Income Statement
(Currency in EUR)
Breakdown |
31-05-2024
|
31-05-2023
|
31-05-2022
|
31-05-2021
|
31-05-2020
|
Income
Before
Tax
|
-3.873M |
-4.628M |
0.122M |
7.881M |
0.386M |
Minority
Interest
|
- |
0M |
0M |
-1.507M |
-0.091M |
Net
Income
|
21.001M |
-2.661M |
0.015M |
4.226M |
0.316M |
Selling
General
Administrative
|
4.475M |
14.811M |
13.003M |
12.349M |
12.606M |
Gross
Profit
|
21.263M |
29.477M |
31.394M |
25.264M |
30.746M |
Reconciled
Depreciation
|
- |
4.059M |
3.705M |
3.515M |
3.358M |
Ebit
|
-4.44M |
-2.74M |
1.191M |
-2.772M |
1.525M |
Ebitda
|
-2.696M |
1.319M |
4.977M |
0.818M |
4.949M |
Depreciation
And
Amortization
|
1.744M |
4.059M |
3.786M |
3.59M |
3.424M |
Operating
Income
|
-2.032M |
-2.466M |
0.866M |
8.111M |
0.403M |
Other
Operating
Expenses
|
119.052M |
138.246M |
134.598M |
146.56M |
179.447M |
Interest
Expense
|
3.372M |
1.781M |
0.95M |
1.077M |
1.2M |
Tax
Provision
|
- |
-1.967M |
0.107M |
2.148M |
-0.021M |
Interest
Income
|
- |
2.162M |
0.141M |
0.382M |
0.493M |
Net
Interest
Income
|
- |
-2.093M |
-1.19M |
-1.143M |
-1.25M |
Income
Tax
Expense
|
0.507M |
-1.967M |
0.107M |
2.148M |
-0.021M |
Total
Revenue
|
117.02M |
136.306M |
136.142M |
143.438M |
180.564M |
Total
Operating
Expenses
|
23.295M |
31.417M |
29.85M |
28.386M |
29.629M |
Cost
Of
Revenue
|
95.757M |
106.829M |
104.748M |
118.174M |
149.818M |
Total
Other
Income
Expense
Net
|
-1.841M |
-2.162M |
-0.744M |
-0.23M |
-0.017M |
Net
Income
From
Continuing
Ops
|
- |
-2.661M |
0.015M |
5.733M |
0.407M |
Net
Income
Applicable
To
Common
Shares
|
- |
-2.661M |
0.015M |
4.226M |
0.316M |
Balance Sheet
(Currency in EUR)
Breakdown |
31-05-2024
|
31-05-2023
|
31-05-2022
|
31-05-2021
|
31-05-2020
|
Total
Assets
|
157.765M |
153.072M |
153.756M |
150.762M |
161.626M |
Intangible
Assets
|
0.028M |
0.099M |
0.115M |
0.064M |
0.094M |
Other
Current
Assets
|
77.38M |
- |
17.773M |
24.893M |
0.421M |
Total
Liab
|
77.339M |
93.404M |
91.585M |
88.982M |
100.408M |
Total
Stockholder
Equity
|
80.426M |
59.668M |
62.171M |
61.78M |
58.908M |
Other
Current
Liab
|
9.241M |
9.79M |
7.983M |
8.019M |
2.527M |
Common
Stock
|
9.95M |
9.95M |
9.95M |
9.95M |
9.95M |
Capital
Stock
|
- |
9.95M |
9.95M |
9.95M |
9.95M |
Retained
Earnings
|
21.001M |
-2.661M |
0.015M |
4.226M |
0.316M |
Good
Will
|
0.016M |
0.014M |
0.014M |
0.014M |
0.014M |
Other
Assets
|
- |
- |
1.671M |
1.617M |
1.648M |
Cash
|
0.466M |
1.2M |
7.956M |
4.567M |
9.532M |
Cash
And
Equivalents
|
- |
- |
- |
- |
- |
Total
Current
Liabilities
|
56.34M |
58.403M |
55.648M |
43.119M |
53.14M |
Current
Deferred
Revenue
|
0.054M |
- |
0.65M |
0.307M |
0.059M |
Net
Debt
|
44.185M |
45.465M |
34.717M |
50.129M |
50.56M |
Short
Term
Debt
|
25.666M |
13.16M |
8.31M |
10.128M |
15.67M |
Short
Long
Term
Debt
|
- |
12.578M |
7.781M |
9.651M |
15.3M |
Short
Long
Term
Debt
Total
|
44.651M |
46.665M |
42.673M |
54.696M |
60.092M |
Other
Stockholder
Equity
|
2.407M |
52.379M |
0.403M |
-3.807M |
0.101M |
Property
Plant
Equipment
|
- |
- |
81.245M |
79.209M |
80.515M |
Total
Current
Assets
|
111.343M |
62.799M |
70.375M |
66.151M |
71.97M |
Long
Term
Investments
|
- |
- |
- |
- |
- |
Short
Term
Investments
|
0.067M |
1.129M |
0.63M |
0.512M |
0.627M |
Net
Receivables
|
6.415M |
9.234M |
13.884M |
14.378M |
12.359M |
Long
Term
Debt
|
- |
26.117M |
27.283M |
37.444M |
37.707M |
Inventory
|
33.394M |
45.382M |
44.016M |
36.179M |
49.878M |
Accounts
Payable
|
21.379M |
35.453M |
38.705M |
24.665M |
34.884M |
Accumulated
Other
Comprehensive
Income
|
47.068M |
- |
51.803M |
51.411M |
48.541M |
Non
Currrent
Assets
Other
|
1.377M |
23.655M |
22.669M |
23.94M |
27.651M |
Non
Current
Assets
Total
|
46.422M |
90.273M |
83.381M |
84.611M |
89.656M |
Capital
Lease
Obligations
|
- |
7.97M |
7.609M |
7.601M |
7.085M |
Long
Term
Debt
Total
|
- |
- |
- |
44.568M |
44.422M |
Cash Flow
(Currency in EUR)
Breakdown |
31-05-2024
|
31-05-2023
|
31-05-2022
|
31-05-2021
|
31-05-2020
|
Investments
|
- |
-6.337M |
7.08M |
-2.774M |
-3.633M |
Total
Cashflows
From
Investing
Activities
|
- |
-6.337M |
7.08M |
-2.774M |
-3.633M |
Total
Cash
From
Financing
Activities
|
-1.531M |
-0.131M |
-14.068M |
-7.406M |
0.845M |
Net
Income
|
-3.873M |
-4.628M |
0.122M |
7.881M |
0.386M |
Change
In
Cash
|
-0.734M |
-6.756M |
3.389M |
-4.965M |
-1.501M |
Begin
Period
Cash
Flow
|
1.2M |
7.956M |
4.567M |
9.532M |
11.033M |
End
Period
Cash
Flow
|
0.466M |
1.2M |
7.956M |
4.567M |
9.532M |
Total
Cash
From
Operating
Activities
|
0.889M |
-0.288M |
10.337M |
6.666M |
1.283M |
Depreciation
|
2.37M |
4.059M |
3.705M |
3.515M |
3.358M |
Other
Cashflows
From
Investing
Activities
|
- |
0.112M |
11.022M |
3.89M |
0.488M |
Dividends
Paid
|
- |
- |
0.002M |
0.021M |
0.002M |
Change
To
Inventory
|
7.614M |
0.062M |
-9.673M |
13.326M |
-1.101M |
Sale
Purchase
Of
Stock
|
- |
-0.005M |
-0.001M |
-0.021M |
-0.021M |
Other
Cashflows
From
Financing
Activities
|
-4.727M |
7.58M |
-0.978M |
4.419M |
12.055M |
Capital
Expenditures
|
1.668M |
6.449M |
3.942M |
6.664M |
5.047M |
Change
In
Working
Capital
|
-2.782M |
-2.551M |
4.854M |
6.067M |
-2.587M |
Other
Non
Cash
Items
|
5.174M |
2.832M |
1.656M |
-10.797M |
0.126M |
Free
Cash
Flow
|
-0.779M |
-6.737M |
6.395M |
0.002M |
-3.764M |