Lanvin Group Holdings Ltd. | Small-cap | Consumer Cyclical

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

Income Metrics

Balance Sheet Metrics

Total Assets 716.7M
Total Liabilities 755.1M
Shareholders Equity -38.4M

Cash Flow Metrics

Revenue & Profitability Trend

Lanvin Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i383.5M497.4M492.9M308.8M222.6M
Cost of Goods Sold i170.2M204.5M215.2M138.9M105.2M
Gross Profit i213.3M292.9M277.7M169.9M117.4M
Gross Margin % i55.6%58.9%56.3%55.0%52.7%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i380.7M426.0M441.0M288.0M266.8M
Other Operating Expenses i-9.4M2.0M2.5M-16.3M14.7M
Total Operating Expenses i371.3M427.9M443.6M271.7M281.5M
Operating Income i-158.0M-135.0M-165.8M-101.8M-164.1M
Operating Margin % i-41.2%-27.1%-33.6%-33.0%-73.7%
Non-Operating Items
Interest Income i473.9K361.8K141.2K7.0K32.0K
Interest Expense i33.6M22.9M22.3M10.9M11.2M
Other Non-Operating Income-25.4M-8.5M-90.9M41.4M38.5M
Pre-tax Income i-217.3M-166.7M-280.0M-72.1M-137.3M
Income Tax i3.6M4.0M-150.6K4.3M-1.6M
Effective Tax Rate % i0.0%0.0%0.0%0.0%0.0%
Net Income i-220.9M-170.7M-279.8M-76.5M-135.7M
Net Margin % i-57.6%-34.3%-56.8%-24.8%-60.9%
Key Metrics
EBITDA i-104.0M-80.5M-113.3M-61.3M-116.7M
EPS (Basic) i-$-1.25$-2.04$-0.84$-1.53
EPS (Diluted) i-$-1.25$-2.04$-0.84$-1.53
Basic Shares Outstanding i-1369286591369286606894591664292613
Diluted Shares Outstanding i-1369286591369286606894591664292613

Income Statement Trend

Lanvin Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i21.1M32.8M107.3M88.7M44.9M
Short-term Investments i-----
Accounts Receivable i32.8M53.3M57.0M39.8M22.2M
Inventory i104.7M125.1M127.3M92.3M75.8M
Other Current Assets5.9M3.2M4.7M16.5M8.3M
Total Current Assets i192.5M241.2M327.2M262.8M166.3M
Non-Current Assets
Property, Plant & Equipment i4.0M3.7M4.0M3.7M119.3M
Goodwill i338.2M407.4M373.6M319.9M314.2M
Intangible Assets i249.2M245.6M211.8M181.2M175.5M
Long-term Investments-----
Other Non-Current Assets14.8M17.3M22.1M19.7M15.1M
Total Non-Current Assets i524.2M561.8M527.4M442.7M411.5M
Total Assets i716.7M802.9M854.6M705.5M577.9M
Liabilities
Current Liabilities
Accounts Payable i93.9M91.7M85.3M58.2M47.4M
Short-term Debt i227.2M80.4M58.5M92.6M40.7M
Current Portion of Long-term Debt-----
Other Current Liabilities71.5M83.3M45.0M4.1M5.0M
Total Current Liabilities i485.1M336.5M271.6M222.6M134.7M
Non-Current Liabilities
Long-term Debt i167.1M169.6M144.8M114.2M115.8M
Deferred Tax Liabilities i60.0M61.6M63.8M54.2M53.3M
Other Non-Current Liabilities18.7M17.2M805.3K1.1M1.3M
Total Non-Current Liabilities i270.1M273.1M231.9M192.1M192.8M
Total Liabilities i755.1M609.6M503.5M414.7M327.5M
Equity
Common Stock i000339.3M289.2M
Retained Earnings i-860.4M-667.5M-516.6M-224.3M-159.0M
Treasury Stock i54.4M76.3M29.2M3.0K0
Other Equity-----
Total Shareholders Equity i-38.4M193.3M351.1M290.8M250.4M
Key Metrics
Total Debt i394.3M249.9M203.3M206.8M156.5M
Working Capital i-292.5M-95.4M55.5M40.2M31.6M

Balance Sheet Composition

Lanvin Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i-220.9M-170.7M-279.8M-76.5M-135.7M
Depreciation & Amortization i54.3M54.8M53.5M41.6M48.3M
Stock-Based Compensation i643.1K3.2M8.7M7.2M5.4M
Working Capital Changes i36.1M22.6M-10.3M-28.9M3.0M
Operating Cash Flow i-93.1M-56.4M-113.9M-51.6M-68.1M
Investing Activities
Capital Expenditures i-145.9K-44.7M-25.4M15.2M67.0M
Acquisitions i-00-8.9M0
Investment Purchases i0-406.2K00-
Investment Sales i-----
Investing Cash Flow i-145.9K-45.1M-25.4M6.3M67.0M
Financing Activities
Share Repurchases i-----
Dividends Paid i00000
Debt Issuance i267.2M178.9M222.6M176.2M92.4M
Debt Repayment i-170.6M-173.8M-303.1M-151.7M-147.0M
Financing Cash Flow i75.3M54.2M148.7M117.2M-30.4M
Free Cash Flow i-84.5M-117.4M-123.2M-83.0M-93.0M
Net Change in Cash i-18.0M-47.3M9.4M71.9M-31.4M

Cash Flow Trend

Lanvin Key Financial Ratios

Valuation Ratios

Forward P/E -2.22
Price to Sales 0.91
PEG Ratio -2.22

Profitability Ratios

Profit Margin -50.29%
Operating Margin -41.37%
Return on Equity -285.26%
Return on Assets -12.33%

Financial Health

Current Ratio 0.40
Debt to Equity -11.84
Beta -0.24

Per Share Data

EPS (TTM) $-1.65
Book Value per Share $-0.04
Revenue per Share $2.80

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
lanv299.8M---285.26%-50.29%-11.84
Tapestry 20.4B119.4123.769.76%2.61%454.56
Signet Jewelers 3.5B96.471.962.04%0.63%66.53
Myt Netherlands 1.0B-25.341.61-8.21%-3.99%21.21
RealReal 651.4M-4.65-1.9232.94%-6.60%-1.50
Movado 354.7M20.450.723.67%2.73%18.63

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