DATRON AG
FSX:DAR.DE
7.95 (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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 5.191 | 5.563 | 6.856 | 12.918 | 14.762 | 14.348 | 14.169 | 13.135 | 10.129 | 9.362 | 8.465 | 10.486 | 7.065 | 7.098 | 5.649 | 4.709 | 5.367 | 5.307 | 4.774 | 5.718 | 4.171 | 5.173 | 1.869 | 3.367 | 4.3 | 8.315 | 7.604 | 2.589 |
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 | 0.007 | 0.153 | 0.154 |
Cash and Short Term Investments
| 5.191 | 5.563 | 6.856 | 12.918 | 14.762 | 14.348 | 14.169 | 13.135 | 10.129 | 9.362 | 8.465 | 10.486 | 7.065 | 7.098 | 5.649 | 4.709 | 5.367 | 5.307 | 4.774 | 5.718 | 4.171 | 5.173 | 1.869 | 3.367 | 4.3 | 8.322 | 7.758 | 2.743 |
Net Receivables
| 5.259 | 9.451 | 11.862 | 8.167 | 6.939 | 6.373 | 7.869 | 6.045 | 6.277 | 7.041 | 7.96 | 7.052 | 7.321 | 6.517 | 7.916 | 6.111 | 6.114 | 5.511 | 6.259 | 5.171 | 7.171 | 4.912 | 5.881 | 0 | 0 | 2.904 | 0 | 0 |
Inventory
| 21.814 | 17.866 | 18.874 | 17.761 | 14.907 | 13.336 | 12.557 | 11.305 | 14.235 | 14.277 | 13.841 | 11.936 | 13.083 | 11.904 | 9.676 | 9.797 | 10.699 | 9.49 | 9.389 | 8.584 | 7.015 | 6.713 | 7.968 | 6.848 | 5.559 | 5.401 | 5.039 | 3.028 |
Other Current Assets
| 1.141 | 1.15 | 0 | 1.256 | 0.491 | 0.639 | 0.365 | 0.817 | 1.233 | 1.016 | 0.766 | 0.411 | 0.763 | 0.441 | 0 | 0.301 | 0 | 0.122 | 0 | 0.259 | 0 | 0.359 | 0.445 | 5.528 | 5.853 | 1.328 | 4.435 | 2.823 |
Total Current Assets
| 33.405 | 34.03 | 37.592 | 39.674 | 37.099 | 34.696 | 34.96 | 31.301 | 31.7 | 31.438 | 30.96 | 29.886 | 27.954 | 25.959 | 23.241 | 20.918 | 22.181 | 20.398 | 20.422 | 19.732 | 18.358 | 17.199 | 16.162 | 15.742 | 15.712 | 17.914 | 17.231 | 8.543 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 30.577 | 21.059 | 9.476 | 6.985 | 5.915 | 5.984 | 5.826 | 5.993 | 4.445 | 4.46 | 4.325 | 3.637 | 3.696 | 3.744 | 4.148 | 4.197 | 3.691 | 3.948 | 3.501 | 3.388 | 3.968 | 3.902 | 3.904 | 3.961 | 4.308 | 3.395 | 2.548 | 1.815 |
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 |
Intangible Assets
| 1.256 | 0.104 | 0.124 | 0.158 | 0.105 | 0.097 | 0.119 | 0.2 | 0.286 | 0.351 | 0.381 | 0.296 | 0.18 | 0.174 | 0.104 | 0.149 | 0.158 | 0.185 | 0.163 | 0.12 | 0.17 | 0.159 | 0.192 | 0.12 | 0 | 0 | 0 | 0 |
Goodwill and Intangible Assets
| 1.256 | 0.104 | 0.124 | 0.158 | 0.105 | 0.097 | 0.119 | 0.2 | 0.286 | 0.351 | 0.381 | 0.296 | 0.18 | 0.174 | 0.104 | 0.149 | 0.158 | 0.185 | 0.163 | 0.12 | 0.17 | 0.159 | 0.192 | 0.12 | 0.085 | 0.004 | 0.008 | 0.011 |
Long Term Investments
| -25.709 | 0 | 0 | 0 | 0 | -0 | 0 | 0 | 0 | 0 | 0.245 | 0.242 | 0.353 | 0.62 | 0.593 | 0.844 | 1.002 | 0.844 | 1.049 | 0.344 | 0.654 | 0.309 | 0.318 | 0 | 0 | 0.443 | 0.433 | 0.399 |
Tax Assets
| 0.577 | 0.358 | 0.451 | 0.394 | 0.331 | 0.331 | 0.401 | 0.401 | 0.33 | 0.33 | 0.08 | 0.08 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -0.309 | -0.318 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 1.285 | 1.046 | 0.971 | 0.82 | 0.678 | 0.918 | 0.764 | 0.984 | 0.809 | 1.067 | 0.839 | -0.08 | -4.229 | -4.538 | -4.845 | -5.19 | -4.851 | -4.976 | -4.713 | -3.852 | -4.792 | 1.407 | 1.293 | 1.283 | 0.311 | 0.038 | 0.153 | 0.198 |
Total Non-Current Assets
| 33.695 | 22.567 | 11.022 | 8.357 | 7.03 | 7.33 | 7.111 | 7.578 | 5.871 | 6.207 | 5.87 | 4.175 | 4.229 | 4.538 | 4.845 | 5.19 | 4.851 | 4.976 | 4.713 | 3.852 | 4.792 | 5.468 | 5.39 | 5.365 | 4.704 | 3.88 | 3.142 | 2.423 |
Total Assets
| 67.1 | 56.597 | 48.614 | 48.031 | 44.129 | 42.027 | 42.071 | 38.879 | 37.571 | 37.646 | 36.83 | 35.311 | 33.322 | 31.671 | 29.82 | 27.744 | 28.2 | 26.751 | 26.401 | 24.772 | 24.107 | 22.666 | 21.552 | 21.107 | 20.415 | 21.794 | 20.373 | 10.966 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 3.659 | 3.208 | 1.727 | 2.616 | 1.535 | 0.703 | 1.852 | 0.915 | 0.474 | 1.448 | 1.751 | 1.048 | 1.618 | 1.244 | 1.618 | 1.799 | 0 | 1.117 | 1.725 | 0.819 | 1.28 | 0.797 | 1.42 | 0.998 | 0 | 0.999 | 0 | 1.923 |
Short Term Debt
| -0.092 | 0.008 | 0.073 | 0.233 | 0.115 | 0.233 | 0.317 | 0.19 | 0.239 | 0.211 | 0.239 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.503 |
Tax Payables
| 0.093 | 0.291 | 0.402 | 0.309 | 0.42 | 0.538 | 0.431 | 0.467 | 0.133 | 0.334 | 0.133 | 0 | 0 | 0.212 | 0.277 | 0.266 | 0 | 0.219 | 0 | 0.142 | 0 | 0.362 | 0 | 0.224 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0.093 | 0.291 | 0.402 | 0.309 | 0.42 | 0.538 | 0.431 | 0.467 | 0.133 | 0.334 | 0.133 | -0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.008 |
Other Current Liabilities
| 3.886 | 2.831 | 0.826 | -0.308 | -0.056 | 0.309 | 0.111 | 0.811 | 0.956 | 0.84 | 0.824 | 3.347 | 1.442 | 3.151 | 0.589 | 1.47 | 4.648 | 2.28 | 1.285 | 2.346 | 1.654 | 1.917 | 0.858 | 0.834 | 1.648 | 1.616 | 0 | 0.696 |
Total Current Liabilities
| 7.731 | 4.331 | 3.43 | 2.85 | 2.433 | 1.783 | 3.142 | 2.382 | 1.802 | 3.168 | 3.079 | 4.995 | 3.06 | 4.607 | 2.484 | 3.536 | 4.648 | 3.616 | 3.011 | 3.307 | 2.934 | 2.224 | 2.278 | 2.055 | 1.648 | 0 | 0 | 3.129 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 14.703 | 5.849 | 0.161 | 0.12 | 0.394 | 0.419 | 0.455 | -0.384 | 0.338 | 0.692 | 0.911 | 0.6 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.967 | 0 |
Deferred Revenue Non-Current
| 0 | 0.026 | 0 | 0.024 | 0.01 | 0.01 | -1.382 | 0.009 | 0.006 | 0.018 | 0.014 | -0.528 | 0.128 | 0.005 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -2.975 | 0 |
Deferred Tax Liabilities Non-Current
| 0 | 0 | 0.911 | 1.748 | 1.276 | 0.768 | 1.382 | 0.83 | 0.187 | 0.831 | 0.519 | 0.965 | 0.526 | 0.319 | 0 | 0.067 | 0 | 0.381 | 0.022 | 0.631 | 0.007 | 0.153 | 0 | 0.008 | 0 | 0.019 | 0.008 | 0 |
Other Non-Current Liabilities
| 1.557 | 3.472 | 4.579 | 6.054 | 3.563 | 3.761 | 4.151 | 2.821 | 4.433 | 2.214 | 2.56 | 0.66 | 2.89 | 0.289 | 1.915 | 1.58 | 2.061 | 0.738 | 2.688 | 0.478 | 2.021 | 1.48 | 1.128 | 1.088 | 1.374 | 4.62 | 1.731 | 2.814 |
Total Non-Current Liabilities
| 16.26 | 9.347 | 4.74 | 6.198 | 5.244 | 4.958 | 5.988 | 4.571 | 5.151 | 3.735 | 4.097 | 0.437 | 4.46 | 2.416 | 1.915 | 1.58 | 2.061 | 2.245 | 2.474 | 2.414 | 2.028 | 1.633 | 1.128 | 1.096 | 1.374 | 4.639 | 4.706 | 2.814 |
Total Liabilities
| 23.991 | 13.678 | 8.169 | 9.048 | 7.677 | 6.741 | 9.131 | 6.953 | 6.953 | 6.903 | 7.176 | 6.254 | 6.078 | 5.22 | 4.399 | 4.213 | 6.71 | 4.736 | 5.698 | 4.416 | 4.963 | 3.857 | 3.407 | 3.152 | 3.021 | 4.639 | 4.706 | 5.943 |
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 |
Common Stock
| 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 3.188 |
Retained Earnings
| 30.223 | 24.622 | 24.443 | 21.143 | 20.997 | 18.297 | 18.152 | 17.267 | 17.122 | 17.15 | 15.297 | 15.833 | 13.995 | 13.102 | 12.086 | 10.172 | 8.252 | 8.665 | 7.409 | 7.032 | 5.881 | 1.331 | 0.666 | 1.676 | 4.05 | 3.574 | 2.323 | 1.713 |
Accumulated Other Comprehensive Income/Loss
| 9.325 | 4.773 | 2.493 | 4.387 | 2.086 | 3.636 | 1.44 | 1.35 | 0.18 | 0.237 | 0.943 | 9.407 | 9.402 | 9.396 | 9.396 | 9.375 | 9.375 | 9.371 | 9.344 | 9.344 | 9.344 | -2.428 | 9.344 | -1.979 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -0.022 | 9.322 | 11.795 | 13.69 | 7.2 | 9.286 | 9.272 | 7.972 | 9.363 | 9.363 | 9.403 | 9.235 | 21.67 | -0.061 | -0.061 | 9.36 | -0.137 | -0.02 | 9.294 | 9.324 | 9.264 | 15.907 | 9.344 | 14.258 | 9.344 | 9.679 | 9.344 | 0.123 |
Total Shareholders Equity
| 43.527 | 42.717 | 40.238 | 38.833 | 36.369 | 35.219 | 32.863 | 31.938 | 30.664 | 30.751 | 29.644 | 29.068 | 27.23 | 26.437 | 25.421 | 23.531 | 21.491 | 22.016 | 20.703 | 20.356 | 19.145 | 18.809 | 18.145 | 17.955 | 17.394 | 17.155 | 15.667 | 5.023 |
Total Equity
| 43.109 | 42.919 | 40.444 | 38.983 | 36.452 | 35.286 | 32.94 | 31.927 | 30.618 | 30.742 | 29.654 | 29.057 | 27.244 | 26.451 | 25.421 | 23.531 | 21.491 | 22.016 | 20.703 | 20.356 | 19.145 | 18.809 | 18.145 | 17.955 | 17.394 | 17.155 | 15.667 | 5.023 |
Total Liabilities & Shareholders Equity
| 67.1 | 56.597 | 48.614 | 48.031 | 44.129 | 42.027 | 42.071 | 38.879 | 37.571 | 37.646 | 36.83 | 35.311 | 33.322 | 31.671 | 29.82 | 27.745 | 28.2 | 26.751 | 26.401 | 24.772 | 24.107 | 22.666 | 21.552 | 21.107 | 20.415 | 21.794 | 20.373 | 10.966 |