Maisons du Monde S.A.
EPA:MDM.PA
2.545 (EUR) • At close June 5, 2025
Overview | Financials
Numbers are in millions (except for per share data and ratios) EUR.
| 2024 | 2023 | 2022 | 2021 | 2020 | 2019 | 2018 | 2017 | 2016 | 2015 | 2014 | 2013 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Operating Activities: | ||||||||||||
| Net Income
| -115.4 | 8.57 | 52.618 | 105.191 | 17.44 | 93.123 | 94.162 | 88.33 | -24.812 | -5.756 | 3.667 | -19.065 |
| Depreciation & Amortization
| 227.097 | 161.767 | 163.017 | 157.685 | 201.369 | 144.5 | 38.802 | 33.825 | 42.937 | 24.249 | 23.723 | 11.492 |
| Deferred Income Tax
| 0 | 0 | 0 | -33.212 | -37.498 | -39.998 | 0 | 0 | 10.674 | 0 | 0 | 0 |
| Stock Based Compensation
| 0.107 | 0.963 | 0.581 | 0.284 | 2.156 | 2.56 | 2.717 | 1.72 | 0.103 | 0 | 0 | 0 |
| Change In Working Capital
| 15.4 | 0.15 | -2.826 | 10.039 | 17.117 | 36.086 | -75.8 | 27.086 | -41.532 | 30.332 | -18.382 | 7.405 |
| Accounts Receivables
| 0 | 8.526 | 23.358 | -6.52 | -57.605 | 11.077 | -0.397 | -30.326 | -3.861 | -3.247 | -7.342 | 6.586 |
| Inventory
| 0 | 45.433 | -51.506 | -34.071 | 38.214 | 30.855 | -71.869 | 10.918 | -68.731 | 5.227 | -22.488 | 8.356 |
| Accounts Payables
| 0 | -53.809 | 25.321 | 51.154 | 36.508 | -5.846 | -3.534 | 46.494 | 31.06 | 0 | 0 | 0 |
| Other Working Capital
| 15.4 | 0 | 0.001 | -0.524 | 21.855 | 0 | -3.931 | 16.168 | 27.199 | 25.105 | 4.106 | -0.951 |
| Other Non Cash Items
| 38.479 | 17.273 | -1.411 | 18.742 | 20.671 | 19.23 | -8.267 | 2.914 | 70.674 | 63.22 | 36.25 | 39.107 |
| Operating Cash Flow
| 165.683 | 188.723 | 211.979 | 258.729 | 221.255 | 255.501 | 51.614 | 153.875 | 58.044 | 112.045 | 45.258 | 38.939 |
| Investing Activities: | ||||||||||||
| Investments In Property Plant And Equipment
| -9.5 | -19.333 | -67.206 | -52.243 | -51.789 | -64.371 | -41.776 | -55.085 | -50.552 | -40.777 | -32.36 | -23.041 |
| Acquisitions Net
| 0 | 0 | 0.8 | 12.228 | 0.807 | -10.156 | -36.288 | 0.823 | 0.033 | -0.016 | -0.607 | -167.554 |
| Purchases Of Investments
| 0 | 0 | 0 | -1.999 | 0 | 0 | 0 | -0.025 | 0 | 0 | 0 | 0 |
| Sales Maturities Of Investments
| 0.2 | 0 | 0 | -7.402 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Investing Activites
| -16.5 | -14.306 | 5.913 | 10.669 | -0.29 | -0.328 | 3.443 | 1.124 | -15.548 | -2.594 | 2.529 | 0.032 |
| Investing Cash Flow
| -25.8 | -33.639 | -60.493 | -38.747 | -51.272 | -74.855 | -74.621 | -53.986 | -66.067 | -43.387 | -30.438 | -190.563 |
| Financing Activities: | ||||||||||||
| Debt Repayment
| -51.4 | -223.426 | -48.136 | -200.415 | 47.13 | -10.161 | 7.853 | -38.634 | -108.622 | -1.252 | -8.052 | 0 |
| Common Stock Issued
| 0 | 0 | 0 | 0 | 0.507 | 0 | 0 | 0 | 150.424 | 0 | 0 | 55.45 |
| Common Stock Repurchased
| 0 | -1.057 | -0.652 | -20.352 | 0 | -2.88 | -6.544 | -0.488 | -0.377 | 0 | 0 | 0 |
| Dividends Paid
| -2.3 | -11.595 | -23.375 | -13.508 | 0 | -21.143 | -19.89 | -14.016 | 0 | 0 | 0 | 0 |
| Other Financing Activities
| -21.3 | -14.966 | -121.579 | -119.209 | -15.505 | -108.584 | -1.892 | -6.523 | -198.993 | -30.317 | -31.625 | 158.722 |
| Financing Cash Flow
| -75 | -251.044 | -193.742 | -353.484 | 32.132 | -142.768 | -20.473 | -59.661 | -7.144 | -31.569 | -39.677 | 214.172 |
| Other Information: | ||||||||||||
| Effect Of Forex Changes On Cash
| 0.531 | -0.104 | 0.194 | -0.026 | 0.133 | 0.035 | -0.048 | 0.184 | 0.069 | 0.011 | -0.019 | 0 |
| Net Change In Cash
| 65.426 | -96.064 | -42.061 | -133.527 | 202.248 | 37.913 | -43.528 | 40.418 | -15.098 | 37.1 | -24.876 | 62.548 |
| Cash At End Of Period
| 90.5 | 25.074 | 121.138 | 163.199 | 296.726 | 94.478 | 56.565 | 100.093 | 59.675 | 74.773 | 37.673 | 62.549 |