Applegreen revenue breakdown by business segment: 71.5% from FUEL, 11.2% from FOOD, 15.2% from STORE and 2.1% from Other
EUR | FY, 2018 | FY, 2019 |
---|---|---|
Revenue | 2.0b | 3.1b |
Cost of goods sold | (1.7b) | (2.4b) |
Gross profit | 311.8m | 666.3m |
Operating expense total | (263.3m) | (459.5m) |
Depreciation and amortization | (24.5m) | (83.0m) |
EBITDA | 48.5m | 205.9m |
EBIT | 23.9m | 122.8m |
Interest expense | (9.5m) | (85.7m) |
Interest income | 300.0k | 182.0k |
Pre tax profit | 15.4m | 37.2m |
Income tax expense | (3.2m) | (6.2m) |
Net Income | 12.2m | 31.0m |
EUR | H1, 2019 | H1, 2020 |
---|---|---|
Revenue | 1.5b | 1.1b |
Cost of goods sold | (1.2b) | (832.4m) |
Gross profit | 310.3m | 255.2m |
Operating expense total | (219.2m) | (197.5m) |
Depreciation and amortization | (38.6m) | (46.5m) |
EBITDA | 91.2m | 57.8m |
EBIT | 52.6m | 11.1m |
Interest expense | (42.2m) | (40.7m) |
Interest income | 34.0k | |
Pre tax profit | 10.2m | (29.7m) |
Income tax expense | (2.8m) | 4.2m |
Net Income | 7.4m | (25.5m) |
EUR | FY, 2018 | FY, 2019 |
---|---|---|
Cash | 122.0m | 138.7m |
Accounts Receivable | 19.2m | 24.3m |
Prepaid Expenses | 24.6m | 14.9m |
Inventories | 57.4m | 71.3m |
Current Assets | 237.6m | 267.3m |
PP&E | 576.8m | 1.1b |
Goodwill | 436.9m | 459.3m |
Total Assets | 1.3b | 2.0b |
Accounts Payable | 245.7m | 285.2m |
Short-term debt | 6.6m | 43.7m |
Current Liabilities | 296.1m | 376.6m |
Long-term debt | 701.9m | 1.4b |
Non-Current Liabilities | 751.1m | 1.4b |
Total Debt | 708.4m | 1.4b |
Total Liabilities | 1.0b | 1.8b |
Common Stock | 1.2m | 1.2m |
Additional Paid-in Capital | 366.2m | 366.3m |
Retained Earnings | 57.7m | (19.3m) |
Total Equity | 278.8m | 153.4m |
EUR | H1, 2019 | H1, 2020 |
---|---|---|
Cash | 134.6m | 107.3m |
Accounts Receivable | 32.0m | 22.4m |
Prepaid Expenses | 13.4m | 11.1m |
Inventories | 55.3m | 52.7m |
Current Assets | 247.6m | 205.8m |
PP&E | 1.0b | 1.0b |
Goodwill | 433.5m | 428.3m |
Total Assets | 1.8b | 1.8b |
Accounts Payable | 267.2m | 189.7m |
Short-term debt | 36.9m | 55.4m |
Current Liabilities | 352.5m | 285.1m |
Long-term debt | 1.3b | 1.3b |
Non-Current Liabilities | 1.3b | 1.4b |
Total Debt | 1.3b | 1.4b |
Total Liabilities | 1.7b | 1.7b |
Common Stock | 1.2m | 1.2m |
Additional Paid-in Capital | 366.2m | 366.3m |
Retained Earnings | (36.4m) | (31.3m) |
Total Equity | 135.2m | 121.7m |
EUR | FY, 2018 | FY, 2019 |
---|---|---|
Net Income | 15.4m | 37.2m |
Depreciation and Amortization | 23.2m | 80.8m |
Accounts Receivable | (10.0m) | (6.3m) |
Inventories | (8.0m) | (12.4m) |
Accounts Payable | 45.9m | 27.4m |
Cash From Operating Activities | 75.3m | 211.0m |
Cash From Investing Activities | (236.1m) | (110.1m) |
Short-term Borrowings | (1.3m) | (23.1m) |
Long-term Borrowings | 63.4m | 11.8m |
Dividends Paid | (1.3m) | (13.4m) |
Cash From Financing Activities | 225.1m | (88.7m) |
Net Change in Cash | 64.0m | 17.2m |
EUR | H1, 2019 | H1, 2020 |
---|---|---|
Net Income | 10.2m | (29.7m) |
Depreciation and Amortization | 37.5m | 45.1m |
Accounts Receivable | (9.2m) | 9.4m |
Inventories | 2.1m | 17.0m |
Accounts Payable | 21.9m | (77.6m) |
Cash From Operating Activities | 102.6m | 6.8m |
Cash From Investing Activities | (15.3m) | (28.0m) |
Short-term Borrowings | (11.5m) | |
Long-term Borrowings | (23.3m) | 27.1m |
Dividends Paid | (974.0k) | |
Cash From Financing Activities | (73.5m) | (4.8m) |
Net Change in Cash | 13.1m | (31.4m) |
EUR | FY, 2018 |
---|---|
Revenue/Employee | 394.6k |