SpineGuard SA
EPA:ALSGD.PA
0.2255 (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 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | ||||||||||||||||||||||||||||||||
Net Income
| -1.603 | -2.175 | -2.009 | -1.217 | -1.176 | -0.893 | -0.832 | -1.328 | -1.389 | 0.12 | -0.805 | -1.248 | -1.086 | -1.881 | -2.244 | -1.706 | -2.472 | -1.698 | -2.18 | -2.071 | -2.467 | -1.864 | -1.65 | -0.879 | -0.816 | -0.816 | -0.816 | -0.816 | -0.642 | -0.642 | -0.642 | -0.642 |
Depreciation & Amortization
| 0.144 | 0.145 | 0.146 | 0.145 | 0.148 | 0.155 | 0.153 | 0.174 | 0.177 | 0.151 | 0.098 | 0.056 | 0.058 | 0.061 | 0.071 | 0.065 | 0.061 | 0.049 | 0.052 | 0.05 | 0.043 | 0.05 | 0.064 | 0.054 | 0.049 | 0.049 | 0.049 | 0.049 | 0.03 | 0.03 | 0.03 | 0.03 |
Deferred Income Tax
| 0 | 0.015 | -0.197 | 0.247 | -0.99 | 0.076 | -0.446 | 0.037 | -0.394 | -0.374 | -0.174 | -0.114 | -0.156 | -0.348 | -0.16 | 0.379 | 0.28 | -0.167 | 0.026 | -0.146 | -0.358 | -0.134 | -0.061 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Stock Based Compensation
| 0.157 | 0.137 | 0.157 | 0.191 | 0.218 | 0.146 | 0.158 | 0.04 | 0.234 | 0.076 | -0.036 | 0.068 | 0.169 | 0.157 | 0.113 | 0.086 | 0.147 | 0.154 | 0.185 | 0.368 | 0.384 | 0.152 | 0.093 | 0.061 | 0.053 | 0.053 | 0.053 | 0.053 | 0.085 | 0.085 | 0.085 | 0.085 |
Change In Working Capital
| -0.452 | 1.554 | -1.294 | -0.153 | -0.36 | -0.133 | 0.041 | 0.22 | 0.418 | 0.415 | 0.02 | 0.079 | -0.077 | 0.281 | 0.116 | -0.37 | -0.638 | 0.155 | -0.392 | -0.025 | -0.113 | -0.013 | -0.211 | -0.056 | -0.018 | -0.018 | -0.018 | -0.018 | 0.052 | 0.052 | 0.052 | 0.052 |
Accounts Receivables
| -0.295 | 0.06 | 0.149 | -0.147 | -0.388 | 0.151 | 0.048 | 0.034 | 0.085 | 0.368 | 0.19 | 0.057 | 0.002 | -0.058 | 0.089 | -0.237 | -0.23 | 0.024 | -0.283 | -0.022 | -0.008 | 0.039 | -0.151 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Change In Inventory
| -0.032 | 0.072 | -0.151 | -0.052 | -0.141 | -0.119 | 0.103 | 0.09 | -0.09 | 0.156 | 0.02 | -0.011 | -0.015 | 0.249 | -0.043 | -0.228 | -0.197 | -0.012 | 0.072 | -0.2 | -0.018 | -0.057 | 0.119 | 0.015 | -0.038 | -0.038 | -0.038 | -0.038 | -0.021 | -0.021 | -0.021 | -0.021 |
Change In Accounts Payables
| -0.085 | -0.179 | 0.254 | 0.09 | 0.052 | -0.215 | -0.134 | 0.109 | 0.199 | -0.063 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.036 | 0.071 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Working Capital
| -0.04 | 1.422 | -1.546 | -0.045 | 0.117 | 0.049 | 0.023 | -0.013 | 0.224 | -0.047 | -0.19 | 0.033 | -0.065 | 0.09 | 0.07 | 0.094 | -0.211 | 0.143 | -0.18 | 0.197 | -0.087 | 0.006 | -0.179 | -0.071 | 0.02 | 0.02 | 0.02 | 0.02 | 0.074 | 0.074 | 0.074 | 0.074 |
Other Non Cash Items
| -0.083 | -0.211 | -0.08 | 0.713 | 1.044 | 0.515 | 0.192 | 0.574 | 0.444 | -0.072 | 0.231 | 0.943 | 0.37 | 0.364 | 0.449 | 0.625 | 0.17 | 0.687 | 0.392 | 0.12 | 0.395 | 0.197 | 0.188 | 0.07 | -0.003 | -0.003 | -0.003 | -0.003 | -0.004 | -0.004 | -0.004 | -0.004 |
Operating Cash Flow
| -1.837 | -0.55 | -3.276 | -0.664 | -1.117 | -0.772 | -0.734 | -0.439 | -0.509 | 0.399 | -0.491 | -0.103 | -0.566 | -1.018 | -1.494 | -1.301 | -2.732 | -0.653 | -1.943 | -1.558 | -1.759 | -1.477 | -1.517 | -0.749 | -0.735 | -0.735 | -0.735 | -0.735 | -0.479 | -0.479 | -0.479 | -0.479 |
Investing Activities: | ||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.037 | -0.04 | -0.233 | -0.247 | -0.211 | -0.267 | -0.101 | -0.136 | -0.062 | -0.208 | -0.021 | -0.04 | -0.008 | 0.003 | -0.046 | -0.048 | -0.009 | -0.064 | -0.141 | -0.035 | -0.012 | -0.01 | -0.013 | -0.043 | -0.06 | -0.06 | -0.06 | -0.06 | -0.103 | -0.103 | -0.103 | -0.103 |
Acquisitions Net
| 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 |
Purchases Of Investments
| 0 | -1 | 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 |
Sales Maturities Of Investments
| 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 |
Other Investing Activites
| 0.961 | -0.874 | -0.2 | -0.223 | -0.201 | -0.265 | -0.064 | -0.108 | -0.041 | -0.152 | 0 | 0 | 0 | -0.008 | 0 | -0.093 | 0.01 | -0.372 | 0 | -0.054 | 0 | 0.002 | -0.15 | 0.043 | 0.06 | 0.06 | 0.06 | 0.06 | 0.103 | 0.103 | 0.103 | 0.103 |
Investing Cash Flow
| 0.924 | -0.914 | -0.233 | -0.247 | -0.211 | -0.267 | -0.101 | -0.136 | -0.062 | -0.208 | -0.021 | -0.04 | -0.008 | -0.004 | -0.046 | -0.141 | 0.001 | -0.435 | -0.141 | -0.089 | -0.012 | -0.008 | -0.163 | -0.08 | -0.06 | -0.06 | -0.06 | -0.06 | -0.103 | -0.103 | -0.103 | -0.103 |
Financing Activities: | ||||||||||||||||||||||||||||||||
Debt Repayment
| -0.467 | 0 | -0.48 | 0 | -0.356 | 0 | -0.299 | 0 | -0.543 | -0.552 | -0.148 | 0 | -0.606 | 0 | -0.004 | 0 | 2.842 | 0 | -0.518 | 0 | -0.443 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0.004 | 1.806 | 2.964 | 0.973 | 0.962 | 1.479 | 5.035 | 0.829 | 0.923 | 0.89 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.199 | 1.723 | 1.723 | 0.3 | 0.3 | 0.3 | 0.3 | 0.697 | 0.697 | 0.697 | 0.697 |
Common Stock Repurchased
| -0.168 | 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 |
Dividends Paid
| 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 |
Other Financing Activities
| -0.339 | 1.251 | 0.004 | -0.411 | -0.057 | -0.365 | -0.105 | -0.28 | -0.045 | 0.794 | 0.577 | 0.359 | 0.906 | 0.094 | 1.852 | 0.078 | -0.098 | 2.046 | 2.561 | -0.409 | 0.585 | -0.037 | 7.217 | 1.755 | -0.3 | 0.333 | -0.3 | 0.333 | -0.697 | 0.728 | -0.697 | 0.728 |
Financing Cash Flow
| -0.806 | 1.251 | 2.489 | 0.562 | 0.55 | 1.114 | 4.745 | 0.549 | 0.335 | 0.242 | 0.429 | 0.359 | 0.301 | 0.094 | 1.633 | 0.078 | 2.744 | 2.046 | 2.042 | -0.409 | 0.142 | -0.037 | 7.217 | 1.755 | 0.333 | 0.333 | 0.333 | 0.333 | 0.728 | 0.728 | 0.728 | 0.728 |
Other Information: | ||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| -0.031 | -0.005 | -0.007 | 0.014 | 0.02 | -0.005 | 0.004 | 0.059 | 0.025 | -0.022 | 0.01 | -0.015 | -0.055 | 0.057 | 0.164 | -0.089 | 0.016 | -0.3 | 0.105 | -0.162 | -0.042 | 0.083 | -0.016 | 0.094 | 0.339 | 0.339 | 0.339 | 0.339 | -0.021 | -0.021 | -0.021 | -0.021 |
Net Change In Cash
| 1.119 | -0.219 | -1.531 | -0.334 | -0.757 | 0.071 | 3.914 | 0.033 | -0.21 | 0.411 | -0.074 | 0.201 | -0.329 | -0.871 | 0.257 | -1.453 | 0.028 | 0.658 | 0.063 | -2.217 | -1.671 | -7.208 | 7.257 | 1.02 | -0.123 | -0.123 | -0.123 | -0.123 | 0.125 | 0.125 | 0.125 | 0.125 |
Cash At End Of Period
| 1.119 | 2.869 | 2.585 | 4.116 | 4.45 | 5.207 | 5.137 | 1.222 | 1.189 | 1.399 | 0.988 | 1.062 | 0.861 | 1.19 | 2.061 | 1.804 | 3.257 | 3.229 | 2.571 | 2.507 | 4.725 | 0.627 | 7.835 | 1.599 | 0.579 | 0.579 | 0.579 | 0.579 | 0.701 | 0.701 | 0.701 | 0.701 |