Moulinvest SA
EPA:ALMOU.PA
13 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 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 Q2 | 2011 Q4 | 2011 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||
Cash & Cash Equivalents
| 9.853 | 18.871 | 22.829 | 27.003 | 14.326 | 17.508 | 12.414 | 12.23 | 4.869 | 5.927 | 3.427 | 5.37 | 2.485 | 3.733 | 2.97 | 3.329 | 2.499 | 1.914 | 1.653 | 1.303 | 1.429 | 1.613 | 1.785 | 1.741 | -3.153 | 0.261 | -3.676 |
Short Term Investments
| 18.572 | 12.72 | 14.105 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.121 | 0.001 | 0.029 | 0.029 | 0.029 | 0.761 | 1.315 | 0.701 | 0.011 | 0.566 |
Cash and Short Term Investments
| 28.425 | 31.591 | 36.934 | 27.003 | 14.326 | 17.508 | 12.414 | 12.23 | 4.869 | 5.927 | 3.427 | 5.37 | 2.485 | 3.733 | 2.97 | 3.329 | 2.499 | 2.035 | 1.654 | 1.332 | 1.458 | 1.642 | 2.546 | 3.056 | 0.701 | 0.272 | 0.566 |
Net Receivables
| 14.293 | 16.242 | 19.615 | 15.412 | 23.362 | 16.66 | 14.192 | 7.168 | 8.301 | 7.028 | 7.319 | 5.266 | 8.496 | 6.137 | 6.394 | 5.034 | 6.05 | 5.068 | 8.88 | 6.482 | 6.98 | 5.878 | 4.333 | 0 | 3.906 | 0 | 0 |
Inventory
| 25.698 | 26.073 | 26.271 | 30.69 | 32.653 | 21.417 | 20.601 | 16.82 | 18.685 | 13.869 | 17.808 | 15.167 | 14.329 | 14.174 | 16.841 | 15.869 | 16.151 | 14.8 | 15.17 | 14.516 | 14.74 | 14.471 | 7.05 | 7.052 | 7.098 | 7.362 | 7.928 |
Other Current Assets
| 17.04 | 0.666 | 0.929 | 0.298 | 0.539 | 0.956 | 0.367 | 3.715 | 2.887 | 2.223 | 2.093 | 2.309 | 1.595 | 2.138 | 2.029 | 2.205 | 2.513 | 2.875 | 2.323 | 1.529 | 1.225 | 1.662 | 0.991 | 0 | 0.932 | 0 | 0 |
Total Current Assets
| 85.456 | 74.572 | 83.749 | 73.403 | 70.88 | 56.541 | 47.574 | 39.933 | 34.742 | 29.047 | 30.647 | 28.112 | 26.905 | 26.182 | 28.234 | 26.437 | 27.213 | 24.778 | 28.027 | 23.859 | 24.403 | 23.686 | 15.092 | 14.811 | 12.637 | 13.423 | 12.448 |
Non-Current Assets: | |||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 72.273 | 74.246 | 73.382 | 68.759 | 65.524 | 66.728 | 67.368 | 70.436 | 68.88 | 61.1 | 45.625 | 39.439 | 40.972 | 41.953 | 38.23 | 36.297 | 35.214 | 35.057 | 36.56 | 37.348 | 37.53 | 32.447 | 24.821 | 25.853 | 26.569 | 23.19 | 8.144 |
Goodwill
| 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 |
Intangible Assets
| 0 | 0 | 0.001 | 0.002 | 0.005 | 0.005 | 0.007 | 0.007 | 0.022 | 0.03 | 0.036 | 0.038 | 0.049 | 0.039 | 0.028 | 0.053 | 0.076 | 0.063 | 0.077 | 0.08 | 0.049 | 0.051 | 0.059 | 0.076 | 0 | 0.06 | 0 |
Goodwill and Intangible Assets
| 0 | 0 | 0.001 | 0.002 | 0.005 | 0.005 | 0.007 | 0.007 | 0.022 | 0.03 | 0.036 | 0.038 | 0.049 | 0.039 | 0.028 | 0.053 | 0.076 | 0.063 | 0.077 | 0.08 | 0.049 | 0.051 | 0.059 | 0.076 | 0.078 | 0.06 | 0.039 |
Long Term Investments
| 0.077 | 0.236 | 0.237 | 0.232 | 0.255 | 0.251 | 0.387 | 0.13 | 0.226 | 0.226 | 0.22 | 0.2 | 0.2 | 0.18 | 0.245 | 0.245 | 0.219 | 0.208 | 0.318 | 0.117 | 0.123 | 0.15 | -0.627 | -1.181 | -0.612 | 0.071 | -0.466 |
Tax Assets
| 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 |
Other Non-Current Assets
| 2.142 | 0 | 0.295 | 0.361 | 0.427 | 0.493 | 0.56 | -70.573 | -69.128 | -61.356 | -45.881 | -39.677 | -41.221 | -42.172 | -38.503 | -36.595 | -35.509 | -35.328 | -36.955 | -37.545 | -37.702 | 0.269 | 2.073 | 1.315 | 0.701 | 0.011 | 9.795 |
Total Non-Current Assets
| 74.492 | 74.482 | 73.915 | 69.354 | 66.211 | 67.477 | 68.322 | 70.573 | 69.128 | 61.356 | 45.881 | 39.677 | 41.221 | 42.172 | 38.503 | 36.595 | 35.509 | 35.328 | 36.955 | 37.545 | 37.702 | 32.917 | 26.326 | 26.063 | 26.736 | 23.332 | 17.512 |
Total Assets
| 159.948 | 149.054 | 157.664 | 142.757 | 137.091 | 124.018 | 115.896 | 111.379 | 109.914 | 102.289 | 95.957 | 85.419 | 72.059 | 70.36 | 67.569 | 63.75 | 63.141 | 60.268 | 65.137 | 61.663 | 62.402 | 56.603 | 41.417 | 40.875 | 39.373 | 36.755 | 29.96 |
Liabilities & Equity: | |||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||
Account Payables
| 20.696 | 18.691 | 17.276 | 14.988 | 23.484 | 17.257 | 18.918 | 15.174 | 13.597 | 10.051 | 12.202 | 10.737 | 11.43 | 9.072 | 10.631 | 8.185 | 10.346 | 8.46 | 9.552 | 8.804 | 9.816 | 8.077 | 6.966 | 5.759 | 5.521 | 6.021 | 5.959 |
Short Term Debt
| 7.141 | 9.29 | 12.337 | 8.499 | 7.926 | 7.557 | 7.284 | 7.689 | 8.378 | 33.544 | 8.565 | 6.389 | 7.346 | 8.139 | 6.644 | 8.783 | 6.643 | 5.691 | 8.64 | 4.731 | 4.449 | 4.222 | 3.43 | 3.244 | 20.263 | 17.287 | 12.519 |
Tax Payables
| 0 | 3.332 | 4.273 | 3.96 | 7.258 | 6.021 | 3.995 | 3.114 | 3.628 | 2.985 | 2.569 | 2.679 | 2.99 | 2.862 | 2.035 | 2.192 | 2.252 | 2.025 | 3.111 | 2.3 | 1.974 | 1.854 | 1.104 | 1.117 | 0.882 | 0.992 | 0.899 |
Deferred Revenue
| 0 | 1.425 | 1.467 | 1.581 | 1.876 | 2.223 | 2.464 | -7.689 | -8.378 | 3.139 | -8.565 | -6.389 | -7.346 | -8.139 | -6.644 | -8.783 | -6.643 | -5.691 | -8.64 | -4.731 | -4.449 | 6.437 | 2.689 | 2.762 | 2.354 | 1.474 | 1.01 |
Other Current Liabilities
| 14.868 | 7.888 | 15.289 | 14.948 | 7.802 | 7.435 | 4.73 | 15.726 | 17.874 | -16.53 | 19.631 | 12.317 | 12.458 | 14.086 | 13.156 | 14.376 | 11.676 | 10.97 | 11.323 | 10.141 | 9.599 | 0.36 | 0.225 | 0.256 | 0.216 | 0.992 | 1.222 |
Total Current Liabilities
| 42.705 | 37.294 | 46.369 | 40.016 | 41.088 | 34.472 | 33.396 | 30.9 | 31.471 | 30.204 | 31.833 | 23.054 | 23.888 | 23.158 | 23.787 | 22.561 | 22.022 | 19.43 | 20.875 | 18.945 | 19.415 | 19.096 | 13.31 | 12.021 | 28.354 | 25.774 | 20.71 |
Non-Current Liabilities: | |||||||||||||||||||||||||||
Long Term Debt
| 33.492 | 32.878 | 35.573 | 32.443 | 30.358 | 33.744 | 33.541 | 35.484 | 35.461 | 33.32 | 26.245 | 25.792 | 12.09 | 13.476 | 12.095 | 10.37 | 11.507 | 12.46 | 13.441 | 14.427 | 15.479 | 15.045 | 13.294 | 14.369 | 0 | 8.997 | 0 |
Deferred Revenue Non-Current
| 0 | 3.448 | -0.322 | 0 | 4.069 | 3.944 | 4.228 | 33.134 | 33.743 | 31.734 | 24.754 | 24.344 | 10.794 | 12.248 | 10.977 | 9.384 | 2.215 | 0.124 | 12.716 | 0.064 | 0.375 | 0.203 | 0 | 0.072 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 1.2 | 4.273 | 0 | 3.8 | 3.102 | 2.956 | 2.35 | 1.718 | 1.586 | 1.491 | 1.448 | 1.296 | 1.228 | 1.118 | 0.986 | 0.872 | 0.761 | 0.725 | 0.614 | 0.353 | 0.4 | 0 | -0.072 | 0 | 0.41 | 0 |
Other Non-Current Liabilities
| 4.332 | 3.119 | 3.239 | 6.77 | 2.401 | 1.969 | 1.936 | -35.484 | -35.461 | -33.32 | -26.245 | -25.792 | -12.09 | -13.476 | -12.095 | -10.37 | -3.087 | -0.885 | -13.441 | -0.678 | -0.728 | 6.488 | 0.098 | 0.093 | 0 | -8.961 | 0 |
Total Non-Current Liabilities
| 37.824 | 40.645 | 42.763 | 39.213 | 40.628 | 42.759 | 42.661 | 35.484 | 35.461 | 33.32 | 26.245 | 25.792 | 12.09 | 13.476 | 12.095 | 10.37 | 11.507 | 12.46 | 13.441 | 14.427 | 15.479 | 22.136 | 13.392 | 14.462 | 0.048 | 0.446 | 0.391 |
Total Liabilities
| 80.529 | 77.939 | 89.132 | 79.229 | 81.716 | 77.231 | 76.057 | 75.721 | 75.382 | 70.392 | 65.721 | 56.62 | 43.904 | 44.627 | 42.814 | 40.278 | 40.356 | 39.29 | 45.194 | 43.36 | 45.768 | 41.232 | 26.702 | 26.483 | 28.402 | 26.22 | 21.101 |
Equity: | |||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.69 | 3.03 | 7.185 | 2.726 |
Retained Earnings
| 57.882 | 9.813 | 7.543 | 18.635 | 10.504 | 35.626 | 28.759 | 24.633 | 2.991 | 20.88 | 1.66 | 2.961 | 2.306 | 2.146 | 1.166 | 2.558 | 1.888 | 2.922 | 1.763 | 2.975 | 1.332 | 1.049 | 0.347 | -0.138 | 0.024 | 0.008 | 0.28 |
Accumulated Other Comprehensive Income/Loss
| 10.205 | 49.282 | 49.282 | 33.754 | 33.754 | 35.626 | 28.759 | 0 | 20.543 | 20.88 | 17.54 | 14.729 | 14.729 | 12.476 | 12.475 | 9.793 | 9.793 | 6.915 | 6.902 | 3.982 | 3.98 | 2.931 | 2.931 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 7.118 | 7.111 | 7.132 | 7.135 | 7.173 | -28.349 | -21.52 | 7.277 | 7.276 | -13.6 | 7.286 | 7.371 | 7.382 | 7.373 | 7.376 | 7.383 | 7.366 | 7.38 | 7.392 | 7.398 | 7.431 | 7.496 | 7.52 | 10.625 | 7.682 | 3.116 | 5.606 |
Total Shareholders Equity
| 78.895 | 69.896 | 67.647 | 63.214 | 55.121 | 46.593 | 39.688 | 35.6 | 34.5 | 31.85 | 30.176 | 28.751 | 28.107 | 25.685 | 24.707 | 23.424 | 22.737 | 20.907 | 19.747 | 18.045 | 16.433 | 15.166 | 14.488 | 14.177 | 10.736 | 10.309 | 8.612 |
Total Equity
| 79.419 | 70.34 | 68.031 | 63.528 | 55.375 | 46.787 | 39.839 | 35.71 | 34.576 | 31.897 | 30.236 | 28.799 | 28.155 | 25.733 | 24.755 | 23.472 | 22.785 | 20.978 | 19.943 | 18.303 | 16.634 | 15.371 | 14.715 | 14.392 | 10.971 | 10.535 | 8.859 |
Total Liabilities & Shareholders Equity
| 159.948 | 149.054 | 157.664 | 142.757 | 137.091 | 124.018 | 115.896 | 111.379 | 109.914 | 102.289 | 95.957 | 85.419 | 72.059 | 70.36 | 67.569 | 63.75 | 63.141 | 60.268 | 65.137 | 61.663 | 62.402 | 56.603 | 41.417 | 40.875 | 39.373 | 36.755 | 29.96 |