Crosswood SA
EPA:CROS.PA
7.7 (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 | 2009 Q2 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 2.149 | 0.072 | 0.886 | 1.443 | 0.38 | 2.471 | 2.972 | 1.808 | 0.756 | 1.777 | 1.961 | 0.561 | 0.244 | 0.67 | 0.284 | 1.741 | 1.32 | 1.677 | 1.121 | 2.325 | 3.392 | 0.145 | 0.191 | 0.169 | 0.963 | 0.267 | 0.872 | 1.738 | 0.919 | 0.864 | 1.297 |
Short Term 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 |
Cash and Short Term Investments
| 2.149 | 0.072 | 0.886 | 1.443 | 0.38 | 2.471 | 2.972 | 1.808 | 0.756 | 1.777 | 1.961 | 0.561 | 0.244 | 0.67 | 0.284 | 1.741 | 1.32 | 1.677 | 1.121 | 2.325 | 3.392 | 0.145 | 0.191 | 0.169 | 0.963 | 0.267 | 0.872 | 1.738 | 0.919 | 0.864 | 1.297 |
Net Receivables
| 0.066 | 1.833 | 0.382 | 0.272 | 0.352 | 0.297 | 0.273 | 0.386 | 1.713 | 0.803 | 0.914 | 1.025 | 1.656 | 0.729 | 0.146 | 0.027 | 0.168 | 1.259 | 2.649 | 4.832 | 4.16 | 0.823 | 0.569 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0.03 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.1 | 0.067 | 0.067 | 3.548 | 3.82 | 6.217 | 4.911 | 6.879 | 8.407 | 10.26 | 5.406 | 4.975 | 7.495 | 14.635 | 4.75 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Assets
| 0.239 | -1.905 | -1.268 | -1.715 | -0.732 | -2.768 | -3.245 | -2.194 | -2.469 | -2.68 | -2.942 | 2.018 | 1.65 | 1.722 | 1.701 | 1.817 | 0.981 | 1.077 | 2.538 | 2.159 | 3.567 | 0.982 | -0 | 0.566 | 0.576 | 0.646 | 0.788 | -0.001 | 1.801 | 3.175 | 1.667 |
Total Current Assets
| 2.484 | 1.926 | 1.298 | 1.723 | 0.768 | 2.786 | 3.275 | 2.198 | 2.499 | 2.693 | 2.968 | 3.671 | 7.098 | 6.941 | 8.348 | 8.496 | 9.348 | 12.42 | 16.568 | 14.722 | 16.094 | 9.445 | 15.395 | 5.485 | 1.539 | 0.913 | 1.66 | 2.441 | 2.72 | 4.039 | 2.964 |
Non-Current Assets: | |||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 0 | 0 | 0.003 | 0.007 | 0.01 | 0.014 | 0.018 | 0.022 | 0.026 | 0.037 | 0.037 | 0.037 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0.149 |
Goodwill
| 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 |
Intangible Assets
| 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 | 0.001 | 0.002 | 0.001 | 0 | 1.695 | 1.694 |
Goodwill and Intangible Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.025 | -0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.001 | 0.002 | 0.001 | 1.695 | 1.695 | 1.694 |
Long Term Investments
| 87.929 | 85.309 | 87.57 | 90.307 | 88.869 | 81.694 | 77.065 | 73.482 | 71.32 | 63.676 | 61.074 | 54.514 | 56.401 | 53.876 | 51.195 | 48.387 | 45.766 | 43.895 | 41.841 | 40.009 | 36.301 | 35.578 | 34.038 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.002 | 0.006 | 0 | 0 | 0.035 | 0 | 0 | 0 | 0 | 0 | 0 | 0.093 | 0 | 0 | 0.028 | 0.028 | 0.012 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 12.501 | 12.5 | 0 | 0 | 0 | 0 | 0 | -0.008 | -0.008 | 0.015 | 0.028 | -54.551 | -56.401 | -0.035 | -51.195 | -48.387 | -45.766 | -43.895 | -41.841 | -40.009 | -0.093 | 26.856 | 26.683 | 72.734 | 79.689 | 80.211 | 77.45 | 75.18 | 62.714 | 61.073 | 62.811 |
Total Non-Current Assets
| 100.43 | 97.809 | 87.573 | 90.314 | 88.879 | 81.708 | 77.083 | 73.496 | 71.338 | 63.705 | 61.103 | 54.551 | 56.401 | 53.876 | 51.195 | 48.387 | 45.766 | 43.895 | 41.841 | 40.009 | 36.301 | 62.434 | 60.721 | 72.762 | 79.718 | 80.224 | 77.452 | 75.181 | 64.409 | 62.768 | 64.654 |
Total Assets
| 102.914 | 99.735 | 101.271 | 104.437 | 104.397 | 99.244 | 102.193 | 100.344 | 99.287 | 91.45 | 88.908 | 82.633 | 84.23 | 78.258 | 72.457 | 69.691 | 67.716 | 68.967 | 70.659 | 66.782 | 64.608 | 71.879 | 76.116 | 78.247 | 81.257 | 81.137 | 79.112 | 77.622 | 67.129 | 66.807 | 67.618 |
Liabilities & Equity: | |||||||||||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||||||||||
Account Payables
| 0.268 | 0.319 | 0.177 | 0.209 | 0.193 | 0.175 | 0.167 | 0.277 | 0.623 | 0.645 | 0.735 | 2.057 | 2.875 | 1.454 | 2.382 | 2.356 | 2.59 | 4.16 | 5.063 | 5.5 | 2.905 | 2.599 | 2.76 | 1.34 | 2.192 | 0 | 3.402 | 2.738 | 2.971 | 0 | 2.238 |
Short Term Debt
| 0.755 | 0.726 | 0.685 | 0.676 | 0.684 | 0.651 | 3.778 | 6.406 | 3.611 | 4.169 | 1.135 | 3.311 | 3.216 | 1.034 | 2.412 | 1.774 | 3.431 | 4.009 | 1.823 | 2.236 | 3.725 | 7.934 | 14.261 | 9.337 | 7.86 | 12.604 | 12.745 | 7.303 | 3.283 | 6.435 | 10.609 |
Tax Payables
| 0 | 0.073 | 0.086 | 0.073 | 0.121 | 1.129 | 0.347 | 0.076 | 0.212 | 0.118 | 0.184 | 0.241 | 0.168 | 0.29 | 0.228 | 0.097 | 0.534 | 0.582 | 1.713 | 1.331 | 3.112 | 0 | 0 | 0.203 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0.065 | 0.095 | 0.066 | 0.102 | 0.065 | 0.106 | 0.049 | 0.882 | 0.875 | 0.976 | -3.311 | -3.216 | -1.034 | -2.412 | -1.774 | -3.431 | -4.009 | -1.823 | -2.236 | -3.725 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 0.914 | 0.162 | 0.32 | 0.144 | 0.209 | 1.234 | 0.475 | 0.222 | 0.367 | -0.465 | 0.436 | 5.246 | 4.758 | 2.431 | 4.727 | 4.031 | 4.195 | 5.021 | 4.677 | 3.79 | 7.668 | 1.731 | 0.684 | 1.712 | 0 | 3.045 | 0 | 0 | 2.404 | 2.978 | 0 |
Total Current Liabilities
| 1.937 | 1.272 | 1.277 | 1.095 | 1.188 | 2.125 | 4.526 | 6.954 | 5.483 | 5.224 | 3.282 | 7.303 | 7.633 | 3.885 | 7.109 | 6.387 | 6.785 | 9.181 | 9.74 | 9.29 | 10.573 | 12.264 | 17.705 | 12.389 | 10.052 | 15.649 | 16.147 | 10.041 | 8.658 | 9.413 | 12.847 |
Non-Current Liabilities: | |||||||||||||||||||||||||||||||
Long Term Debt
| 3.464 | 3.848 | 4.184 | 4.479 | 5.639 | 5.93 | 6.261 | 6.894 | 10.088 | 9.873 | 13.25 | 6.894 | 7.172 | 9.967 | 6.615 | 4.882 | 5.129 | 5.375 | 12.044 | 10.555 | 9.891 | 17.156 | 17.814 | 25.124 | 31.579 | 30.091 | 31.33 | 37.054 | 34.938 | 36.253 | 38.115 |
Deferred Revenue Non-Current
| 0.751 | 0.79 | 0.824 | 0.804 | 0.848 | 0.065 | 0.106 | 0.049 | 0.882 | 0.875 | 0.976 | -0.994 | -1.04 | 3.828 | 1.011 | -0.221 | 0.111 | 0.255 | 9.054 | 7.629 | 7.024 | 0 | 0 | 2.63 | -24.842 | -20.339 | -17.325 | -29.069 | 0.9 | -31.046 | -26.012 |
Deferred Tax Liabilities Non-Current
| 15.168 | 14.64 | 14.769 | 15.621 | 14.282 | 12.917 | 12.867 | 12.001 | 11.707 | 10.135 | 9.406 | 7.888 | 8.212 | 6.139 | 5.604 | 5.103 | 5.018 | 5.12 | 2.99 | 2.926 | 2.867 | 0 | 0 | 3.214 | 3.315 | 2.852 | 2.142 | 2.056 | 1.531 | 1.228 | 0.744 |
Other Non-Current Liabilities
| 0.171 | -0.065 | -15.593 | -16.425 | -15.13 | -12.982 | -12.973 | -12.05 | -12.589 | -11.01 | -10.382 | -6.894 | -7.172 | -9.967 | -6.615 | -4.882 | -5.129 | -5.375 | -12.044 | -10.555 | -9.891 | 6.025 | 4.933 | 0.001 | 26.463 | 21.885 | 18.678 | 30.629 | 0.912 | 32.579 | 26.56 |
Total Non-Current Liabilities
| 19.554 | 19.213 | 4.184 | 4.479 | 5.639 | 5.93 | 6.261 | 6.894 | 10.088 | 9.873 | 13.25 | 6.894 | 7.172 | 9.967 | 6.615 | 4.882 | 5.129 | 5.375 | 12.044 | 10.555 | 9.891 | 23.181 | 22.747 | 30.969 | 36.515 | 34.489 | 34.825 | 40.67 | 38.281 | 39.014 | 39.407 |
Total Liabilities
| 21.491 | 20.485 | 21.359 | 22.206 | 22.128 | 21.997 | 24.693 | 26.888 | 27.547 | 26.287 | 26.342 | 25.514 | 27.412 | 24.286 | 20.81 | 20.122 | 20.186 | 23.04 | 27.559 | 25.693 | 26.037 | 35.445 | 40.452 | 43.358 | 46.567 | 50.138 | 50.972 | 50.711 | 46.939 | 48.427 | 52.254 |
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 | 0 |
Common Stock
| 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 10.633 | 9.683 |
Retained Earnings
| 2.166 | 47.485 | 50.011 | 52.317 | 52.372 | 47.349 | 47.5 | 43.565 | 41.679 | 35.148 | 33.239 | 2.63 | 2.668 | 3.68 | 1.645 | 3.703 | 2.031 | 4.614 | 1.772 | 3.139 | 2.636 | 1.108 | 0.645 | 4.09 | 3.912 | 0.218 | 1.644 | 8.422 | -10.553 | -12.362 | -1.61 |
Accumulated Other Comprehensive Income/Loss
| 68.624 | 1.219 | -0.599 | -0.586 | -0.603 | -0.602 | -0.5 | -0.609 | -0.439 | -0.485 | -1.173 | 23.989 | 23.65 | 19.792 | 19.502 | 15.366 | 14.999 | 10.813 | 10.828 | 7.45 | 5.435 | 4.535 | 4.257 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.006 |
Other Total Stockholders Equity
| 0 | 19.913 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.867 | 19.914 | 19.913 | 19.912 | 15.64 | 7.621 | 19.913 | 19.913 | 7.09 |
Total Shareholders Equity
| 81.423 | 79.25 | 79.912 | 82.231 | 82.269 | 77.247 | 77.5 | 73.456 | 71.74 | 65.163 | 62.566 | 57.119 | 56.818 | 53.972 | 51.647 | 49.569 | 47.53 | 45.927 | 43.1 | 41.089 | 38.571 | 36.143 | 35.402 | 34.637 | 34.458 | 30.763 | 27.917 | 26.676 | 19.993 | 18.184 | 15.157 |
Total Equity
| 81.423 | 79.25 | 79.912 | 82.231 | 82.269 | 77.247 | 77.5 | 73.456 | 71.74 | 65.163 | 62.566 | 57.119 | 56.818 | 53.972 | 51.647 | 49.569 | 47.53 | 45.927 | 43.1 | 41.089 | 38.571 | 36.434 | 35.664 | 34.889 | 34.69 | 30.999 | 28.14 | 26.911 | 20.19 | 18.38 | 15.364 |
Total Liabilities & Shareholders Equity
| 102.914 | 99.735 | 101.271 | 104.437 | 104.397 | 99.244 | 102.193 | 100.344 | 99.287 | 91.45 | 88.908 | 82.633 | 84.23 | 78.258 | 72.457 | 69.691 | 67.716 | 68.967 | 70.659 | 65.202 | 64.608 | 71.879 | 76.116 | 78.247 | 81.257 | 81.137 | 79.112 | 77.622 | 67.129 | 66.807 | 67.618 |