Watchlists Idées ProPicks IA Screener Explorateur données Graphiques Travail sauvegardé

Invibes Advertising NV

ENXTPA:ALINV

Belgique / Services de Communication / Média

Aperçu

Historique des finances 5 ans

Prix Action

1,21 EUR


Key Metrics	Latest
Total Revenue	28,378 M
Adjusted EBITDA	-1,247 M
EBITDA Margin	-4,4%
Net Profit Margin	-4,9%
Total Assets	33,432 M
Total Debt	6,162 M

5Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	12 Months	Jun-23	Jun-24

Revenue	9.70	11.53	23.20	27.97	28.91	28.38	12.44	11.91
% Growth		0.19	1.01	0.21	0.03			(0.04)

Adjusted EBITDA	1.34	(0.44)	0.50	(5.86)	0.90	(1.25)	0.05	(2.10)
% Margin	0.14	(0.04)	0.02	(0.21)	0.03	(0.04)	0.00	(0.18)

Adjusted EBIT	0.69	(0.57)	0.42	(6.02)	0.75	(0.98)	(0.43)	(2.17)
% Margin	0.07	(0.05)	0.02	(0.22)	0.03	(0.03)	(0.03)	(0.18)

Adjusted Net Income	0.59	(0.84)	0.38	(6.69)	0.48	(1.38)	(0.47)	(2.32)
% Margin	0.06	(0.07)	0.02	(0.24)	0.02	(0.05)	(0.04)	(0.19)

Adjusted Basic EPS	0.21	(0.29)	0.12	(1.53)	0.11	(0.31)	(0.10)	(0.52)

Calculs d'appui

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
						Original
EUR	Fiscal Year Ending					Latest	Year-to-date Ending
(in millions)	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Jun-24	Jun-23	Jun-24
	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM	YTD-1	YTD

Revenue	10	12	23	28	29	28	12	12
% Growth	NA	18.9%	101.2%	20.5%	3.4%			-4.3%

Cost of Revenue	(8)	(11)	(22)	(32)	(27)	(28)	(12)	(13)
Gross Profit	1	0	1	(4)	2	0	0	(1)
% Revenue	13.8%	3.3%	6.1%	-15.8%	6.2%	0.6%	1.0%	-12.5%

Research and Development	0	0	(1)	(2)	(2)	(1)	(1)	(1)
Selling and Marketing	0	0	0	0	0	0	0	0
General and Admin	0	0	0	0	0	0	0	0
Other Inc / (Exp)	(1)	(1)	(0)	(2)	0	(0)	0	(0)
Total Operating Exp	(1)	(1)	(1)	(3)	(1)	(1)	(0)	(1)

Operating Income	1	(1)	0	(8)	1	(1)	(0)	(2)
% Revenue	7.1%	-6.3%	1.2%	-28.0%	2.4%	-4.6%	-2.3%	-19.2%

Interest Expense	(0)	(0)	(0)	(0)	(1)	(1)	(0)	(0)
Pre-tax Income	1	(1)	0	(8)	(0)	(2)	(0)	(3)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0
Provision for Taxes	0	0	0	0	1	1	(0)	(0)
Net Income to Company	1	(1)	0	(8)	1	(2)	(0)	(3)
% Margin	6.1%	-7.6%	1.6%	-28.5%	1.9%	-5.4%	-3.6%	-21.3%

Minority Interest in Earnings	0	0	0	0	0	(0)	0	(0)
Net Income to Stockholders	1	(1)	0	(8)	1	(2)	(0)	(3)

Preferred Dividends	0	0	0	0	0	0	0	0
Other Adj.	0	0	0	0	0	0	0	0

Net Income to Common	1	(1)	0	(8)	1	(2)	(0)	(3)
% Margin	6.4%	-6.4%	1.8%	-28.3%	2.0%	-5.4%	-3.5%	-21.4%

As Reported
Basic EPS (Continuing Ops)	0.22	(0.25)	0.13	(1.81)	0.13	(0.34)	(0.10)	(0.57)
Diluted EPS (Continuing Ops)	0.22	(0.25)	0.11	(1.81)	0.12	(0.35)	(0.10)	(0.57)

WA Basic Shares Out.	2.85	2.89	3.27	4.36	4.47	4.50	4.47	4.50
WA Diluted Shares Out.	2.85	2.89	3.69	4.36	4.90	4.93	4.47	4.50

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	1	(1)	0	(8)	(0)	(2)	(0)	(3)
Addback: Net Interest Expense	0	0	0	0	1	1	0	0
Addback: Other Non Operating Expenses, Total	(0)	0	0	0	0	0	(0)	(0)
Addback: Depreciation & Amortization	1	0	0	0	0	(0)	0	0
Addback: Restructuring Charges	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	(0)	(0)	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	2	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	0	0	0	(0)	0	0	(0)	0
Adjusted EBITDA	1	(0)	0	(6)	1	(1)	0	(2)
% Margin	13.8%	-3.8%	2.2%	-21.0%	3.1%	-4.4%	0.4%	-17.6%

Adjusted EBIT	1	(1)	0	(6)	1	(1)	(0)	(2)
% Margin	7.1%	-4.9%	1.8%	-21.5%	2.6%	-3.5%	-3.5%	-18.2%

Adjusted Net Income Reconciliation
Net Income to Company	1	(1)	0	(8)	1	(2)	(0)	(3)
Addback: Unusual Items	0	0	0	2	(0)	0	(0)	0
Less: Tax Benefit of Unusual Items (26%)	0	(0)	(0)	(0)	0	(0)	0	(0)
Adjusted Net Income	1	(1)	0	(7)	0	(1)	(0)	(2)
% Margin	6.1%	-7.2%	1.6%	-23.9%	1.6%	-4.9%	-3.7%	-19.5%

Erreur de Chargement

Invibes Advertising NV

ENXTPA:ALINV

Belgique / Services de Communication / Média

Historique des finances 5 ans