Gambero Rosso SpA

BIT:GAMB

Italy / Communication Services / Media

Overview

News

10Y Historical Financials

Stock Price

0.22 EUR


Key Metrics	Latest
Total Revenue	16.624 M
Adjusted EBITDA	3.499 M
EBITDA Margin	21.0%
Net Profit Margin	0.7%
Total Assets	36.594 M
Total Debt	13.643 M

10Y Historical Financial Statements

Summary Financials


Summary Financials

	Fiscal Year Ending										Latest
(in millions)	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	12 Months

Revenue	15	14	16	16	17	17	13	13	18	19	17
% Growth		-4.7%	13.0%	3.1%	1.2%	-0.7%	-23.1%	2.7%	35.0%	4.9%

Adjusted EBITDA	3	3	3	4	4	4	2	3	5	5	3
% Margin	23.2%	20.8%	20.8%	21.5%	23.1%	24.0%	13.3%	22.5%	25.8%	25.6%	21.0%

Adjusted EBIT	2	2	2	2	2	2	(1)	1	3	3	1
% Margin	16.4%	11.7%	10.2%	11.5%	10.5%	10.3%	-7.6%	5.7%	15.0%	14.9%	7.1%

Adjusted Net Income	1	1	1	1	1	1	(2)	0	2	2	0
% Margin	10.0%	4.8%	6.9%	8.0%	7.4%	4.7%	-11.8%	0.9%	9.5%	8.4%	0.7%

Adjusted Basic EPS	NA	0.05	0.08	0.09	0.08	0.05	(0.10)	0.01	0.12	0.10	0.01

Supporting Calculations

Income Statement

Balance Sheet

Statement of Cashflows


Income Statement
											Original
EUR	Fiscal Year Ending										Latest
(in millions)	Dec-14	Dec-15	Dec-16	Dec-17	Dec-18	Dec-19	Dec-20	Dec-21	Dec-22	Dec-23	Jun-24
	FY - 9	FY - 8	FY - 7	FY - 6	FY - 5	FY - 4	FY - 3	FY - 2	FY - 1	FY	LTM

Revenue	15	14	16	16	17	17	13	13	18	19	17
% Growth	NA	-4.7%	13.0%	3.1%	1.2%	-0.7%	-23.1%	2.7%	35.0%	4.9%

Cost of Revenue	(7)	(7)	(9)	(9)	(9)	(8)	(6)	(6)	(9)	(10)	(9)
Gross Profit	7	7	7	8	8	9	7	7	9	9	7
% Revenue	50.3%	49.7%	45.5%	46.4%	48.4%	52.2%	52.3%	54.0%	49.6%	48.7%	44.8%

Research and Development	0	0	0	0	0	0	0	0	0	0	0
Selling and Marketing	0	0	0	0	0	0	0	0	0	0	0
General and Admin	(4)	(4)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)	(3)
Other Inc / (Exp)	(3)	(2)	(4)	(3)	(3)	(4)	(5)	(3)	(3)	(4)	(4)
Total Operating Exp	(7)	(6)	(7)	(6)	(7)	(7)	(8)	(7)	(6)	(7)	(7)

Operating Income	1	1	1	2	1	1	(1)	0	2	2	(0)
% Revenue	6.1%	6.0%	3.4%	9.6%	7.2%	7.5%	-11.4%	3.6%	13.5%	11.2%	-0.2%

Interest Expense	(0)	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(1)
Pre-tax Income	1	1	1	1	1	1	(2)	0	2	2	(1)
Earnings of Discontinued Ops.	0	0	0	0	0	0	0	0	0	0	0
Provision for Taxes	(0)	(0)	0	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Net Income to Company	1	1	1	1	1	1	(2)	0	2	1	(1)
% Margin	5.9%	3.6%	3.8%	6.9%	5.3%	3.5%	-13.9%	0.1%	9.0%	6.5%	-4.0%

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

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

Net Income to Common	1	1	1	1	1	1	(2)	0	2	1	(1)
% Margin	6.2%	3.9%	4.1%	7.0%	5.3%	3.5%	-13.9%	0.1%	9.0%	6.5%	-4.0%

As Reported
Basic EPS (Continuing Ops)	0.00	0.04	0.05	0.08	0.06	0.04	(0.12)	0.00	0.11	0.08	(0.05)
Diluted EPS (Continuing Ops)	0.00	0.04	0.05	0.08	0.06	0.04	(0.12)	0.00	0.11	0.08	(0.05)

WA Basic Shares Out.	0.00	14.45	14.45	14.45	14.87	14.65	14.73	14.45	14.52	15.11	14.06
WA Diluted Shares Out.	0.00	14.45	14.45	14.45	14.87	14.65	14.73	14.45	14.52	15.11	14.06

EBITDA, EBIT Reconciliation
EBT, Incl. Unusual Items	1	1	1	1	1	1	(2)	0	2	2	(1)
Addback: Net Interest Expense	0	0	0	0	0	0	0	0	0	0	1
Addback: Other Non Operating Expenses, Total	1	1	0	0	0	0	0	0	0	0	0
Addback: Depreciation & Amortization	1	1	2	2	2	2	3	2	2	2	2
Addback: Restructuring Charges	0	0	0	0	0	0	0	0	0	0	0
Addback: Merger / Acquisition Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Goodwill Impairment	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Invest.	0	0	0	0	0	0	0	0	0	0	0
Addback: Gain (Loss) On Sale Of Assets	0	0	0	0	0	0	0	0	0	0	0
Addback: Asset Writedown	0	0	0	0	0	0	0	0	0	0	0
Addback: In Process R&D Expenses	0	0	0	0	0	0	0	0	0	0	0
Addback: Insurance Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Legal Settlements	0	0	0	0	0	0	0	0	0	0	0
Addback: Other Unusual Items	1	0	1	0	0	0	0	0	0	0	1
Adjusted EBITDA	3	3	3	4	4	4	2	3	5	5	3
% Margin	23.2%	20.8%	20.8%	21.5%	23.1%	24.0%	13.3%	22.5%	25.8%	25.6%	21.0%

Adjusted EBIT	2	2	2	2	2	2	(1)	1	3	3	1
% Margin	16.4%	11.7%	10.2%	11.5%	10.5%	10.3%	-7.6%	5.7%	15.0%	14.9%	7.1%

Adjusted Net Income Reconciliation
Net Income to Company	1	1	1	1	1	1	(2)	0	2	1	(1)
Addback: Unusual Items	1	0	1	0	0	0	0	0	0	0	1
Less: Tax Benefit of Unusual Items (26%)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)	(0)
Adjusted Net Income	1	1	1	1	1	1	(2)	0	2	2	0
% Margin	10.0%	4.8%	6.9%	8.0%	7.4%	4.7%	-11.8%	0.9%	9.5%	8.4%	0.7%

Loading Error

Gambero Rosso SpA

BIT:GAMB

Italy / Communication Services / Media

10Y Historical Financials