Orapi SA
EPA:ORAP.PA
6.46 (EUR) • At close October 23, 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 | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Revenue
| 117.145 | 108.111 | 120.988 | 110.524 | 119.076 | 108.986 | 117.637 | 127.156 | 140.352 | 111.4 | 128.679 | 125.277 | 130.651 | 116.135 | 127.596 | 114.514 | 133.575 | 129.275 | 147.891 | 104.216 | 116 | 104.539 | 106.119 | 52.665 | 42.931 | 42.931 | 42.931 | 42.931 | 30.552 | 30.552 | 30.552 | 30.552 | 28.217 | 28.217 | 28.217 | 28.217 | 28.339 | 28.339 | 28.339 | 28.339 |
Cost of Revenue
| 113.434 | 106.667 | 117.942 | 109.556 | 113.797 | 105.827 | 110.688 | 122.006 | 122.076 | 110.655 | 66.464 | 66.154 | 67.311 | 58.497 | 63.298 | 55.887 | 65.967 | 64.412 | 73.622 | 47.728 | 52.857 | 47.61 | 45.864 | 23.369 | 18.389 | 18.389 | 18.389 | 18.389 | 12.458 | 12.458 | 12.458 | 12.458 | 11.533 | 11.533 | 11.533 | 11.533 | 11.483 | 11.483 | 11.483 | 11.483 |
Gross Profit
| 3.711 | 1.444 | 3.046 | 0.968 | 5.279 | 3.159 | 6.949 | 5.15 | 18.276 | 0.745 | 62.215 | 59.123 | 63.34 | 57.638 | 64.298 | 58.627 | 67.608 | 64.863 | 74.269 | 56.488 | 63.143 | 56.929 | 60.255 | 29.296 | 24.542 | 24.542 | 24.542 | 24.542 | 18.094 | 18.094 | 18.094 | 18.094 | 16.685 | 16.685 | 16.685 | 16.685 | 16.856 | 16.856 | 16.856 | 16.856 |
Gross Profit Ratio
| 0.032 | 0.013 | 0.025 | 0.009 | 0.044 | 0.029 | 0.059 | 0.041 | 0.13 | 0.007 | 0.483 | 0.472 | 0.485 | 0.496 | 0.504 | 0.512 | 0.506 | 0.502 | 0.502 | 0.542 | 0.544 | 0.545 | 0.568 | 0.556 | 0.572 | 0.572 | 0.572 | 0.572 | 0.592 | 0.592 | 0.592 | 0.592 | 0.591 | 0.591 | 0.591 | 0.591 | 0.595 | 0.595 | 0.595 | 0.595 |
Reseach & Development Expenses
| 0 | 0 | 0 | 0 | 0 | 1.413 | 0 | 1.35 | 0 | 1.134 | 0 | 1.54 | 0 | 1.334 | 0 | 1.323 | 0 | 1.303 | 0 | 1.206 | 0 | 0.972 | 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 | 11.108 | 10.606 | 10.606 | -7.418 | -7.418 | -7.418 | -7.418 | -5.615 | -5.615 | -5.615 | -5.615 | -5.077 | -5.077 | -5.077 | -5.077 | -4.854 | -4.854 | -4.854 | -4.854 |
Selling & Marketing Expenses
| 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -9.805 | -9.325 | -9.325 | 8.563 | 8.563 | 8.563 | 8.563 | 6.242 | 6.242 | 6.242 | 6.242 | 5.529 | 5.529 | 5.529 | 5.529 | 5.728 | 5.728 | 5.728 | 5.728 |
SG&A
| 0 | 1.068 | 46.204 | 0 | 47.884 | 44.724 | 48.151 | 52.854 | 51.8 | 45.438 | 51.275 | 54.189 | 56.126 | 52.91 | 55.728 | 53.633 | 59.18 | 59.633 | 66.506 | 49.959 | 54.555 | 50.091 | 50.784 | 1.281 | 1.145 | 1.145 | 1.145 | 1.145 | 0.628 | 0.628 | 0.628 | 0.628 | 0.453 | 0.453 | 0.453 | 0.453 | 0.875 | 0.875 | 0.875 | 0.875 |
Other Expenses
| -2.358 | -2.558 | -1.588 | -0.942 | -1.45 | -0.17 | -1.549 | -1.858 | -3.046 | -0.686 | 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
| 2.358 | 3.626 | 1.588 | 0.942 | 1.45 | 0.17 | 1.549 | 1.858 | 3.046 | 0.686 | 54.418 | 59.193 | 63.092 | 58.356 | 62.081 | 57.281 | 66.018 | 66.311 | 74.476 | 54.571 | 60.28 | 54.941 | 55.248 | 1.281 | 1.145 | 1.145 | 1.145 | 1.145 | 0.628 | 0.628 | 0.628 | 0.628 | 0.453 | 0.453 | 0.453 | 0.453 | 0.875 | 0.875 | 0.875 | 0.875 |
Operating Income
| 1.353 | -2.182 | 1.458 | 0.026 | 3.829 | 2.989 | 5.4 | 3.292 | 15.23 | 0.059 | 2.818 | 2.443 | 0.324 | 1.037 | 3.207 | 0.223 | 2.749 | 1.059 | 1.751 | 2.808 | 4.117 | 3.013 | 5.935 | 1.826 | 1.033 | 1.033 | 1.033 | 1.033 | 1.002 | 1.002 | 1.002 | 1.002 | 1.62 | 1.62 | 1.62 | 1.62 | 1.705 | 1.705 | 1.705 | 1.705 |
Operating Income Ratio
| 0.012 | -0.02 | 0.012 | 0 | 0.032 | 0.027 | 0.046 | 0.026 | 0.109 | 0.001 | 0.022 | 0.02 | 0.002 | 0.009 | 0.025 | 0.002 | 0.021 | 0.008 | 0.012 | 0.027 | 0.035 | 0.029 | 0.056 | 0.035 | 0.024 | 0.024 | 0.024 | 0.024 | 0.033 | 0.033 | 0.033 | 0.033 | 0.057 | 0.057 | 0.057 | 0.057 | 0.06 | 0.06 | 0.06 | 0.06 |
Total Other Income Expenses Net
| -14.638 | -10.242 | -7.291 | -1.553 | -1.108 | -4.574 | -2.704 | -0.791 | -4.734 | -8.223 | 3.238 | -4.095 | -1.244 | -2.988 | -2.311 | -0.194 | -2.622 | -3.964 | -3.133 | -1.893 | -2.265 | -1.981 | -1.872 | -0.552 | -2.011 | -2.011 | -2.011 | -2.011 | -0.278 | -0.278 | -0.278 | -0.278 | -0.253 | -0.253 | -0.253 | -0.253 | -0.272 | -0.272 | -0.272 | -0.272 |
Income Before Tax
| -13.285 | -12.424 | -5.833 | -1.527 | 2.721 | -1.585 | 2.696 | 2.501 | 10.496 | -8.164 | 6.056 | -1.652 | -0.92 | -1.951 | 0.896 | 0.029 | 0.127 | -2.905 | -1.382 | 0.915 | 1.852 | 1.032 | 4.063 | 1.274 | -0.978 | -0.978 | -0.978 | -0.978 | 0.725 | 0.725 | 0.725 | 0.725 | 1.367 | 1.367 | 1.367 | 1.367 | 1.433 | 1.433 | 1.433 | 1.433 |
Income Before Tax Ratio
| -0.113 | -0.115 | -0.048 | -0.014 | 0.023 | -0.015 | 0.023 | 0.02 | 0.075 | -0.073 | 0.047 | -0.013 | -0.007 | -0.017 | 0.007 | 0 | 0.001 | -0.022 | -0.009 | 0.009 | 0.016 | 0.01 | 0.038 | 0.024 | -0.023 | -0.023 | -0.023 | -0.023 | 0.024 | 0.024 | 0.024 | 0.024 | 0.048 | 0.048 | 0.048 | 0.048 | 0.051 | 0.051 | 0.051 | 0.051 |
Income Tax Expense
| 0.151 | 0.214 | -0.124 | -0.237 | 0.504 | 0.573 | 0.144 | 2.003 | 1.536 | 0.397 | 0.409 | 0.795 | 0.356 | 0.393 | 0.634 | 0.661 | 0.562 | 0.759 | 0.571 | 0.198 | 1.016 | 0.32 | 1.657 | 0.494 | 0.468 | 0.468 | 0.468 | 0.468 | 0.391 | 0.391 | 0.391 | 0.391 | 0.386 | 0.386 | 0.386 | 0.386 | 0.568 | 0.568 | 0.568 | 0.568 |
Net Income
| -13.704 | -12.999 | -5.819 | -1.419 | 2.225 | -2.266 | 2.461 | 0.417 | 8.799 | -8.61 | 5.651 | -2.484 | -1.273 | -2.333 | 0.227 | -0.648 | -0.451 | -3.668 | -1.907 | 0.776 | 1.168 | 0.884 | 2.377 | 0.78 | -1.446 | -1.446 | -1.446 | -1.446 | 0.334 | 0.334 | 0.334 | 0.334 | 0.981 | 0.981 | 0.981 | 0.981 | 0.865 | 0.865 | 0.865 | 0.865 |
Net Income Ratio
| -0.117 | -0.12 | -0.048 | -0.013 | 0.019 | -0.021 | 0.021 | 0.003 | 0.063 | -0.077 | 0.044 | -0.02 | -0.01 | -0.02 | 0.002 | -0.006 | -0.003 | -0.028 | -0.013 | 0.007 | 0.01 | 0.008 | 0.022 | 0.015 | -0.034 | -0.034 | -0.034 | -0.034 | 0.011 | 0.011 | 0.011 | 0.011 | 0.035 | 0.035 | 0.035 | 0.035 | 0.031 | 0.031 | 0.031 | 0.031 |
EPS
| -2.1 | -2 | -0.89 | -0.22 | 0.34 | -0.35 | 0.37 | 0.063 | 1.92 | -1.88 | 1.23 | -0.54 | -0.28 | -0.51 | 0.049 | -0.14 | -0.1 | -0.8 | -0.49 | 0.21 | 0.35 | 0.27 | 0.71 | 0.23 | -0.48 | -0.48 | -0.48 | -0.48 | 0.11 | 0.11 | 0.11 | 0.11 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
EPS Diluted
| -2.1 | -2 | -0.89 | -0.22 | 0.34 | -0.35 | 0.37 | 0.063 | 1.92 | -1.88 | 1.23 | -0.54 | -0.28 | -0.51 | 0.049 | -0.14 | -0.098 | -0.8 | -0.49 | 0.21 | 0.35 | 0.27 | 0.71 | 0.23 | -0.48 | -0.48 | -0.48 | -0.48 | 0.11 | 0.11 | 0.11 | 0.11 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 | 0.33 |
EBITDA
| -5.455 | 4.733 | 8.02 | 5.994 | 9.598 | 9.034 | 11.378 | 10.011 | 21.318 | 6.452 | 6.067 | 9.341 | 0.787 | 4.664 | 6.741 | 3.998 | 6.553 | 4.544 | 5.109 | 5.104 | 6.41 | 5.111 | 7.694 | 2.813 | 1.82 | 1.82 | 1.82 | 1.82 | 1.643 | 1.643 | 1.643 | 1.643 | 2.301 | 2.301 | 2.301 | 2.301 | 2.493 | 2.493 | 2.493 | 2.493 |
EBITDA Ratio
| -0.047 | 0.044 | 0.066 | 0.054 | 0.081 | 0.083 | 0.097 | 0.079 | 0.152 | 0.058 | 0.047 | 0.075 | 0.006 | 0.04 | 0.053 | 0.035 | 0.049 | 0.035 | 0.035 | 0.049 | 0.055 | 0.049 | 0.073 | 0.053 | 0.042 | 0.042 | 0.042 | 0.042 | 0.054 | 0.054 | 0.054 | 0.054 | 0.082 | 0.082 | 0.082 | 0.082 | 0.088 | 0.088 | 0.088 | 0.088 |