Aramis Group - 2024 first-half results
PRESS RELEASE
Arcueil, May 27, 2024
2024 first-half results
Acceleration of profitable
growth: +26% in volumes and sharp increase in
EBITDA to €16 millionFull-year guidance
raised
Results at March 31, 2024, first half of the
financial year ending September 30, 2024
-
Revenue of €1,098.3 million, up organically by +16.7% compared to
the first half of 2023
-
Customer satisfaction very high, with an NPS1 of 71, one of the
highest in the industry
-
Volume of B2C vehicles sold up c. +26% compared to the first half
of 2023, with almost +10% for refurbished vehicles and +140% for
pre-registered vehicles. Aramis Group’s growth continues to exceed
that of the used car market2, with an outperformance of 24
percentage points
-
Gross profit per unit (GPU) of more than €2,150, the highest of the
listed European players
-
Sharp increase in adjusted EBITDA, at €16.2 million from
€1 million in the first half of 2023, with a cost structure
under control
-
Continued improvement in operating working capital requirement,
decreasing by 10 days compared with the end of March 2023 to 27
days, a record in Europe
-
Cash generation of nearly €6 million in the first half of
2024. Net debt of €76.5 million at March 31, 2024,
compared to €110.1 million at March 31, 2023
-
2024 full-year guidance raised: at constant perimeter, the volumes
of B2C vehicles sold by Aramis Group will exceed 110,000 units (vs.
exceed 100,000 units previously), and its adjusted EBITDA will
exceed €32 million (vs. exceed €19 million previously)
-
A Capital Markets Day will be held on November 27, 2024, to provide
detailed insights into the Group’s business model, strategy, and
outlook
Nicolas Chartier and Guillaume Paoli,
co-founders3 of Aramis
Group:"Thanks to the commitment of our teams and our
unique business model, Aramis Group accelerated its growth and
significantly improved its profitability in the first half of 2024.
Total volumes of B2C vehicles sold exceeded 55,000 units during the
period, driven by robust performance across almost all geographies.
The customer satisfaction rate remained very high, demonstrating
the sound and sustainable nature of this growth. Adjusted EBITDA
jumped to €16 million during the first half, with our quality of
execution enabling us to generate close to €6 million in positive
cash flow. Given these solid results and the gradual recovery of
demand in the used vehicle market, we are confident about the
second half of the year and are raising Aramis Group’s guidance for
2024. We also invite investors to join us at the end of the year
for a Capital Markets Day, which will provide an overview of Aramis
Group's business model, its competitive advantages, and an update
on its strategy and medium- and long-term outlook."
2024 FIRST-HALF
ACTIVITY
Overview of volumes and
revenues
2024 first-half B2C
volumes
In units |
Reported basis |
|
H1 2024 |
H1 2023 |
Change (%) |
Refurbished cars |
42,362 |
38,579 |
+9.8% |
Pre-registered cars |
12,867 |
5,413 |
+137.7% |
Total B2C volumes |
55,229 |
43,992 |
+25.5% |
2024 first-half revenues
By segment
In million of euros |
Reported basis |
|
H1 2024 |
H1 2023 |
Change (%) |
Refurbished cars |
731.4 |
681.0 |
+7.4% |
Pre-registered cars |
233.4 |
102.3 |
+128.3% |
Total B2C |
964.9 |
783.3 |
+23.2% |
Total B2B |
76.4 |
106.0 |
-27.9% |
Total services |
57.0 |
51.4 |
+10.9% |
Revenues |
1,098.3 |
940.8 |
+16.7% |
By country
In million of euros |
Reported basis |
|
H1 2024 |
H1 2023 |
Change (%) |
France |
477.8 |
387.0 |
+23.5% |
Belgium |
139.2 |
120.8 |
+15.2% |
Spain |
150.5 |
182.1 |
-17.4% |
United Kingdom |
213.8 |
177.6 |
+20.4% |
Austria |
103.5 |
68.1 |
+52.0% |
Italy |
13.6 |
5.1 |
+164.7% |
Revenues |
1,098.3 |
940.8 |
+16.7% |
Analysis of the change in revenues by
segment
B2C – sales of cars to private customers (88% of
revenues)
Revenues for the B2C segment –
corresponding to sales of refurbished and pre-registered cars to
private customers – came to €964.9 million for the first half
of 2024, up +23.2% from the first half of 2023, including a volume
effect of +25.5%. Leveraging its know-how, its management of all
sourcing channels and in particular its unique network of
suppliers, Aramis Group has succeeded in taking full advantage of
the ongoing normalization of conditions in the automotive market,
especially the increasing availability of used vehicles, both
recent and pre-registered.
Revenues for the refurbished
cars segment totaled €731.4 million, up
+7.4%, including a volume effect of +9.8% and a price effect of
-2.2%. A total of 42,362 vehicles were delivered during the period.
This is a solid performance at a time when – for those countries
that offer them – the increased supply of pre-registered vehicles
has affected sales of the latest refurbished vehicles.
Revenues for the pre-registered
cars segment came to €233.4 million, a jump
of +128.3% from the first half of 2023, including a volume effect
of +137.7%. A total of 12,867 vehicles were delivered during the
period, almost equaling the number of deliveries made throughout
the entire 2023 financial year.
In a used car market for vehicles less than 8
years old4, which has begun to rebound in 5 of its 6 geographies
(with an average increase of +1.6%5 over the period despite a c.
-9% decline in the UK), Aramis Group once again demonstrates the
quality of its value proposition. The Group continues to gain
market share, outperforming the market by 24 points in the first
half of 2024.
B2B – sales of cars to professional customers (7% of
revenues)
Revenues for the B2B segment totaled
€76.4 million during the first half of 2024, down -27.9%
compared with the first half of 2023. The decline in this activity
reflects the reduction in Aramis Group's sourcing of used vehicles
from private owners, some of which are resold B2B (mainly vehicles
over eight years old or 150,000 km). The Group seized more
opportunities this half with its professional suppliers.
Services (5% of revenues)
Services generated €57.0 million of
revenues during the first half of 2024, up +10.9% compared with the
first half of 2023. After several months eroding due to rising
interest rates, the penetration rate of Aramis Group’s financing
solutions stabilized at around 40%.
Analysis of the change in revenues by
country
Revenues generated in France in the first half
of 2024 grew by +23.5%. Total volumes increased by around +37%,
largely owing to the uptick in pre-registered vehicle sales. For
reference, the French market6 recorded growth of around +7% in
volume over the same period.
Revenues generated in the United Kingdom were up
+20.4%. The volumes sold increased by around +21% in the first
half, reflecting strong outperformance in a market that contracted
by around -9%. In an extremely complex market with a negative
volume and price trend (prices fell by -16% between the end of
September 2023 and the end of March 2024), the teams at
CarSupermarket.com – the UK subsidiary of Aramis Group – showed
considerable agility in adapting their offering to counteract the
cyclical downturn in demand, as well as disciplined inventory
management.
In Spain, revenues fell by -17.4%, including a
volume effect of around -10%. This is due to the transition that
has been under way for several quarters at Clicars, the Spanish
subsidiary of Aramis Group. The transition involves various aspects
of its operations (including an overhaul of its refurbishing
processes and adaptation of its offering) with a view to returning
to sustainable growth. The fall in volumes recorded throughout the
first half of 2024 masks an underlying improvement in activity over
the months, resulting in both higher volumes and improved profit
per unit. This trend is set to continue in the second half of the
year, which is already on track for positive and profitable
growth.
In Belgium, revenues grew by +15.2%, in line
with the market trend.
In Austria, revenues jumped by +52.0% compared
with the first half of 2023. The volumes sold rose by around +69%,
outperforming the Austrian market that grew by around +12% over the
same period.
In Italy, sales continued to grow, with revenues
for the first half of 2024 totaling €13.6 million, up
+164.7%.
INCOME
STATEMENT
Condensed income
statement7
In million of euros |
Reported basis |
|
H1 2024 |
H1 2023 |
Change (%) |
Revenues |
1,098.3 |
940.8 |
+16.7% |
Gross margin |
118.9 |
95.3 |
+24.8% |
Gross profit per B2C vehicle sold - GPU (€) |
2,153 |
2,166 |
-0.6% |
Adjusted EBITDA |
16.2 |
1.0 |
+1,532.7% |
Operating income (loss) |
(7.7) |
(7.8) |
-1.8% |
Operating income (before the gain on a bargain purchase linked to
Brumbrum acquisition) |
(7.7) |
(22.8) |
-66.3% |
Net profit (loss) |
(13.3) |
(12.6) |
+6.0% |
Net profit (before the gain on a bargain purchase linked to
Brumbrum acquisition) |
(13.3) |
(27.6) |
-51.7% |
Gross profit
For the first half of 2024, gross profit came to
€118.9 million, a rise of +24.8% compared with the first half
of 2023. Gross profit per unit (GPU), i.e. per B2C vehicle sold,
was €2,153, once again the highest in Europe for listed
players.
Aramis Group has managed to maintain this high
level of GPU despite the erosion of the contribution from its
"Services" component8, affected by rising interest rates,
particularly in Spain and the United Kingdom. In the United
Kingdom, the "Metal" component9 of GPU has also come under pressure
in recent months owing to the sharp correction in used vehicle
prices in the UK market since last September.
These external conjunctural effects were offset
by the significant work carried out, in all geographies of the
Group, to improve the profit margins on vehicles sold. This
included the optimization of refurbishing and logistics costs and
continued efforts by the teams to refine the selection and pricing
of vehicles offered to customers, thanks to the technological tools
and data of Aramis Group.
Adjusted EBITDA
Adjusted EBITDA stood at €16.2 million in the
first half of 2024, compared to €1 million the previous year and
€9.6 million for the entire year of 2023. Aramis Group's
profitability is continuing to recover sharply, with the adjusted
EBITDA generated in the entire 2023 financial year nearly doubling
in just the first half of 2024.
While the solid level of growth and GPU achieved
over the period have undoubtedly given Aramis Group renewed
momentum, a strong discipline was also maintained in the management
of selling, general and administrative (SG&A) expenses. These
totaled €102.7 million for the first half of 2024, a moderate
increase of +8.9% compared with the first half of 2023, despite the
+25.5% rise in volumes over the period.
The efficiency of marketing spend has once again
improved, optimizing the cost while continuing to grow sales. These
stood at €16.7 million, down -11.2% in unit cost terms (COCA).
The personnel expenses recognized under SG&A amounted to
€52.5 million, a relatively modest increase of +8.3% given the
salary inflation and expansion of some sales teams to support the
growth of the business. Vehicle delivery costs came to
€15.0 million, up +21.3% in absolute value and therefore an
improvement of -3.4% in unit cost terms. Lastly, other SG&A,
which include overheads and head office costs, were virtually
unchanged at €18.5 million.
Operating income (loss)
Operating income (loss) for the first half of
2024 totaled -€7.7 million, compared with -€22.8 million
in the first half of 2023 (excluding the impact of badwill related
to the Brumbrum acquisition), reflecting the solid performance of
the Group in the first half of 2024. As a reminder, operating
income (loss) for the first half of 2023 included income in the
form of a fair value surplus (badwill) of +€15.0 million,
following the purchase of the Group's Italian subsidiary for a
nominal price in late October 2022.
In more detail, operating income (loss) for the
first half of 2024 includes -€6.4 million of personnel
expenses related to acquisitions (corresponding to the progressive
recognition in the consolidated income statement of future earn-out
payments for the acquisition of the UK and Austrian
subsidiaries), -€1.2 million of personnel expenses
related to share-based payments, -€0.4 million of
restructuring costs, and -€15.9 million of depreciation and
amortization expenses (of which -€7.2 million under
IFRS 16).
Net income (loss)
Net income (loss) for the first half of 2024 was
-€13.3 million, compared with -€12.6 million in the first
half of 2023 (same impact of badwill to be taken into account as
for operating income (loss), to allow an effective year-on-year
comparison).
It includes -€5.5 million of net financial
income (expense), of which -€3.1 million for the cost of net
financial debt, -€2.2 million of financial expenses on lease
liabilities (IFRS 16) and -€0.2 million of other net
financial expenses.
CASH FLOW AND
FINANCIAL STRUCTURE
Inventories and operating working
capital requirements
In million of euros |
Reported basis |
|
Mar 31, 2024 |
Sep 30, 2023 |
Change (€mn) |
Mar 31, 2023 |
Inventories |
226.9 |
220.3 |
+6.6 |
246.0 |
Trade receivables |
51.4 |
39.0 |
+12.5 |
35.4 |
Other current assets (excl. non-operational items) |
38.8 |
30.1 |
+8.7 |
34.8 |
Trade payables |
91.1 |
78.3 |
+12.8 |
56.6 |
Other current liabilities (excl. non-operational items) |
67.2 |
44.2 |
+23.0 |
61.2 |
Other items |
2.5 |
2.6 |
-0.0 |
2.8 |
Operating working capital requirements |
156.3 |
164.4 |
-8.1 |
195.7 |
In days of revenues |
27 |
31 |
- |
37 |
Inventories stood at €226.9 million at
March 31, 2024, a modest increase of +€6.6 million
from September 30, 2023, but down -€19.1 million from
March 31, 2023. This was despite the growth in the volumes of
+25.5% in the first half of 2024. These figures are evidence of how
well Aramis Group manages its inventories. The Group has continued
its efforts to accelerate turnover across all its geographies,
enabling it to secure its GPU levels and optimize the use of its
capital.
Operating working capital requirement stood at
€156.3 million, down -€8.1 million compared with
September 30, 2023 and -€39.4 million compared with March 31,
2023. It represented 27 days of revenues at March 31, 2024, a
significant improvement of 4 days compared with September 30, 2023
and 10 days compared with March 31, 2023.
Cash position
In million of euros |
Reported basis |
|
Mar 31, 2024 |
Mar 31, 2023 |
Net debt at opening |
82.3 |
18.4 |
Adjusted EBITDA |
+16.2 |
+1.0 |
Change in operating working capital requirement |
+8.1 |
-0.6 |
Disbursement of personnel liabilities related to acquisitions |
-1.0 |
-1.6 |
Other transaction-related cash flow |
-1.5 |
-5.4 |
Subtotal of cash flow from transactions |
+21.7 |
-6.6 |
Capex |
-6.8 |
-10.2 |
Acquisitions of subsidiaries (excl. fees) |
- |
-27.2 |
Other investment-related cash flow |
+0.9 |
+0.5 |
Sub-total of cash flow from investing
activities |
-5.9 |
-36.8 |
Interest paid |
-2.4 |
-1.3 |
Lease charges (IFRS 16 - interest and capital) |
-7.8 |
-8.2 |
Other financing-related cash flow (excl. issuing and repayment of
borrowings) |
+0.1 |
-1.9 |
Sub-total of cash flow from financing
activities |
-10.1 |
-11.3 |
Other financing-related cash flow without any impact on cash |
- |
-37.0 |
Net debt at closing |
76.7 |
110.1 |
Net debt stood at €76.7 million at March
31, 2024, compared with €82.3 million at the end
of September 2023 and €110.1 million at the end of March
2023. This represented positive cash generation of almost
€6 million in the first half of 2024 and almost
€34 million over the last 12 months.
Cash generation from operations during the
period amounted to +€21.7 million, compared with consumption
of -€6.6 million in the first half of 2023. This was
essentially driven by the contribution from positive adjusted
EBITDA and the decrease in operating working capital requirement,
as described previously.
Cash consumption related to investments totaled
-€5.9 million, versus -€36.8 million last year taking
into account the acquisition of the two subsidiaries in Austria and
Italy. Capex in the first half of 2024 amounted to
-€6.8 million, i.e. 0.6% of revenues for the period. The Group
optimized the budget for its digital ecosystem and did not invest
in new refurbishing centers during the period, its current
facilities having the potential for additional capacity.
Cash consumption related to financing amounted
to -€10.1 million, compared with -€11.3 million in the
first half of 2023. These cash flows are mainly composed of
IFRS 16 lease liabilities and interest paid during the
period.
Aramis Group thus continues to enjoy a solid
balance sheet position. At March 31, 2024, the Group has
€169 million of equity and €201 million of undrawn credit
facilities without financial covenants, including 71% with its
majority shareholder, the Stellantis Group.
OUTLOOK
The used car market began to rebound in the
first half of 2024 across most European regions. The impact of
normalizing new vehicle production on the balances of the used car
market is evident, firstly, in a relaxation of professional supply
channels and a continuation of the general downward trend in car
prices, and secondly, in an upward shift in household demand.
In this market that is gradually returning to
traditional functioning, Aramis Group approaches the future with
confidence and ambition. The Group capitalizes on its ability to
quickly identify, acquire, and process vehicles under competitive
conditions, providing an unmatched value proposition to its
customers.
In the second half of 2024, the
Group will continue to leverage its unique business model for
profitable growth. Volume growth is expected to remain high, and
rigorous discipline will be maintained in cost and inventory
management. Aramis Group is revising its 2024 full-year guidance
upwards, now expecting:
- volumes of B2C vehicles sold to
exceed 110,000 units (vs. exceed 100,000 units previously) at
constant perimeter;
- adjusted EBITDA to exceed
€32 million (vs exceed €19 million previously).
The Group will hold a Capital Markets
Day on the upcoming November 27, 2024.
This event will provide an overview of Aramis
Group's business model, its competitive advantages, as well as an
update on its medium- and long-term strategy and outlook. It will
also allow participants to better understand its technology,
organizational processes, and unique corporate culture, all of
which are key elements of its value creation and contribute to its
profile of profitable and sustainable growth.
***
Status of the statutory auditors’
procedures:
During its meeting on May 27, 2024, Aramis
Group's Board of Directors approved the consolidated financial
statements for the first half of financial year 2024, ended March
31, 2024. The procedures for a limited review of these accounts
have been completed. The statutory auditors' report on the
half-year financial information is in the process of being
issued.
Next financial information:
2024 third-quarter activity: July 23, 2024
(after market close)2024 annual results: November 26, 2024 (after
market close)Capital Markets Day: November 27, 2024
About Aramis Group –
www.aramis.group
Aramis Group is the European leader for B2C
online used car sales and operates in six countries. A growing
group, an e-commerce expert and a vehicle refurbishing pioneer,
Aramis Group acts each day for more sustainable mobility with an
offering that is part of the circular economy. Founded in 2001, it
has been revolutionizing its market for over 20 years, focused on
ensuring the satisfaction of its customers and capitalizing on
digital technology and employee engagement to create value for all
its stakeholders. With full-year revenues of €2 billion, Aramis
Group will sell more than 110,000 vehicles B2C this year and
welcomes more than 70 million visitors across all its digital
platforms each year. The Group employs more than 2,500 people and
has eight industrial-scale refurbishing centers throughout Europe.
Aramis Group is listed on Euronext Paris Compartment B (Ticker:
ARAMI – ISIN: FR0014003U94).
Disclaimer
Certain information included in this press
release is not historical data but forward-looking statements.
These forward-looking statements are based on current beliefs and
assumptions, including, but not limited to, assumptions about
current and future business strategies and the environment in which
Aramis Group operates, and involve known and unknown risks,
uncertainties and other factors, which may cause actual results or
performance, or the results or other events, to be materially
different from those expressed or implied in such forward-looking
statements. These risks and uncertainties include those discussed
or identified in Chapter 4 "Risk Factors and Control Environment"
of the Universal Registration Document dated December 19, 2023,
filed with the French Financial Markets Authority (AMF) under
number D. 23-0864 and available on the Group's website
(www.aramis.group) and on the AMF website (www.amf-france.org).
These forward-looking statements and information are not guarantees
of future performance. Forward-looking statements speak only as of
the date of this press release. This press release does not contain
or constitute an offer of securities or an invitation or inducement
to invest in securities in France, the United States or any other
jurisdiction.
Investors contact
Alexandre LeroyHead of Investor Relations, Financing and Cash
Managementalexandre.leroy@aramis.group
+33 (0)6 58 80 50 24
Press contacts
BrunswickHugues Boëton Tristan Roquet
Montegon
aramisgroup@brunswickgroup.com+33 (0)6 79 99 27
15
APPENDICES
Net profit and loss
In € thousands |
H1 2023-2024 |
H1 2022-2023 |
Revenues |
1,098,320 |
940,800 |
Cost of goods and services sold |
(917,200) |
(795,188) |
Other purchases and external expenses |
(89,612) |
(76,049) |
Taxes and duties |
(3,658) |
(3,747) |
Personnel expenses |
(69,379) |
(63,148) |
Personnel expenses related to share-based payments |
(1,214) |
(935) |
Personnel expenses related to acquisitions |
(6,376) |
(5,289) |
Provisions and impairment |
(2,513) |
(2,439) |
Transaction costs |
- |
(1,986) |
Other operating income |
1,115 |
747 |
Other operating expenses |
(1,309) |
(708) |
Operating income (loss) before depreciation, amortization and
impairment |
8,175 |
(7,942) |
Depreciation, amortization and impairment related to PP&E and
intangible assets |
(8,619) |
(7,703) |
Amortization of right-of-use assets related to leases |
(7,249) |
(7,200) |
Gain on bargain price |
- |
15,015 |
Operating income (loss) |
(7,694) |
(7,831) |
Cost of net financial debt |
(3,107) |
(2,409) |
Financial expenses on lease liabilities |
(2,181) |
(1,934) |
Other financial income |
29 |
239 |
Other financial expenses |
(243) |
(1,685) |
Net financial income (expenses) |
(5,502) |
(5,789) |
Income (loss) before tax |
(13,196) |
(13,620) |
Income tax |
(144) |
1,037 |
Net income (loss) |
(13,340) |
(12,584) |
Attributable to owners of the Company |
(13,340) |
(12,584) |
Attributable to non-controlling interests |
- |
- |
Statement of financial
position
In € thousands |
Mar 31, 2024 |
Sep 30, 2023 |
Mar 31, 2023 |
|
|
|
|
Goodwill |
64,437 |
64,118 |
63,640 |
Other intangible assets |
60,897 |
61,017 |
60,865 |
Property, plant and equipment |
38,820 |
41,188 |
42,784 |
Right-of-use assets related to leases |
96,392 |
98,091 |
95,682 |
Other non-current financial assets, including derivatives |
1,238 |
1,157 |
1,118 |
Deferred tax assets |
2,018 |
1,904 |
3,191 |
Non-current assets |
263,802 |
267,475 |
267,280 |
Inventories |
226,924 |
220,336 |
246,035 |
Assets sold with a buy-back commitment |
3,874 |
5,010 |
6,096 |
Trade receivables |
51,433 |
38,972 |
35,410 |
Current tax receivables |
309 |
437 |
568 |
Other current assets |
40,864 |
32,446 |
37,943 |
Cash and cash equivalents |
29,937 |
49,040 |
36,538 |
Current assets |
353,342 |
346,241 |
362,591 |
Total assets |
617,144 |
613,717 |
629,871 |
|
|
|
|
Share capital |
1,657 |
1,657 |
1,657 |
Additional paid-in capital |
271,165 |
271,165 |
271,165 |
Reserves and reserves and retained earnings |
(91,100) |
(59,683) |
(59,864) |
Unrealized exchange losses |
874 |
93 |
(1,070) |
Profit (loss) attributable to owners of the Company |
(13,340) |
(32,333) |
(12,584) |
Equity attributable to owners of the Company |
169,256 |
180,899 |
199,304 |
Non-controlling interests |
- |
- |
- |
Total equity |
169,256 |
180,899 |
199,304 |
Non-current financial debt |
43,653 |
43,622 |
40,872 |
Non-current lease liabilities |
85,679 |
86,626 |
83,180 |
Non-current provisions |
3,302 |
2,508 |
1,247 |
Deferred tax liabilities |
8,750 |
8,383 |
8,485 |
Non-current personnel liabilities associated with current
acquisitions |
23,515 |
21,560 |
17,087 |
Other non-current liabilities |
2,644 |
2,754 |
2,969 |
Non-current liabilities |
167,543 |
165,453 |
153,839 |
Current financial debt |
77,209 |
101,864 |
119,686 |
Current lease liabilities |
14,154 |
13,529 |
14,514 |
Current provisions |
4,676 |
5,662 |
4,931 |
Trade payables |
91,108 |
78,291 |
56,556 |
Current tax liabilities |
561 |
503 |
689 |
Current personnel liabilities associated with current
acquisitions |
4,667 |
1,000 |
500 |
Other current liabilities |
87,970 |
66,517 |
79,852 |
Current liabilities |
280,346 |
267,365 |
276,728 |
Total equity and liabilities |
617,144 |
613,717 |
629,871 |
Cash flow statement
In € thousands |
H1 2023-2024 |
H1 2022-2023 |
Net income (loss) |
(13,340) |
(12,584) |
Adjustments for depreciation, amortization and provisions |
15,754 |
15,672 |
Adjustments for income tax |
144 |
(1,037) |
Adjustments for net financial income (expense) |
5,502 |
5,789 |
Adjustments for gain on bargain price |
- |
(15,015) |
Items reclassified under cash from investing activities |
38 |
24 |
Expense related to share-based payments |
1,214 |
935 |
Other non-cash items |
(193) |
- |
Change in personnel liabilities related to acquisitions |
5,376 |
3,698 |
Change in working capital requirement |
6,999 |
(4,722) |
Income tax paid |
237 |
635 |
Net cash from (used in) operating activities |
21,732 |
(6,604) |
Acquisition of property, plant and equipment and intangible
assets |
(6,788) |
(10,164) |
Proceeds from disposals of assets |
945 |
543 |
Change in loans and other financial assets |
(81) |
(24) |
Acquisition of subsidiaries, net of cash acquired |
- |
(2,457) |
Interest received |
- |
9 |
Net cash from (used in) investing activities |
(5,923) |
(12,094) |
Capital increases (decreases) |
- |
2 |
Proceeds from borrowings |
32,293 |
48,148 |
Repayment of borrowings |
(61,780) |
(47,664) |
Purchase/sale of treasury shares |
(206) |
(38) |
Interest paid |
(4,575) |
(3,224) |
Other financial expenses paid and income received |
269 |
(1,506) |
Net cash from (used in) financing activities |
(33,999) |
(4,281) |
Effect of changes in exchange rate |
43 |
59 |
Net change in cash |
(18,147) |
(22,919) |
Cash and cash equivalents at opening |
47,485 |
55,354 |
Cash and cash equivalents at closing |
29,338 |
32,435 |
Reconciliation of gross profit per unit
(GPU)
In € thousands |
Reported basis |
|
H1 2024 |
H1 2023 |
Change (%) |
Revenues |
1,098,320 |
940,800 |
+16.7% |
Cost of goods and services sold |
(917,200) |
(795,188) |
+15.3% |
Gross profit (consolidated data) |
181,121 |
145,612 |
+24.4% |
Cost of transport and refurbishing |
(62,209) |
(50,338) |
+23.6% |
Gross profit |
118,912 |
95,274 |
+24.8% |
Number of B2C vehicles sold (units) |
55,229 |
43,992 |
+25.5% |
Gross profit per unit of B2C vehicle sold – GPU (€) |
2,153 |
2,166 |
-0.6% |
Reconciliation of adjusted
EBITDA
In € thousands |
Reported basis |
|
H1 2024 |
H1 2023 |
Change (%) |
Operating income (loss) before depreciation, amortization and
impairment of non-current assets |
8,175 |
(7,942) |
na |
Personnel expenses related to share-based payments |
1,214 |
935 |
+29.9% |
Personnel expenses related to acquisitions |
6,376 |
5,289 |
+20.6% |
Transaction costs |
- |
1,986 |
-100.0% |
Restructuring costs |
395 |
723 |
-45.3% |
Adjusted EBITDA |
16,161 |
990 |
+1532.7% |
Breakdown of operating working capital
requirement
In € thousands |
Reported basis |
|
Mar 31, 2024 |
Sep 30, 2023 |
Mar 31, 2023 |
Inventories |
226,924 |
220,336 |
246,035 |
Trade receivables |
51,433 |
38,972 |
35,410 |
Trade payables |
(91,108) |
(78,291) |
(56,556) |
Other current assets |
40,864 |
32,446 |
37,943 |
Restatements related to the other current assets item: |
|
|
|
- Payroll and social security receivables |
(336) |
(300) |
(234) |
- Tax receivables other than those related to VAT |
(404) |
(485) |
(361) |
- Other items not related to operating WCR |
(1,340) |
(1,557) |
(2,549) |
Other current liabilities |
(87,970) |
(66,517) |
(79,423) |
Restatements related to the other current liabilities item: |
|
|
|
- Social security liabilities |
18,504 |
16,501 |
16,190 |
- Tax liabilities other than those related to VAT |
1,159 |
4,697 |
1,145 |
- Debt on securities acquisition |
100 |
100 |
100 |
- Items under "other liabilities" not related to conversion
premiums and environmental bonuses |
1,023 |
1,037 |
826 |
Deferred income – non-current |
(2,533) |
(2,567) |
(2,836) |
Operating working capital requirement (A) |
156,316 |
164,372 |
195,690 |
Revenues over last 12 months (B) |
2,102,334 |
1,944,810 |
1,932,003 |
Operating working capital requirement expressed in days of revenues
(A/B multiplied by 365) |
27 |
31 |
37 |
Reconciliation of net debt with net
financial debt under IFRS
In € thousands |
Reported basis |
|
Mar 31, 2024 |
Sep 30, 2023 |
Mar 31, 2023 |
Borrowings and liabilities with credit institutions (incl.
RCF) |
72,352 |
49,586 |
60,007 |
Miscellaneous financial liabilities |
33,648 |
80,238 |
82,576 |
Bank overdrafts |
599 |
1,555 |
4,103 |
Cash and cash equivalents |
(29,937) |
(49,040) |
(36,538) |
Net financial debt |
76,662 |
82,339 |
110,148 |
Lease liabilities |
99,833 |
100,155 |
97,694 |
Liabilities relating to minority shareholder put options |
14,263 |
14,106 |
13,871 |
IFRS net financial debt |
190,758 |
196,600 |
221,713 |
1 Net Promoter Score, a widely used indicator
measuring customer satisfaction2 Market for used vehicles less than
eight years old, on average across the six geographies of the
Group. Source: S&P Global and Aramis Group3 Guillaume Paoli is
Chairman and Chief Executive Officer of the Company, and Nicolas
Chartier is Deputy Chief Executive Officer, based on a two-year
rotation4 Aramis Group's core market5 Source: S&P Global and
Aramis Group6 Market for used vehicles less than eight years old.
Source: S&P Global and Aramis Group7 See appendices for the
reconciliation of gross profit and adjusted EBITDA
8 Contribution to gross profit from the sale of
additional services9 Contribution to gross profit from the sale of
the vehicles themselves
- Press release - ARAMIS GROUP - 2024 first-half results
Aramis (EU:ARAMI)
Historical Stock Chart
From Nov 2024 to Dec 2024
Aramis (EU:ARAMI)
Historical Stock Chart
From Dec 2023 to Dec 2024