Streamwide | Small-cap | Technology

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Income Metrics

Balance Sheet Metrics

Total Assets 54.3M
Total Liabilities 29.4M
Shareholders Equity 24.8M
Debt to Equity 1.19

Cash Flow Metrics

Revenue & Profitability Trend

Streamwide Income Statement From 2020 to 2024

Metric20242023202220212020
Revenue i21.0M19.5M17.6M16.7M14.0M
Cost of Goods Sold i5.5M4.9M74.0K77.0K99.0K
Gross Profit i15.5M14.6M17.5M16.6M13.9M
Gross Margin % i73.7%74.9%99.6%99.5%99.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i628.0K595.0K583.0K571.0K402.0K
Other Operating Expenses i2.3M2.0M1.8M1.6M1.6M
Total Operating Expenses i2.9M2.5M2.4M2.1M2.0M
Operating Income i5.0M4.9M4.4M4.9M4.0M
Operating Margin % i23.6%25.0%24.9%29.4%28.9%
Non-Operating Items
Interest Income i460.0K332.0K20.0K10.0K18.0K
Interest Expense i465.0K429.0K105.0K69.0K95.0K
Other Non-Operating Income-----
Pre-tax Income i6.0M5.4M4.4M5.2M3.6M
Income Tax i1.3M1.2M985.0K1.1M377.0K
Effective Tax Rate % i21.7%22.1%22.5%20.6%10.3%
Net Income i4.7M4.2M3.4M4.1M3.3M
Net Margin % i22.4%21.4%19.3%24.5%23.4%
Key Metrics
EBITDA i11.9M10.9M9.8M9.7M7.3M
EPS (Basic) i€1.69€1.49€1.16€1.39€1.16
EPS (Diluted) i€1.69€1.49€1.16€1.39€1.10
Basic Shares Outstanding i26581602792286293495729462692825269
Diluted Shares Outstanding i26581602792286293495729462692825269

Income Statement Trend

Streamwide Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i15.0M15.6M11.3M8.2M9.5M
Short-term Investments i-----
Accounts Receivable i6.2M6.7M2.9M3.9M6.1M
Inventory i-----
Other Current Assets-1.0K---1.0K
Total Current Assets i31.1M28.8M20.4M19.6M18.0M
Non-Current Assets
Property, Plant & Equipment i5.8M4.9M4.7M5.6M5.2M
Goodwill i18.9M15.7M13.9M12.5M10.0M
Intangible Assets i18.9M15.7M13.9M12.5M10.0M
Long-term Investments-----
Other Non-Current Assets-----1.0K
Total Non-Current Assets i23.1M19.6M18.6M14.8M13.0M
Total Assets i54.3M48.4M38.9M34.3M31.0M
Liabilities
Current Liabilities
Accounts Payable i652.0K570.0K719.0K1.1M898.0K
Short-term Debt i1.9M1.7M1.2M867.0K865.0K
Current Portion of Long-term Debt-----
Other Current Liabilities1.0K--1.0K1.0K1.0K
Total Current Liabilities i14.0M11.1M9.6M9.8M9.3M
Non-Current Liabilities
Long-term Debt i8.9M10.0M4.6M2.9M3.8M
Deferred Tax Liabilities i3.9M2.7M1.6M1.1M201.0K
Other Non-Current Liabilities-2.0K1.0K-1.0K-
Total Non-Current Liabilities i15.4M14.9M8.2M6.0M5.8M
Total Liabilities i29.4M26.0M17.8M15.8M15.1M
Equity
Common Stock i280.0K280.0K305.0K305.0K292.0K
Retained Earnings i4.7M4.2M3.4M4.1M3.3M
Treasury Stock i3.5M1.3M2.8M3.6M165.0K
Other Equity-----
Total Shareholders Equity i24.8M22.5M21.1M18.5M16.0M
Key Metrics
Total Debt i10.8M11.7M5.8M3.7M4.6M
Working Capital i17.1M17.8M10.8M9.7M8.7M

Balance Sheet Composition

Streamwide Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i4.7M4.2M3.4M4.1M3.3M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i600.0K-3.6M534.0K-1.6M-631.0K
Operating Cash Flow i4.8M299.0K3.8M2.3M2.1M
Investing Activities
Capital Expenditures i-9.7M-7.0M-9.2M-6.4M-5.0M
Acquisitions i-----
Investment Purchases i-----
Investment Sales i-----
Investing Cash Flow i-8.5M-5.8M-7.1M-6.4M-4.1M
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i-----
Debt Repayment i-----
Financing Cash Flow i1.0K----
Free Cash Flow i1.2M-327.0K166.0K911.0K460.0K
Net Change in Cash i-3.7M-5.5M-3.3M-4.1M-2.0M

Cash Flow Trend

Streamwide Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 30.29
Forward P/E 26.90
Price to Book 5.67
Price to Sales 6.69
PEG Ratio 26.90

Profitability Ratios

Profit Margin 22.39%
Operating Margin 33.46%
Return on Equity 19.89%
Return on Assets 6.98%

Financial Health

Current Ratio 2.22
Debt to Equity 43.66
Beta 1.05

Per Share Data

EPS (TTM) €1.75
Book Value per Share €9.34
Revenue per Share €7.81

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
alstw140.6M30.295.6719.89%22.39%43.66
Dassault Systèmes SE 36.2B32.364.4413.81%17.99%31.45
Tatatu S.p.A 4.5B-95.61-70.67%-28.68%70.64
74software S.A 800.5M19.101.6210.42%10.84%30.67
Claranova SE 118.5M--145.45%-0.67%-21.60
Prodware S.A 92.6M3.770.9434.86%3.32%324.89

Financial data is updated regularly. All figures are in the company's reporting currency.