
Qrf Comm. VA (QRF) | Financial Analysis & Statements
Qrf Comm. VA | Small-cap | Real Estate
Qrf Comm. VA | Small-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
223.9M
Total Liabilities
100.3M
Shareholders Equity
123.6M
Debt to Equity
0.81
Cash Flow Metrics
Revenue & Profitability Trend
Qrf Comm. VA Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 13.8M | 15.1M | 13.2M | 12.2M | 13.8M |
Cost of Goods Sold | 1.9M | 1.5M | 1.3M | 1.2M | 3.2M |
Gross Profit | 11.9M | 13.6M | 11.9M | 11.0M | 10.5M |
Gross Margin % | 86.0% | 90.1% | 89.9% | 89.8% | 76.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 730.0K | 776.0K | 941.0K | 898.0K | 818.0K |
Other Operating Expenses | - | - | - | -77.0K | - |
Total Operating Expenses | 730.0K | 776.0K | 941.0K | 821.0K | 818.0K |
Operating Income | 9.8M | 11.5M | 9.7M | 9.1M | 8.9M |
Operating Margin % | 70.9% | 76.5% | 73.7% | 74.9% | 64.8% |
Non-Operating Items | |||||
Interest Income | 78.0K | 0 | 9.0K | 47.0K | 11.0K |
Interest Expense | 4.3M | 5.4M | 1.8M | 1.5M | 1.4M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 11.0M | -961.0K | 12.6M | 1.7M | -5.8M |
Income Tax | 74.0K | 1.5M | 38.0K | -628.0K | -527.0K |
Effective Tax Rate % | 0.7% | 0.0% | 0.3% | -37.0% | 0.0% |
Net Income | 10.9M | -2.5M | 12.6M | 2.3M | -5.3M |
Net Margin % | 79.0% | -16.3% | 95.4% | 19.1% | -38.6% |
Key Metrics | |||||
EBITDA | 15.1M | 6.8M | 8.6M | 2.9M | -4.1M |
EPS (Basic) | €1.40 | €-0.32 | €1.68 | €0.32 | €-0.74 |
EPS (Diluted) | €1.40 | €-0.32 | €1.68 | €0.32 | €-0.74 |
Basic Shares Outstanding | 7798886 | 7704136 | 7479258 | 7260859 | 7153322 |
Diluted Shares Outstanding | 7798886 | 7704136 | 7479258 | 7260859 | 7153322 |
Income Statement Trend
Qrf Comm. VA Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 442.0K | 473.0K | 1.7M | 883.0K | 1.7M |
Short-term Investments | 84.0K | 391.0K | 490.0K | - | - |
Accounts Receivable | 1.6M | 1.3M | 1.2M | 1.1M | 1.3M |
Inventory | - | - | - | - | - |
Other Current Assets | 158.0K | 166.0K | 172.0K | 418.0K | 1.5M |
Total Current Assets | 2.5M | 8.7M | 10.3M | 3.6M | 4.8M |
Non-Current Assets | |||||
Property, Plant & Equipment | 428.0K | 18.0K | 12.0K | 12.0K | 25.0K |
Goodwill | 13.0K | 3.0K | 35.0K | 64.0K | 9.0K |
Intangible Assets | - | - | - | 64.0K | 9.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | - | - | 1.0K | - | - |
Total Non-Current Assets | 221.4M | 244.0M | 258.7M | 236.4M | 234.7M |
Total Assets | 223.9M | 252.7M | 269.0M | 240.0M | 239.5M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 2.8M | 1.9M | 1.2M | 360.0K | 616.0K |
Short-term Debt | 29.8M | 21.5M | 38.4M | 49.0M | 10.5M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | 1.0K | -1.0K | 185.0K | 662.0K |
Total Current Liabilities | 34.9M | 25.6M | 41.9M | 51.9M | 15.2M |
Non-Current Liabilities | |||||
Long-term Debt | 64.0M | 107.1M | 101.6M | 70.9M | 105.0M |
Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities | 186.0K | 144.0K | 43.0K | 1.0K | 106.0K |
Total Non-Current Liabilities | 65.4M | 108.2M | 101.7M | 71.8M | 106.8M |
Total Liabilities | 100.3M | 133.8M | 143.6M | 123.6M | 122.0M |
Equity | |||||
Common Stock | 7.3M | 7.3M | 7.1M | 7.0M | 6.8M |
Retained Earnings | 10.9M | -2.5M | 12.6M | 2.3M | -5.3M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 123.6M | 118.9M | 125.4M | 116.3M | 117.5M |
Key Metrics | |||||
Total Debt | 93.9M | 128.6M | 140.0M | 119.9M | 115.5M |
Working Capital | -32.4M | -16.8M | -31.6M | -48.3M | -10.4M |
Balance Sheet Composition
Qrf Comm. VA Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 10.9M | -2.5M | 12.6M | 2.3M | -5.3M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -197.0K | -186.0K | 1.2M | 187.0K | -1.2M |
Operating Cash Flow | 13.5M | 1.2M | 16.1M | 2.8M | -5.6M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 16.1M | 0 | - | 0 | 20.7M |
Investment Purchases | - | 0 | -22.1M | 0 | - |
Investment Sales | - | 0 | 1.3M | 0 | - |
Investing Cash Flow | 16.1M | 0 | -20.9M | 0 | 20.7M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | -6.2M | -4.0M | -3.5M | -3.4M | -5.7M |
Debt Issuance | 54.5M | 71.2M | 57.7M | 40.0M | 0 |
Debt Repayment | -89.5M | -83.0M | -42.7M | -35.5M | -6.5M |
Financing Cash Flow | -41.2M | -15.8M | 11.5M | 991.0K | -12.2M |
Free Cash Flow | 9.6M | 11.2M | 10.4M | 8.7M | 6.7M |
Net Change in Cash | -11.6M | -14.6M | 6.7M | 3.8M | 2.9M |
Cash Flow Trend
Qrf Comm. VA Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
25.37
Forward P/E
8.81
Price to Book
0.67
Price to Sales
5.69
PEG Ratio
8.81
Profitability Ratios
Profit Margin
22.83%
Operating Margin
62.01%
Return on Equity
2.67%
Return on Assets
2.56%
Financial Health
Current Ratio
0.07
Debt to Equity
84.59
Beta
0.86
Per Share Data
EPS (TTM)
€0.41
Book Value per Share
€15.46
Revenue per Share
€1.83
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
qrf | 81.1M | 25.37 | 0.67 | 2.67% | 22.83% | 84.59 |
Retail Estates N.V | 1.0B | 9.47 | 0.83 | 9.02% | 75.93% | 72.39 |
Wereldhave Belgium | 499.5M | 13.80 | 0.68 | 4.77% | 47.61% | 52.38 |
Vastned Retail N.V | 474.6M | 14.43 | 0.67 | 6.05% | 65.70% | 72.42 |
Ascencio SCA | 334.4M | 10.72 | 0.77 | 8.98% | 61.43% | 74.38 |
Warehouses De Pauw | 4.9B | 13.25 | 1.04 | 7.90% | 70.91% | 74.90 |
Financial data is updated regularly. All figures are in the company's reporting currency.