Azkoyen, S.A.
MSE:AZK.MC
6.36 (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 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 14.982 | 13.766 | 10.824 | 11.081 | 52.381 | 24.679 | 19.959 | 21.061 | 14.63 | 15.555 | 7.85 | 11.436 | 15.938 | 14.18 | 10.032 | 12.317 | 10.546 | 11.25 | 8.293 | 6.023 | 5.47 | 5.233 | 6.452 | 7.085 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Investments
| 0 | 0 | -1.11 | -1.129 | -1.149 | 0 | -1.186 | -1.204 | 6.641 | 5.727 | 8.115 | 6.068 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.404 | 0.402 | 0.407 | 0.409 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 14.982 | 13.766 | 10.824 | 11.081 | 52.381 | 24.679 | 19.959 | 21.061 | 14.63 | 15.555 | 7.85 | 11.436 | 15.938 | 14.18 | 10.032 | 12.317 | 10.546 | 11.25 | 8.293 | 6.023 | 5.874 | 5.635 | 6.859 | 7.494 | 0 | 0 | 0 | 0 | 0 | 0 |
Net Receivables
| 47.447 | 48.531 | 52.92 | 50.235 | 50.116 | 40.617 | 36.942 | 28.308 | 29.243 | 34.886 | 41.332 | 37.943 | 36.037 | 34.991 | 37.867 | 35.656 | 37.453 | 34.556 | 34.556 | 36.827 | 34.627 | 36.455 | 36.982 | 38.712 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 36.673 | 39.073 | 38.289 | 31.755 | 29.13 | 20.906 | 20.22 | 22.572 | 26.822 | 23.141 | 24.089 | 21.281 | 21.146 | 19.785 | 20.772 | 17.468 | 16.922 | 14.012 | 16.939 | 13.881 | 17.394 | 15.235 | 16.633 | 15.095 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 4.2 | 0.964 | 1.604 | 0.879 | 1.137 | 0.648 | 1.688 | 0.751 | 0.946 | 0.77 | 0.988 | 0.471 | 0.786 | 0.317 | 0.601 | 0.491 | 0.671 | 0.465 | 0.738 | 0.529 | 0.636 | 0.477 | 0.838 | 0.626 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Assets
| 103.302 | 102.334 | 103.637 | 93.95 | 132.764 | 86.85 | 78.809 | 72.692 | 71.641 | 74.352 | 74.259 | 71.131 | 73.907 | 69.273 | 69.272 | 65.932 | 65.592 | 60.283 | 60.526 | 57.26 | 58.531 | 57.802 | 61.312 | 61.927 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 22.09 | 22.277 | 21.927 | 22.236 | 19.156 | 19.602 | 24.334 | 24.577 | 25.049 | 26.364 | 25.851 | 18.36 | 18.17 | 18.487 | 18.415 | 18.729 | 18.744 | 18.764 | 19.313 | 20.094 | 21.492 | 22.201 | 22.41 | 22.902 | 23.515 | 25.899 | 26.096 | 25.899 | 27.318 | 28.294 |
Goodwill
| 64.097 | 63.952 | 64.02 | 63.843 | 50.167 | 50.283 | 50.167 | 49.918 | 49.842 | 50.214 | 49.933 | 49.945 | 49.995 | 49.988 | 50.035 | 50.179 | 50.376 | 51.091 | 51.293 | 50.722 | 50.552 | 50.438 | 50.438 | 50.438 | 50.438 | 50.438 | 50.225 | 50.438 | 50.438 | 0 |
Intangible Assets
| 17.592 | 19.18 | 20.545 | 20.656 | 4.956 | 4.375 | 3.719 | 3.36 | 3.226 | 3.14 | 3.131 | 3.618 | 4.242 | 4.644 | 5.036 | 5.408 | 6.335 | 6.969 | 7.541 | 7.82 | 8.227 | 8.629 | 9.659 | 11.78 | 13.013 | 18.722 | 17.138 | 18.722 | 20.835 | 80.194 |
Goodwill and Intangible Assets
| 81.689 | 83.132 | 84.565 | 84.499 | 55.123 | 54.658 | 53.886 | 53.278 | 53.068 | 53.354 | 53.064 | 53.563 | 54.237 | 54.632 | 55.071 | 55.587 | 56.711 | 58.06 | 58.834 | 58.542 | 58.779 | 59.067 | 60.097 | 62.218 | 63.451 | 69.16 | 67.363 | 69.16 | 71.273 | 80.194 |
Long Term Investments
| 1.41 | 1.472 | 1.545 | 1.64 | 1.699 | 0 | 1.838 | 1.948 | 1.939 | 2.043 | 1.764 | 1.595 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.268 | -0.279 | 0.192 | 0.357 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 4.488 | 5.676 | 6.413 | 7.283 | 7.478 | 8.068 | 8.619 | 7.785 | 7.934 | 8.4 | 7.351 | 8.024 | 6.482 | 7.235 | 6.588 | 7.094 | 5.805 | 6.593 | 6.891 | 6.989 | 7.458 | 7.616 | 7.647 | 7.844 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | -0 | 0 | 0 | 0 | 1.695 | 0 | 0 | 0 | 0 | 0 | 0 | 1.827 | 1.915 | 2.268 | 2.617 | 4.634 | 4.74 | 4.803 | 4.893 | 5.319 | 5.573 | 5.953 | 6.124 | -86.966 | -95.059 | -93.459 | -95.059 | -98.591 | -108.488 |
Total Non-Current Assets
| 109.677 | 112.557 | 114.45 | 115.658 | 83.456 | 84.023 | 88.677 | 87.588 | 87.99 | 90.161 | 88.03 | 81.542 | 80.716 | 82.269 | 82.342 | 84.027 | 85.894 | 88.157 | 89.841 | 90.518 | 92.78 | 94.178 | 96.299 | 99.445 | 86.966 | 95.059 | 93.459 | 95.059 | 98.591 | 108.488 |
Total Assets
| 212.979 | 214.891 | 218.087 | 209.608 | 216.22 | 170.873 | 167.486 | 160.28 | 159.631 | 164.513 | 162.289 | 152.673 | 154.623 | 151.542 | 151.614 | 149.959 | 151.486 | 148.44 | 150.367 | 147.778 | 151.311 | 151.98 | 157.611 | 161.372 | 171.905 | 179.124 | 179.886 | 179.124 | 195.157 | 205.194 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 29.886 | 31.743 | 34.976 | 25.049 | 58.287 | 16.844 | 14.628 | 10.269 | 18.282 | 16.864 | 28.032 | 16.339 | 23.493 | 14.649 | 28.475 | 15.393 | 28.761 | 13.738 | 25.984 | 14.369 | 24.78 | 15.939 | 24.255 | 19.486 | 0 | 0 | 0 | 0 | 0 | 0 |
Short Term Debt
| 8.155 | 17.357 | 12.862 | 12.13 | 10.589 | 8.434 | 8.53 | 8.2 | 7.81 | 7.544 | 9.651 | 0.996 | 4.474 | 4.628 | 4.588 | 5.902 | 6.11 | 7.633 | 7.046 | 11.382 | 15.563 | 5.872 | 4.59 | 32.886 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Payables
| 3.029 | 2.332 | 3.186 | 2.249 | 2.337 | 2.115 | 2.431 | 1.753 | 0.69 | 1.094 | 0.986 | 0.752 | 1.635 | 2.227 | 1.571 | 0.74 | 0.541 | 0.338 | 0.526 | 0.348 | 0.412 | 0.131 | 1.278 | 0.804 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 10.08 | 6.783 | 7.413 | 5.612 | 6.43 | 0 | 6.1 | 15.306 | 8.743 | 16.636 | 8.5 | 15.729 | 13.56 | 19.42 | 11.194 | 15.957 | 7.138 | 14.656 | 7.738 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 19.075 | 6.932 | 13.71 | 17.051 | 4.629 | 17.643 | 14.451 | 0.448 | 0.478 | 0.459 | 0.599 | 0.635 | 0.416 | 0.575 | 0.551 | 0.53 | 0.338 | 0.34 | 0.337 | 15.03 | 3.905 | 15.61 | 9.224 | 13.336 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Current Liabilities
| 67.196 | 62.815 | 68.961 | 59.842 | 79.935 | 42.921 | 43.709 | 34.223 | 35.313 | 41.503 | 46.782 | 33.699 | 41.943 | 39.272 | 44.808 | 37.782 | 42.347 | 36.367 | 41.105 | 40.781 | 44.248 | 37.421 | 38.069 | 65.708 | 0 | 0 | 0 | 0 | 0 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 15.434 | 19.484 | 29.394 | 34.173 | 36.195 | 8.798 | 12.235 | 15.758 | 19.002 | 18.549 | 20.952 | 1.556 | 3.959 | 6.197 | 7.67 | 11.715 | 14.335 | 18.936 | 21.523 | 21.112 | 23.563 | 31.133 | 36.352 | 10.578 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 1.503 | 0.619 | 0.623 | 0.503 | 0.771 | 0.421 | 0.149 | 0.156 | 0.206 | 0.224 | 0.225 | 0.236 | 0.287 | 0.126 | 0.123 | 0.132 | 0.142 | 0.151 | 0.161 | 0.17 | 0.18 | 0.189 | 1.901 | 0.14 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 6.337 | 6.587 | 6.808 | 6.821 | 3.152 | 3.219 | 3.538 | 3.16 | 3.284 | 2.733 | 2.965 | 2.95 | 2.789 | 2.652 | 2.9 | 2.76 | 3.15 | 3.04 | 2.567 | 2.826 | 3.116 | 3.709 | 4.143 | 4.238 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 6.462 | 8.755 | 4.596 | 5.436 | 1.018 | 0.99 | 1.12 | 1.239 | 1.302 | 1.349 | 1.342 | 1.281 | 1.323 | 1.41 | 1.366 | 1.776 | 1.475 | 1.396 | 1.514 | 1.505 | 1.507 | 1.414 | 0.233 | 2.163 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Non-Current Liabilities
| 29.736 | 35.445 | 41.421 | 46.933 | 41.136 | 13.428 | 17.042 | 20.313 | 23.794 | 22.855 | 25.484 | 6.023 | 8.358 | 10.385 | 12.059 | 16.383 | 19.102 | 23.523 | 25.765 | 25.613 | 28.366 | 36.445 | 42.629 | 17.119 | 0 | 0 | 0 | 0 | 0 | 0 |
Total Liabilities
| 96.932 | 98.26 | 110.382 | 106.775 | 121.071 | 56.349 | 60.751 | 54.536 | 59.107 | 64.358 | 72.266 | 39.722 | 50.301 | 49.657 | 56.867 | 54.165 | 61.449 | 59.89 | 66.87 | 66.394 | 72.614 | 73.866 | 80.698 | 82.827 | 0 | 0 | 0 | 0 | 0 | 0 |
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 | 0 | 0 | 0 |
Common Stock
| 14.67 | 14.67 | 14.67 | 14.67 | 14.67 | 14.67 | 14.67 | 14.67 | 14.67 | 14.67 | 14.67 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 | 15.121 |
Retained Earnings
| 8.456 | 17.335 | 8.857 | 14.913 | 6.594 | 12.926 | 5.362 | 6.327 | 1.326 | 16.076 | 6.521 | 15.608 | 6.271 | 12.79 | 5.515 | 10.998 | 4.51 | 7.087 | 1.795 | 3.679 | 0.56 | 0.289 | -1.353 | 1.125 | 0.641 | -0.656 | 0.459 | -0.656 | -15.569 | 0 |
Accumulated Other Comprehensive Income/Loss
| 93.146 | 101.605 | 93.324 | 88.409 | 80.626 | 0 | 92.278 | 91.318 | 86.117 | 85.726 | 75.593 | 102.695 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -0.34 | -17.748 | -9.253 | -15.293 | -6.985 | 86.729 | -5.735 | -6.72 | -1.706 | -16.414 | -6.848 | -20.529 | 82.867 | 73.905 | 74.035 | 68.437 | 69.088 | 64.46 | 64.692 | 60.7 | 60.686 | 60.411 | 60.487 | 59.481 | 59.96 | 58.041 | 57.522 | 58.041 | 57.931 | 57.797 |
Total Shareholders Equity
| 115.932 | 115.862 | 107.598 | 102.699 | 94.905 | 114.325 | 106.575 | 105.595 | 100.407 | 100.058 | 89.936 | 112.895 | 104.259 | 101.816 | 94.671 | 94.556 | 88.719 | 86.668 | 81.608 | 79.5 | 76.367 | 75.821 | 74.255 | 75.727 | 75.722 | 72.506 | 73.102 | 72.506 | 57.483 | 72.918 |
Total Equity
| 116.047 | 116.053 | 107.705 | 102.833 | 95.149 | 114.524 | 106.735 | 105.744 | 100.524 | 100.155 | 90.023 | 112.951 | 104.322 | 101.885 | 94.747 | 95.794 | 90.037 | 88.55 | 83.497 | 81.384 | 78.697 | 78.114 | 76.913 | 78.545 | 78.053 | 77.869 | 78.174 | 77.869 | 62.787 | 79.64 |
Total Liabilities & Shareholders Equity
| 212.979 | 214.891 | 218.087 | 209.608 | 216.22 | 170.873 | 167.486 | 160.28 | 159.631 | 164.513 | 162.289 | 152.673 | 154.623 | 151.542 | 151.614 | 149.959 | 151.486 | 148.44 | 150.367 | 147.778 | 151.311 | 151.98 | 157.611 | 161.372 | 171.905 | 179.124 | 179.886 | 179.124 | 195.157 | 205.194 |