Esautomotion S.p.A.
MIL:ESAU.MI
3.93 (EUR) • At close April 22, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2024 Q2 | 2023 Q4 | 2023 Q3 | 2023 Q2 | 2023 Q1 | 2022 Q4 | 2022 Q3 | 2022 Q2 | 2022 Q1 | 2021 Q4 | 2021 Q3 | 2021 Q2 | 2021 Q1 | 2020 Q4 | 2020 Q3 | 2020 Q2 | 2020 Q1 | 2019 Q4 | 2019 Q3 | 2019 Q2 | 2019 Q1 | 2018 Q4 | 2018 Q3 | 2018 Q2 | 2018 Q1 | 2017 Q4 | 2017 Q3 | 2017 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 8.339 | 7.959 | 7.959 | 10.046 | 10.046 | 9.057 | 9.057 | 6.8 | 6.8 | 8.955 | 8.955 | 7.478 | 7.478 | 7.012 | 7.012 | 5.808 | 5.808 | 6.925 | 6.925 | 7.917 | 7.917 | 8.356 | 8.356 | 1.101 | 1.716 | 1.134 | 1.134 | -1.126 |
Short Term Investments
| 0 | 0.215 | 0 | 0 | 0 | 2.065 | 2 | 2.064 | 2 | 2.063 | 2.01 | 2.06 | 2 | 2.06 | 1.997 | 2.06 | 2 | 1.06 | 1 | 0.06 | 0 | 0 | 0 | 0.053 | 0.004 | 0 | 0 | 2.252 |
Cash and Short Term Investments
| 8.339 | 7.959 | 7.959 | 10.046 | 10.046 | 11.122 | 11.057 | 8.864 | 8.8 | 11.018 | 10.965 | 9.538 | 9.478 | 9.072 | 9.009 | 7.868 | 7.808 | 7.985 | 7.925 | 7.977 | 7.917 | 8.356 | 8.356 | 1.154 | 1.72 | 1.134 | 1.134 | 1.126 |
Net Receivables
| 9.929 | 12.608 | 11.481 | 14.078 | 13.358 | 12.008 | 12.008 | 12.405 | 12.405 | 11.208 | 11.208 | 9.452 | 9.452 | 6.243 | 6.243 | 5.876 | 5.876 | 6.899 | 6.899 | 6.845 | 6.845 | 6.65 | 6.65 | 7.312 | 6.741 | 6.242 | 6.242 | 0 |
Inventory
| 13.149 | 12.892 | 12.892 | 9.746 | 9.746 | 7.406 | 8.323 | 5.108 | 5.108 | 4.192 | 4.192 | 3.602 | 3.602 | 3.103 | 3.103 | 3.874 | 3.874 | 3.967 | 3.967 | 4.304 | 4.304 | 3.898 | 3.898 | 3.108 | 2.586 | 1.917 | 1.917 | 0 |
Other Current Assets
| 0.781 | 1.149 | 2.276 | 1.008 | 1.728 | 2.949 | 1.893 | 3.121 | 1.579 | 3.15 | 1.589 | 3.303 | 1.88 | 3.339 | 1.655 | 2.231 | 0.766 | 1.164 | 0.674 | 8.229 | 1.444 | 0.84 | 0.84 | 2.137 | 7.253 | 0.43 | 0.43 | 0 |
Total Current Assets
| 33.322 | 34.608 | 34.608 | 34.878 | 34.878 | 33.281 | 33.281 | 27.892 | 27.892 | 27.954 | 27.954 | 24.412 | 24.412 | 20.01 | 20.01 | 18.324 | 18.324 | 19.465 | 19.465 | 20.51 | 20.51 | 19.744 | 19.744 | 13.142 | 11.559 | 9.723 | 9.723 | 1.126 |
Non-Current Assets: | ||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 3.864 | 3.056 | 3.056 | 0.858 | 0.858 | 0.84 | 0.84 | 0.892 | 0.892 | 1.037 | 1.037 | 1.061 | 1.062 | 1.203 | 1.203 | 1.29 | 1.29 | 1.373 | 1.372 | 1.493 | 1.493 | 0.677 | 0.677 | 0.129 | 0.133 | 0.144 | 0.144 | 0 |
Goodwill
| 2.737 | 2.737 | 2.737 | 0.098 | 0.098 | 0.097 | 0.098 | 0.097 | 0.098 | 0.097 | 0.098 | 0.097 | 0.098 | 0.097 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0.098 | 0 |
Intangible Assets
| 2.651 | 2.337 | 2.337 | 1.53 | 1.432 | 1.27 | 1.27 | 1.418 | 1.418 | 1.248 | 1.248 | 1.267 | 1.267 | 1.069 | 1.069 | 1.202 | 1.202 | 1.174 | 1.174 | 1.312 | 1.31 | 1.21 | 1.21 | 1.198 | 1.123 | 1.044 | 1.044 | 0 |
Goodwill and Intangible Assets
| 5.388 | 5.073 | 5.074 | 0.098 | 1.53 | 1.367 | 1.368 | 1.515 | 1.516 | 1.345 | 1.346 | 1.364 | 1.365 | 1.166 | 1.167 | 1.3 | 1.3 | 1.272 | 1.272 | 1.41 | 1.408 | 1.308 | 1.308 | 1.296 | 1.221 | 1.142 | 1.142 | 0 |
Long Term Investments
| 0.001 | 0.001 | 0.001 | 0.001 | 0.001 | -2.064 | 0.001 | -2.063 | 0.001 | -2.062 | 0.001 | -2.059 | 0.001 | -2.059 | 0.001 | -2.059 | 0.001 | -1.059 | 0.001 | -0.059 | 0.001 | 0.001 | 0.001 | -0.052 | 0.024 | 0.085 | 0.085 | 0 |
Tax Assets
| -0.001 | -0.213 | -0.001 | -0.859 | 0 | 2.064 | 0 | 0 | 0 | 2.063 | 0 | 2.06 | 0 | 2.06 | 0 | 0 | 0 | 1.06 | 0 | 0 | 0 | 0 | 0 | 0 | 0.048 | 0 | 0 | 0 |
Other Non-Current Assets
| 0.001 | 0.214 | 0.001 | 2.291 | -2.389 | 0.002 | -2.209 | 2.065 | 0 | 0.001 | 0 | 0.002 | 0 | 0.001 | 0 | 2.06 | 0 | -0.001 | 0 | 0.06 | 0.002 | 0 | 0 | 0.053 | 0.004 | 0.005 | 0.005 | -1.126 |
Total Non-Current Assets
| 9.253 | 8.131 | 8.131 | 2.389 | 2.389 | 2.209 | 2.209 | 2.409 | 2.409 | 2.384 | 2.384 | 2.428 | 2.428 | 2.371 | 2.371 | 2.591 | 2.591 | 2.645 | 2.645 | 2.904 | 2.904 | 1.986 | 1.986 | 1.426 | 1.43 | 1.376 | 1.376 | -1.126 |
Total Assets
| 42.575 | 42.739 | 42.739 | 37.267 | 37.267 | 35.49 | 35.49 | 30.301 | 30.301 | 30.338 | 30.338 | 26.84 | 26.84 | 22.381 | 22.381 | 20.915 | 20.915 | 22.11 | 22.11 | 23.414 | 23.414 | 21.73 | 21.73 | 14.568 | 12.989 | 11.099 | 11.099 | 0 |
Liabilities & Equity: | ||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||
Account Payables
| 4.754 | 5.558 | 5.558 | 6.485 | 6.485 | 7.115 | 7.115 | 3.938 | 3.938 | 5.526 | 5.526 | 4.478 | 4.478 | 2.78 | 2.78 | 2.924 | 2.924 | 3.801 | 3.801 | 4.452 | 4.452 | 4.291 | 4.291 | 5.21 | 4.063 | 3.162 | 3.162 | 0 |
Short Term Debt
| 0.616 | 0.59 | 0.389 | 0.179 | 0.046 | 0.176 | 0.002 | 0.167 | 0.002 | 0.171 | 0.001 | 0.177 | 0.001 | 0.274 | 0.106 | 0.683 | 0.53 | 0.363 | 0.211 | 0.766 | 0.539 | 0.388 | 0.388 | 1.363 | 0.56 | 0.56 | 0.56 | 0 |
Tax Payables
| 0 | 0.359 | 0 | 0.56 | 0 | 0.85 | 0 | 0.55 | 0 | 1.023 | 0 | 0.942 | 0 | 0.408 | 0 | 0.316 | 0 | 0.265 | 0 | 0.504 | 0 | 0 | 0 | 0.306 | 0.641 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0.359 | 0 | -0.225 | 0 | 0 | 0 | 0 | 0 | 1.806 | 0 | 0.942 | 0 | 0.408 | 0 | 1.036 | 0 | 0.905 | 0 | 1.249 | 0 | 0 | 0 | 1.065 | 1.25 | 0 | 0 | 0 |
Other Current Liabilities
| 1.263 | 1.566 | 2.126 | 1.317 | 2.01 | 0.859 | 1.883 | 1.171 | 1.886 | 0.821 | 2.014 | 0.961 | 2.079 | 0.665 | 1.241 | 0.805 | 1.274 | 0.734 | 1.151 | 0.844 | 1.575 | 1.128 | 1.128 | 0.933 | 0.694 | 1.03 | 1.03 | 0 |
Total Current Liabilities
| 6.633 | 8.073 | 8.073 | 8.541 | 8.541 | 9 | 9 | 5.826 | 5.826 | 7.541 | 7.541 | 6.558 | 6.558 | 4.127 | 4.127 | 4.728 | 4.728 | 5.163 | 5.163 | 6.566 | 6.566 | 5.807 | 5.807 | 7.812 | 5.958 | 4.752 | 4.752 | 0 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||
Long Term Debt
| 5 | 0.635 | 3.868 | 0.037 | 0.163 | 0.112 | 0.112 | 0.175 | 0.175 | 0.251 | 0.251 | 0.334 | 0.334 | 0.398 | 0.398 | 0.418 | 0.418 | 0.531 | 0.531 | 0.614 | 0.614 | 0.312 | 0.312 | 0.365 | 0.556 | 0.695 | 0.695 | 0 |
Deferred Revenue Non-Current
| -0.642 | 0.229 | 0 | -0.467 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.642 | 0.694 | 0 | 0.467 | 0 | 0.372 | 0 | 0.498 | 0 | 0.397 | 0 | 0.389 | 0 | 0.256 | 0 | 0.282 | 0 | 0.276 | 0 | 0.305 | 0 | 0 | 0 | 0.316 | 0.294 | 0 | 0 | 0 |
Other Non-Current Liabilities
| -0.317 | 3.574 | 1.035 | 0.861 | 0.735 | 0.253 | 0.625 | 0.259 | 0.757 | 0.229 | 0.626 | 0.218 | 0.607 | 0.193 | 0.449 | 0.159 | 0.441 | 0.137 | 0.413 | 0.431 | 0.431 | 0.388 | 0.388 | 0.427 | 0.398 | 0.332 | 0.332 | 0 |
Total Non-Current Liabilities
| 4.683 | 4.903 | 4.903 | 0.898 | 0.898 | 0.737 | 0.737 | 0.932 | 0.932 | 0.877 | 0.877 | 0.941 | 0.941 | 0.847 | 0.847 | 0.859 | 0.859 | 0.944 | 0.944 | 1.045 | 1.045 | 0.7 | 0.7 | 0.792 | 0.954 | 1.027 | 1.027 | 0 |
Total Liabilities
| 12.617 | 12.976 | 12.976 | 37.267 | 9.439 | 9.737 | 9.737 | 6.758 | 6.758 | 8.418 | 8.418 | 7.499 | 7.499 | 4.974 | 4.974 | 5.587 | 5.587 | 6.107 | 6.107 | 7.611 | 7.611 | 6.507 | 6.507 | 8.604 | 6.912 | 5.779 | 5.779 | 0 |
Equity: | ||||||||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.141 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 2 | 1 | 0.01 | 0.01 | 0.01 | 0 |
Retained Earnings
| 19.304 | 19.454 | 19.454 | 18.603 | 19.088 | 16.408 | 16.886 | 14.082 | 14.56 | 12.645 | 13.046 | 10.108 | 10.509 | 8.251 | 8.651 | 6.139 | 6.539 | 6.445 | 6.845 | 5.774 | 6.174 | 5.803 | 5.803 | 4.462 | 5.547 | 4.796 | 4.796 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.61 | 0.259 | 8.055 | 0.221 | -0.264 | 0.344 | -0.134 | 0.461 | -0.017 | 0.278 | -0.123 | 0.237 | -0.164 | 0.164 | -0.237 | 0.196 | -0.204 | 0.269 | -0.131 | -0.141 | -0.141 | -0.582 | -0.582 | 0.498 | 0.516 | 0.512 | 0.512 | 3.123 |
Other Total Stockholders Equity
| 7.796 | 7.796 | 0 | 6.989 | 6.989 | 7.333 | 6.989 | 7.45 | 6.989 | 7.267 | 6.989 | 6.989 | 6.989 | 7.153 | 6.99 | 6.99 | 6.99 | 7.282 | 7.282 | 8.024 | 7.765 | 7.999 | 7.999 | 0 | 0 | 0 | 0 | 0 |
Total Shareholders Equity
| 29.71 | 29.509 | 29.509 | 27.813 | 27.813 | 25.741 | 25.741 | 23.532 | 23.532 | 21.912 | 21.912 | 19.334 | 19.334 | 17.404 | 17.404 | 15.325 | 15.325 | 15.996 | 15.996 | 15.798 | 15.798 | 15.22 | 15.22 | 5.962 | 6.075 | 5.318 | 5.318 | 3.123 |
Total Equity
| 29.958 | 29.763 | 29.763 | 27.828 | 27.828 | 25.753 | 25.753 | 23.543 | 23.543 | 21.92 | 21.92 | 19.341 | 19.341 | 17.407 | 17.407 | 15.328 | 15.328 | 16.003 | 16.003 | 15.803 | 15.803 | 15.223 | 15.223 | 5.964 | 6.077 | 5.32 | 5.32 | 3.123 |
Total Liabilities & Shareholders Equity
| 41.274 | 42.739 | 42.739 | 65.08 | 37.267 | 35.49 | 35.49 | 30.301 | 30.301 | 30.338 | 30.338 | 26.84 | 26.84 | 22.381 | 22.381 | 20.915 | 20.915 | 22.11 | 22.11 | 23.414 | 23.414 | 21.73 | 21.73 | 14.568 | 12.989 | 11.099 | 11.099 | 3.123 |