
Other Current Assets-----
Total Current Assets i119.3M132.3M108.0M121.5M125.8M
Non-Current Assets
Property, Plant & Equipment i9.3M8.5M8.6M8.1M7.5M
Goodwill i18.7M17.4M23.4M23.4M23.6M
Intangible Assets i2.5M1.1M434.0K372.0K562.0K
Long-term Investments-----
Other Non-Current Assets-1.5M1.7M--
Total Non-Current Assets i43.1M44.3M41.6M43.9M44.0M
Total Assets i162.4M176.7M149.6M165.4M169.8M
Liabilities
Current Liabilities
Accounts Payable i3.3M4.6M7.0M4.5M5.6M
Short-term Debt i6.0M9.4M6.9M9.6M9.4M
Current Portion of Long-term Debt-----
Other Current Liabilities17.2M21.0M19.8M19.4M15.9M
Total Current Liabilities i54.2M65.2M72.7M71.6M72.3M
Non-Current Liabilities
Long-term Debt i14.2M18.4M6.3M12.4M21.5M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities826.0K2.7M363.0K1.7M3.2M
Total Non-Current Liabilities i23.4M24.4M9.7M17.9M30.4M
Total Liabilities i77.5M89.6M82.4M89.5M102.7M
Equity
Common Stock i1.1M796.0K33.0M54.6M54.6M
Retained Earnings i6.4M47.1M8.9M8.7M7.5M
Treasury Stock i20.0K20.0K2.2M1.2M1.2M
Other Equity-----
Total Shareholders Equity i84.9M87.1M67.2M75.9M67.1M
Key Metrics
Total Debt i20.3M27.8M13.3M22.0M30.9M
Working Capital i65.2M67.2M35.4M49.9M53.6M

Balance Sheet Composition

Novabase S.G.P.S Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-----
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i-----
Investing Activities
Capital Expenditures i-1.0M-422.0K-731.0K-778.0K-451.0K
Acquisitions i453.0K48.7M1.4M96.0K39.4M
Investment Purchases i-----
Investment Sales i---02.5M
Investing Cash Flow i1.9M49.3M641.0K-682.0K41.4M
Financing Activities
Share Repurchases i-3.0K-17.3M-5.7M-111.0K-890.0K
Dividends Paid i-46.3M-11.0M-13.1M-222.0K-
Debt Issuance i012.0M0010.0M
Debt Repayment i-6.5M-5.3M-6.8M-6.4M-6.2M
Financing Cash Flow i-15.6M-21.7M-25.5M-14.2M-23.3M
Free Cash Flow i-3.0M17.1M897.0K7.6M5.0M
Net Change in Cash i-13.7M27.6M-24.9M-14.9M18.1M

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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
nba290.5M45.886.3313.04%6.62%31.39
Glintt - Global 121.1M22.501.436.67%3.82%50.53
Corticeira Amorim 998.8M14.251.328.35%7.68%27.69
Ctt-Correios De 986.7M20.614.2217.66%3.81%180.44
Ibersol SGPS S.A 419.3M52.631.202.41%1.74%92.75
Teixeira Duarte S.A 243.1M4.071.6337.02%8.09%404.30

Financial data is updated regularly. All figures are in the company's reporting currency.