Materialise N.V.
Materialise N.V.
MTLS
Valuace
15
Růst
85
Zdraví
78
Cena
$ 4.99
Dnes
+0.05 (0.89%)

Výsledovka

Výsledovka
Rozvaha
Peněžní toky
V miliónech (USD)
Revenue TTM 20252024202320222021202020192018201720162015201420132012
Total Revenues278.5257.1266.8256.1232.0205.5170.4196.7184.7142.6114.5102.081.468.759.1
Cost of Revenues119.4110.2115.9111.0103.388.276.487.082.362.846.743.032.427.223.8
Gross Profit159.1146.9150.8145.1128.8117.394.0109.7102.479.867.859.149.041.535.3
Revenue 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Total Revenues69.577.864.866.465.768.768.863.663.660.1
Cost of Revenues29.133.627.129.729.329.429.627.727.026.4
Gross Profit40.444.237.836.736.439.339.235.936.633.7
Operating Income TTM 20252024202320222021202020192018201720162015201420132012
R&D Expenses0.00.00.038.137.626.927.123.322.420.017.718.215.110.69.4
Selling General & Admin Expenses0.00.00.094.997.381.874.084.878.664.656.251.939.230.126.9
Depreciation & Amortization20.820.821.821.622.620.519.720.217.312.68.46.74.63.22.9
Total Operating Expenses151.0142.0141.4139.5131.6105.196.9102.797.378.967.763.048.637.233.1
Operating Income8.14.99.45.63.217.8-0.57.03.90.90.1-3.90.34.42.1
Operating Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
R&D Expenses0.00.00.00.00.00.00.00.09.99.5
Selling General & Admin Expenses0.00.00.00.00.00.00.00.024.622.6
Depreciation & Amortization4.75.55.25.55.65.55.35.45.25.7
Total Operating Expenses38.641.235.036.237.635.035.433.434.531.4
Operating Income1.83.02.70.6-1.34.33.82.62.12.3
Net Income TTM 20252024202320222021202020192018201720162015201420132012
Interest Income3.83.84.34.56.15.62.51.43.63.22.03.53.20.10.1
Interest Expense9.65.41.72.14.44.16.03.74.94.72.42.51.20.60.6
Other Expense-0.42.14.71.2-4.4-4.1-7.7-2.7-4.9-0.5-1.0-0.4-0.1-0.2-0.1
IBT7.77.014.16.8-1.213.7-8.24.33.5-1.1-1.3-3.22.33.41.6
Income Tax Expense-0.3-0.40.70.11.00.6-0.92.60.40.51.7-0.40.40.00.1
Net Income8.07.413.46.7-2.213.2-7.31.63.0-1.7-3.0-2.82.13.51.6
Net Income TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Interest Income0.40.51.01.9-1.40.72.62.30.02.9
Interest Expense2.10.74.02.8-2.51.81.50.80.31.6
Other Expense3.6-0.1-3.1-0.93.3-1.11.01.5-0.21.3
IBT5.52.8-0.3-0.32.03.24.84.1-1.33.6
Income Tax Expense-0.70.6-0.50.2-0.90.11.00.5-0.8-0.4
Net Income6.12.20.2-0.52.93.03.93.6-0.54.0
Per Share Data TTM 20252024202320222021202020192018201720162015201420132012
EPS$0.00$0.00$0.00$0.11$-0.04$0.23$-0.14$0.03$0.06$-0.04$-0.06$-0.06$0.05$0.09$0.04
EPS Diluted$0.00$0.00$0.00$0.11$-0.04$0.23$-0.14$0.03$0.06$-0.04$-0.06$-0.06$0.05$0.09$0.04
Shares Outstanding59.159.159.159.159.156.753.452.949.847.347.347.243.139.139.1
Diluted Shares Outstanding59.159.159.159.159.156.853.453.850.747.347.347.243.341.141.1
Per Share Data TTM 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
EPS$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.01$0.07
EPS Diluted$0.00$0.00$0.00$0.00$0.00$0.00$0.00$0.00$-0.01$0.07
Shares Outstanding59.159.159.159.159.160.959.159.159.159.1
Diluted Shares Outstanding59.159.159.159.159.159.159.159.159.159.1
Current Assets TTM 20242023202220212020201920182017201620152014201320122011
Cash And Equivalents125.6102.3127.6140.9196.0111.5128.9115.543.255.950.751.012.66.42.9
Short Term Investments0.00.00.00.00.00.00.00.00.00.00.010.00.00.00.0
Total Cash & ST Investments125.6102.3127.6140.9196.0111.5128.9115.543.255.950.761.012.66.42.9
Accounts Receivable49.753.152.751.041.530.940.336.935.627.522.818.412.411.110.3
Inventory17.917.017.016.111.310.012.710.011.67.95.43.73.33.53.0
Other Current Assets8.618.29.38.48.98.39.36.99.26.25.03.53.11.81.5
Total Current Assets201.7190.5206.5216.4257.8160.7191.2169.399.697.583.986.631.422.917.7
Current Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Cash And Equivalents132.0116.7104.2102.3116.2125.5128.9127.7134.0136.3
Short Term Investments0.00.00.00.00.00.00.00.00.00.0
Total Cash & ST Investments132.0116.7104.2102.3116.2125.5128.9127.7134.0136.3
Accounts Receivable44.949.649.653.149.849.748.652.742.045.9
Inventory15.714.716.117.017.417.817.017.016.816.0
Other Current Assets22.020.716.418.211.88.59.19.38.18.9
Total Current Assets214.5201.7186.3190.5195.1201.5203.6206.6200.8207.1
Long-Term Assets TTM 20242023202220212020201920182017201620152014201320122011
Net Property, Plant & Equipment110.7119.1103.5102.793.599.3100.992.586.945.138.430.220.620.618.0
Goodwill43.343.443.244.218.720.320.217.518.48.99.77.71.61.51.5
Intangible Assets29.130.031.537.931.733.027.426.328.69.89.77.71.41.10.6
Long-Term Investments3.94.03.73.84.00.00.02.70.00.41.40.70.30.20.2
Other Long-Term Assets6.59.48.35.17.514.19.44.53.70.00.00.00.00.00.0
Total Long-Term Assets196.2205.8190.2194.8155.6166.9158.1143.9138.064.460.246.624.323.820.8
Total Assets397.9396.3396.6411.3413.4327.7349.3313.2237.5161.9144.1133.255.746.738.5
Long-Term Assets 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Net Property, Plant & Equipment117.9118.1118.2119.1112.7110.7104.5103.6102.1102.9
Goodwill43.143.243.443.443.443.343.243.244.344.3
Intangible Assets26.727.828.830.031.029.130.331.535.635.8
Long-Term Investments4.24.14.14.03.93.93.83.74.03.9
Other Long-Term Assets5.75.76.39.45.86.56.15.65.25.0
Total Long-Term Assets201.0202.7204.1205.8199.5196.1190.6190.3193.2193.2
Total Assets415.5404.4390.5396.3394.7397.6394.2397.0394.0400.3
Current Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Accounts Payable23.823.321.225.620.217.718.518.715.713.49.77.26.84.75.3
Short-Term Debt24.813.025.520.021.217.516.813.612.85.54.55.54.64.05.4
Other Current Liabilities18.662.956.418.816.819.721.017.717.111.19.58.85.94.74.5
Current Liabilities109.7102.2105.0106.191.484.484.073.164.347.840.233.124.119.119.4
Current Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Accounts Payable18.920.121.323.321.223.819.721.220.822.8
Short-Term Debt10.710.612.013.023.824.824.925.516.017.5
Other Current Liabilities19.017.018.362.919.115.715.756.654.655.9
Current Liabilities90.693.498.9102.2107.8109.7106.8105.093.698.3
Long-Term Liabilities TTM 20242023202220212020201920182017201620152014201320122011
Long-Term Debt27.628.338.961.077.997.6111.192.481.828.316.611.811.711.66.5
Capital Leases5.67.77.98.08.610.69.90.00.00.00.00.00.00.00.0
Def. Tax Liability3.43.20.04.34.46.85.76.27.01.32.11.30.20.10.0
Total Liabilities154.6147.8160.0182.3180.8194.6206.6177.2160.082.961.248.138.033.326.8
Long-Term Liabilities 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Long-Term Debt53.643.024.428.329.333.234.738.950.354.9
Capital Leases6.37.17.57.77.98.28.15.37.58.0
Def. Tax Liability2.82.93.03.23.33.43.63.73.83.9
Total Liabilities164.1155.0141.8147.8147.7154.5154.3160.2157.4166.9
Total Common Equity TTM 20242023202220212020201920182017201620152014201320122011
Common Stock4.54.54.54.54.54.13.13.12.72.72.72.82.22.22.2
Retained Earnings4.619.05.8-9.4-0.9-12.30.00.00.00.00.00.00.00.00.0
Comprehensive Income0.0-9.1-7.6-8.3-6.7-4.9-1.6-3.7-5.1-2.72.15.93.2-1.1-2.6
Total Common Equity243.3248.6236.6229.0232.6133.1139.6136.077.579.083.085.317.713.311.7
Total Common Equity 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Common Stock4.54.54.54.54.54.54.54.54.54.5
Retained Earnings13.111.110.49.98.44.61.5-1.8-1.7-5.0
Comprehensive Income0.00.00.00.00.00.00.0-7.30.00.0
Total Common Equity251.4249.5248.8248.6247.1243.2240.0236.8236.7233.4
Other TTM 20242023202220212020201920182017201620152014201320122011
Total Debt58.041.364.481.099.1115.1127.9106.094.633.821.117.316.315.711.9
Book Value243.3248.5236.6228.9232.6133.1142.7136.077.579.083.085.217.713.311.7
Other 3-20252-20251-20254-20243-20242-20241-20244-20233-20232-2023
Total Debt-0.1-0.1-0.1-0.1-0.1-0.1-0.1-0.10.00.0
Book Value251.4249.5248.8248.6247.1243.2240.0236.8236.7233.4
Cash Flow From Operating Activities TTM 20252024202320222021202020192018201720162015201420132012
Net Income11.07.413.46.6-2.213.1-7.31.73.0-1.7-3.0-2.91.93.41.5
Depreciation & Amortization21.520.821.821.622.620.519.719.217.312.68.46.74.63.22.9
Stock-Based Compensation0.20.00.30.0-0.1-1.00.80.01.11.01.00.80.70.00.0
Change Working Capital-9.5-8.5-1.4-12.63.4-5.912.53.75.3-3.60.10.1-0.91.10.8
Change In Accounts Receivable-4.1-2.6-1.0-3.3-6.3-10.99.20.2-3.2-6.5-6.5-6.6-5.7-2.5-1.4
Change In Accounts Payable-3.9-4.80.0-8.80.06.50.64.27.63.99.18.55.23.52.6
Change In Inventories-1.9-0.9-0.4-0.8-5.0-1.42.7-0.70.8-1.0-2.5-1.7-0.30.2-0.5
Other Non-cash Items21.83.3-2.64.50.0-1.55.31.21.21.00.3-0.7-1.81.10.8
Cash from Operations25.30.00.020.224.725.830.028.428.39.98.53.74.88.96.1
Cash Flow From Operating Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Income6.11.80.2-0.52.93.03.93.6-0.54.0
Depreciation & Amortization5.55.55.25.55.65.55.35.45.25.5
Stock-Based Compensation0.00.10.00.10.10.10.10.10.00.0
Change Working Capital-6.32.4-8.43.82.4-3.3-1.61.0-8.7-0.3
Change In Accounts Receivable-8.54.1-2.44.5-2.7-1.5-0.63.7-12.14.9
Change In Accounts Payable-0.80.00.00.00.00.00.00.0-1.5-1.4
Change In Inventories0.7-1.1-1.40.90.30.4-1.00.00.0-0.8
Other Non-cash Items0.10.03.50.7-3.91.5-0.2-0.74.3-1.4
Cash from Operations0.00.00.00.00.00.00.00.0-0.58.1
Cash Flow From Investing Activities TTM 20252024202320222021202020192018201720162015201420132012
Capital Expenditure-17.6-15.6-24.6-9.2-24.8-11.7-17.7-15.7-20.1-32.0-14.6-10.5-10.5-2.9-5.0
Acquisitions0.70.4-2.70.0-29.4-0.9-8.3-7.5-2.7-27.70.0-3.9-10.9-0.40.0
Investments0.00.00.00.00.00.0-0.3-0.3-2.70.00.0-1.0-10.00.00.0
Sales of Investment0.00.00.00.00.00.0-5.8-1.6-1.80.00.010.0-0.80.00.0
Other Investing Activities0.00.00.0-1.80.2-0.53.8-0.65.20.51.91.40.90.00.1
Cash from Investing-16.90.00.0-11.0-53.9-13.1-28.3-25.6-22.1-59.2-12.6-4.1-31.2-3.3-5.0
Cash Flow From Investing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Capital Expenditure-4.3-4.8-4.2-1.4-7.3-6.8-8.0-2.5-2.3-3.9
Acquisitions0.2-0.20.00.00.0-2.90.20.00.10.4
Investments0.00.00.00.00.00.00.00.00.00.0
Sales of Investment0.00.00.00.00.00.00.00.00.00.0
Other Investing Activities0.00.00.00.00.00.00.00.00.00.0
Cash from Investing0.00.00.00.00.00.00.00.0-2.2-3.5
Cash Flow From Financing Activities TTM 20252024202320222021202020192018201720162015201420132012
Debt Repaid-15.60.00.0-20.3-23.4-18.1-17.4-17.4-21.9-14.9-4.7-6.3-5.3-3.6-6.3
Debt Issued1.241.3-23.13.75.32.04.539.333.475.617.410.06.34.310.1
Issuance of Common Stock0.00.00.00.00.00.00.00.060.50.00.00.670.50.00.0
Repurchase of Common Stock0.00.00.00.00.00.00.00.00.00.00.00.00.00.0-0.6
Dividends Paid0.00.00.00.00.00.00.00.00.00.00.00.00.00.00.0
Other Financing Activities-0.60.00.0-2.1-1.589.20.528.226.752.914.03.9-3.14.39.3
Cash from Financing-18.60.00.0-22.4-24.971.2-16.910.865.238.09.3-1.862.10.72.4
Cash Flow From Financing Activities 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Debt Repaid0.00.00.00.00.00.00.00.0-3.3-6.6
Debt Issued64.310.617.2-4.8-11.8-4.9-1.7-4.81.50.4
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 Activities0.00.00.00.00.00.00.00.0-0.7-0.4
Cash from Financing0.00.00.00.00.00.00.00.0-3.3-7.0
Cash position TTM 20252024202320222021202020192018201720162015201420132012
Net Change in Cash-10.943.7-25.3-13.3-55.284.5-17.413.472.3-12.75.2-0.338.46.23.5
Closing Cash Balance125.6133.9102.3127.6140.9196.0111.5128.9115.543.255.950.751.012.66.4
Cash position 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Net Change in Cash1.815.012.91.9-13.9-9.3-3.41.3-6.5-2.3
Closing Cash Balance133.9132.1117.1104.2102.3116.2125.5128.9127.7134.0
Free Cash Flow TTM 20252024202320222021202020192018201720162015201420132012
Free Cash Flow7.89.15.18.4-0.114.112.312.78.2-22.1-6.1-6.9-5.75.91.1
Real Free Cash Flow7.69.14.88.40.115.211.612.77.1-23.2-7.1-7.7-6.35.91.0
Free Cash Flow 4-20253-20252-20251-20254-20243-20242-20241-20244-20233-2023
Free Cash Flow1.15.1-4.87.9-1.5-0.5-0.17.1-2.74.2
Real Free Cash Flow1.15.0-4.87.8-1.6-0.5-0.17.1-2.84.2
Akciový screener
Kalendář zisků
Super investoři
Porovnání akcií
preloader