Transition Evergreen S.A. | Small-cap | Financial Services

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

Income Metrics

Balance Sheet Metrics

Total Assets 168.7M
Total Liabilities 52.0M
Shareholders Equity 116.7M
Debt to Equity 0.45

Cash Flow Metrics

Revenue & Profitability Trend

Transition Evergreen Income Statement From 2019 to 2023

Metric20232022202120202019
Revenue i35.0K10.0K11.0K00
Cost of Goods Sold i173.0K139.0K184.0K19.0K60.0K
Gross Profit i-138.0K-129.0K-173.0K-19.0K-60.0K
Gross Margin % i-394.3%-1,290.0%-1,572.7%0.0%0.0%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i---374.0K78.0K
Other Operating Expenses i11.6M7.0M5.4M13.0K6.0K
Total Operating Expenses i11.6M7.0M5.4M387.0K84.0K
Operating Income i-11.8M25.4M36.6M-405.0K-233.0K
Operating Margin % i-33,760.0%253,830.0%332,454.5%0.0%0.0%
Non-Operating Items
Interest Income i921.0K586.0K112.0K--
Interest Expense i1.9M1.3M1.7M056.0K
Other Non-Operating Income-----
Pre-tax Income i-12.8M24.6M33.6M-405.0K-280.0K
Income Tax i-5.2M2.9M2.6M-110.0K-
Effective Tax Rate % i0.0%11.9%7.7%0.0%0.0%
Net Income i-7.7M21.6M31.0M-1.1M-25.0K
Net Margin % i-21,962.9%216,390.0%281,709.1%0.0%0.0%
Key Metrics
EBITDA i-11.0M25.9M36.6M-405.0K-143.0K
EPS (Basic) i€-0.19€0.59€0.88€-0.46€-0.01
EPS (Diluted) i€-0.19€0.59€0.87€-0.46€-0.01
Basic Shares Outstanding i40061374369771383541132623520682352068
Diluted Shares Outstanding i40061374369771383541132623520682352068

Income Statement Trend

Transition Evergreen Balance Sheet From 2019 to 2023

Metric20232022202120202019
Assets
Current Assets
Cash & Equivalents i677.0K850.0K100.0K103.0K428.0K
Short-term Investments i-260.0K20.1M5.3M-
Accounts Receivable i---01.1M
Inventory i---01.5M
Other Current Assets---1.0K-
Total Current Assets i12.2M22.9M20.9M5.5M3.6M
Non-Current Assets
Property, Plant & Equipment i---01.1M
Goodwill i---06.0K
Intangible Assets i----6.0K
Long-term Investments-----
Other Non-Current Assets13.0K13.0K55.0K281.0K-
Total Non-Current Assets i152.8M146.6M114.0M53.3M1.2M
Total Assets i165.1M169.4M134.9M58.8M4.8M
Liabilities
Current Liabilities
Accounts Payable i3.4M5.1M3.3M28.0K1.1M
Short-term Debt i8.2M14.2M5.4M18.2M798.0K
Current Portion of Long-term Debt-----
Other Current Liabilities208.0K189.0K5.8M1.3M-
Total Current Liabilities i19.8M22.1M20.4M24.4M1.9M
Non-Current Liabilities
Long-term Debt i14.4M4.1M8.2M425.0K1.7M
Deferred Tax Liabilities i05.2M2.4M00
Other Non-Current Liabilities----1.0K1.0K
Total Non-Current Liabilities i14.4M9.3M10.6M726.0K1.9M
Total Liabilities i34.3M31.4M31.0M25.2M3.8M
Equity
Common Stock i20.1M20.1M17.7M18.9M1.0M
Retained Earnings i----1.1M-25.0K
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i130.8M138.0M103.9M33.6M1.0M
Key Metrics
Total Debt i22.7M18.3M13.6M18.7M2.5M
Working Capital i-7.6M712.0K498.0K-18.9M1.7M

Balance Sheet Composition

Transition Evergreen Cash Flow Statement From 2019 to 2023

Metric20232022202120202019
Operating Activities
Net Income i-7.7M21.6M31.0M-1.1M-47.0K
Depreciation & Amortization i-----
Stock-Based Compensation i-0231.0K--
Working Capital Changes i-238.0K-5.7M-7.3M184.0K-89.0K
Operating Cash Flow i-6.1M17.3M29.4M-579.0K12.0K
Investing Activities
Capital Expenditures i-----41.0K
Acquisitions i---588.0K-
Investment Purchases i-----
Investment Sales i----10.0K
Investing Cash Flow i---588.0K-62.0K
Financing Activities
Share Repurchases i-----
Dividends Paid i-----
Debt Issuance i9.2M6.9M10.7M-399.0K
Debt Repayment i-4.8M-1.7M-6.0M--622.0K
Financing Cash Flow i9.8M14.6M19.5M-103.0K-464.0K
Free Cash Flow i-8.7M-12.6M-18.2M-758.0K86.0K
Net Change in Cash i3.7M31.8M48.9M-94.0K-514.0K

Cash Flow Trend

Transition Evergreen Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 11.84
Price to Book 0.11
Price to Sales -0.73

Profitability Ratios

Profit Margin -394.29%
Operating Margin 118.77%
Return on Equity -15.44%
Return on Assets -7.99%

Financial Health

Current Ratio 1.26
Debt to Equity 37.71
Beta 0.23

Per Share Data

EPS (TTM) €-0.48
Book Value per Share €2.91
Revenue per Share €-0.45

Peer Financial Comparison

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
egr15.4M11.840.11-15.44%-394.29%37.71
Amundi S.A 13.5B8.131.1314.23%24.40%168.82
Compagnie du 6.1B148.511.120.76%128.75%0.73
Compagnie Lebon 104.5M13.850.60-1.71%-0.12%75.77
Crypto Blockchain 77.5M25.004.58-51.21%-146.99%13.51
Hamilton Global 27.4M45.211.173.29%264.50%0.13

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