Keyrus S.A.
EPA:ALKEY.PA
8.26 (EUR) • At close November 4, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 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 | 2012 Q4 | 2012 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 178.1 | 91.791 | 91.791 | 186.758 | 93.379 | 184.653 | 92.327 | 167.235 | 83.618 | 148.188 | 74.094 | 140.998 | 70.499 | 126.953 | 64.039 | 133.974 | 66.424 | 141.12 | 70.56 | 145.583 | 72.792 | 68.721 | 68.721 | 67.877 | 67.877 | 64.646 | 64.646 | 63.546 | 63.546 | 57.297 | 57.297 | 56.666 | 56.666 | 50.81 | 50.81 | 50.167 | 50.167 | 45.475 | 45.475 | 41.055 | 41.055 | 39.48 | 39.48 | 39.972 | 39.972 | 38.524 | 38.524 |
Cost of Revenue
| 174.111 | 83.828 | 83.828 | 178.229 | 86.995 | 172.067 | 83.741 | 161.176 | 78.339 | 141.81 | 68.392 | 137.566 | 66.126 | 117.32 | 57.142 | 129.879 | 61.681 | 131.561 | 63.544 | 148.676 | 71.759 | 63.469 | 63.469 | 64.399 | 64.399 | 59.964 | 59.964 | 59.286 | 59.286 | 52.785 | 52.785 | 55.024 | 55.024 | 46.348 | 46.348 | 48.47 | 48.47 | 41.814 | 41.814 | 39.933 | 39.933 | 35.93 | 35.93 | 38.66 | 38.66 | 35.196 | 35.196 |
Gross Profit
| 3.989 | 7.963 | 7.963 | 8.529 | 6.384 | 12.586 | 8.586 | 6.059 | 5.279 | 6.378 | 5.703 | 3.432 | 4.374 | 9.633 | 6.897 | 4.095 | 4.744 | 9.559 | 7.016 | -3.093 | 1.033 | 5.252 | 5.252 | 3.478 | 3.478 | 4.683 | 4.683 | 4.261 | 4.261 | 4.512 | 4.512 | 1.642 | 1.642 | 4.462 | 4.462 | 1.698 | 1.698 | 3.661 | 3.661 | 1.122 | 1.122 | 3.55 | 3.55 | 1.312 | 1.312 | 3.328 | 3.328 |
Gross Profit Ratio
| 0.022 | 0.087 | 0.087 | 0.046 | 0.068 | 0.068 | 0.093 | 0.036 | 0.063 | 0.043 | 0.077 | 0.024 | 0.062 | 0.076 | 0.108 | 0.031 | 0.071 | 0.068 | 0.099 | -0.021 | 0.014 | 0.076 | 0.076 | 0.051 | 0.051 | 0.072 | 0.072 | 0.067 | 0.067 | 0.079 | 0.079 | 0.029 | 0.029 | 0.088 | 0.088 | 0.034 | 0.034 | 0.081 | 0.081 | 0.027 | 0.027 | 0.09 | 0.09 | 0.033 | 0.033 | 0.086 | 0.086 |
Reseach & Development Expenses
| 0 | 3.7 | 3.7 | 0 | 0 | 4.5 | 4.5 | 0 | 0 | 4.85 | 4.85 | 0 | 0 | 4.5 | 4.5 | 0 | 0 | 7 | 7 | 0 | 0 | 6 | 6 | 0 | 0 | 6.35 | 6.35 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 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 | 0 |
Selling & Marketing Expenses
| 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 | 0 |
SG&A
| 1.007 | 1.558 | 0 | -0.145 | 0 | 1.315 | 0 | 0.451 | 0 | 0 | 0 | 0.172 | 0 | 0.681 | 0 | 0.245 | 0 | 0.411 | 0.206 | 0 | 0 | 0 | 0 | 0.379 | 0.379 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Expenses
| -173.6 | 0.03 | 0 | -0.37 | 0 | -0.588 | 0 | 0.021 | 0 | 0.244 | 0 | 0.351 | 0 | -2.425 | 0 | -1.23 | 0 | 0.762 | 0 | -1.246 | 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 |
Operating Expenses
| 173.6 | 4.725 | 4.725 | 0.225 | 3.443 | 1.903 | 5.256 | 0.43 | 2.39 | -0.244 | 2.137 | -0.179 | 1.445 | 3.106 | 4.9 | 1.475 | 3.136 | -0.351 | 3.67 | 1.246 | 3.609 | 0.88 | 0.88 | 1.231 | 1.231 | 0.421 | 0.421 | 2.118 | 2.118 | 1.462 | 1.462 | 0.656 | 0.656 | 2.63 | 2.63 | 0.267 | 0.267 | 2.031 | 2.031 | 0.004 | 0.004 | 2.311 | 2.311 | 0.348 | 0.348 | 2.02 | 2.02 |
Operating Income
| 4.5 | 4.192 | 4.192 | 8.304 | 3.798 | 10.683 | 4.868 | 5.629 | 2.33 | 6.622 | 3.062 | 3.611 | 1.697 | 6.527 | 2.228 | 2.62 | 1.055 | 9.91 | 4.496 | -4.339 | -2.227 | 4.617 | 4.617 | 2.613 | 2.613 | 4.519 | 4.519 | 2.328 | 2.328 | 3.119 | 3.119 | 1.115 | 1.115 | 2.538 | 2.538 | 1.499 | 1.499 | 1.728 | 1.728 | 1.174 | 1.174 | 1.34 | 1.34 | 0.98 | 0.98 | 1.349 | 1.349 |
Operating Income Ratio
| 0.025 | 0.046 | 0.046 | 0.044 | 0.041 | 0.058 | 0.053 | 0.034 | 0.028 | 0.045 | 0.041 | 0.026 | 0.024 | 0.051 | 0.035 | 0.02 | 0.016 | 0.07 | 0.064 | -0.03 | -0.031 | 0.067 | 0.067 | 0.038 | 0.038 | 0.07 | 0.07 | 0.037 | 0.037 | 0.054 | 0.054 | 0.02 | 0.02 | 0.05 | 0.05 | 0.03 | 0.03 | 0.038 | 0.038 | 0.029 | 0.029 | 0.034 | 0.034 | 0.025 | 0.025 | 0.035 | 0.035 |
Total Other Income Expenses Net
| -4.5 | -2.642 | -2.642 | -4.835 | -2.139 | -4.852 | -2.452 | -0.496 | 0.049 | -1.301 | -0.037 | 1.509 | 0.808 | -0.863 | -0.588 | -1.155 | 0.085 | -4.453 | -1.768 | -1.826 | -0.856 | -0.608 | -0.608 | -0.683 | -0.683 | -0.679 | -0.679 | -0.558 | -0.558 | -0.441 | -0.441 | -0.441 | -0.441 | -1.113 | -1.113 | -0.369 | -0.369 | -0.426 | -0.426 | -0.397 | -0.397 | -0.364 | -0.364 | -0.287 | -0.287 | -0.344 | -0.344 |
Income Before Tax
| -1.206 | 1.55 | 1.55 | 3.469 | 1.66 | 5.831 | 2.416 | 5.133 | 2.379 | 5.321 | 3.025 | 5.12 | 2.505 | 5.664 | 1.64 | 1.465 | 1.14 | 5.457 | 2.728 | -6.165 | -3.082 | 4.009 | 4.009 | 1.93 | 1.93 | 3.841 | 3.841 | 1.77 | 1.77 | 2.678 | 2.678 | 0.674 | 0.674 | 1.425 | 1.425 | 1.13 | 1.13 | 1.302 | 1.302 | 0.777 | 0.777 | 0.976 | 0.976 | 0.693 | 0.693 | 1.006 | 1.006 |
Income Before Tax Ratio
| -0.007 | 0.017 | 0.017 | 0.019 | 0.018 | 0.032 | 0.026 | 0.031 | 0.028 | 0.036 | 0.041 | 0.036 | 0.036 | 0.045 | 0.026 | 0.011 | 0.017 | 0.039 | 0.039 | -0.042 | -0.042 | 0.058 | 0.058 | 0.028 | 0.028 | 0.059 | 0.059 | 0.028 | 0.028 | 0.047 | 0.047 | 0.012 | 0.012 | 0.028 | 0.028 | 0.023 | 0.023 | 0.029 | 0.029 | 0.019 | 0.019 | 0.025 | 0.025 | 0.017 | 0.017 | 0.026 | 0.026 |
Income Tax Expense
| 1.7 | 1.182 | 1.182 | 0.307 | 0.154 | 2.838 | 1.419 | 1.614 | 0.807 | 2.71 | 1.355 | 1.306 | 0.653 | 0.388 | 0.209 | 3.742 | 1.857 | 2.738 | 1.369 | 2.065 | 1.033 | 0.389 | 0.389 | 0.775 | 0.775 | 0.865 | 0.865 | 0.817 | 0.817 | 0.432 | 0.432 | 0.614 | 0.614 | 0.489 | 0.489 | 0.417 | 0.417 | 0.311 | 0.311 | 0.471 | 0.471 | 0.372 | 0.372 | 0.469 | 0.469 | 0.247 | 0.247 |
Net Income
| -1.7 | 0.282 | 0.282 | 2.912 | 1.456 | 1.974 | 0.988 | 1.853 | 0.927 | 2.411 | 1.206 | 1.569 | 0.785 | 3.32 | 1.034 | -2.544 | -1.272 | 2.392 | 1.196 | -8.399 | -4.199 | 3.35 | 3.35 | 1.043 | 1.043 | 2.578 | 2.578 | 0.992 | 0.992 | 2.136 | 2.136 | 0.041 | 0.041 | 1.026 | 1.026 | 0.833 | 0.833 | 1.063 | 1.063 | 0.351 | 0.351 | 0.517 | 0.517 | 0.236 | 0.236 | 0.731 | 0.731 |
Net Income Ratio
| -0.01 | 0.003 | 0.003 | 0.016 | 0.016 | 0.011 | 0.011 | 0.011 | 0.011 | 0.016 | 0.016 | 0.011 | 0.011 | 0.026 | 0.016 | -0.019 | -0.019 | 0.017 | 0.017 | -0.058 | -0.058 | 0.049 | 0.049 | 0.015 | 0.015 | 0.04 | 0.04 | 0.016 | 0.016 | 0.037 | 0.037 | 0.001 | 0.001 | 0.02 | 0.02 | 0.017 | 0.017 | 0.023 | 0.023 | 0.009 | 0.009 | 0.013 | 0.013 | 0.006 | 0.006 | 0.019 | 0.019 |
EPS
| -0.13 | 0.018 | 0.018 | 0.18 | 0.09 | 0.12 | 0.06 | 0.12 | 0.06 | 0.15 | 0.075 | 0.099 | 0.05 | 0.21 | 0.065 | -0.16 | -0.08 | 0.15 | 0.075 | -0.53 | -0.27 | 0.22 | 0.22 | 0.065 | 0.065 | 0.16 | 0.16 | 0.065 | 0.065 | 0.091 | 0.091 | 0.005 | 0.005 | 0.063 | 0.063 | 0.055 | 0.055 | 0.077 | 0.077 | 0.02 | 0.02 | 0.029 | 0.029 | 0.015 | 0.015 | 0.044 | 0.044 |
EPS Diluted
| -0.13 | 0.018 | 0.018 | 0.18 | 0.09 | 0.12 | 0.06 | 0.12 | 0.06 | 0.15 | 0.075 | 0.099 | 0.05 | 0.21 | 0.065 | -0.16 | -0.08 | 0.15 | 0.076 | -0.53 | -0.27 | 0.22 | 0.22 | 0.065 | 0.065 | 0.16 | 0.16 | 0.065 | 0.065 | 0.091 | 0.091 | 0.005 | 0.005 | 0.063 | 0.063 | 0.055 | 0.055 | 0.078 | 0.078 | 0.02 | 0.02 | 0.029 | 0.029 | 0.015 | 0.015 | 0.044 | 0.044 |
EBITDA
| 6 | 4.985 | 4.985 | 12.543 | 4.462 | 15.268 | 5.509 | 10.128 | 4.579 | 11.649 | 3.858 | 8.926 | 4.354 | 11.673 | 2.819 | 8.469 | 3.98 | 14.383 | 5.08 | 0.819 | 0.353 | 5.195 | 5.195 | 3.085 | 3.085 | 4.912 | 4.912 | 2.667 | 2.667 | 3.453 | 3.453 | 1.402 | 1.402 | 2.84 | 2.84 | 1.781 | 1.781 | 2.014 | 2.014 | 1.47 | 1.47 | 1.669 | 1.669 | 1.31 | 1.31 | 1.704 | 1.704 |
EBITDA Ratio
| 0.034 | 0.054 | 0.054 | 0.067 | 0.048 | 0.083 | 0.06 | 0.061 | 0.055 | 0.079 | 0.052 | 0.063 | 0.062 | 0.092 | 0.044 | 0.063 | 0.06 | 0.102 | 0.072 | 0.006 | 0.005 | 0.076 | 0.076 | 0.045 | 0.045 | 0.076 | 0.076 | 0.042 | 0.042 | 0.06 | 0.06 | 0.025 | 0.025 | 0.056 | 0.056 | 0.036 | 0.036 | 0.044 | 0.044 | 0.036 | 0.036 | 0.042 | 0.042 | 0.033 | 0.033 | 0.044 | 0.044 |