Filings/OT8/ANNUAL

Source document

Loading document…
KPIsSections19
Headline metrics
RevenueGREEN€203.7M
Gross marginGREEN79.6%
Net incomeGREEN€23.5M
Net marginGREEN11.5%
Operating marginGREEN18.5%
Income Statement
Income Statement
MetricValueFlag
Revenue€203.7MGREEN
Gross Margin79.6%GREEN
Operating Margin18.5%GREEN
Net Margin11.5%GREEN
Gross Profit€162.2MGREEN
Operating Income€37.7MGREEN
Net Income€23.5MGREEN
EBITDA€47.6MGREEN
Income Tax Expense€8.2MGREEN
Pre-tax Income€37.7MGREEN
Cost Of Revenue€6.6MGREEN
Selling General & Admin Exp€7.2MGREEN
Net Interest Exp€41.5MGREEN
Currency Exchange Gains (Loss)-€3.7MGREEN
Other Non Operating Income (Expenses)€2.9MGREEN
Gain (Loss) On Sale Of Invest.€1.8MGREEN
Earnings from Continuing Operations€28.8MGREEN
Earnings of Discontinued Ops€768,112GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets€476.3MGREEN
Current Assets€232.6MGREEN
Current Liabilities€100.4MGREEN
Total Liabilities€368.2MGREEN
Total Equity€92.7MGREEN
Noncontrolling Interest€15.4MGREEN
Retained Earnings€60.1MGREEN
Cash & Equivalents€34.5MGREEN
Long-term Debt€267.6MGREEN
Short-term Debt€72.0MGREEN
Trade Receivables€2.2MGREEN
Inventory€2.5MGREEN
Gross Property, Plant & Equipment€16.3MGREEN
Goodwill€6.8MGREEN
Other Intangibles€5.3MGREEN
Total Intangibles€23.9MGREEN
Accrued Expenses€7.3MGREEN
Other Current Liabilities€2.4MGREEN
Common Stock€1.2MGREEN
Additional Paid In Capital€25.5MGREEN
Treasury Stock€1.1MGREEN
Comprehensive Income and Other€4.7MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow€18.4MGREEN
Investing Cash Flow-€12.3MGREEN
Depreciation & Amortization€9.9MGREEN
Free Cash Flow€6.1MGREEN
Financing Cash Flow€743,479GREEN
Asset Writedown & Restructuring Costs€42.1MGREEN
Change in Inventories€2.4MGREEN
Change in Accounts Payable€6.9MGREEN
Change in Income Taxes€6.6MGREEN
Change in Deferred Tax€732,929GREEN
Change in Other Net Operating Assets-€82.7MGREEN
Long Term Debt Issued€199.2MGREEN
Long Term Debt Repaid€205.4MGREEN
Repurchase of Common Stock-€1.1MGREEN
Common Dividends Paid€12.3MGREEN
Foreign Exchange Rate Effect€127,395GREEN
Net Change in Cash€7.0MGREEN
Cash Interest Paid€37.5MGREEN

Sections in this filing

Business / Consolidation

The consolidated financial statements comprise the financial statements of Eleving Group S.A. (Parent company) and entities controlled by the Parent Company (its subsidiaries) as at 31 December 2024. The financial statements of the subsidiaries are prepared for the same reporting period as for the Parent company, using consistent accounting policies. Control is achieved when the Parent Company is exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Consolidation of a subsidiary begins when the Group obtains control over the subsidiary and ceases when the Group loses control of the subsidiary. The financial statements of the Parent Company and its subsidiaries are consolidated in the Group’s consolidated financial statements by adding together like items of assets and liabilities as well as income and expense. All intercompany transactions, balances and unrealized gains and losses on transactions between controlled members of the Group are eliminated in full on consolidation. The equity and net income attributable to non-controlling interests are shown separately in the statement of financial position and the statement of profit and loss and other comprehensive income. A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction. The acquisition of an additional ownership interest in a subsidiary without a change of control is accounted for as an equity transaction in accordance with IFRS 10. Any excess or deficit of consideration paid over the carrying amount of the non-controlling interests is recognized in equity of the parent in transactions where the non-controlling interests are acquired or sold without loss of control. The Group recognizes this effect in retained earnings. If the subsidiary to which these non-controlling interests relate contain accumulated components recognized in other comprehensive income/ (loss), those are reallocated within equity of the Parent. If the Group loses control over a subsidiary, it: - Derecognizes the related assets (including goodwill) and liabilities of the subsidiary; - Derecognizes the carrying amount of any non-controlling interests; - Derecognizes the cumulative translation differences recorded in equity; - Recognizes the fair value of the consi