Tronic's Microsystems SA | Small-cap | Technology

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

Income Metrics

Balance Sheet Metrics

Total Assets 12.9M
Total Liabilities 17.7M
Shareholders Equity -4.8M

Cash Flow Metrics

Revenue & Profitability Trend

Tronic's Income Statement From 2021 to 2025

Metric20252024202320222021
Revenue i14.9M13.6M12.9M11.0M8.7M
Cost of Goods Sold i3.6M3.9M3.7M2.9M3.8M
Gross Profit i11.3M9.8M9.2M8.1M4.9M
Gross Margin % i76.1%71.6%71.5%73.6%56.3%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i---2.7M2.1M
Other Operating Expenses i2.2M1.7M1.5M2.0M2.5M
Total Operating Expenses i2.2M1.7M1.5M4.7M4.6M
Operating Income i2.0M1.4M1.0M-345.0K-6.3M
Operating Margin % i13.2%9.9%7.8%-3.1%-72.3%
Non-Operating Items
Interest Income i39.0K562.0K1.8M1.5M1.6M
Interest Expense i490.0K684.0K345.0K528.0K720.0K
Other Non-Operating Income-----
Pre-tax Income i1.5M1.0M1.1M-415.0K-5.6M
Income Tax i80.0K34.0K61.0K61.0K26.0K
Effective Tax Rate % i5.3%3.3%5.3%0.0%0.0%
Net Income i1.4M2.7M-5.2M-5.4M-5.6M
Net Margin % i9.7%20.0%-40.5%-49.2%-64.3%
Key Metrics
EBITDA i3.1M2.7M5.9M2.7M-2.5M
EPS (Basic) i€0.16€0.30€-0.53€-0.56€-1.46
EPS (Diluted) i€0.16€0.30€-0.53€-0.56€-1.46
Basic Shares Outstanding i90464929046492904649290464923685608
Diluted Shares Outstanding i90464929046492904649290464923685608

Income Statement Trend

Tronic's Balance Sheet From 2021 to 2025

Metric20252024202320222021
Assets
Current Assets
Cash & Equivalents i25.0K123.0K137.0K1.0M3.7M
Short-term Investments i-----
Accounts Receivable i2.8M2.0M2.8M2.6M1.7M
Inventory i4.1M3.6M4.3M4.4M4.7M
Other Current Assets264.0K1.2M68.0K432.0K291.0K
Total Current Assets i7.8M7.6M12.7M18.0M11.5M
Non-Current Assets
Property, Plant & Equipment i21.7M20.8M21.7M20.1M29.4M
Goodwill i194.0K309.0K425.0K623.0K872.0K
Intangible Assets i194.0K309.0K425.0K623.0K872.0K
Long-term Investments-----
Other Non-Current Assets-71.0K--2.0K-2.0K
Total Non-Current Assets i5.1M5.5M5.8M5.9M13.8M
Total Assets i12.9M13.1M18.4M23.9M25.3M
Liabilities
Current Liabilities
Accounts Payable i1.7M1.9M1.3M889.0K1.0M
Short-term Debt i9.4M12.0M18.6M15.3M41.6M
Current Portion of Long-term Debt-----
Other Current Liabilities--40.0K152.0K140.0K
Total Current Liabilities i17.0M18.2M24.3M23.4M45.6M
Non-Current Liabilities
Long-term Debt i473.0K860.0K1.2M1.4M3.2M
Deferred Tax Liabilities i-----
Other Non-Current Liabilities--185.0K1.3M1.3M
Total Non-Current Liabilities i772.0K1.1M1.5M2.9M5.0M
Total Liabilities i17.7M19.3M25.9M26.4M50.6M
Equity
Common Stock i9.0M9.0M9.0M9.0M3.7M
Retained Earnings i1.4M731.0K-4.8M-5.1M-5.4M
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i-4.8M-6.2M-7.4M-2.5M-25.3M
Key Metrics
Total Debt i9.9M12.9M19.7M16.7M44.8M
Working Capital i-9.2M-10.7M-11.7M-5.5M-34.1M

Balance Sheet Composition

Tronic's Cash Flow Statement From 2021 to 2025

Metric20252024202320222021
Operating Activities
Net Income i1.4M2.7M-5.2M-5.4M-5.6M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i1.9M1.5M-1.9M-4.3M-6.3M
Investing Activities
Capital Expenditures i-683.0K2.1M-1.1M-335.0K-856.0K
Acquisitions i-----
Investment Purchases i-1.0K0-6.0K-1.0K-12.0K
Investment Sales i4.0K74.0K3.0K039.0K
Investing Cash Flow i-680.0K2.2M-1.1M-1.5M-831.0K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i19.5M24.9M3.5M4.3M5.6M
Debt Repayment i-22.5M-31.5M-5.2M-29.3M-1.2M
Financing Cash Flow i-3.0M-5.8M-1.3M3.7M4.4M
Free Cash Flow i3.2M3.3M3.0M-2.9M-6.2M
Net Change in Cash i-1.7M-2.1M-4.3M-2.1M-2.7M

Cash Flow Trend

Tronic's Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 34.38
Price to Sales 3.34

Profitability Ratios

Profit Margin 9.65%
Operating Margin -1.29%
Return on Equity -29.72%
Return on Assets 6.75%

Financial Health

Current Ratio 0.51
Debt to Equity -2.67
Beta 0.09

Per Share Data

EPS (TTM) €0.16
Book Value per Share €-0.49
Revenue per Share €1.65

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
altro50.2M34.38--29.72%9.65%-2.67
Soitec S.A 1.1B12.800.735.91%10.31%49.01
Riber S.A 72.6M15.553.0418.41%10.02%16.54
Memscap S.A 32.7M43.001.777.52%6.46%0.26
Dassault Systèmes SE 37.4B32.714.4813.81%17.99%31.45
Capgemini SE 21.3B13.751.8914.32%7.07%55.23

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