Vista Alegre (VAF) | Financial Analysis & Statements
Vista Alegre Atlantis S.G.P.S., S.A. Mid-cap Consumer Cyclical
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Sep 2025Income Metrics
Revenue
33.4M
Gross Profit
21.0M
62.86%
Operating Income
24.0K
0.07%
Net Income
-1.1M
-3.35%
Balance Sheet Metrics
Total Assets
260.8M
Total Liabilities
169.2M
Shareholders Equity
91.6M
Debt to Equity
1.85
Cash Flow Metrics
Free Cash Flow
-2.2M
Revenue & Profitability Trend
Quarter Income Flow
Sep 30, 2025
Annual Income Flow
2024
Vista Alegre Income Statement From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Revenue | 136.8M | 129.6M | 143.3M | 117.0M | 110.4M |
| Cost of Goods Sold | 38.4M | 35.6M | 54.3M | 37.2M | 40.0M |
| Gross Profit | 98.4M | 94.0M | 89.0M | 79.8M | 70.4M |
| Gross Margin % | 71.9% | 72.5% | 62.1% | 68.2% | 63.8% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 4.8M | 238.0K | 5.9M | 5.3M | 20.2M |
| Other Operating Expenses | 17.4M | 21.9M | 16.5M | 14.4M | 548.0K |
| Total Operating Expenses | 22.3M | 22.2M | 22.4M | 19.7M | 20.7M |
| Operating Income | 12.2M | 15.1M | 10.8M | 9.1M | 1.7M |
| Operating Margin % | 8.9% | 11.6% | 7.5% | 7.7% | 1.5% |
| Non-Operating Items | |||||
| Interest Income | 1.3M | 615.0K | 563.0K | 169.0K | 121.0K |
| Interest Expense | 6.0M | 4.9M | 4.0M | 4.2M | 3.3M |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 6.4M | 9.1M | 6.5M | 3.6M | -2.2M |
| Income Tax | 1.9M | 2.2M | 889.0K | 2.0M | 260.0K |
| Effective Tax Rate % | 29.6% | 24.6% | 13.7% | 55.3% | 0.0% |
| Net Income | 4.5M | 6.8M | 5.6M | 1.6M | -2.5M |
| Net Margin % | 3.3% | 5.3% | 3.9% | 1.4% | -2.3% |
| Key Metrics | |||||
| EBITDA | 26.6M | 28.5M | 23.3M | 21.2M | 14.6M |
| EPS (Basic) | €0.02 | €0.04 | €0.03 | €0.01 | €-0.02 |
| EPS (Diluted) | €0.02 | €0.04 | €0.03 | €0.01 | €-0.02 |
| Basic Shares Outstanding | 167650060 | 167650060 | 167650060 | 167650060 | 167650060 |
| Diluted Shares Outstanding | 167650060 | 167650060 | 167650060 | 167650060 | 167650060 |
Income Statement Trend
Vista Alegre Balance Sheet From 2020 to 2024
| Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 11.8M | 16.8M | 27.7M | 24.1M | 17.5M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 26.4M | 12.4M | 11.8M | 11.7M | 8.5M |
| Inventory | 53.6M | 51.5M | 43.1M | 40.1M | 43.0M |
| Other Current Assets | - | - | 1.0K | 1.0K | 1.0K |
| Total Current Assets | 91.9M | 87.4M | 87.9M | 80.7M | 75.1M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 8.4M | 20.6M | 19.7M | 20.9M | 18.1M |
| Goodwill | 10.3M | 10.6M | 11.4M | 12.0M | 11.0M |
| Intangible Assets | 912.0K | 1.2M | 2.0M | 2.6M | 1.6M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | - | 1.0K | -1.0K | -1.0K | - |
| Total Non-Current Assets | 166.1M | 155.7M | 150.5M | 151.5M | 154.4M |
| Total Assets | 258.0M | 243.1M | 238.4M | 232.2M | 229.5M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 18.1M | 23.1M | 25.2M | 22.4M | 21.8M |
| Short-term Debt | 13.0M | 67.5M | 18.9M | 20.2M | 23.0M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | -1.0K | - | - | 2.0K | -2.0K |
| Total Current Liabilities | 67.3M | 113.0M | 62.1M | 59.1M | 63.5M |
| Non-Current Liabilities | |||||
| Long-term Debt | 75.8M | 21.1M | 78.2M | 84.9M | 82.7M |
| Deferred Tax Liabilities | 7.9M | 8.9M | 8.9M | 8.8M | 8.8M |
| Other Non-Current Liabilities | 1.0K | -1.0K | -1.0K | - | -1.0K |
| Total Non-Current Liabilities | 101.4M | 47.5M | 100.7M | 104.6M | 99.5M |
| Total Liabilities | 168.7M | 160.4M | 162.8M | 163.7M | 163.1M |
| Equity | |||||
| Common Stock | 134.1M | 134.1M | 134.1M | 134.1M | 134.1M |
| Retained Earnings | -135.0M | -165.6M | -173.3M | -180.0M | -181.1M |
| Treasury Stock | 2.0K | 2.0K | 2.0K | 2.0K | 2.0K |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 89.3M | 82.7M | 75.6M | 68.6M | 66.4M |
| Key Metrics | |||||
| Total Debt | 88.8M | 88.6M | 97.1M | 105.1M | 105.8M |
| Working Capital | 24.6M | -25.6M | 25.9M | 21.6M | 11.5M |
Balance Sheet Composition
Vista Alegre 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 | -13.6M | -15.2M | -7.8M | -3.2M | -8.0M |
| Acquisitions | 838.0K | 4.7M | 345.0K | - | 1.3M |
| Investment Purchases | - | 0 | -500.0K | -13.0M | 0 |
| Investment Sales | - | 0 | 13.0M | 0 | - |
| Investing Cash Flow | -10.5M | -10.5M | 5.4M | -15.2M | -5.4M |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | -139.0K | - | - | - | - |
| Debt Issuance | 66.6M | 3.3M | 7.5M | 13.4M | 23.4M |
| Debt Repayment | -62.2M | -10.8M | -12.3M | -11.8M | -23.1M |
| Financing Cash Flow | 4.3M | -7.4M | -4.2M | 1.8M | 462.0K |
| Free Cash Flow | 2.2M | -977.0K | 16.0M | 10.8M | 6.6M |
| Net Change in Cash | -6.2M | -17.9M | 1.2M | -13.4M | -4.9M |
Cash Flow Trend
Vista Alegre Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
55.00
Forward P/E
18.33
Price to Book
2.02
Price to Sales
1.29
PEG Ratio
18.33
Profitability Ratios
Profit Margin
2.66%
Operating Margin
14.00%
Return on Equity
4.54%
Return on Assets
1.57%
Financial Health
Current Ratio
1.36
Debt to Equity
99.52
Beta
0.21
Per Share Data
EPS (TTM)
€0.02
Book Value per Share
€0.54
Revenue per Share
€0.85
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| VAF | 182.7M | 55.00 | 2.02 | 4.54% | 2.66% | 99.52 |
| Ibersol SGPS S.A | 479.9M | 35.64 | 1.50 | 4.13% | 2.56% | 90.64 |
| Toyota Caetano | 241.5M | 10.00 | 1.31 | 13.68% | 3.55% | 50.97 |
| Estoril Sol SGPS | 36.7M | 11.91 | 0.34 | -2.52% | -4.58% | 0.54 |
| Sonaecom SGPS S.A | 905.1M | 10.81 | 0.67 | 3.86% | 266.58% | 0.22 |
Financial data is updated regularly. All figures are in the company's reporting currency.