
Vitura S.A (VTR) | Financial Analysis & Statements
Vitura S.A. | Small-cap | Real Estate
Vitura S.A. | Small-cap | Real Estate
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2011Income Metrics
Revenue
41.9M
Gross Profit
28.5M
67.95%
Operating Income
24.5M
58.42%
Net Income
238.0K
0.57%
EPS (Diluted)
€0.02
Balance Sheet Metrics
Total Assets
940.5M
Total Liabilities
671.6M
Shareholders Equity
268.9M
Debt to Equity
2.50
Cash Flow Metrics
Revenue & Profitability Trend
Vitura S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 57.9M | 76.6M | 78.0M | 84.9M | 84.9M |
Cost of Goods Sold | 25.0M | 26.2M | 28.6M | 21.2M | 21.6M |
Gross Profit | 32.9M | 50.4M | 49.4M | 63.7M | 63.3M |
Gross Margin % | 56.9% | 65.8% | 63.3% | 75.0% | 74.6% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 6.4M | 8.7M | 8.8M | 18.2M | 9.0M |
Other Operating Expenses | -298.0K | - | 10.0K | - | 61.0K |
Total Operating Expenses | 6.1M | 8.7M | 8.8M | 18.2M | 9.0M |
Operating Income | 26.8M | 41.4M | 41.0M | 45.5M | 54.9M |
Operating Margin % | 46.4% | 54.0% | 52.6% | 53.6% | 64.7% |
Non-Operating Items | |||||
Interest Income | 8.5M | 20.5M | 48.9M | 5.5M | 230.0K |
Interest Expense | 52.4M | 72.6M | 27.4M | 15.4M | 13.0M |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -104.4M | -239.9M | -4.2M | 36.9M | 16.1M |
Income Tax | 0 | 0 | 0 | 0 | 0 |
Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
Net Income | -243.0M | -239.9M | -4.2M | 36.9M | 16.1M |
Net Margin % | -419.9% | -313.1% | -5.4% | 43.5% | 19.0% |
Key Metrics | |||||
EBITDA | -52.0M | -166.9M | 23.2M | 52.4M | 29.1M |
EPS (Basic) | - | €-14.07 | €-0.25 | €2.29 | €1.01 |
EPS (Diluted) | - | €-14.07 | €-0.25 | €2.21 | €0.98 |
Basic Shares Outstanding | - | 17047193 | 17006226 | 16101274 | 16109346 |
Diluted Shares Outstanding | - | 17047193 | 17006226 | 16101274 | 16109346 |
Income Statement Trend
Vitura S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 13.5M | 11.7M | 15.2M | 57.5M | 62.8M |
Short-term Investments | - | - | 3.7M | - | - |
Accounts Receivable | 12.2M | 14.6M | 19.4M | 11.6M | 11.5M |
Inventory | - | - | - | - | - |
Other Current Assets | - | -1.0K | - | -1.0K | 1.0K |
Total Current Assets | 38.2M | 47.7M | 56.0M | 83.6M | 86.1M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | - | - |
Goodwill | - | - | - | - | - |
Intangible Assets | - | - | - | - | - |
Long-term Investments | 9.3M | 25.4M | 50.5M | 5.3M | 8.0K |
Other Non-Current Assets | 1.0K | 1.0K | - | - | - |
Total Non-Current Assets | 902.3M | 1.3B | 1.6B | 1.6B | 1.5B |
Total Assets | 940.5M | 1.4B | 1.6B | 1.7B | 1.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 7.2M | 6.3M | 9.8M | 22.3M | 10.1M |
Short-term Debt | 138.3M | 272.4M | 145.0M | 96.2M | 96.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | -1.0K | 1.8M | 70.0K | 3.6M | 1.9M |
Total Current Liabilities | 165.7M | 304.1M | 178.4M | 153.2M | 137.2M |
Non-Current Liabilities | |||||
Long-term Debt | 498.6M | 572.4M | 679.9M | 727.9M | 671.3M |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 1.0K | 2.0K | - | -1.0K | - |
Total Non-Current Liabilities | 505.9M | 579.8M | 690.4M | 737.3M | 680.6M |
Total Liabilities | 671.6M | 883.9M | 868.8M | 890.5M | 817.8M |
Equity | |||||
Common Stock | 64.9M | 64.9M | 64.9M | 64.0M | 60.4M |
Retained Earnings | 143.9M | 388.0M | 631.4M | 638.2M | 600.0M |
Treasury Stock | - | 1.0M | 951.0K | 735.0K | 324.0K |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 268.9M | 511.9M | 755.4M | 772.9M | 734.3M |
Key Metrics | |||||
Total Debt | 636.9M | 844.8M | 824.8M | 824.1M | 768.1M |
Working Capital | -127.5M | -256.4M | -122.4M | -69.7M | -51.1M |
Balance Sheet Composition
Vitura S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -243.0M | -239.9M | -4.2M | 36.9M | 16.1M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | 0 | 0 | 0 | 0 |
Working Capital Changes | 13.1M | -543.0K | -24.6M | 9.4M | -1.7M |
Operating Cash Flow | -227.4M | -238.2M | -26.7M | 47.8M | 16.7M |
Investing Activities | |||||
Capital Expenditures | -8.8M | -29.3M | -19.5M | -110.3M | -9.6M |
Acquisitions | 6.1M | - | - | - | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -2.7M | -29.3M | -25.6M | -103.3M | -8.9M |
Financing Activities | |||||
Share Repurchases | - | -96.0K | -216.0K | -411.0K | -124.0K |
Dividends Paid | - | -3.6M | -21.3M | -31.8M | -11.9M |
Debt Issuance | 6.9M | 22.4M | 1.1M | 62.6M | - |
Debt Repayment | -12.6M | -9.1M | -4.0M | -713.0K | -1.5M |
Financing Cash Flow | -8.2M | 13.8M | -12.4M | 64.4M | -15.0M |
Free Cash Flow | 3.8M | -17.5M | -28.8M | -69.4M | 32.4M |
Net Change in Cash | -238.3M | -253.7M | -64.7M | 8.8M | -7.3M |
Cash Flow Trend
Vitura S.A Key Financial Ratios
Valuation Ratios
Forward P/E
2.51
Price to Book
0.40
Price to Sales
1.74
PEG Ratio
2.51
Profitability Ratios
Profit Margin
56.87%
Operating Margin
44.32%
Return on Equity
-16.98%
Return on Assets
1.75%
Financial Health
Current Ratio
0.26
Debt to Equity
249.35
Beta
0.96
Per Share Data
EPS (TTM)
€-6.12
Book Value per Share
€15.06
Revenue per Share
€3.42
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
vtr | 101.4M | - | 0.40 | -16.98% | 56.87% | 249.35 |
Gecina S.A | 6.5B | 12.76 | 0.62 | 4.92% | 58.85% | 66.69 |
Foncière Lyonnaise | 3.2B | 13.83 | 0.88 | 5.93% | 77.08% | 63.21 |
Maison Antoine Baud | 54.2M | 10.80 | - | 9.31% | 84.06% | 2.84 |
Acanthe | 52.9M | 13.87 | 0.47 | -3.43% | -101.17% | 0.06 |
Société de la Tour | 653.7M | 57.92 | 0.70 | -8.59% | -62.90% | 69.90 |
Financial data is updated regularly. All figures are in the company's reporting currency.