Emak
EM.MIEmak S.p.A. Price (EM.MI)
Stock Price
Market Cap
Fetching Data...
Enterprise Value
Fetching Data...
Volume
Fetching Data...
Shares Outstanding
162,837,602
(0.428)%Income Statement Summary
| Revenue | |
| Cost of Revenue | |
| Gross Profit | |
| Operating Expenses | |
| Operating Income | |
| Other Expenses | |
| Net Income |
Income Statement
Emak S.p.A.Currency: EUR
| YEAR | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | |||||||||||||||||||||
| Revenue |
162,785,000.00
+0% |
183,381,000.00
+13% |
208,402,000.00
+14% |
217,834,000.00
+5% |
243,449,000.00
+12% |
194,925,000.00
-20% |
206,785,000.00
+6% |
204,359,000.00
-1% |
354,780,000.00
+74% |
355,033,000.00
+0% |
354,757,000.00
0% |
381,579,000.00
+8% |
391,879,000.00
+3% |
422,155,000.00
+8% |
452,825,000.00
+7% |
433,953,000.00
-4% |
469,778,000.00
+8% |
588,299,000.00
+25% |
605,723,000.00
+3% |
566,317,000.00
-7% |
|
| Cost of Revenue | |||||||||||||||||||||
| Cost of Revenue | 102,348,000.00 | 123,063,000.00 | 141,281,000.00 | 127,974,000.00 | 138,265,000.00 | 113,454,000.00 | 0.00 | 117,487,000.00 | 201,445,000.00 | 194,181,000.00 | 192,464,000.00 | 203,489,000.00 | 210,288,000.00 | 220,397,000.00 | 238,561,000.00 | 229,359,000.00 | 248,010,000.00 | 305,973,000.00 | 318,591,000.00 | 297,273,000.00 | |
| Gross Profit | |||||||||||||||||||||
| Gross Profit |
60,437,000.00
+0% |
60,318,000.00
0% |
67,121,000.00
+11% |
89,860,000.00
+34% |
105,184,000.00
+17% |
81,471,000.00
-23% |
206,785,000.00
+154% |
86,872,000.00
-58% |
153,335,000.00
+77% |
160,852,000.00
+5% |
162,293,000.00
+1% |
178,090,000.00
+10% |
181,591,000.00
+2% |
201,758,000.00
+11% |
214,264,000.00
+6% |
204,594,000.00
-5% |
221,768,000.00
+8% |
282,326,000.00
+27% |
287,132,000.00
+2% |
269,044,000.00
-6% |
|
| Gross Profit Ratio | (0.37%) | (0.33%) | (0.32%) | (0.41%) | (0.43%) | (0.42%) | (1.00%) | (0.43%) | (0.43%) | (0.45%) | (0.46%) | (0.47%) | (0.46%) | (0.48%) | (0.47%) | (0.47%) | (0.47%) | (0.48%) | (0.47%) | (0.48%) | |
| Operating Expenses | |||||||||||||||||||||
| Research and Development | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 369,000.00 | 417,000.00 | 576,000.00 | 6,671,000.00 | 7,263,000.00 | -123,000.00 | -159,000.00 | -251,000.00 | -52,000.00 | 22,500,000.00 | 0.00 | |
| General and Administrative | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 117,926,000.00 | 0.00 | 4,639,000.00 | 4,498,000.00 | 5,163,000.00 | 6,553,000.00 | 6,075,000.00 | 8,327,000.00 | 8,412,000.00 | 7,933,000.00 | 7,876,000.00 | 8,650,000.00 | 8,903,000.00 | 9,887,000.00 | |
| Selling, General & Admin... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 117,926,000.00 | 0.00 | 7,797,000.00 | 7,531,000.00 | 8,693,000.00 | 9,781,000.00 | 9,437,000.00 | 11,966,000.00 | 12,129,000.00 | 11,721,000.00 | 11,144,000.00 | 12,808,000.00 | 14,022,000.00 | 16,283,000.00 | |
| Selling & Marketing Exp... | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 3,158,000.00 | 3,033,000.00 | 3,530,000.00 | 3,228,000.00 | 3,362,000.00 | 3,639,000.00 | 3,717,000.00 | 3,788,000.00 | 3,268,000.00 | 4,158,000.00 | 5,119,000.00 | 6,396,000.00 | |
| Depreciation and Amortiz... | 5,525,000.00 | 5,230,000.00 | 5,356,000.00 | 3,416,000.00 | 6,677,000.00 | 7,450,000.00 | 9,561,000.00 | 7,908,000.00 | 12,160,000.00 | 11,821,000.00 | 11,473,000.00 | 12,528,000.00 | 12,789,000.00 | 13,365,000.00 | 14,876,000.00 | 21,994,000.00 | 22,692,000.00 | 24,392,000.00 | 26,367,000.00 | 29,080,000.00 | |
| Other Expenses | 54,066,000.00 | 62,543,000.00 | 68,475,000.00 | 67,492,000.00 | 80,271,000.00 | 66,616,000.00 | 72,728,000.00 | 76,472,000.00 | 128,070,000.00 | 130,494,000.00 | 132,852,000.00 | 143,949,000.00 | 145,027,000.00 | 158,885,000.00 | 167,363,000.00 | 168,889,000.00 | 177,776,000.00 | 216,375,000.00 | 223,191,000.00 | 215,537,000.00 | |
| Total Operating Expenses | 54,066,000.00 | 62,543,000.00 | 68,475,000.00 | 67,492,000.00 | 80,271,000.00 | 66,616,000.00 | 190,654,000.00 | 76,472,000.00 | 135,867,000.00 | 138,025,000.00 | 141,545,000.00 | 153,730,000.00 | 154,464,000.00 | 170,851,000.00 | 179,369,000.00 | 180,451,000.00 | 188,669,000.00 | 229,131,000.00 | 237,213,000.00 | 231,820,000.00 | |
| Cost and Exponses | 156,414,000.00 | 185,606,000.00 | 209,756,000.00 | 195,466,000.00 | 218,536,000.00 | 180,070,000.00 | 190,654,000.00 | 193,959,000.00 | 337,312,000.00 | 332,206,000.00 | 334,009,000.00 | 357,219,000.00 | 364,752,000.00 | 391,248,000.00 | 417,930,000.00 | 409,810,000.00 | 436,679,000.00 | 535,104,000.00 | 555,804,000.00 | 533,758,000.00 | |
| Operating Income | |||||||||||||||||||||
| Operating Income |
6,371,000.00
+0% |
-2,225,000.00
-135% |
-1,354,000.00
-39% |
24,472,000.00
-1,907% |
24,913,000.00
+2% |
14,855,000.00
-40% |
16,131,000.00
+9% |
10,400,000.00
-36% |
15,886,000.00
+53% |
19,964,000.00
+26% |
20,066,000.00
+1% |
20,311,000.00
+1% |
21,869,000.00
+8% |
29,977,000.00
+37% |
33,976,000.00
+13% |
22,022,000.00
-35% |
32,942,000.00
+50% |
52,904,000.00
+61% |
46,755,000.00
-12% |
37,224,000.00
-20% |
|
| Operating Income Ratio | (0.04%) | (-0.01%) | (-0.01%) | (0.11%) | (0.10%) | (0.08%) | (0.08%) | (0.05%) | (0.04%) | (0.06%) | (0.06%) | (0.05%) | (0.06%) | (0.07%) | (0.08%) | (0.05%) | (0.07%) | (0.09%) | (0.08%) | (0.07%) | |
| Other Income and Exp... | |||||||||||||||||||||
| Interest Income | 0.00 | 0.00 | 0.00 | 591,000.00 | 588,000.00 | 499,000.00 | 535,000.00 | 791,000.00 | 722,000.00 | 284,000.00 | 383,000.00 | 450,000.00 | 495,000.00 | 425,000.00 | 372,000.00 | 259,000.00 | 221,000.00 | 205,000.00 | 520,000.00 | 1,459,000.00 | |
| Interest Expenses | 0.00 | 0.00 | 0.00 | 2,634,000.00 | 3,941,000.00 | 2,739,000.00 | 1,756,000.00 | 1,777,000.00 | 3,149,000.00 | 2,977,000.00 | 2,811,000.00 | 4,924,000.00 | 4,734,000.00 | 3,950,000.00 | 3,280,000.00 | 3,681,000.00 | 3,139,000.00 | 2,940,000.00 | 5,178,000.00 | 14,586,000.00 | |
| Total Other Income/Exp... | 9,054,000.00 | 19,130,000.00 | 19,933,000.00 | -1,857,000.00 | -4,008,000.00 | -2,089,000.00 | 427,000.00 | -1,356,000.00 | -5,412,000.00 | -2,537,000.00 | -3,714,000.00 | -5,219,000.00 | 4,661,000.00 | -6,842,000.00 | 884,000.00 | -5,219,000.00 | -10,128,000.00 | -7,019,000.00 | -2,658,000.00 | -11,789,000.00 | |
| EBITDA | |||||||||||||||||||||
| EBITDA | 11,896,000.00 | 3,005,000.00 | 4,002,000.00 | 27,888,000.00 | 31,590,000.00 | 21,288,000.00 | 24,767,000.00 | 17,214,000.00 | 28,238,000.00 | 32,964,000.00 | 31,496,000.00 | 32,412,000.00 | 42,616,000.00 | 38,920,000.00 | 53,213,000.00 | 45,325,000.00 | 51,791,000.00 | 73,759,000.00 | 76,419,000.00 | 69,099,000.00 | |
| EBITDA ratio | (0.07%) | (0.02%) | (0.02%) | (0.13%) | (0.13%) | (0.11%) | (0.12%) | (0.09%) | (0.08%) | (0.09%) | (0.09%) | (0.09%) | (0.11%) | (0.10%) | (0.12%) | (0.11%) | (0.11%) | (0.12%) | (0.12%) | (0.12%) | |
| Income Before Tax | |||||||||||||||||||||
| Income Before Tax | 15,425,000.00 | 16,905,000.00 | 18,579,000.00 | 22,615,000.00 | 20,905,000.00 | 12,766,000.00 | 16,558,000.00 | 9,044,000.00 | 12,056,000.00 | 17,427,000.00 | 17,163,000.00 | 15,092,000.00 | 26,530,000.00 | 23,135,000.00 | 34,860,000.00 | 18,881,000.00 | 22,814,000.00 | 45,885,000.00 | 44,097,000.00 | 25,435,000.00 | |
| Income Before Tax Ratio | (0.09%) | (0.09%) | (0.09%) | (0.10%) | (0.09%) | (0.07%) | (0.08%) | (0.04%) | (0.03%) | (0.05%) | (0.05%) | (0.04%) | (0.07%) | (0.05%) | (0.08%) | (0.04%) | (0.05%) | (0.08%) | (0.07%) | (0.04%) | |
| Income Tax Expense | |||||||||||||||||||||
| Income Tax Expense | 6,593,000.00 | 7,300,000.00 | 7,275,000.00 | 7,369,000.00 | 6,039,000.00 | 3,340,000.00 | 4,939,000.00 | 3,277,000.00 | 3,416,000.00 | 6,894,000.00 | 6,978,000.00 | 6,100,000.00 | 8,847,000.00 | 6,700,000.00 | 9,213,000.00 | 5,755,000.00 | 3,202,000.00 | 12,774,000.00 | 12,932,000.00 | 5,513,000.00 | |
| Net Income | |||||||||||||||||||||
| Net Income | 8,832,000.00
+0% |
9,605,000.00
+9% |
11,304,000.00
+18% |
15,246,000.00
+35% |
14,866,000.00
-2% |
9,426,000.00
-37% |
11,619,000.00
+23% |
5,767,000.00
-50% |
8,421,000.00
+46% |
10,326,000.00
+23% |
10,467,000.00
+1% |
8,846,000.00
-15% |
17,595,000.00
+99% |
16,165,000.00
-8% |
25,397,000.00
+57% |
12,949,000.00
-49% |
19,300,000.00
+49% |
32,508,000.00
+68% |
30,268,000.00
-7% |
19,075,000.00
-37% |
|
| Net Income Ratio | (0.05%) | (0.05%) | (0.05%) | (0.07%) | (0.06%) | (0.05%) | (0.06%) | (0.03%) | (0.02%) | (0.03%) | (0.03%) | (0.02%) | (0.04%) | (0.04%) | (0.06%) | (0.03%) | (0.04%) | (0.06%) | (0.05%) | (0.03%) | |
| Earning Per Share | |||||||||||||||||||||
| Basic EPS | 0.10 | 0.11 | 0.13 | 0.18 | 0.18 | 0.11 | 0.07 | 0.04 | 0.05 | 0.06 | 0.06 | 0.05 | 0.11 | 0.10 | 0.16 | 0.08 | 0.12 | 0.20 | 0.19 | 0.12 | |
| Diluted EPS | 0.10 | 0.11 | 0.13 | 0.18 | 0.18 | 0.11 | 0.07 | 0.04 | 0.05 | 0.06 | 0.06 | 0.05 | 0.11 | 0.10 | 0.16 | 0.08 | 0.12 | 0.20 | 0.19 | 0.12 | |
| Share Outstanding | |||||||||||||||||||||
| Basic Share Outstanding | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 162,837,602.00 | |
| Diluted Share Outstanding | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 163,537,602.00 | 162,837,602.00 | |