Data is not available at this time.
Osmozis SA operates in the telecommunications services sector, specializing in connected solutions for the leisure and hospitality industries across Europe. The company’s core revenue model is built on subscription-based and transactional services, including Wi-Fi access, electronic payments, and property management software. Its flagship offerings, such as WifiCamping and OsmoKey, cater to holiday parks and resorts, addressing the growing demand for seamless digital experiences in temporary accommodations. Osmozis differentiates itself through a vertically integrated suite of proprietary technologies, from wireless locks to energy management systems, enhancing operational efficiency for site owners while improving guest convenience. The company’s niche focus on outdoor hospitality positions it as a leader in a fragmented market, where demand for connectivity and smart solutions is rising due to increasing traveler expectations and regulatory requirements for safety and sustainability. By combining hardware, software, and services, Osmozis creates recurring revenue streams while maintaining a competitive edge through innovation and localized support.
For FY 2023, Osmozis reported revenue of €12.7 million, with net income of €0.7 million, reflecting a net margin of approximately 5.5%. Operating cash flow stood at €4.0 million, though capital expenditures of €-4.6 million indicate significant reinvestment in infrastructure and technology. The company’s ability to generate positive earnings despite high capex suggests disciplined cost management and scalable operations.
Diluted EPS of €0.27 underscores modest but stable earnings power, supported by recurring revenue from subscription services. The balance between growth investments and profitability highlights capital efficiency, with operating cash flow covering a substantial portion of capex. The absence of dividends reinforces a focus on reinvestment to capture market opportunities.
Osmozis maintains a solid liquidity position with €9.4 million in cash and equivalents, though total debt of €14.1 million indicates leverage. The company’s ability to service debt is supported by consistent cash flow generation, but the debt-to-equity ratio warrants monitoring given its growth-oriented capex commitments.
Revenue growth is likely tied to expansion in European holiday parks and adoption of connected services. The company retains all earnings for reinvestment, with no dividend payouts, aligning with its strategy to prioritize scalability and technological advancement over shareholder distributions.
With a market cap of €41.5 million and a beta of 0.83, Osmozis is valued as a small-cap with moderate volatility. The valuation reflects expectations for niche market penetration and recurring revenue growth, though competition and capex intensity may temper upside potential.
Osmozis benefits from first-mover advantage in integrated leisure-tech solutions, with patented products and a loyal customer base. The outlook hinges on expanding its ecosystem and cross-selling opportunities, though macroeconomic pressures on discretionary travel could pose near-term risks. Long-term prospects remain tied to digital transformation in hospitality.
Company filings, Euronext Paris disclosures
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |