Ellomay Capital Ltd.
Ellomay Capital Ltd.
ELLO
Valuace
30
Růst
100
Zdraví
56
Cena
$ 24.31
Dnes
+0.48 (1.76%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 202420232022202120202019201820172016201520142013201220112010
Total Revenues41.540.548.853.444.89.619.018.113.612.212.613.09.46.74.711.4
Cost of Revenues33.635.727.340.232.67.913.112.27.16.87.17.04.63.52.411.0
Gross Profit7.94.821.513.212.21.75.96.06.65.45.56.04.83.22.30.4
Revenue 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Revenues12.711.38.98.712.311.28.27.715.613.4
Cost of Revenues9.56.48.98.89.15.88.69.19.79.5
Gross Profit3.24.90.0-0.23.25.4-0.4-1.46.03.9
Operating Income TTM 202420232022202120202019201820172016201520142013201220112010
R&D Expenses0.00.00.03.82.53.54.22.92.70.00.00.00.00.00.01.9
Selling General & Admin Expenses0.00.05.35.95.74.53.83.62.44.43.43.53.32.12.42.4
Depreciation & Amortization16.415.916.516.115.13.06.45.84.54.64.54.52.92.11.30.0
Total Operating Expenses5.4-4.317.09.78.28.08.06.55.24.43.43.53.32.12.42.4
Operating Income2.59.14.513.11.2-0.50.72.93.02.54.48.49.70.5-0.1-2.4
Operating Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
R&D Expenses0.00.00.00.00.00.00.02.00.21.0
Selling General & Admin Expenses0.00.00.00.00.00.00.01.21.21.4
Depreciation & Amortization4.44.34.23.54.14.24.14.44.03.9
Total Operating Expenses2.35.91.3-4.1-3.75.1-1.63.21.42.5
Operating Income0.9-1.0-1.34.06.90.3-2.1-4.87.61.8
Net Income TTM 202420232022202120202019201820172016201520142013201220112010
Interest Income14.82.51.59.62.92.11.82.91.30.32.11.80.10.31.50.0
Interest Expense11.115.112.111.423.16.910.95.57.43.94.83.81.51.22.51.1
Other Expense-9.5-19.7-3.6-10.8-23.9-5.88.83.9-1.62.25.45.17.5-2.6-0.51.0
IBT-7.0-10.61.02.2-22.8-6.39.50.8-6.3-0.44.95.67.5-2.4-1.5-1.4
Income Tax Expense-1.4-1.4-1.42.1-2.5-0.1-0.30.20.40.6-1.80.20.2-0.8-0.80.0
Net Income-0.8-6.52.20.1-20.3-6.212.11.1-6.1-0.66.95.57.3-1.6-0.73.9
Net Income TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Interest Income7.90.011.5-4.54.62.20.60.02.13.6
Interest Expense3.30.53.63.83.73.83.82.73.43.4
Other Expense9.1-8.27.2-17.70.60.7-3.3-4.2-1.0-0.5
IBT10.1-9.25.9-13.77.51.0-5.4-9.06.61.3
Income Tax Expense0.00.8-0.9-1.40.9-0.2-0.8-1.00.70.1
Net Income10.1-7.78.0-11.26.12.2-3.6-8.55.21.4
Per Share Data TTM 202420232022202120202019201820172016201520142013201220112010
EPS$0.00$0.00$0.56$0.01$-1.58$-0.50$1.09$0.10$-0.57$-0.05$0.78$0.51$0.68$-0.15$-0.07$0.53
EPS Diluted$0.00$0.00$0.31$0.01$-1.58$-0.50$1.09$0.10$-0.57$-0.05$0.78$0.51$0.68$-0.15$-0.07$0.45
Shares Outstanding13.812.97.212.712.812.311.110.710.710.710.710.710.710.710.87.9
Diluted Shares Outstanding13.812.912.912.712.812.311.110.710.710.710.710.810.810.710.88.9
Per Share Data TTM 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.66$0.41$0.11
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.66$0.41$0.11
Shares Outstanding13.812.812.812.813.016.812.912.912.812.7
Diluted Shares Outstanding13.812.812.812.813.013.812.912.912.812.7
Current Assets TTM 202420232022202120202019201820172016201520142013201220112010
Cash And Equivalents53.941.151.146.541.266.844.536.924.022.517.113.05.225.222.357.6
Short Term Investments2.50.01.02.830.49.910.13.43.41.05.97.13.74.07.70.0
Total Cash & ST Investments53.941.152.149.371.676.754.640.327.423.523.120.09.029.230.057.6
Accounts Receivable90.719.80.214.511.311.36.313.911.99.57.55.12.52.85.41.7
Inventory0.00.91.21.20.60.30.33.42.0-2.7-0.6-0.44.74.40.00.5
Other Current Assets0.71.040.3-0.30.4-0.31.41.31.22.80.70.70.12.412.70.2
Total Current Assets145.362.893.864.783.988.083.158.942.632.930.725.316.338.748.160.1
Current Assets 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Cash And Equivalents35.141.148.556.082.751.162.173.969.746.5
Short Term Investments36.30.02.42.51.01.01.01.021.42.8
Total Cash & ST Investments71.441.150.958.583.852.163.174.991.149.3
Accounts Receivable21.419.817.80.712.210.514.02.217.314.5
Inventory0.00.90.00.830.11.20.80.90.01.2
Other Current Assets1.51.01.414.00.440.32.315.50.8-0.3
Total Current Assets94.462.870.174.1126.593.879.393.5109.364.7
Long-Term Assets TTM 202420232022202120202019201820172016201520142013201220112010
Net Property, Plant & Equipment758.8517.1438.9395.8363.4281.3142.087.278.873.372.276.967.840.737.516.4
Goodwill0.00.00.00.0-1.3-0.80.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.04.16.05.45.04.95.58.68.40.00.00.00.00.0
Long-Term Investments130.041.331.830.034.032.233.627.727.730.535.524.017.814.510.10.0
Other Long-Term Assets7.247.048.458.152.150.444.230.041.70.7-2.84.64.43.41.93.3
Total Long-Term Assets898.0614.4519.1511.5467.3372.1227.1152.3155.5115.6116.0105.590.158.649.519.7
Total Assets1,043.3677.3612.9576.2551.1460.2310.2211.2198.1148.5146.6130.8106.497.397.579.8
Long-Term Assets 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Net Property, Plant & Equipment528.4517.1480.3475.7452.9438.9433.3411.5404.8395.8
Goodwill0.00.00.00.00.00.00.00.00.00.0
Intangible Assets0.00.00.00.012.20.03.53.73.84.1
Long-Term Investments40.141.335.033.533.431.832.129.329.730.0
Other Long-Term Assets49.947.047.851.416.317.452.855.156.658.1
Total Long-Term Assets626.9614.4570.0560.7540.3519.1533.0511.2508.7511.5
Total Assets721.2677.3640.0634.8666.8612.9612.3604.6617.9576.2
Current Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Accounts Payable58.58.95.24.52.912.41.82.11.31.60.81.01.61.52.22.1
Short-Term Debt77.363.650.742.3166.724.930.914.67.75.85.54.614.15.39.40.0
Other Current Liabilities2.512.832.542.632.84.73.03.00.30.60.60.73.810.60.23.6
Current Liabilities138.386.788.691.2205.245.237.719.911.310.69.29.019.517.622.95.7
Current Liabilities 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Accounts Payable9.98.99.023.79.25.25.33.33.84.5
Short-Term Debt74.663.658.650.049.950.753.053.441.542.3
Other Current Liabilities10.712.813.311.417.432.518.023.831.742.6
Current Liabilities95.286.780.985.090.988.676.280.677.091.2
Long-Term Liabilities TTM 202420232022202120202019201820172016201520142013201220112010
Long-Term Debt463.0457.5395.7364.8209.6273.3149.4102.898.850.048.340.912.914.08.70.0
Capital Leases12.126.024.422.820.117.315.40.03.74.04.34.64.95.24.70.0
Def. Tax Liability75.82.60.06.88.87.86.56.26.00.90.80.80.00.30.00.0
Total Liabilities700.8548.0487.8493.1437.7335.1202.6134.2120.664.160.653.434.234.532.713.2
Long-Term Liabilities 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Long-Term Debt491.1457.5424.4417.6436.7395.7399.4397.2417.2364.8
Capital Leases33.426.026.126.425.224.425.923.725.322.8
Def. Tax Liability2.72.62.52.60.02.56.06.16.26.8
Total Liabilities590.1548.0508.9507.3534.6487.8487.1485.8505.4493.1
Total Common Equity TTM 202420232022202120202019201820172016201520142013201220112010
Common Stock0.025.625.625.625.625.122.020.020.025.324.321.519.019.820.219.6
Retained Earnings182.9-11.6-5.0-7.3-7.28.212.80.8-0.34.06.6-0.3-5.1-12.9-11.5-10.5
Comprehensive Income0.920.010.0-6.913.010.39.41.22.4-16.2-13.9-6.73.0-1.4-1.30.1
Total Common Equity342.5118.6115.095.7115.5124.2106.678.578.685.186.377.472.262.864.966.6
Total Common Equity 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Common Stock25.625.625.625.625.625.625.625.625.625.6
Retained Earnings-3.6-11.6-0.4-6.5-8.7-5.03.5-1.8-3.6-7.3
Comprehensive Income13.120.08.712.716.710.04.85.14.1-6.9
Total Common Equity119.7118.6118.4116.3118.1115.0118.3113.3110.495.7
Other TTM 202420232022202120202019201820172016201520142013201220112010
Total Debt552.5521.1446.4407.0376.3298.2180.3117.4106.555.953.845.527.019.418.03.9
Book Value342.5129.3125.183.1113.5125.0107.677.077.584.486.077.472.262.864.966.6
Other 1-20254-20243-20242-20241-20244-20233-20232-20231-20234-2022
Total Debt11.510.712.611.214.210.16.95.52.2-12.6
Book Value119.7118.6118.4116.3118.1115.0118.3113.3110.495.7
Cash Flow From Operating Activities TTM 202420232022202120202019201820172016201520142013201220112010
Net Income3.5-9.00.60.1-20.3-6.29.80.6-6.6-1.06.75.57.3-1.6-0.7-1.4
Depreciation & Amortization27.315.916.516.115.13.06.45.84.54.64.54.52.92.11.30.0
Stock-Based Compensation0.10.10.10.10.10.10.00.00.00.00.0-8.20.40.00.00.0
Change Working Capital-25.40.2-1.55.51.7-3.35.60.5-0.90.20.7-1.90.72.8-5.0-1.9
Change In Accounts Receivable-37.2-8.01.50.7-1.9-3.90.40.02.0-14.80.10.10.20.0-0.10.0
Change In Accounts Payable15.70.00.01.70.20.20.50.6-0.30.8-0.2-0.40.3-0.10.02.1
Change In Inventories0.00.00.00.00.00.00.0-0.1-2.614.10.9-1.60.22.9-5.20.0
Other Non-cash Items98.62.2-5.3-12.621.20.7-17.8-0.64.93.4-5.72.8-6.81.42.2-0.4
Cash from Operations43.20.08.611.315.2-5.83.76.62.37.84.52.74.64.5-2.3-3.7
Cash Flow From Operating Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Income10.1-7.76.8-12.36.61.6-3.6-9.85.91.3
Depreciation & Amortization4.44.34.23.54.14.24.14.44.03.9
Stock-Based Compensation0.00.00.00.00.00.00.00.00.00.0
Change Working Capital0.21.21.62.1-0.6-2.00.7-3.82.10.9
Change In Accounts Receivable-1.11.26.2-5.60.0-0.9-2.3-1.30.51.9
Change In Accounts Payable-0.50.01.30.00.6-0.6-0.1-0.31.7-0.5
Change In Inventories0.00.00.00.00.00.00.00.00.00.0
Other Non-cash Items-11.17.0-11.510.4-6.0-4.3-0.13.7-1.3-2.8
Cash from Operations0.00.00.00.00.00.00.0-8.211.53.4
Cash Flow From Investing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Capital Expenditure-40.7-72.9-61.1-48.6-82.8-128.4-86.8-3.7-7.6-5.10.0-0.6-6.6-0.9-19.2-11.1
Acquisitions-1.40.00.00.00.0-7.5-1.0-1.0-9.9-0.8-6.9-14.1-25.4-9.70.00.0
Investments0.1-0.5-1.5-1.8-19.7-4.4-6.30.0-14.7-1.8-2.6-3.0-0.10.0-7.7-0.5
Sales of Investment6.910.85.130.90.01.835.14.01.96.25.50.20.10.10.05.5
Other Investing Activities6.20.02.0-4.9-4.926.3-22.1-5.12.92.5-0.14.41.19.1-21.5-3.0
Cash from Investing-30.50.0-55.6-24.4-107.4-112.1-81.1-5.8-27.31.0-4.1-13.2-31.0-1.4-48.5-9.1
Cash Flow From Investing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Capital Expenditure-22.4-19.3-18.6-22.9-30.5-11.7-9.0-9.6-24.0-14.1
Acquisitions12.40.00.00.00.00.00.00.00.00.0
Investments0.00.0-39.11.1-0.1-1.50.00.00.0-0.4
Sales of Investment0.60.00.01.30.19.40.02.20.220.7
Other Investing Activities0.00.00.00.00.00.00.0-0.82.40.0
Cash from Investing0.00.00.00.00.00.00.0-8.2-21.56.1
Cash Flow From Financing Activities TTM 202420232022202120202019201820172016201520142013201220112010
Debt Repaid-108.00.056.3-182.5-54.4-30.9-15.7-22.5-7.1-6.1-5.6-25.4-5.7-5.40.00.0
Debt Issued209.874.795.7213.2132.6148.878.633.457.78.114.043.813.36.714.13.9
Issuance of Common Stock0.10.00.00.00.021.37.80.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.0-1.30.00.0-0.40.00.0
Dividends Paid-4.30.00.00.00.00.00.00.00.0-2.30.00.00.00.00.00.0
Other Financing Activities-2.60.0-1.9205.2108.6151.292.634.736.85.711.045.912.85.716.313.8
Cash from Financing-35.10.054.422.754.2141.684.712.329.7-2.74.120.57.20.016.213.8
Cash Flow From Financing Activities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Debt Repaid0.00.00.00.00.00.00.04.9-0.7-3.5
Debt Issued0.0565.744.638.115.4-19.140.3-1.22.5-4.6
Issuance of Common Stock0.00.00.00.00.00.00.00.00.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.0
Dividends Paid0.00.00.00.00.00.00.00.00.00.0
Other Financing Activities0.00.00.00.00.00.00.0-0.7-0.5-0.4
Cash from Financing0.00.00.00.00.00.00.04.2-1.2-3.9
Cash position TTM 202420232022202120202019201820172016201520142013201220112010
Net Change in Cash-20.7-10.04.75.2-25.622.37.612.91.54.72.77.0-18.93.3-36.81.0
Closing Cash Balance53.941.151.146.541.266.844.536.924.022.517.113.05.225.222.357.6
Cash position 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Change in Cash2.811.4-6.0-7.3-7.6-26.731.2-11.0-11.84.1
Closing Cash Balance49.946.535.141.148.556.082.751.162.173.9
Free Cash Flow TTM 202420232022202120202019201820172016201520142013201220112010
Free Cash Flow2.5-67.5-52.5-37.3-67.6-134.2-83.12.9-5.32.74.52.2-2.03.5-21.6-14.7
Real Free Cash Flow2.4-67.6-52.6-37.4-67.6-134.3-83.12.9-5.32.74.510.4-2.43.5-21.6-14.7
Free Cash Flow 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Free Cash Flow-10.7-14.5-19.2-21.3-25.9-12.4-7.9-17.8-12.5-10.7
Real Free Cash Flow-10.7-14.5-19.2-21.4-25.9-12.4-7.9-17.9-12.5-10.7
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader