XETRV3V
Market cap67mUSD
Dec 23, Last price
4.10EUR
1D
-0.49%
1Q
-10.09%
Jan 2017
-22.79%
IPO
-68.34%
Name
Vita 34 AG
Chart & Performance
Profile
VITA 34 AG engages in the collection, processing, and storage of stem cells from umbilical cord blood and tissue in Germany, Spain, and internationally. It also develops cell therapeutic procedures; cell and gene therapies; cryopreservation of endogenous immune cells; and CAR-T. In addition, the company manufactures advanced therapy medicinal products based on mesenchymal stem cells for experimental treatment by specialized medical institutions; preserves stem cells from perinatal tissue and adult body fat; and engages in the contract manufacturing of pharmaceutical intermediates. VITA 34 AG was founded in 1997 and is based in Leipzig, Germany.
Valuation
Title EUR in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | 2014‑12 | |
Income | ||||||||||
Revenues | 77,062 11.78% | 68,940 142.59% | 28,418 41.59% | |||||||
Cost of revenue | 66,648 | 83,670 | 26,175 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | 10,414 | (14,730) | 2,243 | |||||||
NOPBT Margin | 13.51% | 7.89% | ||||||||
Operating Taxes | (2,309) | (908) | 479 | |||||||
Tax Rate | 21.36% | |||||||||
NOPAT | 12,723 | (13,822) | 1,764 | |||||||
Net income | (1,865) -93.19% | (27,385) 597.53% | (3,926) -370.95% | |||||||
Dividends | (7) | |||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 6,997 | (1,396) | ||||||||
BB yield | ||||||||||
Debt | ||||||||||
Debt current | 7,808 | 16,126 | 12,614 | |||||||
Long-term debt | 26,876 | 24,742 | 30,704 | |||||||
Deferred revenue | 60,062 | 46,615 | 42,531 | |||||||
Other long-term liabilities | 1,781 | 3,335 | 4,678 | |||||||
Net debt | 17,266 | 23,119 | 8,712 | |||||||
Cash flow | ||||||||||
Cash from operating activities | 9,154 | (4,486) | 2,727 | |||||||
CAPEX | (3,409) | (6,431) | (2,260) | |||||||
Cash from investing activities | (3,574) | (5,811) | 24,871 | |||||||
Cash from financing activities | (5,088) | (6,273) | (4,696) | |||||||
FCF | 5,553 | (6,438) | (21,199) | |||||||
Balance | ||||||||||
Cash | 17,416 | 18,233 | 35,255 | |||||||
Long term investments | 2 | (484) | (649) | |||||||
Excess cash | 13,565 | 14,302 | 33,185 | |||||||
Stockholders' equity | 25,588 | (15,275) | 9,783 | |||||||
Invested Capital | 92,628 | 108,008 | 111,284 | |||||||
ROIC | 12.68% | 2.31% | ||||||||
ROCE | 9.47% | 1.77% | ||||||||
EV | ||||||||||
Common stock shares outstanding | 15,881 | 15,828 | 5,825 | |||||||
Price | ||||||||||
Market cap | ||||||||||
EV | ||||||||||
EBITDA | 18,976 | (6,180) | 6,128 | |||||||
EV/EBITDA | ||||||||||
Interest | 1,726 | 2,048 | 547 | |||||||
Interest/NOPBT | 16.57% | 24.39% |