NorCom Information Technology GmbH & Co. KGaA
FSX:NC5A.DE
4.16 (EUR) • At close November 14, 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 Q2 | 2011 Q4 | 2011 Q2 | 2010 Q4 | 2010 Q2 | 2009 Q4 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Assets: | ||||||||||||||||||||||||||||||
Current Assets: | ||||||||||||||||||||||||||||||
Cash & Cash Equivalents
| 0.64 | 1.263 | 0.734 | 1.326 | 1.823 | 3.32 | 3.31 | 4.47 | 4.708 | 4.486 | 4.968 | 4.724 | 6.022 | 2.245 | 2.82 | 2.192 | 2.205 | 1.036 | 0.831 | 1.113 | 0.688 | 1.726 | 1.508 | 2.048 | 2.068 | 3.362 | 3.548 | 5.479 | 4.909 | 6.72 |
Short Term Investments
| 0 | 0.013 | 0.01 | 0.006 | 0.005 | 0.002 | 0.021 | 0.001 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.266 | 0.024 |
Cash and Short Term Investments
| 0.64 | 1.276 | 0.734 | 1.326 | 1.823 | 3.32 | 3.31 | 4.47 | 4.708 | 4.486 | 4.968 | 4.724 | 6.022 | 2.245 | 2.82 | 2.192 | 2.205 | 1.036 | 0.831 | 1.113 | 0.688 | 1.726 | 1.508 | 2.048 | 2.068 | 3.362 | 3.548 | 5.479 | 5.175 | 6.744 |
Net Receivables
| 1.666 | 1.473 | 1.672 | 1.633 | 1.903 | 1.442 | 1.873 | 1.714 | 1.872 | 2.969 | 2.5 | 3.795 | 2.44 | 3.697 | 3.327 | 4.619 | 2.491 | 3.954 | 3.055 | 2.6 | 2.58 | 2.169 | 2.314 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Inventory
| 0 | 0.029 | 0 | 0 | 0 | 0 | 0 | 0 | 0.347 | 0.418 | 0 | 0.202 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.352 | 0.161 | 0 | 0.018 | 0.025 | 0.025 | 0.012 | 0 | 0 |
Other Current Assets
| 0.058 | 0.072 | 0.069 | 0.138 | 0.068 | 0.062 | 0.093 | 0.267 | 0.217 | 0.128 | 4.221 | 0.118 | 2.114 | 0.229 | 1.064 | 0.11 | 0.595 | 0.192 | 0.297 | 0.082 | 0.151 | 0.352 | 0.161 | 2.688 | 7.987 | 6.683 | 7.822 | 7.056 | 9.47 | 7.243 |
Total Current Assets
| 2.364 | 2.779 | 2.474 | 2.992 | 3.794 | 4.795 | 5.276 | 6.349 | 7.144 | 8.002 | 11.689 | 8.838 | 10.577 | 6.171 | 7.21 | 6.922 | 5.291 | 5.182 | 4.183 | 3.795 | 3.419 | 4.247 | 3.982 | 4.736 | 10.072 | 10.071 | 11.395 | 12.547 | 14.645 | 13.987 |
Non-Current Assets: | ||||||||||||||||||||||||||||||
Property, Plant & Equipment, Net
| 1.28 | 1.267 | 1.406 | 1.526 | 1.729 | 1.878 | 2.028 | 2.163 | 2.3 | 2.463 | 0.071 | 0.075 | 0.099 | 0.116 | 0.132 | 0.137 | 0.146 | 0.071 | 0.078 | 0.08 | 0.117 | 0.103 | 0.131 | 0.177 | 0.478 | 0.499 | 0.478 | 0.419 | 0.492 | 0.531 |
Goodwill
| 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 1.281 | 0 | 2.431 | 0 | 2.531 | 0 | 0 | 0 | 0 | 0 | 0 |
Intangible Assets
| 2.556 | 1.252 | 2.56 | 2.342 | 2.335 | 2.073 | 1.996 | 1.687 | 1.631 | 1.281 | 3.34 | 1.529 | 2.492 | 0.847 | 1.582 | 0.002 | 1.283 | 0.003 | 1.281 | 0.004 | 1.287 | 0.009 | 2.613 | 0.164 | 0 | 11.722 | 11.231 | 11.368 | 0 | 0 |
Goodwill and Intangible Assets
| 2.556 | 2.533 | 2.56 | 3.622 | 2.335 | 3.353 | 1.996 | 2.968 | 1.631 | 2.561 | 3.34 | 2.809 | 2.492 | 2.127 | 1.582 | 1.282 | 1.283 | 1.283 | 1.281 | 1.285 | 1.287 | 2.44 | 2.613 | 2.694 | 11.611 | 11.722 | 11.231 | 11.368 | 10.553 | 10.584 |
Long Term Investments
| 0.09 | 0.077 | 0.09 | 0.09 | 0.09 | 0.09 | 0.09 | 0.12 | 3.93 | 2.463 | 0 | 2.282 | 0 | 1.413 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.473 | 0.522 | 0.307 | 0.261 |
Tax Assets
| 0.02 | 0.02 | 0.02 | 0.4 | 0.303 | 0.564 | 0.724 | 0.858 | 0.292 | 0.334 | 0 | 0.603 | 0 | 0.83 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 2.617 | 2.687 | 2.958 | 2.704 | 2.614 | 2.841 |
Other Non-Current Assets
| 0 | 0.013 | -0 | -1.281 | -0 | -1.281 | 0 | -1.281 | -3.93 | -3.744 | -3.411 | -2.884 | -2.591 | -2.244 | -1.713 | -1.419 | -1.429 | -1.354 | -1.358 | -1.365 | -1.403 | -0 | -2.744 | 0 | 0.464 | 0.451 | 0 | 0 | 0.266 | 0.024 |
Total Non-Current Assets
| 3.946 | 3.911 | 4.076 | 4.358 | 4.457 | 4.605 | 4.838 | 4.829 | 4.223 | 4.078 | 3.411 | 2.884 | 2.591 | 2.244 | 1.713 | 1.419 | 1.429 | 1.354 | 1.358 | 1.365 | 1.403 | 2.542 | 2.744 | 2.871 | 15.17 | 15.36 | 15.139 | 15.014 | 14.232 | 14.241 |
Total Assets
| 6.31 | 6.69 | 6.55 | 7.35 | 8.251 | 9.4 | 10.115 | 11.178 | 11.367 | 12.08 | 15.099 | 12.473 | 13.168 | 9.543 | 8.924 | 9.203 | 6.72 | 6.536 | 5.545 | 5.16 | 4.823 | 6.789 | 6.727 | 7.607 | 25.243 | 25.431 | 26.534 | 27.561 | 28.877 | 28.228 |
Liabilities & Equity: | ||||||||||||||||||||||||||||||
Current Liabilities: | ||||||||||||||||||||||||||||||
Account Payables
| 0.146 | 0.377 | 0.164 | 0.299 | 0.168 | 0.119 | 0.192 | 0.333 | 0.225 | 0.557 | 3.327 | 0.594 | 1.109 | 0.584 | 1.245 | 1.584 | 0.798 | 0.873 | 0.706 | 0.744 | 0.69 | 1.404 | 0.803 | 0.561 | 2.082 | 2.181 | 2.022 | 2.042 | 2.146 | 1.834 |
Short Term Debt
| 0.241 | 0.238 | 0.255 | 0.317 | 0.903 | 1.223 | 0.455 | 0.902 | 0.579 | 0.911 | 2.368 | 0.632 | 3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0.293 | 0.219 | 0 | 0 | 0 | 0 |
Tax Payables
| 0 | 0.063 | 0 | 0.032 | 0 | 0.09 | 0 | 0.048 | 0 | 0.104 | 0 | 0.308 | 0 | 0.2 | 0 | 0.234 | 0 | 0.199 | 0 | 0.282 | 0 | 0.22 | 0 | 0.268 | 0 | 0 | 0 | 0 | 0.939 | 0.007 |
Deferred Revenue
| 0 | 1.245 | 0 | 0.032 | 0 | 0.09 | 0 | 0 | 0 | 0 | 0 | -0.632 | -3 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.229 | 2.017 | 0 | 0 | 0 | 0 |
Other Current Liabilities
| 1.356 | 1.182 | 1.368 | 1.301 | 0.922 | 0.887 | 0.912 | 0.972 | 1.255 | 1.294 | 1.093 | 1.071 | 1.173 | 1.358 | 1.555 | 1.649 | 1.832 | 1.858 | 2.013 | 1.747 | 2.01 | 2.919 | 2.394 | 2.411 | 2.692 | 4.316 | 3.704 | 4.845 | 3.59 | 4.681 |
Total Current Liabilities
| 1.744 | 1.86 | 1.787 | 1.937 | 1.993 | 2.408 | 1.559 | 2.255 | 2.059 | 2.867 | 6.788 | 2.604 | 5.282 | 2.141 | 2.8 | 3.466 | 2.63 | 2.93 | 2.719 | 2.773 | 2.7 | 4.543 | 3.197 | 3.24 | 6.296 | 6.716 | 5.726 | 6.887 | 6.675 | 6.522 |
Non-Current Liabilities: | ||||||||||||||||||||||||||||||
Long Term Debt
| 1.014 | 1.135 | 1.255 | 1.359 | 1.56 | 1.696 | 2.918 | 2.914 | 3.663 | 3.472 | 0 | 1.895 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Deferred Revenue Non-Current
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 1.966 | 0 | 2.209 | 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 | 0 | 0 | 0.38 | 0 | 0.261 | 0 | 0.134 | 0 | 0.042 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Other Non-Current Liabilities
| 0 | 0 | 0 | 0.38 | 0 | 0 | 0 | 0.148 | 0.014 | 0.056 | 1.925 | 1.933 | 1.925 | 2.073 | 1.925 | 2.404 | 1.925 | 1.925 | 1.805 | 1.805 | 1.965 | 1.99 | 0.177 | 0.204 | 0 | 0.025 | 0 | 0.284 | 0.338 | 0.448 |
Total Non-Current Liabilities
| 1.014 | 1.135 | 1.255 | 1.739 | 1.56 | 1.957 | 2.918 | 3.062 | 3.677 | 3.528 | 1.925 | 1.895 | 1.925 | 2.073 | 1.925 | 2.404 | 1.925 | 1.925 | 1.805 | 1.805 | 1.965 | 1.99 | 0.177 | 0.204 | 2.375 | 0.025 | 2.022 | 0.284 | 0.338 | 0.448 |
Total Liabilities
| 2.758 | 2.996 | 3.042 | 3.676 | 3.553 | 4.365 | 4.477 | 5.317 | 5.736 | 6.394 | 8.713 | 6.432 | 7.207 | 4.214 | 4.725 | 5.87 | 4.555 | 4.854 | 4.523 | 4.578 | 4.665 | 6.534 | 3.374 | 3.443 | 6.296 | 6.741 | 5.726 | 7.171 | 7.013 | 6.97 |
Equity: | ||||||||||||||||||||||||||||||
Preferred Stock
| 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 |
Common Stock
| 2.059 | 2.059 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2.001 | 2 | 2 | 1.997 | 1.997 | 1.997 | 1.997 | 1.997 | 1.997 | 1.997 | 1.997 | 1.997 | 1.997 | 9.985 | 9.985 | 9.985 | 9.985 | 9.985 | 9.985 | 9.985 | 9.985 | 9.985 | 9.985 |
Retained Earnings
| -2.175 | -2.033 | -2.161 | -1.996 | -0.971 | -0.635 | -0.032 | 0.192 | -0.027 | 0.028 | 0.756 | 0.411 | 0.384 | -0.249 | -1.34 | -2.206 | -3.324 | -3.808 | -4.46 | -4.909 | -11.541 | -11.544 | -8.395 | -7.62 | 6.61 | 6.353 | 7.416 | 6.913 | 8.07 | 7.575 |
Accumulated Other Comprehensive Income/Loss
| 3.668 | 3.668 | 3.668 | 3.668 | 3.668 | 3.668 | 3.668 | 3.668 | 3.658 | 3.658 | 3.634 | 3.634 | 3.581 | 3.581 | 3.543 | 3.543 | 3.493 | 3.493 | 3.483 | 3.483 | 1.701 | -0.711 | 1.685 | -1.476 | 0 | 0 | 0 | -3.348 | 0 | -3.195 |
Other Total Stockholders Equity
| 0 | 3.668 | 0 | 3.668 | 3.668 | 3.668 | 3.668 | 3.668 | 3.658 | 3.658 | 3.634 | 3.634 | 3.581 | 3.581 | 3.543 | 3.543 | 3.493 | 3.493 | 3.483 | 3.483 | 1.701 | 1.701 | 1.685 | 1.671 | 1.67 | 1.617 | 1.586 | 1.522 | 1.482 | 1.366 |
Total Shareholders Equity
| 3.552 | 3.694 | 3.509 | 3.674 | 4.698 | 5.035 | 5.637 | 5.861 | 5.631 | 5.686 | 6.386 | 6.042 | 5.961 | 5.329 | 4.199 | 3.333 | 2.165 | 1.681 | 1.019 | 0.57 | 0.145 | 0.142 | 3.275 | 4.036 | 18.264 | 17.955 | 18.987 | 18.42 | 19.537 | 18.925 |
Total Equity
| 3.552 | 3.694 | 3.509 | 3.674 | 4.698 | 5.035 | 5.637 | 5.861 | 5.631 | 5.686 | 6.386 | 6.042 | 5.961 | 5.329 | 4.199 | 3.333 | 2.166 | 1.682 | 1.021 | 0.582 | 0.157 | 0.256 | 3.352 | 4.163 | 18.947 | 18.69 | 20.808 | 20.39 | 21.864 | 21.258 |
Total Liabilities & Shareholders Equity
| 6.31 | 6.69 | 6.55 | 7.35 | 8.251 | 9.4 | 10.115 | 11.178 | 11.367 | 12.08 | 15.099 | 12.473 | 13.168 | 9.543 | 8.924 | 9.203 | 6.72 | 6.536 | 5.545 | 5.16 | 4.823 | 6.789 | 6.727 | 7.607 | 25.243 | 25.431 | 26.534 | 27.561 | 28.877 | 28.228 |