
Televerbier S.A (TVRB) | Financial Analysis & Statements
Televerbier S.A. | Small-cap | Industrials
Televerbier S.A. | Small-cap | Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
254.5M
Total Liabilities
90.3M
Shareholders Equity
164.2M
Debt to Equity
0.55
Cash Flow Metrics
Revenue & Profitability Trend
Televerbier S.A Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 69.2M | 70.0M | 73.6M | 50.8M | 51.3M |
Cost of Goods Sold | 9.2M | 9.4M | 7.1M | 4.3M | 3.9M |
Gross Profit | 60.0M | 60.6M | 66.5M | 46.6M | 47.4M |
Gross Margin % | 86.8% | 86.6% | 90.3% | 91.6% | 92.4% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 2.4M | 2.4M | 2.3M | 2.0M | 1.8M |
Other Operating Expenses | 13.0M | 11.1M | 13.1M | 9.5M | 8.8M |
Total Operating Expenses | 15.4M | 13.5M | 15.4M | 11.5M | 10.6M |
Operating Income | 821.8K | 5.7M | 17.8M | -719.0K | -2.4M |
Operating Margin % | 1.2% | 8.2% | 24.2% | -1.4% | -4.7% |
Non-Operating Items | |||||
Interest Income | 68.2K | 67.2K | 8.5K | 1.0K | 0 |
Interest Expense | 288.9K | 325.1K | 405.0K | 333.0K | 367.0K |
Other Non-Operating Income | - | - | - | - | - |
Pre-tax Income | 1.2M | 6.2M | 15.6M | -524.0K | -3.3M |
Income Tax | 72.5K | 1.2M | 2.5M | -118.0K | -4.9M |
Effective Tax Rate % | 6.2% | 19.8% | 16.2% | 0.0% | 0.0% |
Net Income | 1.1M | 5.0M | 13.0M | -406.0K | 1.5M |
Net Margin % | 1.6% | 7.1% | 17.7% | -0.8% | 3.0% |
Key Metrics | |||||
EBITDA | 21.9M | 24.8M | 30.1M | 12.5M | 15.4M |
EPS (Basic) | - | €3.32 | €8.69 | €-0.29 | €1.06 |
EPS (Diluted) | - | €3.32 | €8.69 | €-0.29 | €1.06 |
Basic Shares Outstanding | - | 1492260 | 1492260 | 1315580 | 1315439 |
Diluted Shares Outstanding | - | 1492260 | 1492260 | 1315580 | 1315439 |
Income Statement Trend
Televerbier S.A Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 13.6M | 20.4M | 12.5M | 10.9M | 15.4M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 4.2M | 5.3M | 3.2M | 2.8M | 2.4M |
Inventory | 4.2M | 3.7M | 3.1M | 2.8M | 2.8M |
Other Current Assets | - | 2.1M | - | - | - |
Total Current Assets | 26.0M | 31.4M | 31.4M | 19.3M | 23.5M |
Non-Current Assets | |||||
Property, Plant & Equipment | 462.1M | 390.9M | 369.0M | 341.0M | 348.5M |
Goodwill | 1.9M | 1.6M | 1.9M | 2.2M | 1.6M |
Intangible Assets | 1.7M | 1.5M | 1.7M | 2.1M | 1.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.1K | - | -1.1K | 1.0K | - |
Total Non-Current Assets | 228.5M | 198.3M | 190.8M | 175.6M | 149.2M |
Total Assets | 254.5M | 229.7M | 222.2M | 195.0M | 172.7M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 5.5M | 5.4M | 5.4M | 7.5M | 2.9M |
Short-term Debt | 5.6M | 3.3M | 9.6M | 7.2M | 2.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 713.1K | 1.2M | 2.3M | 1.9M | 1.6M |
Total Current Liabilities | 26.0M | 20.2M | 27.4M | 24.4M | 14.5M |
Non-Current Liabilities | |||||
Long-term Debt | 34.1M | 28.9M | 20.0M | 21.1M | 7.2M |
Deferred Tax Liabilities | 20.6M | 19.5M | 18.7M | 14.6M | 14.3M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 64.3M | 52.4M | 42.0M | 42.6M | 32.9M |
Total Liabilities | 90.3M | 72.6M | 69.5M | 67.0M | 47.5M |
Equity | |||||
Common Stock | 20.1M | 20.1M | 20.1M | 18.9M | 18.9M |
Retained Earnings | - | 5.0M | - | - | - |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 164.2M | 157.1M | 152.8M | 128.0M | 125.3M |
Key Metrics | |||||
Total Debt | 39.8M | 32.1M | 29.6M | 28.3M | 10.0M |
Working Capital | 65.0K | 11.2M | 4.0M | -5.1M | 9.0M |
Balance Sheet Composition
Televerbier S.A Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 1.0M | 5.0M | 13.0M | -406.0K | 1.5M |
Depreciation & Amortization | - | - | - | - | - |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
Operating Cash Flow | -207.9K | 10.9M | 4.9M | -827.0K | 2.3M |
Investing Activities | |||||
Capital Expenditures | -24.5M | -24.1M | -20.5M | -13.8M | -6.7M |
Acquisitions | 3.3M | 1.1K | - | 0 | -1.2M |
Investment Purchases | -2.0M | -111.9K | 0 | -25.0K | -1.5M |
Investment Sales | 506.3K | 1.1M | 93.8K | 750.0K | 63.0K |
Investing Cash Flow | -22.4M | -21.7M | -19.5M | -13.1M | -9.2M |
Financing Activities | |||||
Share Repurchases | - | - | - | - | - |
Dividends Paid | - | - | -34.1K | - | -7.0K |
Debt Issuance | - | - | - | 3.0M | 522.0K |
Debt Repayment | - | - | - | -3.8M | -2.3M |
Financing Cash Flow | -3.2M | 2.6M | -589.4K | -1.6M | -1.8M |
Free Cash Flow | -6.6M | -110.9K | 250.5K | -5.6M | 4.6M |
Net Change in Cash | -25.8M | -8.2M | -15.2M | -15.6M | -8.7M |
Cash Flow Trend
Televerbier S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
22.47
Price to Book
0.46
Price to Sales
0.85
Profitability Ratios
Profit Margin
3.58%
Operating Margin
22.94%
Return on Equity
2.58%
Return on Assets
1.46%
Financial Health
Current Ratio
1.56
Debt to Equity
27.18
Beta
-0.04
Per Share Data
EPS (TTM)
€2.27
Book Value per Share
€111.59
Revenue per Share
€59.99
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tvrb | 71.4M | 22.47 | 0.46 | 2.58% | 3.58% | 27.18 |
Vinci S.A | 72.2B | 15.54 | 2.52 | 15.71% | 6.46% | 131.47 |
Bouygues S.A | 14.8B | 13.94 | 1.22 | 8.74% | 1.83% | 108.46 |
21Shares Avalanche | 123.4M | 1.63 | 0.32 | 126.88% | 30.93% | 0.00 |
Groupe ETPO S.A | 83.9M | 11.18 | 1.20 | 12.57% | 5.20% | 25.19 |
Hydro-Exploitations | 1.4M | 0.47 | 3.25 | -7.46% | -8.42% | - |
Financial data is updated regularly. All figures are in the company's reporting currency.