Piscines Desjoyaux SA
EPA:ALPDX.PA
12 (EUR) • At close November 13, 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 Q3 | 2012 Q2 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2007 Q4 | 2007 Q3 | 2007 Q2 | 2006 Q4 | 2006 Q3 | 2006 Q2 | 2005 Q4 | 2005 Q3 | 2005 Q2 | 2004 Q4 | 2004 Q3 | 2004 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 49.103 | 77.208 | 61.539 | 89.284 | 71.259 | 97.252 | 63.728 | 71.048 | 44.13 | 65.82 | 36.847 | 59.293 | 32.626 | 59.237 | 30.499 | 0 | 28.985 | 48.235 | 22.879 | 45.605 | 24.781 | 44.172 | 24.026 | 0 | 18.686 | 18.686 | 0 | 19.136 | 0 | 0 | 19.112 | 19.112 | 0 | 18.188 | 18.188 | 23.296 | 23.296 | 23.296 | 24.799 | 24.799 | 24.799 | 21.997 | 21.997 | 21.997 | 20.472 | 20.472 | 20.472 | 20.876 | 20.876 | 20.876 |
Cost of Revenue
| 24.735 | 59.942 | 48.031 | 69.123 | 51.831 | 67.62 | 45.359 | 49.163 | 33.337 | 47.06 | 15.746 | 30.356 | 15.061 | 30.882 | 9.971 | 0 | 12.121 | 22.489 | 9.372 | 20.579 | 10.65 | 21.426 | 9.663 | 0 | 8.248 | 8.248 | 0 | 8.677 | 0 | 0 | 12.63 | 12.63 | 0 | 8.703 | 8.703 | 11.6 | 11.6 | 11.6 | 8.904 | 8.904 | 8.904 | 8.021 | 8.021 | 8.021 | 6.546 | 6.546 | 6.546 | 6.785 | 6.785 | 6.785 |
Gross Profit
| 24.368 | 17.266 | 13.508 | 20.161 | 19.428 | 29.632 | 18.369 | 21.885 | 10.793 | 18.76 | 21.101 | 28.937 | 17.565 | 28.355 | 20.528 | 0 | 16.864 | 25.746 | 13.507 | 25.026 | 14.131 | 22.746 | 14.363 | 0 | 10.438 | 10.438 | 0 | 10.459 | 0 | 0 | 6.483 | 6.483 | 0 | 9.485 | 9.485 | 11.696 | 11.696 | 11.696 | 15.895 | 15.895 | 15.895 | 13.976 | 13.976 | 13.976 | 13.926 | 13.926 | 13.926 | 14.091 | 14.091 | 14.091 |
Gross Profit Ratio
| 0.496 | 0.224 | 0.22 | 0.226 | 0.273 | 0.305 | 0.288 | 0.308 | 0.245 | 0.285 | 0.573 | 0.488 | 0.538 | 0.479 | 0.673 | 0 | 0.582 | 0.534 | 0.59 | 0.549 | 0.57 | 0.515 | 0.598 | 0 | 0.559 | 0.559 | 0 | 0.547 | 0 | 0 | 0.339 | 0.339 | 0 | 0.521 | 0.521 | 0.502 | 0.502 | 0.502 | 0.641 | 0.641 | 0.641 | 0.635 | 0.635 | 0.635 | 0.68 | 0.68 | 0.68 | 0.675 | 0.675 | 0.675 |
Reseach & Development Expenses
| 1.18 | 1.279 | 1.197 | 1.148 | 0.915 | 1.085 | 0.863 | 0.76 | 0.917 | 1.072 | 1.025 | 0.999 | 1.047 | 1.054 | 1.004 | 0 | 0.227 | 0.193 | 0.188 | 0.264 | 0.267 | 0.17 | 0.197 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.138 | 0.138 | 0.138 | 0 | 0 | 0 |
General & Administrative Expenses
| 15.644 | 3.282 | 1.884 | 3.003 | 2.024 | 2.525 | 2.233 | 2.042 | 2.699 | 16.47 | 13.537 | 14.555 | 13.331 | 0 | 0 | 0 | 12.647 | 13.619 | 11.371 | 12.373 | 10.697 | 11.033 | 10.887 | 0 | 0 | 0 | 0 | 4.12 | 0 | 0 | 0.323 | 0.323 | 0 | 4.016 | 4.016 | 5.453 | 5.453 | 5.453 | 1.062 | 1.062 | 1.062 | 0.977 | 0.977 | 0.977 | 2.329 | 2.329 | 2.329 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 1.13 | 2.017 | 1.215 | 1.986 | 1.395 | 2.27 | 1.071 | 1.502 | 1.276 | 1.636 | 1.456 | 1.904 | 1.546 | 0 | 0 | 0 | 1.843 | 1.722 | 1.813 | 1.416 | 1.655 | 1.202 | 2.054 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.227 | 1.227 | 1.227 | 0.824 | 0.824 | 0.824 | 0.974 | 0.974 | 0.974 | 0 | 0 | 0 |
SG&A
| 16.774 | 5.299 | 3.099 | 4.989 | 3.419 | 4.795 | 3.304 | 3.544 | 3.975 | 5.122 | 14.993 | 16.459 | 14.877 | 15.957 | 16.211 | 0 | 14.49 | 15.341 | 13.184 | 13.789 | 12.352 | 12.235 | 12.941 | 0 | 0 | 0 | 0 | 4.12 | 0 | 0 | 0.323 | 0.323 | 0 | 4.016 | 4.016 | 5.453 | 5.453 | 5.453 | 2.289 | 2.289 | 2.289 | 1.801 | 1.801 | 1.801 | 3.303 | 3.303 | 3.303 | 0 | 0 | 0 |
Other Expenses
| 2.812 | 1.15 | -1.073 | 0.369 | -1.273 | -1.531 | -1.299 | -0.78 | -1.721 | -0.161 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.02 | 0.02 | 0 | -12.434 | 0 | 0 | 0.009 | 0.009 | 0 | -0.25 | -0.25 | -14.602 | -14.602 | -14.602 | -14.423 | -14.423 | -14.423 | -11.765 | -11.765 | -11.765 | 0 | 0 | 0 | -10.616 | -10.616 | -10.616 |
Operating Expenses
| 4.136 | 4.149 | 5.369 | 5.768 | 5.607 | 7.411 | 5.466 | 5.084 | 6.613 | 6.355 | 18.546 | 20.188 | 18.687 | 20.152 | 19.557 | 0 | 18.222 | 17.591 | 17.063 | 17.395 | 16.096 | 15.498 | 17.504 | 0 | 0.02 | 0.02 | 0 | -8.314 | 0 | 0 | 0.332 | 0.332 | 0 | 3.766 | 3.766 | -9.149 | -9.149 | -9.149 | -12.135 | -12.135 | -12.135 | -9.964 | -9.964 | -9.964 | 3.441 | 3.441 | 3.441 | -10.616 | -10.616 | -10.616 |
Operating Income
| 3.602 | 13.117 | 8.139 | 14.393 | 13.821 | 22.221 | 12.903 | 16.801 | 4.18 | 12.405 | 2.144 | 9.172 | -1.117 | 8.264 | 1.063 | 0 | -1.25 | 7.776 | -3.459 | 7.623 | -1.906 | 7.559 | -3.018 | 0 | 1.554 | 1.554 | 0 | 2.145 | 0 | 0 | 1.882 | 1.882 | 0 | 1.596 | 1.596 | 2.548 | 2.548 | 2.548 | 3.761 | 3.761 | 3.761 | 4.012 | 4.012 | 4.012 | 3.981 | 3.981 | 3.981 | 3.475 | 3.475 | 3.475 |
Operating Income Ratio
| 0.073 | 0.17 | 0.132 | 0.161 | 0.194 | 0.228 | 0.202 | 0.236 | 0.095 | 0.188 | 0.058 | 0.155 | -0.034 | 0.14 | 0.035 | 0 | -0.043 | 0.161 | -0.151 | 0.167 | -0.077 | 0.171 | -0.126 | 0 | 0.083 | 0.083 | 0 | 0.112 | 0 | 0 | 0.098 | 0.098 | 0 | 0.088 | 0.088 | 0.109 | 0.109 | 0.109 | 0.152 | 0.152 | 0.152 | 0.182 | 0.182 | 0.182 | 0.194 | 0.194 | 0.194 | 0.166 | 0.166 | 0.166 |
Total Other Income Expenses Net
| 0.251 | -0.123 | 0.388 | 0.116 | 0.097 | -0.07 | -0.26 | -0.901 | 0.235 | -0.62 | 0.252 | -0.443 | -0.097 | -0.208 | -0.158 | 0 | -0.132 | 0.188 | -0.351 | -0.242 | -0.231 | -0.614 | -0.48 | 0 | -0.278 | -0.278 | 0 | -0.284 | 0 | 0 | -0.282 | -0.282 | 0 | -0.085 | -0.085 | -0.185 | -0.185 | -0.185 | -0.073 | -0.073 | -0.073 | -0.019 | -0.019 | -0.019 | 0.336 | 0.336 | 0.336 | 0.258 | 0.258 | 0.258 |
Income Before Tax
| 3.853 | 12.806 | 8.527 | 14.509 | 13.918 | 22.288 | 12.643 | 15.9 | 4.415 | 11.785 | 2.482 | 8.729 | -1.249 | 8.067 | 0.787 | 0 | -1.559 | 7.964 | -3.799 | 7.381 | -2.162 | 6.945 | -3.498 | 0 | 1.276 | 1.276 | 0 | 1.861 | 0 | 0 | 1.601 | 1.601 | 0 | 1.511 | 1.511 | 2.363 | 2.363 | 2.363 | 3.688 | 3.688 | 3.688 | 3.993 | 3.993 | 3.993 | 4.317 | 4.317 | 4.317 | 3.733 | 3.733 | 3.733 |
Income Before Tax Ratio
| 0.078 | 0.166 | 0.139 | 0.163 | 0.195 | 0.229 | 0.198 | 0.224 | 0.1 | 0.179 | 0.067 | 0.147 | -0.038 | 0.136 | 0.026 | 0 | -0.054 | 0.165 | -0.166 | 0.162 | -0.087 | 0.157 | -0.146 | 0 | 0.068 | 0.068 | 0 | 0.097 | 0 | 0 | 0.084 | 0.084 | 0 | 0.083 | 0.083 | 0.101 | 0.101 | 0.101 | 0.149 | 0.149 | 0.149 | 0.182 | 0.182 | 0.182 | 0.211 | 0.211 | 0.211 | 0.179 | 0.179 | 0.179 |
Income Tax Expense
| 1.339 | 2.92 | 2.248 | 3.47 | 3.692 | 5.8 | 3.609 | 4.871 | 1.43 | 3.483 | 1.008 | 2.485 | 0.008 | 1.84 | 0.771 | 0 | 0.039 | 2.287 | 0.782 | 2.059 | 0.341 | 2.253 | 0.773 | 0 | 0.503 | 0.503 | 0 | 0.698 | 0 | 0 | 0.524 | 0.524 | 0 | 0.506 | 0.506 | 0.797 | 0.797 | 0.797 | 0.953 | 0.953 | 0.953 | 1.356 | 1.356 | 1.356 | 1.476 | 1.476 | 1.476 | 1.381 | 1.381 | 1.381 |
Net Income
| 2.514 | 9.886 | 6.279 | 11.039 | 10.226 | 16.488 | 9.034 | 11.029 | 2.985 | 8.301 | 1.474 | 6.244 | -1.241 | 6.227 | 0.016 | 0 | -1.519 | 5.661 | -3.012 | 5.307 | -1.817 | 4.678 | -2.72 | 0 | 0.774 | 0.774 | 0 | 1.163 | 0 | 0 | 1.077 | 1.077 | 0 | 1.006 | 1.006 | 1.566 | 1.566 | 1.566 | 2.735 | 2.735 | 2.735 | 2.637 | 2.637 | 2.637 | 2.841 | 2.841 | 2.841 | 2.352 | 2.352 | 2.352 |
Net Income Ratio
| 0.051 | 0.128 | 0.102 | 0.124 | 0.144 | 0.17 | 0.142 | 0.155 | 0.068 | 0.126 | 0.04 | 0.105 | -0.038 | 0.105 | 0.001 | 0 | -0.052 | 0.117 | -0.132 | 0.116 | -0.073 | 0.106 | -0.113 | 0 | 0.041 | 0.041 | 0 | 0.061 | 0 | 0 | 0.056 | 0.056 | 0 | 0.055 | 0.055 | 0.067 | 0.067 | 0.067 | 0.11 | 0.11 | 0.11 | 0.12 | 0.12 | 0.12 | 0.139 | 0.139 | 0.139 | 0.113 | 0.113 | 0.113 |
EPS
| 0.28 | 1.1 | 0.7 | 1.23 | 1.14 | 1.84 | 1.01 | 1.23 | 0.33 | 0.93 | 0.16 | 0.69 | -0.14 | 0.69 | 0.002 | 0 | -0.17 | 0.63 | -0.34 | 0.59 | -0.2 | 0.52 | -0.3 | 0 | 0.086 | 0.086 | 0 | 0.13 | 0 | 0 | 0.12 | 0.12 | 0 | 0.11 | 0.11 | 0.17 | 0.17 | 0.17 | 0.3 | 0.3 | 0.3 | 0.29 | 0.29 | 0.29 | 0.32 | 0.32 | 0.32 | 0.26 | 0.26 | 0.26 |
EPS Diluted
| 0.28 | 1.1 | 0.7 | 1.23 | 1.14 | 1.84 | 1.01 | 1.23 | 0.33 | 0.93 | 0.16 | 0.69 | -0.14 | 0.69 | 0.002 | 0 | -0.17 | 0.63 | -0.34 | 0.59 | -0.2 | 0.52 | -0.3 | 0 | 0.086 | 0.086 | 0 | 0.13 | 0 | 0 | 0.12 | 0.12 | 0 | 0.11 | 0.11 | 0.17 | 0.17 | 0.17 | 0.3 | 0.3 | 0.3 | 0.29 | 0.29 | 0.29 | 0.32 | 0.32 | 0.32 | 0.26 | 0.26 | 0.26 |
EBITDA
| 6.44 | 16.278 | 11.762 | 17.854 | 16.899 | 25.41 | 15.534 | 18.973 | 6.978 | 14.486 | 4.939 | 12.021 | 1.855 | 11.301 | 3.609 | 0 | 1.694 | 10.839 | -0.484 | 10.604 | 0.945 | 10.483 | 0.022 | 0 | 3.169 | 3.169 | 0 | 3.718 | 0 | 0 | 3.464 | 3.464 | 0 | 3.121 | 3.121 | 3.703 | 3.703 | 3.703 | 4.681 | 4.681 | 4.681 | 4.985 | 4.985 | 4.985 | 4.784 | 4.784 | 4.784 | 4.516 | 4.516 | 4.516 |
EBITDA Ratio
| 0.131 | 0.212 | 0.183 | 0.197 | 0.235 | 0.259 | 0.246 | 0.278 | 0.15 | 0.227 | 0.134 | 0.203 | 0.057 | 0.191 | 0.118 | 0 | 0.058 | 0.225 | -0.021 | 0.233 | 0.038 | 0.237 | 0.001 | 0 | 0.17 | 0.17 | 0 | 0.194 | 0 | 0 | 0.181 | 0.181 | 0 | 0.172 | 0.172 | 0.159 | 0.159 | 0.159 | 0.189 | 0.189 | 0.189 | 0.227 | 0.227 | 0.227 | 0.234 | 0.234 | 0.234 | 0.216 | 0.216 | 0.216 |