Groupe LDLC société anonyme
EPA:ALLDL.PA
11.44 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 Q4 | 2023 Q2 | 2022 Q4 | 2022 Q2 | 2021 Q4 | 2021 Q2 | 2020 Q4 | 2020 Q2 | 2019 Q4 | 2019 Q2 | 2018 Q4 | 2018 Q2 | 2017 Q4 | 2017 Q2 | 2016 Q4 | 2016 Q2 | 2015 Q4 | 2015 Q2 | 2014 Q4 | 2014 Q2 | 2013 Q4 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | 2007 Q4 | 2007 Q3 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 304.58 | 266.878 | 313.497 | 253.892 | 351.437 | 333.459 | 409.727 | 314.338 | 271.348 | 222.048 | 272.915 | 234.579 | 256.61 | 215.491 | 258.811 | 221.067 | 176.935 | 143.784 | 0 | 129.028 | 148.208 | 106.749 | 116.823 | 52.031 | 0 | 44.231 | 0 | 44.231 | 42.331 | 42.331 | 0 | 42.331 | 37.072 | 37.072 | 0 | 37.072 | 37.44 | 37.44 | 37.44 | 37.44 | 37.814 | 37.814 | 37.814 | 37.814 |
Cost of Revenue
| 239.386 | 266.766 | 302.849 | 253.03 | 325.502 | 303.987 | 366.136 | 290.684 | 261.913 | 219.035 | 225.17 | 196.631 | 212.523 | 179.642 | 218.147 | 184.687 | 146.148 | 118.958 | 0 | 107.406 | 124.886 | 89.089 | 96.893 | 45.699 | 0 | 36.587 | 0 | 36.587 | 35.688 | 35.688 | 0 | 35.688 | 31.356 | 31.356 | 0 | 31.356 | 31.193 | 31.193 | 31.193 | 31.193 | 31.865 | 31.865 | 31.865 | 31.865 |
Gross Profit
| 65.194 | 0.112 | 10.648 | 0.862 | 25.935 | 29.472 | 43.591 | 23.654 | 9.435 | 3.013 | 47.745 | 37.948 | 44.087 | 35.849 | 40.664 | 36.38 | 30.787 | 24.826 | 0 | 21.622 | 23.322 | 17.66 | 19.93 | 6.332 | 0 | 7.644 | 0 | 7.644 | 6.643 | 6.643 | 0 | 6.643 | 5.717 | 5.717 | 0 | 5.717 | 6.247 | 6.247 | 6.247 | 6.247 | 5.948 | 5.948 | 5.948 | 5.948 |
Gross Profit Ratio
| 0.214 | 0 | 0.034 | 0.003 | 0.074 | 0.088 | 0.106 | 0.075 | 0.035 | 0.014 | 0.175 | 0.162 | 0.172 | 0.166 | 0.157 | 0.165 | 0.174 | 0.173 | 0 | 0.168 | 0.157 | 0.165 | 0.171 | 0.122 | 0 | 0.173 | 0 | 0.173 | 0.157 | 0.157 | 0 | 0.157 | 0.154 | 0.154 | 0 | 0.154 | 0.167 | 0.167 | 0.167 | 0.167 | 0.157 | 0.157 | 0.157 | 0.157 |
Reseach & Development Expenses
| 0.618 | 0.617 | 0.587 | 0.474 | 0.417 | 0.24 | 0.079 | 0.315 | 0.436 | 1.088 | 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 |
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 | 2.623 | 0 | 2.623 | 2.298 | 2.298 | 0 | 2.298 | 0 | 0 | 0 | 0 | 2.238 | 2.238 | 2.238 | 2.238 | 2.277 | 2.277 | 2.277 | 2.277 |
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 |
SG&A
| 56.956 | 0.408 | 0.012 | 0.62 | -0.364 | 0.177 | 0.567 | -0.245 | 1.473 | -0.55 | 41.54 | 38.639 | 33.742 | 28.323 | 31.1 | 25.674 | 21.21 | 17.736 | 0 | 15.892 | 15.787 | 13.173 | 13.642 | 0 | 0 | 2.623 | 0 | 2.623 | 2.298 | 2.298 | 0 | 2.298 | 0 | 0 | 0 | 0 | 2.238 | 2.238 | 2.238 | 2.238 | 2.277 | 2.277 | 2.277 | 2.277 |
Other Expenses
| 3.94 | -1.687 | -2.085 | -1.936 | -1.031 | -2.946 | -2.085 | -1.757 | -1.697 | -1.662 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -4.51 | 0 | -8.975 | 0 | -8.975 | -8.242 | -8.242 | 0 | -8.242 | -5.586 | -5.586 | 0 | -5.586 | -7.994 | -7.994 | -7.994 | -7.994 | -7.879 | -7.879 | -7.879 | -7.879 |
Operating Expenses
| 61.514 | 2.095 | 2.684 | 3.03 | 1.084 | 3.363 | 2.731 | 1.827 | 3.606 | 2.2 | 48.039 | 43.504 | 39.521 | 31.633 | 35.091 | 28.551 | 23.634 | 18.778 | 0 | 17.023 | 16.179 | 14.503 | 14.438 | -4.51 | 0 | -6.352 | 0 | -6.352 | -5.944 | -5.944 | 0 | -5.944 | -5.586 | -5.586 | 0 | -5.586 | -5.757 | -5.757 | -5.757 | -5.757 | -5.601 | -5.601 | -5.601 | -5.601 |
Operating Income
| 3.68 | -1.983 | 7.964 | -2.168 | 24.851 | 26.109 | 40.86 | 21.827 | 5.829 | 0.813 | 0.011 | -5.553 | 6.075 | 4.191 | 5.604 | 7.814 | 7.75 | 6.066 | 0 | 4.614 | 6.362 | 3.148 | 5.622 | 1.823 | 0 | 1.292 | 0 | 1.292 | 0.699 | 0.699 | 0 | 0.699 | 0.131 | 0.131 | 0 | 0.131 | 0.49 | 0.49 | 0.49 | 0.49 | 0.347 | 0.347 | 0.347 | 0.347 |
Operating Income Ratio
| 0.012 | -0.007 | 0.025 | -0.009 | 0.071 | 0.078 | 0.1 | 0.069 | 0.021 | 0.004 | 0 | -0.024 | 0.024 | 0.019 | 0.022 | 0.035 | 0.044 | 0.042 | 0 | 0.036 | 0.043 | 0.029 | 0.048 | 0.035 | 0 | 0.029 | 0 | 0.029 | 0.017 | 0.017 | 0 | 0.017 | 0.004 | 0.004 | 0 | 0.004 | 0.013 | 0.013 | 0.013 | 0.013 | 0.009 | 0.009 | 0.009 | 0.009 |
Total Other Income Expenses Net
| 0.224 | -1.613 | -2.158 | -0.314 | 0.041 | -0.192 | -0.297 | -0.119 | -1.86 | 11.388 | -1.115 | -1.002 | -2.111 | -0.445 | -0.578 | -0.384 | -0.659 | -0.079 | 0 | -0.049 | 0.737 | -0.021 | -0.168 | 0.008 | 0 | -0.023 | 0 | -0.023 | -0.007 | -0.007 | 0 | -0.007 | -0.043 | -0.043 | 0 | -0.043 | -0.059 | -0.059 | -0.059 | -0.059 | -0.027 | -0.027 | -0.027 | -0.027 |
Income Before Tax
| 3.904 | -3.596 | 5.806 | -2.482 | 24.892 | 25.917 | 40.563 | 21.708 | 3.969 | 12.201 | -1.104 | -6.555 | 3.964 | 3.746 | 5.026 | 7.43 | 7.091 | 5.987 | 0 | 4.565 | 7.099 | 3.127 | 5.454 | 1.83 | 0 | 1.269 | 0 | 1.269 | 0.692 | 0.692 | 0 | 0.692 | 0.089 | 0.089 | 0 | 0.089 | 0.432 | 0.432 | 0.432 | 0.432 | 0.32 | 0.32 | 0.32 | 0.32 |
Income Before Tax Ratio
| 0.013 | -0.013 | 0.019 | -0.01 | 0.071 | 0.078 | 0.099 | 0.069 | 0.015 | 0.055 | -0.004 | -0.028 | 0.015 | 0.017 | 0.019 | 0.034 | 0.04 | 0.042 | 0 | 0.035 | 0.048 | 0.029 | 0.047 | 0.035 | 0 | 0.029 | 0 | 0.029 | 0.016 | 0.016 | 0 | 0.016 | 0.002 | 0.002 | 0 | 0.002 | 0.012 | 0.012 | 0.012 | 0.012 | 0.008 | 0.008 | 0.008 | 0.008 |
Income Tax Expense
| 0.511 | -0.36 | 2.416 | -0.613 | 7.11 | 7.595 | 12.911 | 7.147 | 3.325 | 4.537 | 0.507 | 2.332 | 0.988 | 1.282 | 1.458 | 2.864 | 2.746 | 2.391 | 0 | 1.837 | 2.53 | 1.125 | 2.017 | 0.699 | 0 | 0.477 | 0 | 0.477 | 0.248 | 0.248 | 0 | 0.248 | 0.014 | 0.014 | 0 | 0.014 | 0.146 | 0.146 | 0.146 | 0.146 | 0.085 | 0.085 | 0.085 | 0.085 |
Net Income
| 3.393 | -3.567 | 3.103 | -1.869 | 17.782 | 18.322 | 27.652 | 14.561 | 0.644 | 7.664 | -0.594 | -4.226 | 2.976 | 2.464 | 3.574 | 4.541 | 4.345 | 3.596 | 0 | 2.728 | 4.569 | 2.002 | 3.437 | 1.128 | 0 | 0.793 | 0 | 0.793 | 0.444 | 0.444 | 0 | 0.444 | 0.082 | 0.082 | 0 | 0.082 | 0.287 | 0.287 | 0.287 | 0.287 | 0.19 | 0.19 | 0.19 | 0.19 |
Net Income Ratio
| 0.011 | -0.013 | 0.01 | -0.007 | 0.051 | 0.055 | 0.067 | 0.046 | 0.002 | 0.035 | -0.002 | -0.018 | 0.012 | 0.011 | 0.014 | 0.021 | 0.025 | 0.025 | 0 | 0.021 | 0.031 | 0.019 | 0.029 | 0.022 | 0 | 0.018 | 0 | 0.018 | 0.01 | 0.01 | 0 | 0.01 | 0.002 | 0.002 | 0 | 0.002 | 0.008 | 0.008 | 0.008 | 0.008 | 0.005 | 0.005 | 0.005 | 0.005 |
EPS
| 0.55 | -0.58 | 0.52 | -0.3 | 2.96 | 2.9 | 4.46 | 2.3 | 0.1 | 1.21 | -0.094 | -0.67 | 0.48 | 0.4 | 0.58 | 0.74 | 0.77 | 0.66 | 0 | 0.48 | 0.82 | 0.37 | 0.64 | 0.21 | 0 | 0.14 | 0 | 0.14 | 0.078 | 0.078 | 0 | 0.078 | 0.015 | 0.015 | 0 | 0.015 | 0.054 | 0.054 | 0.054 | 0.054 | 0.036 | 0.036 | 0.036 | 0.036 |
EPS Diluted
| 0.55 | -0.58 | 0.52 | -0.3 | 2.96 | 2.9 | 4.46 | 2.3 | 0.1 | 1.21 | -0.094 | -0.67 | 0.48 | 0.4 | 0.58 | 0.74 | 0.77 | 0.66 | 0 | 0.48 | 0.82 | 0.37 | 0.64 | 0.21 | 0 | 0.14 | 0 | 0.14 | 0.078 | 0.078 | 0 | 0.078 | 0.015 | 0.015 | 0 | 0.015 | 0.054 | 0.054 | 0.054 | 0.054 | 0.036 | 0.036 | 0.036 | 0.036 |
EBITDA
| 2.719 | 2.487 | 11.873 | 1.653 | 28.401 | 29.701 | 44.468 | 25.535 | 9.267 | 4.197 | 3.398 | -2.43 | 8.419 | 6.35 | 7.747 | 9.687 | 8.258 | 6.532 | 0 | 5.107 | 6.837 | 3.639 | 6.094 | 2.066 | 0 | 1.484 | 0 | 1.484 | 0.83 | 0.83 | 0 | 0.83 | 0.3 | 0.3 | 0 | 0.3 | 0.644 | 0.644 | 0.644 | 0.644 | 0.461 | 0.461 | 0.461 | 0.461 |
EBITDA Ratio
| 0.009 | 0.009 | 0.038 | 0.007 | 0.081 | 0.089 | 0.109 | 0.081 | 0.034 | 0.019 | 0.012 | -0.01 | 0.033 | 0.029 | 0.03 | 0.044 | 0.047 | 0.045 | 0 | 0.04 | 0.046 | 0.034 | 0.052 | 0.04 | 0 | 0.034 | 0 | 0.034 | 0.02 | 0.02 | 0 | 0.02 | 0.008 | 0.008 | 0 | 0.008 | 0.017 | 0.017 | 0.017 | 0.017 | 0.012 | 0.012 | 0.012 | 0.012 |