
Transition Evergreen (EGR) | Financial Analysis & Statements
Transition Evergreen S.A. | Small-cap | Financial Services
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
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Revenue | 35.0K | 10.0K | 11.0K | 0 | 0 |
Cost of Goods Sold | 173.0K | 139.0K | 184.0K | 19.0K | 60.0K |
Gross Profit | -138.0K | -129.0K | -173.0K | -19.0K | -60.0K |
Gross Margin % | -394.3% | -1,290.0% | -1,572.7% | 0.0% | 0.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | - | - | - | 374.0K | 78.0K |
Other Operating Expenses | 11.6M | 7.0M | 5.4M | 13.0K | 6.0K |
Total Operating Expenses | 11.6M | 7.0M | 5.4M | 387.0K | 84.0K |
Operating Income | -11.8M | 25.4M | 36.6M | -405.0K | -233.0K |
Operating Margin % | -33,760.0% | 253,830.0% | 332,454.5% | 0.0% | 0.0% |
Non-Operating Items | |||||
Interest Income | 921.0K | 586.0K | 112.0K | - | - |
Interest Expense | 1.9M | 1.3M | 1.7M | 0 | 56.0K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | -12.8M | 24.6M | 33.6M | -405.0K | -280.0K |
Income Tax | -5.2M | 2.9M | 2.6M | -110.0K | - |
Effective Tax Rate % | 0.0% | 11.9% | 7.7% | 0.0% | 0.0% |
Net Income | -7.7M | 21.6M | 31.0M | -1.1M | -25.0K |
Net Margin % | -21,962.9% | 216,390.0% | 281,709.1% | 0.0% | 0.0% |
Key Metrics | |||||
EBITDA | -11.0M | 25.9M | 36.6M | -405.0K | -143.0K |
EPS (Basic) | €-0.19 | €0.59 | €0.88 | €-0.46 | €-0.01 |
EPS (Diluted) | €-0.19 | €0.59 | €0.87 | €-0.46 | €-0.01 |
Basic Shares Outstanding | 40061374 | 36977138 | 35411326 | 2352068 | 2352068 |
Diluted Shares Outstanding | 40061374 | 36977138 | 35411326 | 2352068 | 2352068 |
Income Statement Trend
Transition Evergreen Balance Sheet From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 677.0K | 850.0K | 100.0K | 103.0K | 428.0K |
Short-term Investments | - | 260.0K | 20.1M | 5.3M | - |
Accounts Receivable | - | - | - | 0 | 1.1M |
Inventory | - | - | - | 0 | 1.5M |
Other Current Assets | - | - | - | 1.0K | - |
Total Current Assets | 12.2M | 22.9M | 20.9M | 5.5M | 3.6M |
Non-Current Assets | |||||
Property, Plant & Equipment | - | - | - | 0 | 1.1M |
Goodwill | - | - | - | 0 | 6.0K |
Intangible Assets | - | - | - | - | 6.0K |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 13.0K | 13.0K | 55.0K | 281.0K | - |
Total Non-Current Assets | 152.8M | 146.6M | 114.0M | 53.3M | 1.2M |
Total Assets | 165.1M | 169.4M | 134.9M | 58.8M | 4.8M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 3.4M | 5.1M | 3.3M | 28.0K | 1.1M |
Short-term Debt | 8.2M | 14.2M | 5.4M | 18.2M | 798.0K |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 208.0K | 189.0K | 5.8M | 1.3M | - |
Total Current Liabilities | 19.8M | 22.1M | 20.4M | 24.4M | 1.9M |
Non-Current Liabilities | |||||
Long-term Debt | 14.4M | 4.1M | 8.2M | 425.0K | 1.7M |
Deferred Tax Liabilities | 0 | 5.2M | 2.4M | 0 | 0 |
Other Non-Current Liabilities | - | - | - | -1.0K | 1.0K |
Total Non-Current Liabilities | 14.4M | 9.3M | 10.6M | 726.0K | 1.9M |
Total Liabilities | 34.3M | 31.4M | 31.0M | 25.2M | 3.8M |
Equity | |||||
Common Stock | 20.1M | 20.1M | 17.7M | 18.9M | 1.0M |
Retained Earnings | - | - | - | -1.1M | -25.0K |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 130.8M | 138.0M | 103.9M | 33.6M | 1.0M |
Key Metrics | |||||
Total Debt | 22.7M | 18.3M | 13.6M | 18.7M | 2.5M |
Working Capital | -7.6M | 712.0K | 498.0K | -18.9M | 1.7M |
Balance Sheet Composition
Transition Evergreen Cash Flow Statement From 2019 to 2023
Metric | 2023 | 2022 | 2021 | 2020 | 2019 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -7.7M | 21.6M | 31.0M | -1.1M | -47.0K |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | 0 | 231.0K | - | - |
Working Capital Changes | -238.0K | -5.7M | -7.3M | 184.0K | -89.0K |
Operating Cash Flow | -6.1M | 17.3M | 29.4M | -579.0K | 12.0K |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | -41.0K |
Acquisitions | - | - | - | 588.0K | - |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | 10.0K |
Investing Cash Flow | - | - | - | 588.0K | -62.0K |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 9.2M | 6.9M | 10.7M | - | 399.0K |
Debt Repayment | -4.8M | -1.7M | -6.0M | - | -622.0K |
Financing Cash Flow | 9.8M | 14.6M | 19.5M | -103.0K | -464.0K |
Free Cash Flow | -8.7M | -12.6M | -18.2M | -758.0K | 86.0K |
Net Change in Cash | 3.7M | 31.8M | 48.9M | -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
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
egr | 15.4M | 11.84 | 0.11 | -15.44% | -394.29% | 37.71 |
Amundi S.A | 13.5B | 8.13 | 1.13 | 14.23% | 24.40% | 168.82 |
Compagnie du | 6.1B | 148.51 | 1.12 | 0.76% | 128.75% | 0.73 |
Compagnie Lebon | 104.5M | 13.85 | 0.60 | -1.71% | -0.12% | 75.77 |
Crypto Blockchain | 77.5M | 25.00 | 4.58 | -51.21% | -146.99% | 13.51 |
Hamilton Global | 27.4M | 45.21 | 1.17 | 3.29% | 264.50% | 0.13 |
Financial data is updated regularly. All figures are in the company's reporting currency.