| Name | Market Cap | Current Price | P/E Ratio | Revenue Growth 1Y | Net Margin | ROE | FCF Yield | Debt/Equity |
|---|---|---|---|---|---|---|---|---|
| VNTVontier Corporation | 5.64B | 38.88 | 14.14 | -3.75% | 13.34% | 32.77% | 6.11% | 2.07 |
| WBXWallbox N.V. | 48.88M | 2.99 | -4.15 | 13.72% | -84.91% | -347.74% | 3.75 |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Sales/Revenue | 7.92M | 19.62M | 71.85M | 143.47M | 144.23M | 164.01M |
| Revenue Growth % | - | 1.48% | 2.66% | 1% | 0.01% | 0.14% |
| Cost of Goods Sold | 3.63M | 10.58M | 44.66M | 85.69M | 97.17M | 110.21M |
| COGS % of Revenue | 0.46% | 0.54% | 0.62% | 0.6% | 0.67% | 0.67% |
| Gross Profit | 4.3M | 9.04M | 27.2M | 57.78M | 47.05M | 53.8M |
| Gross Margin % | 0.54% | 0.46% | 0.38% | 0.4% | 0.33% | 0.33% |
| Gross Profit Growth % | - | 1.1% | 2.01% | 1.12% | -0.19% | 0.14% |
| Operating Expenses | 9.6M | 19.99M | 80.97M | 195.93M | 154.34M | 187.67M |
| OpEx % of Revenue | 1.21% | 1.02% | 1.13% | 1.37% | 1.07% | 1.14% |
| Selling, General & Admin | 5.27M | 11.41M | 37.71M | 115.63M | 94.24M | 78.14M |
| SG&A % of Revenue | 0.67% | 0.58% | 0.52% | 0.81% | 0.65% | 0.48% |
| Research & Development | 0 | 0 | 0 | 0 | 13.89M | 15.47M |
| R&D % of Revenue | - | - | - | - | 0.1% | 0.09% |
| Other Operating Expenses | 4.33M | 8.58M | 43.27M | 80.3M | 46.21M | 94.06M |
| Operating Income | -5.3M | -10.95M | -53.78M | -138.15M | -107.28M | -133.87M |
| Operating Margin % | -0.67% | -0.56% | -0.75% | -0.96% | -0.74% | -0.82% |
| Operating Income Growth % | - | -1.07% | -3.91% | -1.57% | 0.22% | -0.25% |
| EBITDA | -4.55M | -8.58M | -45.26M | -119.35M | -98M | -120.42M |
| EBITDA Margin % | -0.57% | -0.44% | -0.63% | -0.83% | -0.68% | -0.73% |
| EBITDA Growth % | - | -0.89% | -4.27% | -1.64% | 0.18% | -0.23% |
| D&A (Non-Cash Add-back) | 753.52K | 2.37M | 8.52M | 18.8M | 9.28M | 13.45M |
| EBIT | -5.3M | -10.95M | -53.78M | -138.15M | -107.28M | -107.45M |
| Net Interest Income | -299.22K | -1.11M | -6.94M | -6.44M | -15.83M | -22.72M |
| Interest Income | 0 | 0 | 0 | 0 | 652.77K | 0 |
| Interest Expense | 299.22K | 1.01M | 6.55M | 6.44M | 16.48M | 21.87M |
| Other Income/Expense | -758.73K | -1.32M | -172.67M | 70.76M | -5.85M | -11.26M |
| Pretax Income | -6.06M | -12.28M | -226.45M | -67.39M | -113.13M | -145.13M |
| Pretax Margin % | -0.77% | -0.63% | -3.15% | -0.47% | -0.78% | -0.88% |
| Income Tax | 0 | -907.41K | -1.81M | -4.9M | -705.25K | 6.73M |
| Effective Tax Rate % | 1% | 0.93% | 0.99% | 0.93% | 0.99% | 1.03% |
| Net Income | -6.06M | -11.37M | -224.63M | -62.49M | -112.43M | -149.04M |
| Net Margin % | -0.77% | -0.58% | -3.13% | -0.44% | -0.78% | -0.91% |
| Net Income Growth % | - | -0.88% | -18.76% | 0.72% | -0.8% | -0.33% |
| Net Income (Continuing) | -6.06M | -11.37M | -224.63M | -62.49M | -112.43M | -151.85M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 22K | -2.22M |
| EPS (Diluted) | -0.04 | -0.07 | -1.62 | -0.81 | -0.65 | -0.72 |
| EPS Growth % | - | -0.9% | -21.88% | 0.5% | 0.2% | -0.11% |
| EPS (Basic) | -0.04 | -0.07 | -1.62 | -0.81 | -0.65 | -0.72 |
| Diluted Shares Outstanding | 160.99M | 160.99M | 138.16M | 163.37M | 187.68M | 189.34M |
| Basic Shares Outstanding | 160.99M | 160.99M | 138.16M | 163.37M | 187.68M | 189.34M |
| Dividend Payout Ratio | - | - | - | - | - | - |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Total Current Assets | 18.66M | 41.51M | 251.49M | 273.64M | 256.92M | 158.37M |
| Cash & Short-Term Investments | 7.5M | 22.58M | 171.06M | 88.7M | 106.89M | 45.94M |
| Cash Only | 7.23M | 22.34M | 113.87M | 83.31M | 101.16M | 20.04M |
| Short-Term Investments | 267.57K | 239.38K | 57.19M | 5.4M | 6.32M | 25.9M |
| Accounts Receivable | 4.11M | 11.11M | 41.23M | 42.61M | 57.27M | 30.29M |
| Days Sales Outstanding | 189.11 | 206.62 | 209.42 | 108.41 | 144.93 | 67.42 |
| Inventory | 4.25M | 7.24M | 27.49M | 117.36M | 92.48M | 70.08M |
| Days Inventory Outstanding | 428.22 | 249.89 | 224.69 | 499.91 | 347.36 | 232.1 |
| Other Current Assets | 2.8M | 0 | 9.13M | 21.73M | -4.52M | 7.25M |
| Total Non-Current Assets | 17.74M | 40.33M | 91.12M | 166.81M | 226.62M | 194.7M |
| Property, Plant & Equipment | 6M | 9.27M | 43.78M | 36.26M | 111.61M | 100.02M |
| Fixed Asset Turnover | 1.32x | 2.12x | 1.64x | 3.96x | 1.29x | 1.64x |
| Goodwill | 0 | 6.15M | 6.15M | 16.17M | 14.79M | 11.18M |
| Intangible Assets | 1.31M | 23.12M | 37.31M | 12.06M | 103.89M | 76.1M |
| Long-Term Investments | 656.55K | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Assets | 9.78M | 1.79M | 3.89M | 102.32M | -3.66M | 7.4M |
| Total Assets | 36.41M | 81.84M | 342.61M | 421.98M | 483.54M | 353.07M |
| Asset Turnover | 0.22x | 0.24x | 0.21x | 0.34x | 0.30x | 0.46x |
| Asset Growth % | - | 1.25% | 3.19% | 0.23% | 0.15% | -0.27% |
| Total Current Liabilities | 15.9M | 23.68M | 193.91M | 178.79M | 190.77M | 175.75M |
| Accounts Payable | 6.99M | 8.13M | 40.93M | 65.83M | 36.54M | 23.52M |
| Days Payables Outstanding | 703.31 | 280.3 | 334.52 | 280.42 | 137.24 | 77.88 |
| Short-Term Debt | 7.36M | 12.63M | 38.44M | 89.27M | 126.5M | 131.81M |
| Deferred Revenue (Current) | 0 | 401.58K | 1000K | 1000K | 1000K | 1000K |
| Other Current Liabilities | 443.21K | 0 | 94.37M | 7.15M | 4.87M | 4.52M |
| Current Ratio | 1.17x | 1.75x | 1.30x | 1.53x | 1.35x | 0.90x |
| Quick Ratio | 0.91x | 1.45x | 1.16x | 0.87x | 0.86x | 0.50x |
| Cash Conversion Cycle | -85.97 | 176.21 | 99.59 | 327.9 | 355.05 | 221.63 |
| Total Non-Current Liabilities | 9.98M | 45.93M | 41.17M | 74.04M | 142.96M | 114.74M |
| Long-Term Debt | 5.85M | 35.89M | 20.01M | 44.36M | 80.86M | 66.66M |
| Capital Lease Obligations | 4.02M | 3.43M | 20.68M | 24.66M | 34.06M | 31.74M |
| Deferred Tax Liabilities | 0 | 40.64K | 30.48K | 1.39M | 9.35M | 3.41M |
| Other Non-Current Liabilities | 108.75K | 6.57M | -800.86K | 1.44M | 13.84M | 3.06M |
| Total Liabilities | 25.88M | 69.61M | 211.54M | 252.83M | 333.73M | 290.49M |
| Total Debt | 17.71M | 52.64M | 80.87M | 160.93M | 246.33M | 234.88M |
| Net Debt | 10.48M | 30.3M | -42.81M | 77.62M | 145.18M | 214.84M |
| Debt / Equity | 1.68x | 4.30x | 0.62x | 0.95x | 1.64x | 3.75x |
| Debt / EBITDA | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - |
| Interest Coverage | -17.72x | -10.83x | -8.20x | -21.46x | -6.51x | -6.12x |
| Total Equity | 10.53M | 12.23M | 131.07M | 169.15M | 149.81M | 62.58M |
| Equity Growth % | - | 0.16% | 9.71% | 0.29% | -0.11% | -0.58% |
| Book Value per Share | 0.07 | 0.08 | 0.95 | 1.04 | 0.80 | 0.33 |
| Total Shareholders' Equity | 10.53M | 12.23M | 131.07M | 169.15M | 149.79M | 64.8M |
| Common Stock | 189.18K | 196.06K | 44.48M | 45.77M | 50.35M | 55.24M |
| Retained Earnings | -9.78M | -20.12M | -243.9M | -306.7M | -463.89M | -569.17M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 623.05K | 76.17K | 2.6M | 10.6M | 5.87M | 12.78M |
| Minority Interest | 0 | 0 | 0 | 0 | 22K | -2.22M |
| Dec 2019 | Dec 2020 | Dec 2021 | Dec 2022 | Dec 2023 | Dec 2024 | |
|---|---|---|---|---|---|---|
| Cash from Operations | -5.42M | -11.63M | -69.63M | -136.29M | -89.74M | -51.53M |
| Operating CF Margin % | -0.68% | -0.59% | -0.97% | -0.95% | -0.62% | -0.31% |
| Operating CF Growth % | - | -1.14% | -4.99% | -0.96% | 0.34% | 0.43% |
| Net Income | -6.14M | -11.4M | -223.78M | -62.8M | -112.07M | -136.24M |
| Depreciation & Amortization | 762.71K | 2.38M | 8.48M | 18.89M | 28.44M | 40.97M |
| Stock-Based Compensation | 559.61K | 2.78M | 2.46M | 32.63M | 16.67M | 3.96M |
| Deferred Taxes | 588.2K | -910K | -1.81M | -4.93M | -703K | -6.72M |
| Other Non-Cash Items | 257.37K | 6.95M | 172.93M | -64.01M | -21.03M | 47.45M |
| Working Capital Changes | -1.45M | -11.43M | -27.92M | -56.07M | -1.05M | -951K |
| Change in Receivables | -3.77M | -7.37M | -30.16M | -12.4M | 2.98M | 10.58M |
| Change in Inventory | -2.6M | -3.61M | -20.56M | -73.62M | 23.55M | 11.68M |
| Change in Payables | 0 | 0 | 33.75M | 22.83M | -32.88M | 0 |
| Cash from Investing | -7.9M | -19.32M | -88.3M | -13.96M | -58.54M | -39.46M |
| Capital Expenditures | -7.09M | -18.78M | -30.34M | -65.18M | -13.51M | -8.24M |
| CapEx % of Revenue | 0.9% | 0.96% | 0.42% | 0.45% | 0.09% | 0.05% |
| Acquisitions | - | - | - | - | - | - |
| Investments | - | - | - | - | - | - |
| Other Investing | -148.87K | 14.17M | 18.17M | -140K | -35.32M | -27.25M |
| Cash from Financing | 17.5M | 46.74M | 246.92M | 111.75M | 172.48M | 2.96M |
| Debt Issued (Net) | - | - | - | - | - | - |
| Equity Issued (Net) | - | - | - | - | - | - |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | - | - | - | - | - | - |
| Other Financing | 10.17M | -575K | -25.56M | -4.69M | 91.8M | -21.55M |
| Net Change in Cash | - | - | - | - | - | - |
| Free Cash Flow | -12.52M | -30.41M | -99.97M | -201.47M | -108.51M | -87.02M |
| FCF Margin % | -1.58% | -1.55% | -1.39% | -1.4% | -0.75% | -0.53% |
| FCF Growth % | - | -1.43% | -2.29% | -1.02% | 0.46% | 0.2% |
| FCF per Share | -0.08 | -0.19 | -0.72 | -1.23 | -0.58 | -0.46 |
| FCF Conversion (FCF/Net Income) | 0.89x | 1.02x | 0.31x | 2.18x | 0.80x | 0.35x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 |
| Metric | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 |
|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -57.59% | -99.91% | -313.5% | -41.63% | -70.5% | -140.35% |
| Return on Invested Capital (ROIC) | - | -25.86% | -57.37% | -60.09% | -29.7% | -35.08% |
| Gross Margin | 54.23% | 46.07% | 37.85% | 40.28% | 32.62% | 32.8% |
| Net Margin | -76.51% | -57.95% | -312.63% | -43.56% | -77.95% | -90.87% |
| Debt / Equity | 1.68x | 4.30x | 0.62x | 0.95x | 1.64x | 3.75x |
| Interest Coverage | -17.72x | -10.83x | -8.20x | -21.46x | -6.51x | -6.12x |
| FCF Conversion | 0.89x | 1.02x | 0.31x | 2.18x | 0.80x | 0.35x |
| Revenue Growth | - | 147.63% | 266.2% | 99.67% | 0.53% | 13.72% |
| 2021 | 2022 | 2023 | 2024 | |
|---|---|---|---|---|
| Other Countries | - | - | 68.11M | 62.44M |
| Other Countries Growth | - | - | - | -8.33% |
| GERMANY | - | - | 9.11M | 39.99M |
| GERMANY Growth | - | - | - | 338.91% |
| UNITED STATES | - | - | 22.27M | 31.49M |
| UNITED STATES Growth | - | - | - | 41.43% |
| SPAIN | - | - | 29.59M | 24.46M |
| SPAIN Growth | - | - | - | -17.34% |
| ITALY | - | - | 14.69M | 5.56M |
| ITALY Growth | - | - | - | -62.13% |
| Emea | - | 120.62M | - | - |
| Emea Growth | - | - | - | - |
| North America | - | 23.55M | - | - |
| North America Growth | - | - | - | - |
| Europe Middle East Asia | - | - | - | - |
| Europe Middle East Asia Growth | - | - | - | - |
Wallbox N.V. (WBX) reported $148.0M in revenue for fiscal year 2024. This represents a 1768% increase from $7.9M in 2019.
Wallbox N.V. (WBX) grew revenue by 13.7% over the past year. This is steady growth.
Wallbox N.V. (WBX) reported a net loss of $125.7M for fiscal year 2024.
Wallbox N.V. (WBX) has a return on equity (ROE) of -140.3%. Negative ROE indicates the company is unprofitable.
Wallbox N.V. (WBX) had negative free cash flow of $38.6M in fiscal year 2024, likely due to heavy capital investments.