Spartoo SAS

ENXTPA:ALSPT

France / Consumer Discretionary / Specialty Retail

Overview

Dividends

5Y Historical Financials

Stock Price

0.34 EUR


Key Metrics	Latest
Total Revenue	135.3 M
Adjusted EBITDA	361 K
EBITDA Margin	0.3%
Net Profit Margin	-0.1%
Total Assets	89.11 M
Total Debt	25.438 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	199.74	136.60	150.26	149.05	142.92	135.27	72.92	65.27
% Growth		(0.32)	0.10	(0.01)	(0.04)			(0.10)

Adjusted EBITDA	(9.13)	7.54	4.30	(2.95)	0.51	0.36	(0.65)	(0.80)
% Margin	(0.05)	0.06	0.03	(0.02)	0.00	0.00	(0.01)	(0.01)

Adjusted EBIT	(12.06)	5.87	2.84	(4.50)	(0.82)	(0.34)	(1.85)	(1.37)
% Margin	(0.06)	0.04	0.02	(0.03)	(0.01)	(0.00)	(0.03)	(0.02)

Adjusted Net Income	(8.06)	4.75	2.74	(4.89)	(0.98)	(0.10)	(1.96)	(1.08)
% Margin	(0.04)	0.03	0.02	(0.03)	(0.01)	(0.00)	(0.03)	(0.02)

Adjusted Basic EPS	(0.55)	0.33	0.16	(0.27)	(0.05)	(0.01)	(0.11)	(0.06)

Supporting Calculations

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	200	137	150	149	143	135	73	65
% Growth	NA	-31.6%	10.0%	-0.8%	-4.1%			-10.5%

Cost of Revenue	(98)	(66)	(70)	(72)	(69)	(65)	(36)	(32)
Gross Profit	101	71	80	77	74	70	37	33
% Revenue	50.7%	52.0%	53.1%	51.8%	51.8%	52.1%	50.3%	50.7%

Research and Development	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Selling and Marketing	(14)	(13)	(17)	(19)	(12)	(11)	(6)	(6)
General and Admin	(45)	(14)	(18)	(19)	(21)	(20)	(11)	(10)
Other Inc / (Exp)	(51)	(43)	(43)	(43)	(43)	(40)	(21)	(19)
Total Operating Exp	(110)	(69)	(79)	(82)	(76)	(72)	(39)	(35)

Operating Income	(9)	2	1	(5)	(2)	(2)	(2)	(1)
% Revenue	-4.4%	1.5%	0.8%	-3.1%	-1.6%	-1.3%	-2.5%	-2.2%

Interest Expense	0	0	0	0	(0)	(0)	(0)	(0)
Pre-tax Income	(9)	2	1	(5)	(2)	(2)	(2)	(2)
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	(9)	2	2	(5)	(2)	(1)	(2)	(1)
% Margin	-4.5%	1.6%	1.0%	-3.1%	-1.3%	-0.8%	-2.7%	-1.8%

Minority Interest in Earnings	0	0	0	0	0	0	0	0
Net Income to Stockholders	(9)	2	2	(5)	(2)	(1)	(2)	(1)

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

Net Income to Common	(9)	2	2	(5)	(2)	(1)	(2)	(1)
% Margin	-4.5%	1.6%	1.0%	-3.1%	-1.3%	-0.8%	-2.7%	-1.8%

As Reported
Basic EPS (Continuing Ops)	(0.62)	0.15	0.09	(0.25)	(0.10)	(0.06)	(0.11)	(0.07)
Diluted EPS (Continuing Ops)	(0.62)	0.13	0.08	(0.25)	(0.10)	(0.06)	(0.11)	(0.07)

WA Basic Shares Out.	14.52	14.45	16.93	18.30	18.70	17.77	17.87	16.94
WA Diluted Shares Out.	14.52	16.67	19.05	18.30	18.70	17.77	17.87	16.94

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	(9)	2	1	(5)	(2)	(2)	(2)	(2)
Addback: Net Interest Expense	(0)	(0)	(0)	(0)	0	0	0	0
Addback: Other Non Operating Expenses, Total	(5)	0	(0)	1	0	0	(0)	(0)
Addback: Depreciation & Amortization	3	2	1	2	1	1	1	1
Addback: Restructuring Charges	0	(11)	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	3	0	0	0	0	0	0
Addback: Asset Writedown	1	0	0	0	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	1	11	2	(0)	1	1	0	0
Adjusted EBITDA	(9)	8	4	(3)	1	0	(1)	(1)
% Margin	-4.6%	5.5%	2.9%	-2.0%	0.4%	0.3%	-0.9%	-1.2%

Adjusted EBIT	(12)	6	3	(4)	(1)	(0)	(2)	(1)
% Margin	-6.0%	4.3%	1.9%	-3.0%	-0.6%	-0.3%	-2.5%	-2.1%

Adjusted Net Income Reconciliation
Net Income to Company	(9)	2	2	(5)	(2)	(1)	(2)	(1)
Addback: Unusual Items	1	3	2	(0)	1	1	0	0
Less: Tax Benefit of Unusual Items (26%)	(0)	(1)	(0)	0	(0)	(0)	(0)	(0)
Adjusted Net Income	(8)	5	3	(5)	(1)	(0)	(2)	(1)
% Margin	-4.0%	3.5%	1.8%	-3.3%	-0.7%	-0.1%	-2.7%	-1.7%

Loading Error

Spartoo SAS

ENXTPA:ALSPT

France / Consumer Discretionary / Specialty Retail

5Y Historical Financials