Value8 N.V. Cumulative Preferred | Small-cap | Financial Services

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

Income Metrics

Balance Sheet Metrics

Total Assets 110.0M
Total Liabilities 7.0M
Shareholders Equity 103.0M
Debt to Equity 0.07

Cash Flow Metrics

Revenue & Profitability Trend

Value8 N.V Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i5.4M3.3M4.2M4.2M747.0K
Cost of Goods Sold i1.1M988.0K942.0K916.0K822.0K
Gross Profit i4.3M2.3M3.2M3.2M-75.0K
Gross Margin % i79.6%69.9%77.3%78.0%-10.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i574.0K506.0K835.0K850.0K872.0K
Other Operating Expenses i-190.0K120.0K8.0M884.0K524.0K
Total Operating Expenses i384.0K626.0K8.8M1.7M1.4M
Operating Income i7.4M6.3M-2.7M18.9M8.7M
Operating Margin % i137.1%192.0%-64.9%454.4%1,167.2%
Non-Operating Items
Interest Income i0006.0K119.0K
Interest Expense i402.0K562.0K273.0K488.0K52.0K
Other Non-Operating Income-----
Pre-tax Income i7.1M5.8M-2.5M18.4M8.4M
Income Tax i0000-306.0K
Effective Tax Rate % i0.0%0.0%0.0%0.0%-3.6%
Net Income i7.1M5.8M-2.5M18.4M8.8M
Net Margin % i132.6%177.2%-60.9%442.6%1,171.5%
Key Metrics
EBITDA i7.4M6.4M-2.6M19.0M8.6M
EPS (Basic) i-----
EPS (Diluted) i-----
Basic Shares Outstanding i-----
Diluted Shares Outstanding i-----

Income Statement Trend

Value8 N.V Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i1.1M794.0K323.0K382.0K2.8M
Short-term Investments i34.3M32.2M33.4M50.2M31.2M
Accounts Receivable i204.0K348.0K98.0K143.0K449.0K
Inventory i-----
Other Current Assets-----
Total Current Assets i35.6M34.0M34.3M51.8M39.3M
Non-Current Assets
Property, Plant & Equipment i592.0K590.0K0531.0K0
Goodwill i----0
Intangible Assets i-----
Long-term Investments1.2M513.0K407.0K7.0K42.0K
Other Non-Current Assets--3.0K--
Total Non-Current Assets i74.4M74.7M66.2M61.1M42.8M
Total Assets i110.0M108.7M100.4M112.9M82.1M
Liabilities
Current Liabilities
Accounts Payable i274.0K213.0K191.0K656.0K596.0K
Short-term Debt i5.3M9.7M7.0M12.8M2.4M
Current Portion of Long-term Debt-----
Other Current Liabilities-----
Total Current Liabilities i7.0M11.3M8.3M14.5M3.7M
Non-Current Liabilities
Long-term Debt i30.0K151.0K279.0K2.2M0
Deferred Tax Liabilities i-----
Other Non-Current Liabilities-----
Total Non-Current Liabilities i30.0K151.0K279.0K2.2M0
Total Liabilities i7.0M11.5M8.5M16.8M3.7M
Equity
Common Stock i3.7M3.7M3.7M3.7M3.7M
Retained Earnings i7.1M5.8M-2.5M18.4M13.2M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i103.0M97.2M91.9M96.1M78.4M
Key Metrics
Total Debt i5.3M9.9M7.2M15.0M2.4M
Working Capital i28.6M22.7M26.0M37.3M35.6M

Balance Sheet Composition

Value8 N.V Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i7.1M5.8M-2.5M18.4M8.8M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i145.0K-250.0K44.0K307.0K34.0K
Operating Cash Flow i6.4M5.5M-2.4M19.2M7.4M
Investing Activities
Capital Expenditures i-----
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-----
Financing Activities
Share Repurchases i--00-1.4M
Dividends Paid i-1.4M-494.0K-1.6M-719.0K-1.5M
Debt Issuance i02.5M09.7M2.3M
Debt Repayment i-3.1M-2.3M-252.0K-3.9M0
Financing Cash Flow i-4.4M-284.0K-1.9M5.1M1.8M
Free Cash Flow i6.4M-1.3M4.2M-12.3M-15.1M
Net Change in Cash i1.9M5.2M-4.3M24.3M9.1M

Cash Flow Trend

Value8 N.V Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 2.54
Price to Book 0.46
Price to Sales 1.47

Profitability Ratios

Profit Margin 56.39%
Operating Margin 87.05%
Return on Equity 4.28%
Return on Assets 3.20%

Financial Health

Current Ratio 0.93
Debt to Equity 5.13
Beta 0.21

Per Share Data

EPS (TTM) €1.87
Book Value per Share €10.22
Revenue per Share €0.86

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
preva46.1M2.540.464.28%56.39%5.13
CVC Capital Partners 15.9B29.9412.7251.79%42.63%98.27
Hal Trust 12.4B7.030.807.15%12.71%28.14
Value8 N.V 66.3M15.570.674.28%56.39%5.13
HAWICK DATA NV 10.1M1.040.89149.78%181.73%0.00
IEX Group N.V 10.1M5.715.9588.38%76.36%0.78

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