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

Metric20242023202220212020
Revenue i69.2M70.0M73.6M50.8M51.3M
Cost of Goods Sold i9.2M9.4M7.1M4.3M3.9M
Gross Profit i60.0M60.6M66.5M46.6M47.4M
Gross Margin % i86.8%86.6%90.3%91.6%92.4%
Operating Expenses
Research & Development i-----
Selling, General & Administrative i2.4M2.4M2.3M2.0M1.8M
Other Operating Expenses i13.0M11.1M13.1M9.5M8.8M
Total Operating Expenses i15.4M13.5M15.4M11.5M10.6M
Operating Income i821.8K5.7M17.8M-719.0K-2.4M
Operating Margin % i1.2%8.2%24.2%-1.4%-4.7%
Non-Operating Items
Interest Income i68.2K67.2K8.5K1.0K0
Interest Expense i288.9K325.1K405.0K333.0K367.0K
Other Non-Operating Income-----
Pre-tax Income i1.2M6.2M15.6M-524.0K-3.3M
Income Tax i72.5K1.2M2.5M-118.0K-4.9M
Effective Tax Rate % i6.2%19.8%16.2%0.0%0.0%
Net Income i1.1M5.0M13.0M-406.0K1.5M
Net Margin % i1.6%7.1%17.7%-0.8%3.0%
Key Metrics
EBITDA i21.9M24.8M30.1M12.5M15.4M
EPS (Basic) i-€3.32€8.69€-0.29€1.06
EPS (Diluted) i-€3.32€8.69€-0.29€1.06
Basic Shares Outstanding i-1492260149226013155801315439
Diluted Shares Outstanding i-1492260149226013155801315439

Income Statement Trend

Televerbier S.A Balance Sheet From 2020 to 2024

Metric20242023202220212020
Assets
Current Assets
Cash & Equivalents i13.6M20.4M12.5M10.9M15.4M
Short-term Investments i-----
Accounts Receivable i4.2M5.3M3.2M2.8M2.4M
Inventory i4.2M3.7M3.1M2.8M2.8M
Other Current Assets-2.1M---
Total Current Assets i26.0M31.4M31.4M19.3M23.5M
Non-Current Assets
Property, Plant & Equipment i462.1M390.9M369.0M341.0M348.5M
Goodwill i1.9M1.6M1.9M2.2M1.6M
Intangible Assets i1.7M1.5M1.7M2.1M1.5M
Long-term Investments-----
Other Non-Current Assets1.1K--1.1K1.0K-
Total Non-Current Assets i228.5M198.3M190.8M175.6M149.2M
Total Assets i254.5M229.7M222.2M195.0M172.7M
Liabilities
Current Liabilities
Accounts Payable i5.5M5.4M5.4M7.5M2.9M
Short-term Debt i5.6M3.3M9.6M7.2M2.8M
Current Portion of Long-term Debt-----
Other Current Liabilities713.1K1.2M2.3M1.9M1.6M
Total Current Liabilities i26.0M20.2M27.4M24.4M14.5M
Non-Current Liabilities
Long-term Debt i34.1M28.9M20.0M21.1M7.2M
Deferred Tax Liabilities i20.6M19.5M18.7M14.6M14.3M
Other Non-Current Liabilities-----
Total Non-Current Liabilities i64.3M52.4M42.0M42.6M32.9M
Total Liabilities i90.3M72.6M69.5M67.0M47.5M
Equity
Common Stock i20.1M20.1M20.1M18.9M18.9M
Retained Earnings i-5.0M---
Treasury Stock i-----
Other Equity-----
Total Shareholders Equity i164.2M157.1M152.8M128.0M125.3M
Key Metrics
Total Debt i39.8M32.1M29.6M28.3M10.0M
Working Capital i65.0K11.2M4.0M-5.1M9.0M

Balance Sheet Composition

Televerbier S.A Cash Flow Statement From 2020 to 2024

Metric20242023202220212020
Operating Activities
Net Income i1.0M5.0M13.0M-406.0K1.5M
Depreciation & Amortization i-----
Stock-Based Compensation i-----
Working Capital Changes i00000
Operating Cash Flow i-207.9K10.9M4.9M-827.0K2.3M
Investing Activities
Capital Expenditures i-24.5M-24.1M-20.5M-13.8M-6.7M
Acquisitions i3.3M1.1K-0-1.2M
Investment Purchases i-2.0M-111.9K0-25.0K-1.5M
Investment Sales i506.3K1.1M93.8K750.0K63.0K
Investing Cash Flow i-22.4M-21.7M-19.5M-13.1M-9.2M
Financing Activities
Share Repurchases i-----
Dividends Paid i---34.1K--7.0K
Debt Issuance i---3.0M522.0K
Debt Repayment i----3.8M-2.3M
Financing Cash Flow i-3.2M2.6M-589.4K-1.6M-1.8M
Free Cash Flow i-6.6M-110.9K250.5K-5.6M4.6M
Net Change in Cash i-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

CompanyMarket CapP/E RatioP/B RatioROEProfit MarginDebt/Equity
tvrb71.4M22.470.462.58%3.58%27.18
Vinci S.A 72.2B15.542.5215.71%6.46%131.47
Bouygues S.A 14.8B13.941.228.74%1.83%108.46
21Shares Avalanche 123.4M1.630.32126.88%30.93%0.00
Groupe ETPO S.A 83.9M11.181.2012.57%5.20%25.19
Hydro-Exploitations 1.4M0.473.25-7.46%-8.42%-

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