Exail Technologies
EPA:EXA.PA
17.82 (EUR) • At close November 4, 2024
Overzicht | Financiële gegevens
Cijfers zijn in miljoenen (behalve de cijfers per aandeel en de ratio's) EUR.
2024 Q2 | 2024 Q1 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q2 | 2017 Q1 | 2016 Q4 | 2016 Q3 | 2016 Q2 | 2016 Q1 | 2015 Q4 | 2015 Q3 | 2015 Q2 | 2015 Q1 | 2014 Q4 | 2014 Q3 | 2014 Q2 | 2014 Q1 | 2013 Q4 | 2013 Q3 | 2013 Q2 | 2013 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Omzet
| 87.538 | 87.538 | 91.314 | 91.314 | 153.583 | 82.125 | 83.202 | 61.04 | 96.625 | 34.036 | 42.776 | 23.036 | 135.497 | 48.504 | 123.122 | 64.338 | 107.992 | 56.211 | 139.264 | 72.316 | 135.377 | 69.383 | 67.101 | 67.101 | 63.255 | 63.255 | 73.158 | 73.158 | 71.218 | 71.218 | 71.755 | 71.755 | 73.149 | 73.149 | 77.041 | 77.041 | 58.511 | 58.511 | 62.576 | 62.576 | 51.383 | 51.383 | 58.945 | 58.945 | 50.084 | 50.084 |
Kosten van de omzet
| 40.21 | 40.21 | 44.569 | 44.569 | 142.039 | 36.357 | 77.398 | 26.674 | 92.813 | 14.239 | 37.275 | 9.132 | 131.507 | 21.293 | 120.588 | 31.192 | 112.822 | 28.872 | 135.073 | 39.047 | 134.593 | 36.357 | 36.381 | 36.381 | 35.32 | 35.32 | 41.246 | 41.246 | 41.097 | 41.097 | 42.207 | 42.207 | 44.853 | 44.853 | 47.44 | 47.44 | 33.769 | 33.769 | 35.571 | 35.571 | 29.583 | 29.583 | 34.116 | 34.116 | 28.422 | 28.422 |
Brutowinst
| 47.328 | 47.328 | 46.745 | 46.745 | 11.544 | 45.768 | 5.804 | 34.366 | 3.812 | 19.797 | 5.501 | 13.904 | 3.99 | 27.211 | 2.534 | 33.147 | -4.83 | 27.34 | 4.191 | 33.269 | 0.784 | 33.027 | 30.72 | 30.72 | 27.935 | 27.935 | 31.912 | 31.912 | 30.121 | 30.121 | 29.548 | 29.548 | 28.296 | 28.296 | 29.601 | 29.601 | 24.742 | 24.742 | 27.006 | 27.006 | 21.8 | 21.8 | 24.829 | 24.829 | 21.663 | 21.663 |
Brutowinstmarge
| 0.541 | 0.541 | 0.512 | 0.512 | 0.075 | 0.557 | 0.07 | 0.563 | 0.039 | 0.582 | 0.129 | 0.604 | 0.029 | 0.561 | 0.021 | 0.515 | -0.045 | 0.486 | 0.03 | 0.46 | 0.006 | 0.476 | 0.458 | 0.458 | 0.442 | 0.442 | 0.436 | 0.436 | 0.423 | 0.423 | 0.412 | 0.412 | 0.387 | 0.387 | 0.384 | 0.384 | 0.423 | 0.423 | 0.432 | 0.432 | 0.424 | 0.424 | 0.421 | 0.421 | 0.433 | 0.433 |
Onderzoek- en ontwikkelingskosten
| 4.289 | 4.289 | 19.621 | 19.621 | 2.133 | 2.133 | 9.204 | 9.204 | 0 | 0 | 4.663 | 0 | 0 | 0 | 2.145 | 0 | 0 | 0 | 2.95 | 2.95 | 0 | 0 | 2.6 | 2.6 | 0 | 0 | 2.9 | 2.9 | 0 | 0 | 2.55 | 2.55 | 0 | 0 | 2.5 | 2.5 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Algemene en administratieve kosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop- en marketingkosten
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Verkoop-, algemene en administratieve kosten
| 37.226 | 37.226 | 34.994 | 34.994 | 33.43 | 33.43 | 24.007 | 24.007 | 15.37 | 15.37 | 0.234 | 9.654 | -0.234 | 21.25 | 8.623 | 27.204 | 24.808 | 24.808 | 26.301 | 26.301 | 27.309 | 27.309 | 25.993 | 25.993 | 26.59 | 26.59 | 29.318 | 29.318 | 29.376 | 29.376 | 25.915 | 25.915 | 25.611 | 25.611 | 23.01 | 23.01 | 22.526 | 22.526 | 20.603 | 20.603 | 20.012 | 20.012 | 18.041 | 18.041 | 18.935 | 18.935 |
Overige kosten
| 3.912 | 3.912 | -2.214 | 0 | -4.065 | 0 | 6.496 | 0 | 2.356 | 0 | 4.405 | 0 | 1.498 | 0 | 4.179 | 0 | 0.387 | 0 | 2.644 | 0 | 1.844 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Bedrijfskosten
| 45.426 | 45.426 | 47.515 | 47.515 | 4.065 | 41.94 | -6.496 | 33.847 | -2.356 | 18.036 | -4.171 | 9.201 | -1.732 | 23.63 | -4.179 | 30.791 | -0.387 | 34.513 | -2.644 | 30.902 | -1.844 | 33.049 | 28.754 | 28.754 | 30.093 | 30.093 | 36.816 | 36.816 | 32.213 | 32.213 | 24.775 | 24.775 | 28.074 | 28.074 | 25.995 | 25.995 | 24.651 | 24.651 | 23.054 | 23.054 | 20.972 | 20.972 | 19.257 | 19.257 | 20.327 | 20.327 |
Bedrijfsresultaat
| 1.902 | 1.902 | 15.964 | 15.964 | 7.479 | 4.007 | 12.3 | 9.057 | 6.168 | 2.382 | 9.672 | 5.055 | 5.722 | 3.581 | 6.713 | -0.785 | -4.443 | -2.502 | 6.835 | 2.935 | 2.628 | 1.007 | 2.106 | 2.106 | -0.956 | -0.956 | -0.998 | -0.998 | -1.741 | -1.741 | 3.246 | 3.246 | 1.27 | 1.27 | 5.074 | 5.074 | 0.807 | 0.807 | 5.89 | 5.89 | 1.984 | 1.984 | 6.508 | 6.508 | 1.909 | 1.909 |
Bedrijfsresultaat ratio
| 0.022 | 0.022 | 0.175 | 0.175 | 0.049 | 0.049 | 0.148 | 0.148 | 0.064 | 0.07 | 0.226 | 0.219 | 0.042 | 0.074 | 0.055 | -0.012 | -0.041 | -0.045 | 0.049 | 0.041 | 0.019 | 0.015 | 0.031 | 0.031 | -0.015 | -0.015 | -0.014 | -0.014 | -0.024 | -0.024 | 0.045 | 0.045 | 0.017 | 0.017 | 0.066 | 0.066 | 0.014 | 0.014 | 0.094 | 0.094 | 0.039 | 0.039 | 0.11 | 0.11 | 0.038 | 0.038 |
Totaal overige inkomsten en kosten netto
| -6.308 | -6.308 | -23.582 | -23.582 | -11.279 | -5.907 | -13.93 | -12.203 | -2.925 | -1.175 | -1.306 | -0.896 | -2.323 | -0.538 | -2.757 | 2.773 | -10.23 | -4.842 | -2.879 | -0.934 | -2.887 | -1.122 | -0.536 | -0.536 | -1.403 | -1.403 | -4.296 | -4.296 | -0.806 | -0.806 | 1.081 | 1.081 | -1.678 | -1.678 | -1.98 | -1.98 | -1.259 | -1.259 | -2.464 | -2.464 | -1.617 | -1.617 | -1.494 | -1.494 | -1.049 | -1.049 |
Inkomen voor belasting
| -4.406 | -4.406 | -7.618 | -7.618 | -3.8 | -1.9 | -1.63 | -3.147 | 3.243 | 1.207 | 8.366 | 4.16 | 3.399 | 3.044 | 3.956 | 1.988 | -14.673 | -7.344 | 3.956 | 2.001 | -0.259 | -0.115 | 1.57 | 1.57 | -2.359 | -2.359 | -5.294 | -5.294 | -2.547 | -2.547 | 4.327 | 4.327 | -0.408 | -0.408 | 3.095 | 3.095 | -0.452 | -0.452 | 3.426 | 3.426 | 0.367 | 0.367 | 5.015 | 5.015 | 0.861 | 0.861 |
Inkomen voor belasting ratio
| -0.05 | -0.05 | -0.083 | -0.083 | -0.025 | -0.023 | -0.02 | -0.052 | 0.034 | 0.035 | 0.196 | 0.181 | 0.025 | 0.063 | 0.032 | 0.031 | -0.136 | -0.131 | 0.028 | 0.028 | -0.002 | -0.002 | 0.023 | 0.023 | -0.037 | -0.037 | -0.072 | -0.072 | -0.036 | -0.036 | 0.06 | 0.06 | -0.006 | -0.006 | 0.04 | 0.04 | -0.008 | -0.008 | 0.055 | 0.055 | 0.007 | 0.007 | 0.085 | 0.085 | 0.017 | 0.017 |
Belastingkosten
| 1.831 | 1.831 | 0.521 | 0.521 | 1.096 | 0.548 | 2.357 | 0.514 | 6.101 | 2.776 | -0.651 | 0.326 | 3.83 | 1.32 | 0.833 | 0.417 | -1.034 | 0.517 | -0.013 | 0.006 | 2.237 | 1.119 | 1.041 | 1.041 | 0.046 | 0.046 | 2.637 | 2.637 | 0.186 | 0.186 | 1.472 | 1.472 | 0.772 | 0.772 | 0.733 | 0.733 | 0.091 | 0.091 | 1.156 | 1.156 | 0.215 | 0.215 | 0.567 | 0.567 | 0.75 | 0.75 |
Nettowinst
| -1.853 | -1.853 | -4.909 | -4.909 | 25.704 | -2.831 | -0.079 | -2.862 | -5.79 | -1.646 | 45.87 | 4.141 | 0.339 | 1.736 | 4.231 | 2.116 | -10.042 | -4.521 | 22.956 | 0.853 | -2.062 | -1.193 | 0.133 | 0.133 | -1.95 | -1.95 | -6.089 | -6.089 | -1.93 | -1.93 | 1.28 | 1.28 | -1.656 | -1.656 | 1.032 | 1.032 | -0.496 | -0.496 | 1.056 | 1.056 | 0.253 | 0.253 | 3.076 | 3.076 | 0.216 | 0.216 |
Nettowinstmarge
| -0.021 | -0.021 | -0.054 | -0.054 | 0.167 | -0.034 | -0.001 | -0.047 | -0.06 | -0.048 | 1.072 | 0.18 | 0.003 | 0.036 | 0.034 | 0.033 | -0.093 | -0.08 | 0.165 | 0.012 | -0.015 | -0.017 | 0.002 | 0.002 | -0.031 | -0.031 | -0.083 | -0.083 | -0.027 | -0.027 | 0.018 | 0.018 | -0.023 | -0.023 | 0.013 | 0.013 | -0.008 | -0.008 | 0.017 | 0.017 | 0.005 | 0.005 | 0.052 | 0.052 | 0.004 | 0.004 |
WPA (Winst Per Aandeel)
| -0.11 | -0.11 | -0.29 | -0.29 | 1.51 | -0.17 | -0.005 | -0.17 | -0.34 | -0.097 | 2.68 | 0.24 | 0.02 | 0.1 | 0.31 | 0.16 | -0.74 | -0.33 | 1.7 | 0.062 | -0.15 | -0.088 | 0.009 | 0.009 | -0.14 | -0.14 | -0.45 | -0.45 | -0.14 | -0.14 | 0.095 | 0.095 | -0.12 | -0.12 | 0.077 | 0.077 | -0.038 | -0.038 | 0.079 | 0.079 | 0.019 | 0.019 | 0.24 | 0.24 | 0.017 | 0.017 |
Verwaterde WPA
| -0.11 | -0.11 | -0.29 | -0.29 | 1.51 | -0.17 | -0.005 | -0.17 | -0.34 | -0.096 | 2.68 | 0.24 | 0.02 | 0.1 | 0.31 | 190.91 | -0.74 | -0.33 | 1.7 | 0.063 | -0.15 | -0.088 | 0.01 | 0.01 | -0.14 | -0.14 | -0.45 | -0.45 | -0.14 | -0.14 | 0.095 | 0.095 | -0.12 | -0.12 | 0.077 | 0.077 | -0.038 | -0.038 | 0.079 | 0.079 | 0.019 | 0.019 | 0.24 | 0.24 | 0.017 | 0.017 |
EBITDA
| 6.151 | 6.151 | 21.615 | 21.615 | 20.611 | 6.343 | 20.342 | 11.512 | 13.035 | 4.2 | 12.671 | 6.167 | 14.87 | 5.298 | 16.066 | 1.461 | 5.45 | 0.519 | 17.001 | 4.658 | 13.279 | 4.26 | 5.136 | 5.136 | 2.018 | 2.018 | 2.134 | 2.134 | 1.21 | 1.21 | 5.632 | 5.632 | 3.932 | 3.932 | 7.204 | 7.204 | 3.325 | 3.325 | 7.816 | 7.816 | 3.743 | 3.743 | 8.615 | 8.615 | 3.509 | 3.509 |
EBITDA ratio
| 0.07 | 0.07 | 0.237 | 0.237 | 0.134 | 0.077 | 0.244 | 0.189 | 0.135 | 0.123 | 0.296 | 0.268 | 0.11 | 0.109 | 0.13 | 0.023 | 0.05 | 0.009 | 0.122 | 0.064 | 0.098 | 0.061 | 0.077 | 0.077 | 0.032 | 0.032 | 0.029 | 0.029 | 0.017 | 0.017 | 0.078 | 0.078 | 0.054 | 0.054 | 0.094 | 0.094 | 0.057 | 0.057 | 0.125 | 0.125 | 0.073 | 0.073 | 0.146 | 0.146 | 0.07 | 0.07 |