Graines Voltz S.A.
EPA:GRVO.PA
25.7 (EUR) • At close September 19, 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 Q3 | 2012 Q2 | 2012 Q1 | 2011 Q4 | 2011 Q3 | 2011 Q2 | 2011 Q1 | 2010 Q4 | 2010 Q3 | 2010 Q2 | 2010 Q1 | 2009 Q4 | 2009 Q3 | 2009 Q2 | 2009 Q1 | 2008 Q4 | 2008 Q3 | 2008 Q2 | 2008 Q1 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 75.914 | 56.406 | 76.63 | 56.333 | 75.91 | 55.113 | 67.185 | 35.734 | 51.103 | 36.173 | 46.932 | 31.387 | 45.499 | 32.05 | 46.074 | 34.554 | 49.284 | 34.609 | 48.919 | 35.511 | 52.802 | 32.967 | 49.968 | 17.123 | 17.123 | 17.123 | 17.123 | 16.03 | 16.03 | 16.03 | 16.03 | 13.897 | 13.897 | 13.897 | 13.897 | 11.604 | 11.604 | 11.604 | 11.604 | 9.992 | 9.992 | 9.992 | 9.992 |
Cost of Revenue
| 32.941 | 60.07 | 69.32 | 57.582 | 64.857 | 51.933 | 54.485 | 34.858 | 43.175 | 36.006 | 21.893 | 16.467 | 21.509 | 16.636 | 22.008 | 18.38 | 24.525 | 18.84 | 24.592 | 19.26 | 28.591 | 17.953 | 26.818 | 10.062 | 10.062 | 10.062 | 10.062 | 9.228 | 9.228 | 9.228 | 9.228 | 7.973 | 7.973 | 7.973 | 7.973 | 8.48 | 8.48 | 8.48 | 8.48 | 7.436 | 7.436 | 7.436 | 7.436 |
Gross Profit
| 42.973 | -3.664 | 7.31 | -1.249 | 11.053 | 3.18 | 12.7 | 0.876 | 7.928 | 0.167 | 25.039 | 14.92 | 23.99 | 15.414 | 24.066 | 16.173 | 24.759 | 15.769 | 24.327 | 16.252 | 24.211 | 15.014 | 23.15 | 7.061 | 7.061 | 7.061 | 7.061 | 6.803 | 6.803 | 6.803 | 6.803 | 5.923 | 5.923 | 5.923 | 5.923 | 3.124 | 3.124 | 3.124 | 3.124 | 2.556 | 2.556 | 2.556 | 2.556 |
Gross Profit Ratio
| 0.566 | -0.065 | 0.095 | -0.022 | 0.146 | 0.058 | 0.189 | 0.025 | 0.155 | 0.005 | 0.534 | 0.475 | 0.527 | 0.481 | 0.522 | 0.468 | 0.502 | 0.456 | 0.497 | 0.458 | 0.459 | 0.455 | 0.463 | 0.412 | 0.412 | 0.412 | 0.412 | 0.424 | 0.424 | 0.424 | 0.424 | 0.426 | 0.426 | 0.426 | 0.426 | 0.269 | 0.269 | 0.269 | 0.269 | 0.256 | 0.256 | 0.256 | 0.256 |
Reseach & Development Expenses
| 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 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
General & Administrative Expenses
| 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 | -2.287 | -2.287 | -2.287 | -2.287 | 1.982 | 1.982 | 1.982 | 1.982 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Selling & Marketing Expenses
| 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 | 2.313 | 2.313 | 2.313 | 2.313 | -1.654 | -1.654 | -1.654 | -1.654 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
SG&A
| 34.04 | 2.135 | 2.396 | 3.899 | 2.71 | 2.225 | 2.451 | 0.409 | 2.623 | 0.668 | 16.891 | 12.631 | 15.147 | 12.324 | 14.255 | 12.336 | 14.713 | 11.989 | 15.025 | 10.703 | 16.214 | 12.248 | 15.369 | 2.587 | 2.587 | 2.587 | 2.587 | 0.027 | 0.027 | 0.027 | 0.027 | 0.328 | 0.328 | 0.328 | 0.328 | 0.933 | 0.933 | 0.933 | 0.933 | 0.484 | 0.484 | 0.484 | 0.484 |
Other Expenses
| -70.221 | 2.132 | 1.205 | 1.406 | 1.681 | 1.523 | 0.218 | -0.402 | 1.294 | 0.499 | 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 | 0 | 0 |
Operating Expenses
| 70.221 | 0.003 | 1.191 | 2.493 | 1.029 | 0.702 | 2.233 | 0.811 | 1.329 | 0.169 | 12.907 | 12.131 | 18.917 | 13.867 | 19.524 | 15.382 | 20.492 | 14.309 | 18.346 | 13.626 | 19.116 | 12.656 | 18.163 | 2.587 | 2.587 | 2.587 | 2.587 | 0.027 | 0.027 | 0.027 | 0.027 | 0.328 | 0.328 | 0.328 | 0.328 | 0.933 | 0.933 | 0.933 | 0.933 | 0.484 | 0.484 | 0.484 | 0.484 |
Operating Income
| 5.693 | -3.667 | 6.119 | -3.742 | 10.024 | 2.478 | 10.467 | 0.065 | 6.599 | -0.002 | 11.442 | 3.353 | 5.6 | 3.052 | 4.717 | 5.044 | 4.749 | 2.879 | 6.137 | 1.849 | 5.51 | 2.226 | 5.307 | 0.935 | 0.935 | 0.935 | 0.935 | 1.463 | 1.463 | 1.463 | 1.463 | 0.884 | 0.884 | 0.884 | 0.884 | 0.421 | 0.421 | 0.421 | 0.421 | 0.281 | 0.281 | 0.281 | 0.281 |
Operating Income Ratio
| 0.075 | -0.065 | 0.08 | -0.066 | 0.132 | 0.045 | 0.156 | 0.002 | 0.129 | -0 | 0.244 | 0.107 | 0.123 | 0.095 | 0.102 | 0.146 | 0.096 | 0.083 | 0.125 | 0.052 | 0.104 | 0.068 | 0.106 | 0.055 | 0.055 | 0.055 | 0.055 | 0.091 | 0.091 | 0.091 | 0.091 | 0.064 | 0.064 | 0.064 | 0.064 | 0.036 | 0.036 | 0.036 | 0.036 | 0.028 | 0.028 | 0.028 | 0.028 |
Total Other Income Expenses Net
| -5.693 | -0.041 | -2.328 | 0.485 | -0.519 | 0.015 | -0.186 | -0.12 | -0.984 | -0.045 | 0.611 | -0.812 | -0.617 | -1.684 | -0.395 | -4.494 | -0.761 | -1.779 | -0.465 | 0.018 | -0.759 | -0.182 | -0.469 | -0.09 | -0.09 | -0.09 | -0.09 | -0.069 | -0.069 | -0.069 | -0.069 | 0.102 | 0.102 | 0.102 | 0.102 | 0.139 | 0.139 | 0.139 | 0.139 | 0.007 | 0.007 | 0.007 | 0.007 |
Income Before Tax
| 4.513 | -3.708 | 3.791 | -3.257 | 9.505 | 2.493 | 10.281 | -0.055 | 5.615 | -0.046 | 12.053 | 2.541 | 4.983 | 1.369 | 4.321 | 0.55 | 3.988 | 1.1 | 5.672 | 1.868 | 4.752 | 2.045 | 4.838 | 0.845 | 0.845 | 0.845 | 0.845 | 1.394 | 1.394 | 1.394 | 1.394 | 0.987 | 0.987 | 0.987 | 0.987 | 0.56 | 0.56 | 0.56 | 0.56 | 0.287 | 0.287 | 0.287 | 0.287 |
Income Before Tax Ratio
| 0.059 | -0.066 | 0.049 | -0.058 | 0.125 | 0.045 | 0.153 | -0.002 | 0.11 | -0.001 | 0.257 | 0.081 | 0.11 | 0.043 | 0.094 | 0.016 | 0.081 | 0.032 | 0.116 | 0.053 | 0.09 | 0.062 | 0.097 | 0.049 | 0.049 | 0.049 | 0.049 | 0.087 | 0.087 | 0.087 | 0.087 | 0.071 | 0.071 | 0.071 | 0.071 | 0.048 | 0.048 | 0.048 | 0.048 | 0.029 | 0.029 | 0.029 | 0.029 |
Income Tax Expense
| 1.538 | -2.256 | 1.859 | -1.519 | 2.354 | 0.777 | 2.721 | -0.231 | 1.846 | -1.515 | 4.47 | 0.088 | 2.345 | 0.168 | 2.069 | 0.484 | 2.416 | 0.202 | 2.237 | 0.366 | 2.151 | 0.107 | 2.177 | 0.405 | 0.405 | 0.405 | 0.405 | 0.46 | 0.46 | 0.46 | 0.46 | 0.296 | 0.296 | 0.296 | 0.296 | 0.233 | 0.233 | 0.233 | 0.233 | 0.117 | 0.117 | 0.117 | 0.117 |
Net Income
| 2.915 | -1.465 | 2.126 | -1.871 | 7.058 | 1.811 | 7.571 | 0.372 | 3.846 | 1.571 | 7.606 | 2.429 | 2.961 | 1.175 | 2.133 | 0.734 | 2.085 | 0.883 | 3.377 | 2.187 | 2.588 | 1.901 | 2.733 | 0.449 | 0.449 | 0.449 | 0.449 | 0.933 | 0.933 | 0.933 | 0.933 | 0.69 | 0.69 | 0.69 | 0.69 | 0.327 | 0.327 | 0.327 | 0.327 | 0.171 | 0.171 | 0.171 | 0.171 |
Net Income Ratio
| 0.038 | -0.026 | 0.028 | -0.033 | 0.093 | 0.033 | 0.113 | 0.01 | 0.075 | 0.043 | 0.162 | 0.077 | 0.065 | 0.037 | 0.046 | 0.021 | 0.042 | 0.026 | 0.069 | 0.062 | 0.049 | 0.058 | 0.055 | 0.026 | 0.026 | 0.026 | 0.026 | 0.058 | 0.058 | 0.058 | 0.058 | 0.05 | 0.05 | 0.05 | 0.05 | 0.028 | 0.028 | 0.028 | 0.028 | 0.017 | 0.017 | 0.017 | 0.017 |
EPS
| 1.97 | -0.99 | 1.44 | -1.26 | 4.77 | 1.4 | 5.85 | 0.29 | 2.97 | 1.21 | 5.55 | 1.77 | 2.16 | 0.85 | 1.56 | 0.54 | 1.52 | 0.57 | 2.46 | 1.39 | 1.89 | 1.33 | 1.99 | 0.33 | 0.33 | 0.33 | 0.33 | 0.68 | 0.68 | 0.68 | 0.68 | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
EPS Diluted
| 1.98 | -0.99 | 1.44 | -1.26 | 4.77 | 1.4 | 5.85 | 0.29 | 2.97 | 1.21 | 5.55 | 1.77 | 2.16 | 0.86 | 1.56 | 0.54 | 1.52 | 0.56 | 2.46 | 1.4 | 1.89 | 1.32 | 1.99 | 0.33 | 0.33 | 0.33 | 0.33 | 0.68 | 0.68 | 0.68 | 0.68 | 0.5 | 0.5 | 0.5 | 0.5 | 0.2 | 0.2 | 0.2 | 0.2 | 0.1 | 0.1 | 0.1 | 0.1 |
EBITDA
| 6.158 | -1.567 | 8.194 | -1.718 | 11.635 | 3.836 | 11.784 | 1.112 | 7.536 | 0.803 | 12.097 | 4.053 | 6.263 | 4.96 | 5.374 | 5.643 | 5.714 | 4.222 | 7.238 | 3.189 | 6.491 | 3.096 | 6.275 | 1.078 | 1.078 | 1.078 | 1.078 | 1.519 | 1.519 | 1.519 | 1.519 | 1.166 | 1.166 | 1.166 | 1.166 | 0.841 | 0.841 | 0.841 | 0.841 | 0.722 | 0.722 | 0.722 | 0.722 |
EBITDA Ratio
| 0.081 | -0.028 | 0.107 | -0.03 | 0.153 | 0.07 | 0.175 | 0.031 | 0.147 | 0.022 | 0.258 | 0.129 | 0.138 | 0.155 | 0.117 | 0.163 | 0.116 | 0.122 | 0.148 | 0.09 | 0.123 | 0.094 | 0.126 | 0.063 | 0.063 | 0.063 | 0.063 | 0.095 | 0.095 | 0.095 | 0.095 | 0.084 | 0.084 | 0.084 | 0.084 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 | 0.072 |