Theraclion SA
EPA:ALTHE.PA
0.351 (EUR) • At close November 14, 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 Q3 | 2013 Q2 | 2012 Q4 | 2012 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Operating Activities: | |||||||||||||||||||||||||||||||||
Net Income
| -2.363 | -1.199 | -2.476 | -2.403 | -2.561 | -2.129 | -1.631 | -2.033 | -1.872 | -2.119 | -1.673 | -2.533 | -3.611 | -2.823 | -3.402 | -3.043 | -3.492 | -3.238 | -3.175 | -2.352 | -2.282 | -2.114 | -1.028 | -1.997 | -1.028 | -0.768 | -0.768 | -0.768 | -0.768 | -0.419 | -0.419 | -0.419 | -0.419 |
Depreciation & Amortization
| 0.102 | 0.103 | 0.103 | 0 | 0.083 | 0 | 0.067 | 0 | 0 | 0 | 0 | 0.173 | 0.167 | 0.18 | 0.183 | 0.145 | 0.173 | 0.148 | 0.228 | 0 | 0 | 0.074 | 0.075 | 0.075 | 0.075 | 0.11 | 0.11 | 0.11 | 0.11 | 0.087 | 0.087 | 0.087 | 0.087 |
Deferred Income Tax
| 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 |
Stock Based Compensation
| 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 |
Change In Working Capital
| 0.679 | -2.197 | 0.769 | 0 | -1.124 | 0 | 0.247 | 0 | 0 | 0 | 0 | 1.168 | -0.568 | 0.886 | -2.125 | -1.807 | 0.127 | 0.687 | 0.365 | 0 | 0 | -0.214 | -0.014 | -0.014 | -0.014 | -0.006 | -0.006 | -0.006 | -0.006 | 0.092 | 0.092 | 0.092 | 0.092 |
Accounts Receivables
| 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 |
Change In Inventory
| 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 |
Change In Accounts Payables
| 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 |
Other Working Capital
| 0.679 | -2.197 | 0.769 | 0 | -1.124 | 0 | 0 | 0 | 0 | 0 | 0 | 1.168 | -0.568 | 0.886 | -2.125 | -1.807 | 0.127 | 0.687 | 0.365 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non Cash Items
| 0.072 | 1.199 | 0.178 | 2.403 | 0.113 | 2.129 | 0.205 | 2.033 | 1.872 | 2.119 | 1.673 | 0.153 | 0.321 | 0.207 | 0.109 | 0.632 | -0.699 | -0.004 | 0.01 | 2.352 | 2.282 | 2.114 | -0.043 | 1.997 | -0.043 | 0 | 0 | 0 | 0 | 0.001 | 0.001 | 0.001 | 0.001 |
Operating Cash Flow
| -1.51 | -1.059 | -1.426 | 0 | -3.655 | 0 | -1.247 | 0 | 0 | 0 | 0 | -1.04 | -3.691 | -1.55 | -5.235 | -4.074 | -3.892 | -2.407 | -2.571 | 0 | 0 | -1.294 | -1.009 | -1.009 | -1.009 | -0.665 | -0.665 | -0.665 | -0.665 | -0.238 | -0.238 | -0.238 | -0.238 |
Investing Activities: | |||||||||||||||||||||||||||||||||
Investments In Property Plant And Equipment
| -0.045 | 1.059 | -0.08 | 0 | -0.178 | 0 | -0.054 | 0 | 0 | 0 | 0 | -0.095 | -0.068 | -0.082 | -0.103 | -0.095 | -0.098 | 0.044 | -0.91 | 0 | 0 | -0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 |
Purchases Of Investments
| -0.035 | 0.02 | 0 | 0 | -0.308 | 0 | -0.383 | 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 | 0 |
Other Investing Activites
| 0 | -0.032 | -0.121 | 0 | -0.308 | 0 | 0 | 0 | 0 | 0 | 0 | -0.717 | -0.233 | 0.002 | 0.006 | 0.329 | -0.152 | -0.369 | 0.41 | 0 | 0 | 0.123 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Investing Cash Flow
| -0.08 | -0.012 | -0.201 | 0 | -0.486 | 0 | -0.437 | 0 | 0 | 0 | 0 | -0.812 | -0.301 | -0.079 | -0.097 | 0.234 | -0.25 | -0.325 | -0.5 | 0 | 0 | -0.123 | -0.108 | -0.108 | -0.108 | -0.103 | -0.103 | -0.103 | -0.103 | -0.088 | -0.088 | -0.088 | -0.088 |
Financing Activities: | |||||||||||||||||||||||||||||||||
Debt Repayment
| 0 | -0.516 | -0.268 | 0 | -0.154 | 0 | -1.055 | 0 | 0 | 0 | 0 | 0 | 0 | 0.81 | 0 | -0.35 | 0.251 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock Issued
| 0 | 0.293 | 8.484 | 0 | 6.546 | 0 | 5.71 | 0 | 0 | 0 | 0 | 0 | 0 | 3.911 | 0.201 | 9.167 | 2.154 | 0 | 0 | 0 | 0 | 0 | 0.003 | 0.003 | 0.003 | 0.812 | 0.812 | 0.812 | 0.812 | 0.13 | 0.13 | 0.13 | 0.13 |
Common Stock Repurchased
| 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 |
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 | 0 |
Other Financing Activities
| -0.327 | -0 | -0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.338 | 0.55 | -0.108 | 0.108 | -0.011 | 0 | 1.726 | 3.559 | 0 | 0 | 0.081 | -0.003 | -0.003 | 0.278 | -0.767 | 0.767 | -0.767 | 0.767 | 0.044 | -0.044 | 0.044 | -0.044 |
Financing Cash Flow
| -0.327 | -0.223 | 8.216 | 0 | 6.392 | 0 | 4.655 | 0 | 0 | 0 | 0 | 1.338 | 0.55 | 4.613 | 0.309 | 8.805 | 2.405 | 1.726 | 3.559 | 0 | 0 | 0.081 | 0.278 | 0.278 | 0.278 | 0.767 | 0.767 | 0.767 | 0.767 | -0.044 | -0.044 | -0.044 | -0.044 |
Other Information: | |||||||||||||||||||||||||||||||||
Effect Of Forex Changes On Cash
| 0 | 0 | 2.52 | 0 | 2.585 | 0 | 0 | 0 | 0 | 0 | 0 | -0.939 | 4.895 | -4.895 | 6.935 | -6.983 | 3.753 | -3.753 | 4.272 | 0 | 0 | 2.303 | 0.617 | 0.617 | 0.617 | 0.173 | 0.173 | 0.173 | 0.173 | 0 | 0 | 0 | 0 |
Net Change In Cash
| -3.917 | -0 | 4.303 | 0 | 2.313 | -2.793 | 2.941 | 0 | 0 | -1.7 | 0 | -1.452 | 1.452 | -1.912 | 1.912 | -2.017 | 2.017 | -4.759 | 4.759 | 0 | 0 | 0.966 | -0.223 | -0.223 | -0.223 | 0.173 | 0.173 | 0.173 | 0.173 | -0.37 | -0.37 | -0.37 | -0.37 |
Cash At End Of Period
| 3.898 | 9.109 | 9.109 | 4.837 | 4.806 | 2.493 | 5.286 | 0 | 1.4 | 1.4 | 0 | 0 | 1.452 | 0 | 1.912 | 0 | 2.017 | 0 | 4.759 | 0 | 0 | 1.068 | 0.102 | 0.102 | 0.102 | 0.325 | 0.325 | 0.325 | 0.325 | 0.152 | 0.152 | 0.152 | 0.152 |