XPAROREGE
Market cap19mUSD
Dec 20, Last price
0.38EUR
1D
1.63%
1Q
1.90%
Jan 2017
-90.52%
IPO
-81.48%
Name
Orege SA
Chart & Performance
Profile
Orege Société Anonyme designs, manufactures, and sells solutions for the treatment of municipal and industrial sludge, and complex effluents primarily in France, the United States, Canada, Germany, and the United Kingdom. The company offers SLG solution, a patented breakthrough technology that optimizes the conditioning of sludge; and Le SLG-F, a combination of SLG conditioning solution and Flosep for sludge separation and thickening. It also provides after-sales, installation and commissioning, operator training, warranty extensions, maintenance, and process line optimization services. The company was incorporated in 2005 and is headquartered in Voisins-Le-Bretonneux, France. Orege Société Anonyme is a subsidiary of Eren Groupe SA.
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 | 1,259 -63.70% | 3,468 53.18% | 2,264 12.86% | |||||||
Cost of revenue | 6,752 | 7,250 | 6,068 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (5,493) | (3,782) | (3,804) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | 150 | 318 | ||||||||
Tax Rate | ||||||||||
NOPAT | (5,493) | (3,931) | (4,123) | |||||||
Net income | (10,187) 64.09% | (6,208) 34.84% | (4,604) -37.98% | |||||||
Dividends | ||||||||||
Dividend yield | ||||||||||
Proceeds from repurchase of equity | 37 | 82 | (64) | |||||||
BB yield | -0.16% | -0.31% | 0.15% | |||||||
Debt | ||||||||||
Debt current | 750 | 943 | 469 | |||||||
Long-term debt | 47,038 | 37,552 | 30,094 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 126 | 1,739 | 1,873 | |||||||
Net debt | 46,979 | 37,896 | 30,081 | |||||||
Cash flow | ||||||||||
Cash from operating activities | (6,252) | (6,073) | (3,615) | |||||||
CAPEX | (359) | (204) | (71) | |||||||
Cash from investing activities | (411) | (84) | (56) | |||||||
Cash from financing activities | 6,974 | 6,250 | 3,621 | |||||||
FCF | (5,711) | (5,802) | (3,522) | |||||||
Balance | ||||||||||
Cash | 627 | 450 | 374 | |||||||
Long term investments | 182 | 149 | 108 | |||||||
Excess cash | 746 | 426 | 369 | |||||||
Stockholders' equity | (111,826) | (104,830) | (98,599) | |||||||
Invested Capital | 118,574 | 113,061 | 105,180 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 50,499 | 50,470 | 50,469 | |||||||
Price | 0.46 -11.63% | 0.52 -40.55% | 0.87 -33.23% | |||||||
Market cap | 23,028 -11.58% | 26,043 -40.55% | 43,807 -33.30% | |||||||
EV | 70,007 | 155,396 | 159,252 | |||||||
EBITDA | (4,640) | (3,404) | (3,249) | |||||||
EV/EBITDA | ||||||||||
Interest | 2,049 | 1,591 | 1,237 | |||||||
Interest/NOPBT |