EVS Broadcast Equipment SA
EBR:EVS.BR
27.25 (EUR) • At close November 8, 2024
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | 2012 | 2011 | 2010 | 2009 | 2008 | 2007 | 2006 | 2005 | 2004 | 2003 | 2002 | 2001 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||||
Current Assets: | |||||||||||||||||||||||
Cash & Cash Equivalents
| 50.947 | 49.051 | 72.144 | 52.668 | 59.01 | 68.482 | 39.423 | 53.15 | 22.572 | 25.556 | 11.75 | 21.426 | 19.932 | 27.946 | 33.311 | 45.454 | 35.515 | 28.935 | 26.227 | 24.373 | 3.759 | 2.158 | 3.317 |
Short Term Investments
| 0.244 | 0.174 | 0.201 | 0.12 | 0.238 | 0.129 | 0.236 | 2.003 | 1.118 | 1.575 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.147 | 0 | 0 | 0 |
Cash and Short Term Investments
| 51.191 | 49.225 | 72.345 | 52.668 | 59.01 | 68.482 | 39.659 | 55.153 | 23.69 | 27.131 | 11.75 | 21.426 | 19.932 | 27.946 | 33.311 | 45.454 | 35.515 | 28.935 | 26.227 | 24.52 | 3.759 | 2.158 | 3.317 |
Net Receivables
| 67.243 | 66.85 | 42.757 | 33.955 | 42.653 | 0.129 | 36.964 | 26.799 | 38.186 | 28.21 | 29.535 | 0 | 26.977 | 20.321 | 0 | 10.366 | 14.354 | 11.601 | 13.015 | 12.887 | 9.756 | 7.19 | 12.352 |
Inventory
| 33.001 | 28.786 | 25.951 | 22.579 | 16.823 | 15.113 | 15.667 | 13.549 | 15.568 | 15.365 | 16.193 | 15.868 | 14.657 | 12.42 | 8.506 | 8.079 | 5.594 | 7.955 | 6.012 | 4.929 | 4.658 | 6.092 | 5.714 |
Other Current Assets
| 15.122 | 73.221 | 2.584 | 3.366 | 0.238 | 34.131 | 0.001 | 28.245 | 39.874 | 33.696 | 35.105 | 26.212 | -0.001 | 0.001 | 16.461 | 1.135 | 1.005 | 2.308 | 1.529 | 0.001 | 14.066 | 9.27 | 3.309 |
Total Current Assets
| 166.557 | 151.232 | 143.637 | 112.568 | 118.724 | 117.855 | 92.291 | 96.947 | 79.132 | 76.192 | 63.048 | 63.506 | 61.565 | 60.688 | 58.278 | 65.034 | 56.468 | 50.799 | 46.783 | 42.337 | 32.238 | 24.71 | 24.692 |
Non-Current Assets: | |||||||||||||||||||||||
Property, Plant & Equipment, Net
| 55.073 | 55.234 | 56.98 | 56.695 | 53.708 | 47.601 | 48.709 | 50.201 | 51.64 | 47.924 | 33.697 | 21.107 | 13.955 | 12.991 | 13.131 | 11.552 | 9.611 | 6.528 | 13.562 | 6.679 | 8.637 | 8.024 | 6.24 |
Goodwill
| 2.832 | 2.832 | 2.832 | 2.832 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125 | 1.125 | 1.393 | 0.61 | 0.61 | 0.82 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 16.02 | 13.215 | 6.113 | 7.04 | 0.173 | 0.443 | 0.291 | 0.386 | 0.405 | 0.415 | 0.725 | 1.013 | 1.387 | 1.901 | 1.253 | 0.508 | 0.83 | 0.715 | 0.584 | 0.028 | 0.053 | 0.677 | 0.925 |
Goodwill and Intangible Assets
| 18.852 | 16.047 | 8.945 | 9.872 | 1.298 | 1.568 | 1.416 | 1.511 | 1.53 | 1.54 | 2.118 | 1.623 | 1.997 | 2.721 | 1.253 | 0.508 | 0.83 | 0.715 | 0.584 | 0.028 | 0.053 | 0.677 | 0.925 |
Long Term Investments
| 10.599 | 2.26 | 2.123 | 2.035 | 1.536 | 1.44 | 1.128 | -0.708 | 0.075 | -0.479 | 8.732 | 7.895 | 0 | 7.292 | 7.541 | 2.637 | 5.122 | 0 | 0 | 0.774 | 0 | 0 | 0 |
Tax Assets
| 0.495 | 4.622 | 5.933 | 8.725 | 6.57 | 5.428 | 3.297 | 4.09 | 0 | 0 | -8.732 | -7.895 | 0 | 0.006 | 0.023 | 0.048 | 0.094 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 3.821 | 2.609 | 0.663 | 1.197 | 2.453 | 6.012 | 8.235 | 6.169 | 14.532 | 10.062 | 8.725 | 8.951 | -0.001 | -0.001 | 5.261 | 2.851 | 6.432 | 1.081 | 0.147 | 0.234 | 3.008 | 5.394 |
Total Non-Current Assets
| 85.019 | 81.984 | 76.59 | 77.99 | 64.309 | 58.49 | 60.562 | 63.329 | 59.414 | 63.517 | 45.877 | 31.455 | 24.903 | 23.009 | 21.947 | 20.006 | 18.508 | 13.675 | 15.227 | 7.628 | 8.923 | 11.709 | 12.56 |
Total Assets
| 251.576 | 233.216 | 220.227 | 190.016 | 183.033 | 176.344 | 152.853 | 160.276 | 138.544 | 139.707 | 108.926 | 94.962 | 86.468 | 83.697 | 80.225 | 85.04 | 74.976 | 64.474 | 62.01 | 49.965 | 41.161 | 36.419 | 37.252 |
Liabilities & Equity: | |||||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||||
Account Payables
| 10.681 | 9.207 | 10.497 | 5.775 | 4.87 | 4.897 | 5.87 | 3.722 | 4.987 | 5.225 | 5.446 | 6.626 | 5.499 | 3.331 | 4.863 | 9.813 | 6.914 | 4.729 | 8.398 | 1.913 | 0 | 0 | 0 |
Short Term Debt
| 3.896 | 3.75 | 3.728 | 4.712 | 6.725 | 5.493 | 5.25 | 5.25 | 5.2 | 7.107 | 1.791 | 0.291 | 0.291 | 0.295 | 0.299 | 0.299 | 0.309 | 0.364 | 1.67 | 0.395 | 0 | 0 | 0 |
Tax Payables
| 1.393 | 1.959 | 2.586 | 2.259 | 4.282 | 2.519 | 8.851 | 17.067 | 7.658 | 8.195 | 4.666 | 1.367 | 6.139 | 4.978 | 0.758 | 2.324 | 1.335 | 2.214 | 1.097 | 3.064 | 0 | 0 | 0 |
Deferred Revenue
| 1.393 | 9.347 | 10.334 | 23.076 | 21.259 | 2.519 | 8.851 | 36.948 | 26.631 | 24.202 | 4.666 | 1.367 | 6.139 | 15.38 | 10.88 | 0 | 0 | 2.214 | 0 | 3.829 | 0 | 0 | 0 |
Other Current Liabilities
| 31.97 | 21.827 | 16.459 | -0.001 | 0.001 | 15.457 | 16.964 | -0.001 | -0.001 | -0.001 | 17.978 | 15.792 | 15.858 | 0.001 | 0.001 | 2.324 | 1.335 | 3.251 | 1.097 | 0.001 | 12.525 | 12.156 | 14.416 |
Total Current Liabilities
| 47.94 | 44.131 | 41.018 | 33.562 | 32.855 | 28.366 | 36.935 | 45.919 | 36.817 | 36.533 | 29.881 | 24.076 | 27.787 | 19.007 | 16.043 | 12.436 | 8.558 | 10.558 | 11.165 | 6.138 | 12.525 | 12.156 | 14.416 |
Non-Current Liabilities: | |||||||||||||||||||||||
Long Term Debt
| 0.561 | 11.528 | 13.554 | 12.251 | 6.07 | 4.426 | 9.3 | 14.55 | 19.6 | 24.8 | 8.283 | 0.541 | 0 | 0.546 | 0.546 | 0 | 0 | 0 | 0 | 6.007 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 9.883 | 0 | 0 | 1.299 | 1.636 | 2.105 | 0 | 0 | 1.132 | 1.077 | 1.254 | 0 | 0 | 2.23 | 2.549 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.011 | 0.01 | 0.011 | 1.389 | 0.019 | 0.044 | 0 | 0 | 1.678 | 1.627 | 1.043 | 1.036 | 1.083 | 1.109 | 1.259 | 1.159 | 0.975 | 0.266 | 0.252 | 0 | 0.473 | 0.603 | 0.258 |
Other Non-Current Liabilities
| 1.881 | 1.757 | 3.327 | 0.993 | 0.692 | 0.067 | 1.271 | 2.361 | 1.159 | 2.15 | -0.002 | 2.035 | 1.924 | -0.001 | -0.001 | 3.396 | 3.297 | 3.517 | 10.201 | 0.244 | 28.163 | 23.661 | 22.579 |
Total Non-Current Liabilities
| 12.336 | 13.295 | 16.892 | 15.932 | 8.417 | 6.642 | 10.571 | 16.911 | 23.569 | 29.654 | 10.578 | 3.612 | 3.007 | 3.884 | 4.353 | 4.555 | 4.272 | 3.783 | 10.453 | 6.251 | 28.636 | 24.263 | 22.836 |
Total Liabilities
| 60.276 | 57.426 | 57.91 | 49.494 | 41.272 | 35.008 | 47.506 | 62.83 | 60.386 | 66.187 | 40.459 | 27.688 | 30.794 | 22.891 | 20.396 | 16.991 | 12.83 | 14.341 | 21.618 | 12.389 | 41.161 | 36.419 | 37.252 |
Equity: | |||||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 14.856 | 6.747 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 8.772 | 8.772 | 8.772 | 8.772 | 8.772 | 8.772 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 8.342 | 16 | 16 | 16 |
Retained Earnings
| 198.897 | 183.39 | 170.57 | 149.309 | 132.221 | 136.601 | 100.453 | -14.856 | -6.747 | 69 | 64.745 | 65.255 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Accumulated Other Comprehensive Income/Loss
| 0.805 | 184.465 | 171.321 | 149.585 | 142.916 | -17.013 | -18.443 | -15.315 | -12.317 | -10.246 | -16.232 | -13.763 | -11.289 | -9.104 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| -17.174 | -200.837 | -188.346 | -167.144 | -142.148 | 12.976 | 14.995 | 104.419 | 82.127 | 6.418 | 11.143 | 7.432 | 58.613 | 61.562 | 51.481 | 59.697 | 53.794 | 41.783 | 27.624 | 25.619 | -0.001 | 6.554 | 5.859 |
Total Shareholders Equity
| 191.3 | 175.79 | 162.317 | 140.522 | 141.761 | 141.336 | 105.347 | 97.446 | 78.152 | 73.514 | 67.998 | 67.266 | 55.666 | 60.8 | 59.823 | 68.039 | 62.136 | 50.125 | 35.966 | 33.961 | 15.999 | 22.554 | 21.859 |
Total Equity
| 191.3 | 175.79 | 162.317 | 140.522 | 141.761 | 141.336 | 105.347 | 97.446 | 78.158 | 73.52 | 68.467 | 67.274 | 55.674 | 60.806 | 59.829 | 68.044 | 62.141 | 50.129 | 38.179 | 37.576 | 16.003 | 22.558 | 21.863 |
Total Liabilities & Shareholders Equity
| 251.576 | 233.216 | 220.227 | 190.016 | 183.033 | 176.344 | 152.853 | 160.276 | 138.544 | 139.707 | 108.926 | 94.962 | 86.468 | 83.697 | 80.225 | 85.04 | 74.976 | 64.474 | 62.01 | 49.965 | 57.164 | 58.977 | 59.116 |