Vapotherm (VAPO) Financials

$2.17

$-0.01 (-0.46%)

As on 19-Sep-2024 15:20EDT

Market cap

$14 Mln

Revenue (TTM)

$71 Mln

P/E Ratio

--

P/B Ratio

7.1

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Operating Revenue	70.92	68.67	66.80	113.29	125.73	48.10
Cost of Revenue	37.77	40.39	49.56	60.10	62.69	26.79
Gross Profit	33.15	28.28	17.24	53.19	63.05	21.31
Operating Expenses	58.73	66.03	94.69	109.93	106.06	69.48
Operating Profit (EBIT)	-30.15	-39.08	-77.45	-56.74	-43.01	-48.16
Other Income	--	--	--	-0.12	-3.79	0.90
Profit before Tax	-54.30	-58.07	-113.25	-59.88	-51.50	-51.21
Provision for Tax	0.12	0.13	0.01	-0.08	4.71	-0.15
Profit after Tax (Net Income)	-54.42	-58.19	-113.26	-59.80	-56.21	-51.06
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	-113.26	-59.80	-51.50	-51.06

Liabilities ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Shareholder's Funds	-81.32	-55.33	-28.19	66.67	113.91	53.74
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	2.29	113.86	104.82	50.25	59.78	41.96
Current Liabilities	146.96	19.10	19.56	43.17	41.98	16.19
Total Liabilities	214.89	77.62	96.20	160.09	215.66	111.89

Assets ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Non-Current Assets	30.91	31.19	36.29	50.34	53.57	18.79
Current Assets	37.02	46.42	59.90	109.75	162.09	93.10
Total Assets	214.89	77.62	96.20	160.09	215.66	111.89
Total Debt*	122.65	112.39	99.31	46.33	46.11	45.28
Net Current Assets	-109.94	27.33	40.34	66.58	120.11	76.91

Cashflow ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Cash From Operating Activities	--	-24.27	-80.16	-55.37	-39.47	-39.66
Cash Flow from Investing Activities	--	--	-11.61	-7.20	-18.17	-6.31
Cash from Financing Activities	--	21.04	51.32	4.37	99.68	59.45
Net Cash Inflow / Outflow	--	--	--	-58.20	42.04	13.48

Financials Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Adjusted EPS ($)	-8.59	-9.64	-33.15	-18.35	-17.51	-19.61
Cash EPS ($)	--	-8.83	-31.64	-16.62	-16.02	-18.43
Adjusted Book Value ($)	--	--	--	20.46	35.48	20.64
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	-4.02	-23.46	-16.99	-12.29	-15.23
Free Cash Flow per Share ($)	--	-4.52	-26.86	-18.80	-15.35	-17.06

Profitability Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
ROCE (%)	--	-90.80	-123.03	-43.81	-43.40	-55.18
ROE (%)	--	139.34	-588.71	-66.23	-67.06	-96.98
ROA (%)	-34.00	-66.96	-88.39	-31.83	-34.32	-48.83
EBIT Margin (%)	-38.87	-54.85	-115.73	-49.98	-34.01	-100.12
Net Margin (%)	-76.74	-84.74	-169.55	-52.84	-46.10	-104.19
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Revenue Growth (%)	7.49	0.03	-0.41	-0.10	1.61	0.14
EBIT Growth (%)	60.03	51.28	-36.52	-32.44	11.23	-30.19
Net Profit Growth (%)	32.41	48.62	-89.40	-6.38	-10.09	-20.23
EPS Growth (%)	57.12	0.71	-0.81	-0.05	0.11	0.47
Book Value Growth (%)	-131.81	--	--	--	--	--

Valuation Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Price / Earnings	--	-0.10	-0.08	-1.13	-1.53	-0.62
Price / Book Value	7.11	-0.11	-0.33	1.01	0.76	0.59
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	-12.85	-3.33	-1.29	-1.11	-0.49	-0.12
Close Price ($)	2.12	1.00	21.60	165.68	214.88	97.28
High Price ($)	4.10	23.52	173.84	307.68	435.36	197.04
Low Price ($)	0.70	0.78	3.68	133.12	54.88	60.80
Market Cap ($ Cr)	13.55	--	--	--	--	--

Solvency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debt to Equity	--	-2.03	-3.52	0.70	0.40	0.84
Short term debt to equity ratio	-1.48	-0.04	-0.08	0.10	0.01	0.06
Current Ratio	0.25	2.43	3.06	2.54	3.86	5.75
Quick Ratio	0.09	1.23	1.38	1.70	3.39	5.19
Interest Coverage	-1.27	-2.01	-6.64	-21.82	-9.08	-9.45

Operating Efficiency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debtors to sales (%)	12.07	15.54	13.63	9.63	18.68	17.14
Asset Turnover	0.44	0.79	0.52	0.60	0.77	0.46
Receivable days	--	52.59	54.71	55.45	46.09	58.28
Inventory Days	--	253.00	256.27	171.48	84.51	155.73
Payable days	--	35.24	31.92	33.09	22.49	40.22
Cash Conversion Cycle	--	270.35	279.05	193.84	108.11	173.78

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.