Netgem SA
EPA:ALNTG.PA
1.05 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||
Current Assets: | ||||||||||||||||||||
Cash & Cash Equivalents
| 6.598 | 6.161 | 6.442 | 10.197 | 8.482 | 10.981 | 10.249 | 32.808 | 36.382 | 40.701 | 54.809 | 55.207 | 50.023 | 42.852 | 49.258 | 26.901 | 17.862 | 10.758 | 6.21 | 5.956 |
Short Term Investments
| 2.44 | -0.001 | 0.004 | 0.01 | 0 | 7.13 | 7.586 | 3.448 | 8.261 | 8.539 | 10.374 | 0 | 0 | 0 | 12.176 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 6.598 | 6.161 | 6.446 | 10.207 | 8.482 | 18.111 | 17.835 | 36.256 | 36.382 | 40.701 | 54.809 | 55.207 | 50.023 | 42.852 | 49.258 | 26.901 | 17.862 | 10.758 | 6.21 | 5.956 |
Net Receivables
| 7.3 | 15.1 | 8.955 | 11.631 | 9.932 | 17.13 | 22.27 | 28.563 | 27.673 | 15.079 | 11.729 | 12.381 | 12.91 | 22.136 | 36.919 | 39.796 | 0 | 0 | 5.1 | 2.193 |
Inventory
| 2.123 | 2.417 | 1.082 | 0.45 | 0.363 | 0.842 | 0.387 | 1.001 | 2.777 | 3.053 | 3.408 | 2.801 | 2.734 | 5.947 | 2.395 | 1.841 | 1.759 | 1.557 | 0.322 | 0.996 |
Other Current Assets
| 0.512 | 0.151 | 0.251 | 0.128 | 1.37 | 0.234 | 0.447 | 0.257 | 0.372 | 5.675 | 7.054 | 5.228 | 5.022 | 1.362 | 3.565 | 2.669 | 16.297 | 19.645 | 1.125 | 1.984 |
Total Current Assets
| 19.164 | 23.829 | 16.734 | 22.416 | 20.147 | 36.317 | 40.939 | 66.077 | 67.204 | 64.508 | 77 | 75.617 | 70.689 | 72.297 | 92.137 | 71.207 | 35.918 | 31.96 | 12.757 | 11.129 |
Non-Current Assets: | ||||||||||||||||||||
Property, Plant & Equipment, Net
| 7.578 | 8.161 | 7.724 | 8.186 | 2.607 | 0.283 | 0.547 | 0.68 | 1.41 | 2.08 | 1.737 | 0.802 | 1.126 | 1.15 | 1.209 | 1.326 | 0.946 | 0.956 | 0.943 | 1.252 |
Goodwill
| 11.704 | 10.446 | 12.008 | 12.008 | 4.295 | 4.295 | 5.823 | 5.311 | 7.173 | 7.173 | 7.137 | 0 | 0 | 0 | 0 | 5.398 | 1.549 | 0.817 | 0.836 | 0.943 |
Intangible Assets
| 2.314 | 2.819 | 6.32 | 8.742 | 0.022 | 0.023 | 0.145 | 5.311 | 0.504 | 0.804 | 2.608 | 0 | 0.349 | 0.517 | 0 | 6.954 | 1.33 | 1.013 | 0.484 | 0.083 |
Goodwill and Intangible Assets
| 14.018 | 13.265 | 18.328 | 20.75 | 4.317 | 4.318 | 5.968 | 5.311 | 7.677 | 7.977 | 9.745 | 1.301 | 0.349 | 0.517 | 10.85 | 12.352 | 2.879 | 1.83 | 1.32 | 1.026 |
Long Term Investments
| -2.005 | 0.341 | 0.572 | 0.05 | 1.346 | -4.113 | -0.096 | 9.16 | -7.677 | -7.977 | -9.745 | 0 | 0 | 0 | -10.85 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 2.005 | 1.505 | 0.483 | 0 | -1.346 | 4.06 | 4.531 | 4.919 | 6.709 | 6.709 | 6.989 | 0 | 0 | 0 | 4.554 | 11.765 | 3.14 | 0.645 | 0 | 0 |
Other Non-Current Assets
| 2.44 | -0.001 | 0.004 | 0.01 | 1.346 | 7.13 | 7.586 | 3.448 | 8.261 | 8.539 | 10.374 | 0.387 | 0.489 | 0.432 | 12.176 | 2.281 | 0.192 | 0.174 | 0.174 | 0.258 |
Total Non-Current Assets
| 24.036 | 23.271 | 27.111 | 28.996 | 8.27 | 11.678 | 18.536 | 23.518 | 16.38 | 17.328 | 19.1 | 2.49 | 1.964 | 2.099 | 17.939 | 27.724 | 7.157 | 3.605 | 2.437 | 2.536 |
Total Assets
| 43.2 | 47.1 | 43.845 | 51.412 | 28.417 | 47.995 | 59.475 | 89.595 | 83.584 | 81.836 | 96.1 | 78.107 | 72.653 | 74.396 | 110.076 | 98.931 | 43.075 | 35.565 | 15.194 | 13.665 |
Liabilities & Equity: | ||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||
Account Payables
| 8.558 | 12.035 | 9.239 | 10.635 | 7.849 | 12.049 | 18.447 | 17.18 | 17.224 | 14.325 | 16.246 | 0 | 10.635 | 18.82 | 0 | 0 | 13.027 | 15.493 | 5.601 | 2.825 |
Short Term Debt
| 0.96 | 0.91 | 2.218 | 6.597 | 1.017 | 7.206 | 3.027 | 3.278 | 0.612 | 0.582 | 0.913 | 0 | 0 | 0 | 0.049 | 0.838 | 0.345 | 0.063 | 0.036 | 0.037 |
Tax Payables
| 2.22 | 1.596 | 1.618 | 1.978 | 1.482 | 3.402 | 4.522 | 4.872 | 4.298 | 0 | 6.271 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 6.303 | 4.84 | 5.754 | 5.755 | 3.127 | 3.962 | 6.85 | 7.771 | 8.88 | 1.426 | 1.342 | 0 | 0 | 0 | 0 | 0 | 0 | 0.233 | 0 | 0 |
Other Current Liabilities
| 0.559 | 3.322 | 0.223 | 0.49 | 0.286 | 0.288 | 0.312 | 0.71 | 1.585 | 6.036 | 10.566 | 21.647 | 7.716 | 10.115 | 33.171 | 39.368 | 2.638 | 2.811 | 2.058 | 3.311 |
Total Current Liabilities
| 16.38 | 21.107 | 17.434 | 23.477 | 12.279 | 23.505 | 28.636 | 28.939 | 28.301 | 22.369 | 29.067 | 21.647 | 18.351 | 28.935 | 33.22 | 40.206 | 16.01 | 18.6 | 7.695 | 6.173 |
Non-Current Liabilities: | ||||||||||||||||||||
Long Term Debt
| 1.017 | 1.946 | 0.212 | 1.774 | 0.474 | 0.308 | 2.869 | 6.273 | 0 | 0 | 0 | 0 | 0 | 0 | 0.679 | 0.153 | 0.377 | 0.09 | 0.005 | 0.04 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.104 | 0.267 | 0.35 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0.751 | 0.245 | 0.319 | 0.342 | 0.173 | 0.16 | 0.229 | 0.169 | 0.407 | 0.203 | 0.188 | 0.113 | 0.075 | 0.075 | 0.126 | 0.16 | 0.049 | 0.569 | 0.35 | 3.436 |
Total Non-Current Liabilities
| 1.768 | 2.191 | 0.531 | 2.116 | 0.647 | 0.468 | 3.098 | 6.442 | 0.407 | 0.203 | 0.188 | 0.217 | 0.342 | 0.425 | 0.805 | 0.313 | 0.426 | 0.659 | 0.355 | 3.476 |
Total Liabilities
| 18.148 | 23.298 | 17.965 | 25.593 | 12.926 | 23.973 | 31.734 | 35.381 | 28.708 | 22.572 | 29.255 | 21.864 | 18.693 | 29.36 | 34.025 | 40.519 | 16.436 | 19.259 | 8.05 | 9.649 |
Equity: | ||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 6.978 | 6.144 | 6.144 | 6.144 | 6.144 | 5.933 | 5.933 | 8.272 | 8.242 | 8.242 | 8.242 | 7.506 | 7.506 | 7.469 | 7.406 | 7.347 | 6.006 | 5.975 | 5.876 | 5.874 |
Retained Earnings
| 15.192 | 18.362 | 19.35 | 20.053 | 5.077 | 13.675 | 18.242 | 31.383 | 32.52 | 36.922 | 44.589 | 42.841 | 40.855 | 34.407 | 53.191 | 35.532 | 15.88 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 18.074 | 1.03 | 1.099 | 0.968 | 5.293 | 5.356 | 0.817 | 1.115 | 52.419 | 56.429 | 62.12 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -15.192 | -2.074 | -2.553 | -2.861 | -1.023 | -0.942 | 2.749 | 13.444 | -38.305 | -42.329 | -48.106 | 5.896 | 5.599 | 3.16 | 15.665 | 15.533 | 4.753 | 10.331 | 1.268 | -4.37 |
Total Shareholders Equity
| 25.052 | 23.462 | 24.04 | 24.304 | 15.491 | 24.022 | 27.741 | 54.214 | 54.876 | 59.264 | 66.845 | 56.243 | 53.96 | 45.036 | 76.262 | 58.412 | 26.639 | 16.306 | 7.144 | 1.504 |
Total Equity
| 25.052 | 23.802 | 25.88 | 25.819 | 15.491 | 24.022 | 27.741 | 54.214 | 54.876 | 59.264 | 66.845 | 56.243 | 53.96 | 45.036 | 76.051 | 58.412 | 26.639 | 16.306 | 7.144 | 2.76 |
Total Liabilities & Shareholders Equity
| 43.2 | 47.1 | 43.845 | 51.412 | 28.417 | 47.995 | 59.475 | 89.595 | 83.584 | 81.836 | 96.1 | 78.107 | 72.653 | 74.396 | 110.076 | 98.931 | 43.075 | 35.565 | 15.194 | 13.665 |