Lavipharm S.A (LAVI.AT)
Every figure this model derived for LAVI.AT, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2025-12-31.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 4,619,000 | PurchaseOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets |
2025-12-31 |
| cash | 8,435,000 | CashAndCashEquivalents |
2024-01-01 |
| current assets | 53,198,000 | CurrentAssets |
2026-01-01 |
| current liabilities | 43,981,000 | CurrentLiabilities |
2026-01-01 |
| equity | 56,421,000 | EquityAttributableToOwnersOfParent |
2026-01-01 |
| interest expense | 1,901,000 | FinanceCosts |
2025-12-31 |
| ocf | 6,666,000 | CashFlowsFromUsedInOperatingActivities |
2025-12-31 |
| revenue | 62,584,000 | Revenue |
2025-12-31 |
The ratios
The figures themselves rather than their scores — what somebody looking up LAVI.AT on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | 23.27 |
| current ratio | 1.21 |
| current ratio reported | 1.21 |
| ebit cagr | 19.66 |
| ebit yoy | 68.82 |
| ev ebit | 26.71 |
| ev owner earnings | 122.01 |
| ev sales | 3.99 |
| fcf margin | 3.27 |
| growth cv | 0.78 |
| interest cover | 4.92 |
| net debt ebitda | 0.12 |
| operating margin | 14.94 |
| owner earnings margin | 3.27 |
| revenue growth | 18.2 |
| revenue growth per share | 18.2 |
| roic | 12.69 |
| rule of 40 | 33.14 |
| sbc pct revenue | 0.0 |
Everything else this filing tags
154 more elements from LAVI.AT's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
Assets | 130,224,000 | 2026-01-01 | 6 | EUR |
EquityAndLiabilities | 130,224,000 | 2026-01-01 | 6 | EUR |
NoncurrentAssets | 77,025,000 | 2026-01-01 | 6 | EUR |
Liabilities | 73,810,000 | 2026-01-01 | 6 | EUR |
Equity | 56,414,000 | 2026-01-01 | 8 | EUR |
IssuedCapital | 50,713,000 | 2026-01-01 | 6 | EUR |
IssueOfEquity | 49,772,000 | 2022-12-31 | 1 | EUR |
IntangibleAssetsOtherThanGoodwill | 48,923,000 | 2026-01-01 | 6 | EUR |
RepaymentsOfBorrowingsClassifiedAsFinancingActivities | 42,338,000 | 2025-12-31 | 6 | EUR |
ProceedsFromBorrowingsClassifiedAsFinancingActivities | 40,157,000 | 2025-12-31 | 6 | EUR |
PurchaseOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 35,617,000 | 2022-12-31 | 3 | EUR |
OtherNoncurrentFinancialLiabilities | 32,568,000 | 2022-01-01 | 2 | EUR |
CostOfSales | 32,278,000 | 2025-12-31 | 6 | EUR |
TradeAndOtherCurrentPayables | 31,602,000 | 2026-01-01 | 6 | EUR |
GrossProfit | 30,305,000 | 2025-12-31 | 6 | EUR |
NoncurrentLiabilities | 29,830,000 | 2026-01-01 | 6 | EUR |
TradeAndOtherCurrentReceivables | 24,467,000 | 2026-01-01 | 6 | EUR |
Inventories | 22,613,000 | 2026-01-01 | 6 | EUR |
RetainedEarnings | -21,668,000 | 2026-01-01 | 6 | EUR |
OtherReserves | 20,315,000 | 2026-01-01 | 6 | EUR |
CashFlowsFromUsedInOperations | 14,747,000 | 2025-12-31 | 6 | EUR |
DistributionCosts | 14,580,000 | 2025-12-31 | 6 | EUR |
OtherNoncurrentNonfinancialLiabilities | 12,233,000 | 2023-01-01 | 3 | EUR |
PropertyPlantAndEquipment | 11,666,000 | 2026-01-01 | 6 | EUR |
Total311220 | -11,641,000 | 2022-01-01 | 1 | EUR |
NoncurrentLeaseLiabilities | 10,614,000 | 2026-01-01 | 5 | EUR |
CurrentBorrowingsAndCurrentPortionOfNoncurrentBorrowings | 10,416,000 | 2026-01-01 | 5 | EUR |
RightofuseAssets | 10,301,000 | 2026-01-01 | 5 | EUR |
LongtermBorrowings | 10,219,000 | 2026-01-01 | 5 | EUR |
ploipo31122021 | -9,937,000 | 2022-01-01 | 1 | EUR |
ProfitLossFromOperatingActivities | 9,349,000 | 2025-12-31 | 6 | EUR |
AdministrativeExpense | 8,408,000 | 2025-12-31 | 6 | EUR |
NoncurrentFinancialLiabilities | 7,915,000 | 2026-01-01 | 4 | EUR |
ProfitLossBeforeTaxContinuingOperations | 7,503,000 | 2025-12-31 | 4 | EUR |
SharePremium | 7,061,000 | 2026-01-01 | 6 | EUR |
CashAndCashEquivalentsAndRestrictedCashAndCashEquivalentsFromContinuingAndDiscontinuedOperations | 6,109,000 | 2026-01-01 | 3 | EUR |
CashAndCashEquivalentsAndRestrictedCashAndCashEquivalents | 6,106,000 | 2026-01-01 | 4 | EUR |
ProfitLoss | 5,990,000 | 2025-12-31 | 6 | EUR |
ProfitLossAttributableToOwnersOfParent | 5,986,000 | 2025-12-31 | 6 | EUR |
ComprehensiveIncome | 5,860,000 | 2025-12-31 | 6 | EUR |
ComprehensiveIncomeAttributableToOwnersOfParent | 5,856,000 | 2025-12-31 | 6 | EUR |
CashAndCashEquivalentsAndRestrictedCashAndCashEquivalentsIfDifferentFromTheStatementOfFinancialPosition | 5,730,000 | 2025-01-01 | 2 | EUR |
AdjustmentsForDecreaseIncreaseInTradeAccountReceivable | -5,714,000 | 2025-12-31 | 6 | EUR |
CashFlowsFromUsedInFinancingActivities | -5,350,000 | 2025-12-31 | 6 | EUR |
AdjustmentsForDepreciationAndAmortisationExpense | 5,215,000 | 2025-12-31 | 4 | EUR |
ProfitLossFromContinuingOperations | 5,050,000 | 2025-12-31 | 6 | EUR |
DeferredTaxAssets | 4,939,000 | 2026-01-01 | 6 | EUR |
DividendsPaidClassifiedAsFinancingActivities | 3,381,000 | 2025-12-31 | 2 | EUR |
DividendsPaid | -3,381,000 | 2025-12-31 | 1 | EUR |
ProfitLossBeforeTax | 3,127,000 | 2023-12-31 | 4 | EUR |
OtherIncome | 2,999,000 | 2022-12-31 | 3 | EUR |
MiscellaneousOtherOperatingIncome | 2,889,000 | 2025-12-31 | 4 | EUR |
AdjustmentsForIncreaseInOtherProvisionsArisingFromPassageOfTime | 2,882,000 | 2022-12-31 | 3 | EUR |
AdjustmentsForDecreaseIncreaseInInventories | -2,860,000 | 2025-12-31 | 6 | EUR |
AdjustmentsForIncreaseDecreaseInTradeAccountPayable | 2,757,000 | 2025-12-31 | 6 | EUR |
IncomeTaxExpenseContinuingOperations | 2,453,000 | 2025-12-31 | 6 | EUR |
ProceedsFromSalesOfInvestmentProperty | 2,100,000 | 2025-12-31 | 2 | EUR |
CurrentLoansReceivedAndCurrentPortionOfNoncurrentLoansReceived | 2,053,000 | 2022-01-01 | 2 | EUR |
Totalcomprehensiveincome | 2,042,000 | 2020-12-31 | 1 | EUR |
AdjustmentsForFinanceCosts | 1,901,000 | 2025-12-31 | 4 | EUR |
FinanceIncomeCost | -1,846,000 | 2025-12-31 | 4 | EUR |
OtherCurrentFinancialLiabilities | 1,830,000 | 2022-01-01 | 2 | EUR |
TotalofFinancialResults | -1,813,000 | 2021-12-31 | 2 | EUR |
InterestPaidClassifiedAsOperatingActivities | 1,802,000 | 2025-12-31 | 6 | EUR |
AdjustmentsForFinanceIncomeCost | 1,734,000 | 2022-12-31 | 3 | EUR |
AdjustmentsForDepreciationExpense | 1,705,000 | 2022-12-31 | 3 | EUR |
TotalFinancialResults | -1,704,000 | 2022-12-31 | 2 | EUR |
ProceedsFromSaleAndLeasebackOfTangibleAssets | 1,680,000 | 2025-12-31 | 2 | EUR |
CurrentLeaseLiabilities | 1,422,000 | 2026-01-01 | 5 | EUR |
CashFlowsFromUsedInInvestingActivitiesDiscontinuedOperations | 1,406,000 | 2025-12-31 | 3 | EUR |
CashOutflowForLeases | 1,264,000 | 2025-12-31 | 5 | EUR |
NoncurrentProvisionsForEmployeeBenefits | 1,081,000 | 2026-01-01 | 6 | EUR |
ImpairmentLossRecognisedInProfitOrLossTradeReceivables | 997,000 | 2021-12-31 | 2 | EUR |
IncreaseDecreaseThroughSharebasedPaymentTransactions | 969,000 | 2025-12-31 | 5 | EUR |
OtherAdjustmentsForNoncashItems | 969,000 | 2025-12-31 | 4 | EUR |
ProfitLossFromDiscontinuedOperations | 940,000 | 2025-12-31 | 4 | EUR |
CashFlowsFromUsedInInvestingActivities | -938,000 | 2025-12-31 | 6 | EUR |
InvestmentProperty | 914,000 | 2026-01-01 | 6 | EUR |
OtherNonCurrentAssets | 827,000 | 2022-01-01 | 2 | EUR |
AdjustmentsForLossesGainsOnDisposalOfNoncurrentAssets | -734,000 | 2025-12-31 | 4 | EUR |
MiscellaneousOtherOperatingExpense | 555,000 | 2025-12-31 | 5 | EUR |
CurrentTaxLiabilities | 536,000 | 2026-01-01 | 4 | EUR |
CurrentTaxLiabilitiesCurrent | 509,000 | 2023-01-01 | 3 | EUR |
OtherInflowsOutflowsOfCashClassifiedAsOperatingActivities | -417,000 | 2022-12-31 | 3 | EUR |
OtherExpenseByFunction | 413,000 | 2021-12-31 | 2 | EUR |
IncomeTaxesPaidRefundClassifiedAsOperatingActivities | 406,000 | 2025-12-31 | 6 | EUR |
IncreaseDecreaseInCashAndCashEquivalents | 379,000 | 2025-12-31 | 6 | EUR |
ResearchAndDevelopmentExpense | 344,000 | 2025-12-31 | 6 | EUR |
NoncurrentFinancialAssets | 202,000 | 2026-01-01 | 4 | EUR |
PaymentsToAcquireOrRedeemEntitysShares | 200,000 | 2025-12-31 | 2 | EUR |
AdjustmentsForDecreaseIncreaseInDerivativeFinancialAssets | 182,000 | 2022-12-31 | 3 | EUR |
OtherComprehensiveIncomeThatWillNotBeReclassifiedToProfitOrLossNetOfTax | 134,000 | 2022-12-31 | 3 | EUR |
OtherComprehensiveIncomeNetOfTaxGainsLossesOnRemeasurementsOfDefinedBenefitPlans | -130,000 | 2025-12-31 | 6 | EUR |
OtherComprehensiveIncome | -130,000 | 2025-12-31 | 6 | EUR |
ProfitLossBeforeTaxDiscontinuedOperations | -121,000 | 2023-12-31 | 2 | EUR |
ProceedsFromDisposalsOfPropertyPlantAndEquipmentIntangibleAssetsOtherThanGoodwillInvestmentPropertyAndOtherNoncurrentAssets | 121,000 | 2025-12-31 | 4 | EUR |
IncreaseDecreaseThroughChangesInOwnershipInterestsInSubsidiariesThatDoNotResultInLossOfControl | -112,000 | 2024-12-31 | 2 | EUR |
OtherNoncurrentReceivables | 81,000 | 2026-01-01 | 2 | EUR |
OtherNoncurrentAssets | 75,000 | 2025-01-01 | 4 | EUR |
FinanceIncome | 56,000 | 2025-12-31 | 6 | EUR |
AdjustmentsForFinanceIncome | 56,000 | 2025-12-31 | 4 | EUR |
InterestReceivedClassifiedAsInvestingActivities | 55,000 | 2025-12-31 | 6 | EUR |
ValuationofGreekGovernmentBonds | -51,000 | 2021-12-31 | 2 | EUR |
CashFlowsFromUsedInOperatingActivitiesDiscontinuedOperations | -50,000 | 2025-12-31 | 3 | EUR |
AdjustmentsForIncreaseDecreaseInOtherOperatingPayables | 48,000 | 2021-12-31 | 2 | EUR |
AdjustmentsForGainsLossesOnFairValueAdjustmentInvestmentProperty | 41,000 | 2025-12-31 | 6 | EUR |
GainsLossesOnFairValueAdjustmentInvestmentProperty | 41,000 | 2025-12-31 | 4 | EUR |
GainorLossesofInvestmentActivities | -38,000 | 2021-12-31 | 2 | EUR |
ValuationofShares | -17,000 | 2021-12-31 | 2 | EUR |
CurrentAssetsOtherThanAssetsOrDisposalGroupsClassifiedAsHeldForSaleOrAsHeldForDistributionToOwners | 13,000 | 2026-01-01 | 4 | EUR |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossTradeAndOtherReceivables | -11,000 | 2025-12-31 | 6 | EUR |
AdjustmentsForDecreaseIncreaseInOtherAssets | -10,000 | 2024-12-31 | 4 | EUR |
NoncontrollingInterests | -7,000 | 2026-01-01 | 6 | EUR |
AdjustmentsForDecreaseIncreaseInOtherOperatingReceivables | -6,000 | 2025-12-31 | 2 | EUR |
LiabilitiesIncludedInDisposalGroupsClassifiedAsHeldForSale | 5,000 | 2026-01-01 | 3 | EUR |
ProfitLossAttributableToNoncontrollingInterests | 4,000 | 2025-12-31 | 6 | EUR |
ComprehensiveIncomeAttributableToNoncontrollingInterests | 4,000 | 2025-12-31 | 6 | EUR |
ProceedsFromSalesOfPropertyPlantAndEquipmentClassifiedAsInvestingActivities | 4,000 | 2022-12-31 | 3 | EUR |
CashFlowsFromUsedInFinancingActivitiesDiscontinuedOperations | -4,000 | 2025-12-31 | 3 | EUR |
CashAndCashEquivalentsAndRestrictedCashAndCashEquivalentsFromDiscontinuedOperations | -3,000 | 2026-01-01 | 3 | EUR |
AdjustmentsForGainLossOnDisposalsPropertyPlantAndEquipment | 1,000 | 2022-12-31 | 2 | EUR |
AdjustmentsForProvisions | 1,000 | 2025-12-31 | 4 | EUR |
AdjustedEarningsPerShare | 34 | 2021-12-31 | 2 | EUR |
BasicEarningsLossPerShareFromContinuingOperations | 0 | 2022-12-31 | 1 | shares |
BasicEarningsLossPerShareFromContinuingOperations | 0 | 2025-12-31 | 3 | EUR/shares |
DilutedEarningsLossPerShareFromContinuingOperations | 0 | 2025-12-31 | 6 | EUR/shares |
BasicEarningsLossPerShareFromDiscontinuedOperations | -0 | 2025-12-31 | 3 | EUR/shares |
BasicEarningsLossPerShareFromDiscontinuedOperations | -0 | 2022-12-31 | 1 | shares |
DilutedEarningsLossPerShareFromDiscontinuedOperations | -0 | 2022-12-31 | 1 | shares |
DilutedEarningsLossPerShareFromDiscontinuedOperations | -0 | 2025-12-31 | 3 | EUR/shares |
ImpairmentLossRecognisedInProfitOrLossPropertyPlantAndEquipment | 0 | 2022-12-31 | 3 | EUR |
OtherProvisions | 0 | 2025-01-01 | 5 | EUR |
ProceedsFromIssuingShares | 0 | 2023-12-31 | 3 | EUR |
ValuationGreekGovernmentBonds | 0 | 2025-12-31 | 5 | EUR |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLossTradeReceivables | 0 | 2023-12-31 | 3 | EUR |
ValuationOfShares | -0 | 2022-12-31 | 2 | EUR |
IncreaseDecreaseThroughTransfersAndOtherChangesEquity | 0 | 2025-12-31 | 3 | EUR |
IncreaseDecreaseThroughAppropriationOfRetainedEarnings | 0 | 2024-12-31 | 3 | EUR |
GainsLossesOnFinancialAssetsAtFairValueThroughProfitOrLoss | 0 | 2024-12-31 | 3 | EUR |
ImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2024-12-31 | 3 | EUR |
InvestmentsInSubsidiaries | 0 | 2026-01-01 | 4 | EUR |
CurrentFinancialAssets | 0 | 2026-01-01 | 4 | EUR |
AdjustmentsForFairValueGainsLosses | 0 | 2025-12-31 | 4 | EUR |
AdjustmentsForImpairmentLossReversalOfImpairmentLossRecognisedInProfitOrLoss | 0 | 2024-12-31 | 3 | EUR |
CashFlowsUsedInObtainingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2025-12-31 | 4 | EUR |
PaymentsTowardsBorrowingsClassifiedAsFinancingActivitiesGreekState | 0 | 2024-12-31 | 3 | EUR |
ProceedsFromBorrowingsClassifiedAsFinancingActivitiesGreekState | 0 | 2025-12-31 | 4 | EUR |
IncreaseDecreaseThroughForeignExchangeFinancialAssets | 0 | 2025-12-31 | 4 | EUR |
GainLossFromDerecognitionOfSubsidiaries | 0 | 2025-12-31 | 3 | EUR |
IncreaseDecreaseThroughTransferToStatutoryReserve | 0 | 2025-12-31 | 3 | EUR |
AdjustmentsForGainLossOnDisposalOfInvestmentsInSubsidiariesJointVenturesAndAssociates | 0 | 2025-12-31 | 3 | EUR |
OtherInflowsOutflowsOfCashClassifiedAsInvestingActivities | 0 | 2025-12-31 | 3 | EUR |
OtherTransactionsBetweenEquity | 0 | 2025-12-31 | 1 | EUR |
CashFlowsFromLosingControlOfSubsidiariesOrOtherBusinessesClassifiedAsInvestingActivities | 0 | 2025-12-31 | 2 | EUR |
What to be careful about
What this model itself distrusts about LAVI.AT's figures. Written by the derivation as it ran, not added afterwards.
- revenue is annual, not TTM
- operating income is annual, not TTM
- no current stock compensation tagged; treated as zero, so owner earnings are overstated
- no usable diluted share count, so growth is measured on total revenue rather than per share; a company issuing shares to fund that growth reads better than it is
- analyst estimate not used: the consensus itself is a loss
- durability rests on 3 of 4 inputs; not tagged: contracted coverage