Lingotes Especiales, S.A.
MSE:LGT.MC
6.8 (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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | |||||||||||||||||||||
Current Assets: | |||||||||||||||||||||
Cash & Cash Equivalents
| 13.459 | 6.22 | 1.986 | 14.863 | 6.2 | 6.081 | 5.138 | 8.88 | 10.909 | 4.528 | 8.625 | 4.841 | 4.088 | 6.739 | 2.05 | 1.304 | 4.13 | 0 | 0.048 | 1.097 | 3.049 |
Short Term Investments
| 0 | 0 | 0 | 0 | 0.002 | 0.002 | 0.002 | 0.002 | -0.242 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Cash and Short Term Investments
| 13.459 | 6.22 | 1.986 | 14.863 | 6.202 | 6.083 | 5.14 | 8.882 | 10.909 | 4.528 | 8.625 | 4.841 | 4.088 | 6.739 | 2.05 | 1.304 | 4.13 | 0 | 0.048 | 1.097 | 3.049 |
Net Receivables
| 14.176 | 25.036 | 17.391 | 17.02 | 19.152 | 17.515 | 19.839 | 14.624 | 13.339 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 19.231 | 0 | 0 | 23.706 | 21.217 |
Inventory
| 7.859 | 7.179 | 7.768 | 11.234 | 9.715 | 11.964 | 8.977 | 5.976 | 5.108 | 7.489 | 7.863 | 9.314 | 7.481 | 6.476 | 8.451 | 14.673 | 9.103 | 9.683 | 9.971 | 8.154 | 6.208 |
Other Current Assets
| 14.176 | 25.037 | 0.583 | 0 | 0.362 | 17.515 | 19.839 | 14.624 | 13.339 | 10.267 | 7.743 | 8.917 | 12.941 | 13.938 | 11.965 | 14.521 | 0.001 | 0.907 | 22.532 | 0.431 | 3.799 |
Total Current Assets
| 35.495 | 38.436 | 27.728 | 43.118 | 35.431 | 35.562 | 33.956 | 29.482 | 29.357 | 22.284 | 24.231 | 23.072 | 24.51 | 27.153 | 22.466 | 30.498 | 32.465 | 32.658 | 32.551 | 33.388 | 34.274 |
Non-Current Assets: | |||||||||||||||||||||
Property, Plant & Equipment, Net
| 60.892 | 56.526 | 57.148 | 57.216 | 56.804 | 55.104 | 49.29 | 45.31 | 31.341 | 30.309 | 30.296 | 32.255 | 34.752 | 37.296 | 36.761 | 35.765 | 34.955 | 36.862 | 35.292 | 32.555 | 32.488 |
Goodwill
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.107 | 0 | 0 | 0 |
Intangible Assets
| 2.042 | 1.51 | 1.594 | 1.142 | 0.895 | 0.478 | 0.442 | 0.237 | 0.277 | 1.021 | 0.758 | 0.682 | 0.974 | 1.265 | 0.546 | 0.092 | 0.109 | 0 | 0.11 | 0.078 | 0.094 |
Goodwill and Intangible Assets
| 2.042 | 1.51 | 1.594 | 1.142 | 0.895 | 0.478 | 0.442 | 0.237 | 0.277 | 1.021 | 0.758 | 0.682 | 0.974 | 1.265 | 0.546 | 0.092 | 0.109 | 0.107 | 0.11 | 0.078 | 0.094 |
Long Term Investments
| 0.244 | 0 | 0 | -0 | -0.002 | 0.36 | 0.71 | 0.916 | 1.417 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Tax Assets
| 0.172 | 0.805 | 1.185 | 0.444 | 0.501 | 0.594 | 0.598 | 0.704 | 0.922 | 0.817 | 0.445 | 0.32 | 0.535 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Assets
| 0 | 0.242 | 0.242 | 0.243 | 0.244 | 0.244 | 0.244 | 0.244 | 0 | 1.417 | 0.243 | 0.243 | 0.243 | 0.243 | 0.243 | 0 | 0.271 | 0.33 | 0.324 | 0 | 0 |
Total Non-Current Assets
| 63.35 | 59.084 | 60.17 | 59.045 | 58.443 | 56.78 | 51.284 | 47.412 | 33.957 | 33.564 | 31.742 | 33.5 | 36.504 | 38.804 | 37.55 | 35.857 | 35.335 | 37.299 | 35.726 | 32.633 | 32.581 |
Total Assets
| 98.844 | 97.52 | 87.898 | 102.163 | 93.874 | 92.342 | 85.24 | 76.894 | 63.313 | 55.848 | 55.973 | 56.572 | 61.014 | 65.956 | 60.016 | 66.355 | 67.8 | 69.957 | 68.277 | 66.021 | 66.855 |
Liabilities & Equity: | |||||||||||||||||||||
Current Liabilities: | |||||||||||||||||||||
Account Payables
| 15.346 | 21.776 | 17.226 | 20 | 21.237 | 18.897 | 21.552 | 16.263 | 12.652 | 8.943 | 9.026 | 7.567 | 11.294 | 15.219 | 10.37 | 14.993 | 16.988 | 0 | 0 | 14.913 | 13.557 |
Short Term Debt
| 7.392 | 7.09 | 6.579 | 9.035 | 7.039 | 4.123 | 3.715 | 4.214 | 3.274 | 3.167 | 2.831 | 3.495 | 4.52 | 4.689 | 0 | 0 | 9.467 | 0 | 0 | 7.908 | 7.155 |
Tax Payables
| 2.043 | 0.91 | 0.703 | 1.057 | 0.869 | 0.724 | 1.172 | 1.969 | 1.777 | 0.335 | 0.342 | 0.076 | 0.102 | 0 | 0.035 | 0 | 0.303 | 0 | 0 | 0 | 0 |
Deferred Revenue
| 0 | 0 | 0 | 0 | 3.352 | 0.724 | 1.172 | 1.969 | 1.777 | 0.335 | 0.342 | 0.076 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 8.211 | 2.966 | 3.503 | 11.537 | -0 | 3.471 | 2.469 | 3.282 | 2.06 | 1.677 | 1.688 | 1.424 | 0.102 | 0 | 3.82 | 11.811 | 0.303 | 30.493 | 30.944 | 5.66 | 5.61 |
Total Current Liabilities
| 30.95 | 31.833 | 27.308 | 40.572 | 31.627 | 27.215 | 28.908 | 25.728 | 19.763 | 14.121 | 13.887 | 12.562 | 15.916 | 19.907 | 14.19 | 26.805 | 26.758 | 30.493 | 30.944 | 28.48 | 26.322 |
Non-Current Liabilities: | |||||||||||||||||||||
Long Term Debt
| 16.339 | 17.942 | 15.495 | 15.142 | 14.615 | 18.977 | 12.13 | 7.771 | 5.437 | 7.039 | 5.844 | 8.513 | 6.871 | 8.681 | 0 | 6.749 | 7.85 | 0 | 0 | 5.796 | 6.939 |
Deferred Revenue Non-Current
| 0.428 | 0.565 | 0.702 | 0.828 | 0.997 | 1.183 | 1.376 | 1.401 | 1.583 | 1.799 | 2.047 | 2.315 | 0.169 | 0.157 | 0 | 0.168 | 0.153 | 0 | 0 | 0 | 0 |
Deferred Tax Liabilities Non-Current
| 0.144 | 0.188 | 0.233 | 0.285 | 0.337 | 0.388 | 0.44 | 0.492 | 0.544 | 0.667 | 0.727 | 0.883 | 0.993 | 0.778 | 0.09 | 0.131 | 0.177 | 0.224 | 0.193 | 0 | 0 |
Other Non-Current Liabilities
| 4.525 | 0.179 | 0.497 | 0.196 | 0.114 | 0.125 | 0.094 | 0.114 | 0.151 | 0.129 | 0.148 | 0.187 | 2.774 | 3.4 | 16.877 | 2.162 | 2.282 | 11.05 | 7.579 | 4.675 | 5.367 |
Total Non-Current Liabilities
| 21.436 | 18.873 | 16.927 | 16.45 | 16.063 | 20.674 | 14.041 | 9.778 | 7.715 | 9.635 | 8.767 | 11.898 | 10.807 | 13.016 | 16.967 | 9.21 | 10.462 | 11.274 | 7.772 | 10.471 | 12.306 |
Total Liabilities
| 52.386 | 50.705 | 44.235 | 57.023 | 47.69 | 47.889 | 42.949 | 35.506 | 27.477 | 23.756 | 22.655 | 24.46 | 26.723 | 32.923 | 31.157 | 36.015 | 37.22 | 41.767 | 38.716 | 38.951 | 38.627 |
Equity: | |||||||||||||||||||||
Preferred Stock
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Common Stock
| 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 10 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 | 9.6 |
Retained Earnings
| 33.582 | 34.659 | 31.508 | 32.992 | 34.074 | 32.353 | 30.226 | 29.371 | 23.9 | 24.711 | 23.098 | 20.583 | 22.755 | 21.497 | 17.505 | 16.163 | 0 | 0 | 0 | 2.176 | 4.293 |
Accumulated Other Comprehensive Income/Loss
| 2.432 | 2.155 | 2.155 | 2.148 | 36.184 | 34.453 | 2.066 | 2.016 | 1.936 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Total Stockholders Equity
| 0.016 | 0 | 0 | 0 | -34.074 | -32.353 | 0 | 0 | 0 | -2.218 | 0.62 | 1.929 | 1.936 | 1.936 | 1.754 | 4.577 | 20.98 | 18.59 | 19.961 | 15.294 | 12.902 |
Total Shareholders Equity
| 46.03 | 46.814 | 43.663 | 45.14 | 46.184 | 44.453 | 42.291 | 41.388 | 35.836 | 32.092 | 33.318 | 32.111 | 34.291 | 33.033 | 28.86 | 30.34 | 30.58 | 28.19 | 29.561 | 27.07 | 26.795 |
Total Equity
| 46.03 | 46.814 | 43.663 | 45.14 | 46.184 | 44.453 | 42.291 | 41.388 | 35.836 | 32.092 | 33.318 | 32.111 | 34.291 | 33.033 | 28.86 | 30.34 | 30.58 | 28.19 | 29.561 | 27.07 | 27.511 |
Total Liabilities & Shareholders Equity
| 98.844 | 97.52 | 87.898 | 102.163 | 93.874 | 92.342 | 85.24 | 76.894 | 63.313 | 55.848 | 55.973 | 56.572 | 61.014 | 65.956 | 60.016 | 66.355 | 67.8 | 69.957 | 68.277 | 66.021 | 66.855 |