Televerbier S.A (TVRB) | Financial Analysis & Statements
Televerbier S.A. Small-cap Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Income Metrics
Balance Sheet Metrics
Total Assets
265.1M
Total Liabilities
108.5M
Shareholders Equity
156.5M
Debt to Equity
0.69
Cash Flow Metrics
Revenue & Profitability Trend
Annual Income Flow
2025
Televerbier S.A Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 78.1M | 64.9M | 65.7M | 69.1M | 50.8M |
| Cost of Goods Sold | 9.6M | 8.6M | 8.8M | 6.7M | 4.3M |
| Gross Profit | 68.5M | 56.3M | 56.9M | 62.4M | 46.6M |
| Gross Margin % | 87.7% | 86.8% | 86.6% | 90.3% | 91.6% |
| Operating Expenses | |||||
| Research & Development | - | - | - | - | - |
| Selling, General & Administrative | 2.3M | 2.2M | 2.2M | 2.1M | 2.0M |
| Other Operating Expenses | 16.4M | 12.2M | 10.5M | 12.3M | 9.5M |
| Total Operating Expenses | 18.7M | 14.4M | 12.7M | 14.5M | 11.5M |
| Operating Income | 5.6M | 771.0K | 5.4M | 16.7M | -719.0K |
| Operating Margin % | 7.2% | 1.2% | 8.2% | 24.2% | -1.4% |
| Non-Operating Items | |||||
| Interest Income | 0 | 64.0K | 63.0K | 8.0K | 1.0K |
| Interest Expense | 695.0K | 271.0K | 305.0K | 380.0K | 333.0K |
| Other Non-Operating Income | - | - | - | - | - |
| Pre-tax Income | 5.2M | 1.1M | 5.8M | 14.6M | -524.0K |
| Income Tax | 1.0M | 68.0K | 1.1M | 2.4M | -118.0K |
| Effective Tax Rate % | 20.1% | 6.2% | 19.8% | 16.2% | 0.0% |
| Net Income | 4.1M | 1.0M | 4.6M | 12.2M | -406.0K |
| Net Margin % | 5.3% | 1.6% | 7.1% | 17.7% | -0.8% |
| Key Metrics | |||||
| EBITDA | 23.9M | 20.5M | 23.3M | 28.3M | 12.5M |
| EPS (Basic) | €2.60 | €0.70 | €3.32 | €8.69 | €-0.29 |
| EPS (Diluted) | €2.60 | €0.70 | €3.32 | €8.69 | €-0.29 |
| Basic Shares Outstanding | 1400000 | 1400000 | 1400000 | 1400000 | 1315580 |
| Diluted Shares Outstanding | 1400000 | 1400000 | 1400000 | 1400000 | 1315580 |
Income Statement Trend
Televerbier S.A Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 19.7M | 12.7M | 19.1M | 11.8M | 10.9M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 3.4M | 3.9M | 4.9M | 3.0M | 2.8M |
| Inventory | 3.9M | 3.9M | 3.5M | 2.9M | 2.8M |
| Other Current Assets | 870.0K | - | 1.9M | - | - |
| Total Current Assets | 32.8M | 24.4M | 29.4M | 29.5M | 19.3M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 443.5M | 433.5M | 366.8M | 346.2M | 341.0M |
| Goodwill | 2.0M | 1.7M | 1.5M | 1.7M | 2.2M |
| Intangible Assets | 1.8M | 1.6M | 1.4M | 1.6M | 2.1M |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | - | 1.0K | - | -1.0K | 1.0K |
| Total Non-Current Assets | 232.3M | 214.4M | 186.1M | 179.0M | 175.6M |
| Total Assets | 265.1M | 238.8M | 215.5M | 208.5M | 195.0M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 5.9M | 5.1M | 5.0M | 5.1M | 7.5M |
| Short-term Debt | 5.9M | 5.3M | 3.1M | 9.0M | 7.2M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 925.0K | 669.0K | 1.1M | 2.2M | 1.9M |
| Total Current Liabilities | 28.0M | 24.4M | 19.0M | 25.7M | 24.4M |
| Non-Current Liabilities | |||||
| Long-term Debt | 49.6M | 32.0M | 27.1M | 18.7M | 21.1M |
| Deferred Tax Liabilities | 19.9M | 19.3M | 18.3M | 17.5M | 14.6M |
| Other Non-Current Liabilities | - | - | - | - | - |
| Total Non-Current Liabilities | 80.6M | 60.3M | 49.1M | 39.4M | 42.6M |
| Total Liabilities | 108.5M | 84.7M | 68.1M | 65.2M | 67.0M |
| Equity | |||||
| Common Stock | 18.9M | 18.9M | 18.9M | 18.9M | 18.9M |
| Retained Earnings | - | - | 4.6M | - | - |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 156.5M | 154.1M | 147.4M | 143.3M | 128.0M |
| Key Metrics | |||||
| Total Debt | 55.5M | 37.3M | 30.1M | 27.7M | 28.3M |
| Working Capital | 4.8M | 61.0K | 10.5M | 3.8M | -5.1M |
Balance Sheet Composition
Televerbier S.A Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | 3.6M | 984.0K | 4.6M | 12.2M | -406.0K |
| Depreciation & Amortization | - | - | - | - | - |
| Stock-Based Compensation | - | - | - | - | - |
| Working Capital Changes | 0 | 0 | 0 | 0 | 0 |
| Operating Cash Flow | 3.5M | -195.0K | 10.2M | 4.6M | -827.0K |
| Investing Activities | |||||
| Capital Expenditures | -17.5M | -23.0M | -22.6M | -19.3M | -13.8M |
| Acquisitions | 0 | 3.1M | 1.0K | - | 0 |
| Investment Purchases | -73.0K | -1.8M | -105.0K | 0 | -25.0K |
| Investment Sales | 523.0K | 475.0K | 1.1M | 88.0K | 750.0K |
| Investing Cash Flow | -15.2M | -21.0M | -20.4M | -18.3M | -13.1M |
| Financing Activities | |||||
| Share Repurchases | - | - | - | - | - |
| Dividends Paid | -191.0K | - | - | -32.0K | - |
| Debt Issuance | - | - | - | - | 3.0M |
| Debt Repayment | -5.3M | -3.0M | - | - | -3.8M |
| Financing Cash Flow | -5.7M | -9.0M | 2.5M | -553.0K | -1.6M |
| Free Cash Flow | 4.6M | -6.2M | -104.0K | 235.0K | -5.6M |
| Net Change in Cash | -17.5M | -30.2M | -7.7M | -14.2M | -15.6M |
Cash Flow Trend
Televerbier S.A Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
24.91
Price to Book
0.62
Price to Sales
1.16
Profitability Ratios
Profit Margin
4.27%
Operating Margin
-119.17%
Return on Equity
2.66%
Return on Assets
1.40%
Financial Health
Current Ratio
1.17
Debt to Equity
35.47
Beta
-0.03
Per Share Data
EPS (TTM)
€2.83
Book Value per Share
€114.08
Revenue per Share
€60.90
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| TVRB | 98.7M | 24.91 | 0.62 | 2.66% | 4.27% | 35.47 |
| Bouygues S.A | 19.9B | 17.51 | 1.54 | 8.66% | 2.00% | 102.28 |
| Hydro-Exploitations | 1.8M | 0.61 | 4.68 | -9.66% | -8.37% | - |
Financial data is updated regularly. All figures are in the company's reporting currency.