
Triumph (TGI) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
377.9M
Gross Profit
127.1M
33.63%
Operating Income
59.6M
15.77%
Net Income
28.5M
7.54%
EPS (Diluted)
$0.36
Balance Sheet Metrics
Total Assets
1.6B
Total Liabilities
1.7B
Shareholders Equity
-76.4M
Cash Flow Metrics
Operating Cash Flow
146.3M
Free Cash Flow
144.0M
Revenue & Profitability Trend
Triumph Income Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Revenue | 1.3B | 1.2B | 1.1B | 1.3B | 1.9B |
Cost of Goods Sold | 863.8M | 869.2M | 809.9M | 928.6M | 1.5B |
Gross Profit | 398.1M | 322.8M | 320.7M | 334.1M | 393.5M |
Gross Margin % | 31.5% | 27.1% | 28.4% | 26.5% | 21.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 210.1M | 180.2M | 191.1M | 184.3M | 216.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 210.1M | 180.2M | 191.1M | 184.3M | 216.0M |
Operating Income | 158.5M | 113.0M | 97.3M | 104.3M | 84.2M |
Operating Margin % | 12.6% | 9.5% | 8.6% | 8.3% | 4.5% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 87.6M | 123.0M | 115.2M | 113.1M | 171.4M |
Other Non-Operating Income | -29.4M | -17.3M | 93.7M | -37.1M | -360.8M |
Pre-tax Income | 41.4M | -27.3M | 75.8M | -45.9M | -448.0M |
Income Tax | 5.6M | 7.1M | 3.4M | 4.5M | 2.9M |
Effective Tax Rate % | 13.5% | 0.0% | 4.4% | 0.0% | 0.0% |
Net Income | 40.9M | 512.4M | 89.6M | -42.8M | -450.9M |
Net Margin % | 3.2% | 43.0% | 7.9% | -3.4% | -24.1% |
Key Metrics | |||||
EBITDA | 183.1M | 148.6M | 152.6M | 159.3M | 227.0M |
EPS (Basic) | - | $6.92 | $1.20 | $-0.66 | $-8.55 |
EPS (Diluted) | - | $6.92 | $1.20 | $-0.66 | $-8.55 |
Basic Shares Outstanding | - | 74149000 | 65021000 | 64538000 | 52739000 |
Diluted Shares Outstanding | - | 74149000 | 65021000 | 64538000 | 52739000 |
Income Statement Trend
Triumph Balance Sheet From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 277.2M | 392.5M | 227.4M | 240.9M | 589.9M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 151.0M | 139.0M | 119.6M | 170.0M | 192.9M |
Inventory | 357.3M | 317.7M | 309.1M | 361.7M | 400.4M |
Other Current Assets | 19.7M | 16.6M | 14.1M | 19.9M | 19.2M |
Total Current Assets | 878.9M | 939.4M | 933.5M | 963.1M | 1.6B |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | -1.0K | 0 |
Goodwill | 1.1B | 1.1B | 1.1B | 1.1B | 1.1B |
Intangible Assets | 56.2M | 65.1M | 73.9M | 84.8M | 102.5M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 25.0M | 26.9M | 59.4M | 30.5M | 61.0M |
Total Non-Current Assets | 748.1M | 746.9M | 781.3M | 798.1M | 896.5M |
Total Assets | 1.6B | 1.7B | 1.7B | 1.8B | 2.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 162.9M | 167.3M | 173.6M | 161.5M | 179.5M |
Short-term Debt | 11.8M | 6.0M | 6.3M | 9.6M | 16.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | 44.0M | 57.5M | 58.1M |
Total Current Liabilities | 395.1M | 356.3M | 396.9M | 602.1M | 718.4M |
Non-Current Liabilities | |||||
Long-term Debt | 975.2M | 1.1B | 1.7B | 1.6B | 2.0B |
Deferred Tax Liabilities | 7.6M | 7.6M | 7.6M | 7.5M | 7.8M |
Other Non-Current Liabilities | 5.8M | 4.2M | 1.3M | 3.8M | 6.5M |
Total Non-Current Liabilities | 1.3B | 1.4B | 2.1B | 1.9B | 2.6B |
Total Liabilities | 1.7B | 1.8B | 2.5B | 2.5B | 3.3B |
Equity | |||||
Common Stock | 77.0K | 77.0K | 65.0K | 64.0K | 64.0K |
Retained Earnings | -654.3M | -695.2M | -1.2B | -1.3B | -1.3B |
Treasury Stock | - | - | 0 | 96.0K | 12.6M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | -76.4M | -104.4M | -797.4M | -787.4M | -818.9M |
Key Metrics | |||||
Total Debt | 987.0M | 1.1B | 1.7B | 1.6B | 2.0B |
Working Capital | 483.8M | 583.1M | 536.6M | 360.9M | 836.1M |
Balance Sheet Composition
Triumph Cash Flow Statement From 2021 to 2025
Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 40.9M | 512.4M | 89.6M | -42.8M | -450.9M |
Depreciation & Amortization | 29.6M | 33.2M | 35.6M | 49.6M | 93.3M |
Stock-Based Compensation | 13.0M | 9.4M | 8.9M | 9.8M | 12.7M |
Working Capital Changes | -37.3M | 9.6M | -132.0M | -218.8M | -174.1M |
Operating Cash Flow | 41.7M | 574.2M | 22.9M | -147.9M | -534.7M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | 0 | -1.7M | -272.0K | -23.7M | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | -2.3M | 711.8M | -6.5M | 200.9M | 15.9M |
Financing Activities | |||||
Share Repurchases | -2.7M | -1.6M | -3.5M | -3.2M | -1.3M |
Dividends Paid | - | - | - | 0 | 0 |
Debt Issuance | 40.0M | 2.0M | 1.2B | 107.0K | 713.9M |
Debt Repayment | -167.0M | -612.3M | -1.2B | -389.1M | -560.0M |
Financing Cash Flow | -129.7M | -534.3M | 65.8M | -392.7M | -122.8M |
Free Cash Flow | 18.8M | -12.4M | -72.9M | -156.7M | -198.3M |
Net Change in Cash | -90.3M | 751.7M | 82.2M | -339.7M | -641.6M |
Cash Flow Trend
Triumph Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
56.54
Forward P/E
31.34
Price to Book
-26.35
Price to Sales
1.60
PEG Ratio
31.34
Profitability Ratios
Profit Margin
3.24%
Operating Margin
15.44%
Return on Equity
-53.47%
Return on Assets
5.79%
Financial Health
Current Ratio
2.22
Debt to Equity
-12.91
Beta
2.26
Per Share Data
EPS (TTM)
$0.46
Book Value per Share
$-0.99
Revenue per Share
$16.32
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tgi | 2.0B | 56.54 | -26.35 | -53.47% | 3.24% | -12.91 |
General Electric | 284.7B | 38.30 | 14.88 | 39.57% | 18.64% | 103.37 |
RTX | 205.7B | 33.77 | 3.30 | 10.32% | 7.35% | 67.86 |
StandardAero | 8.9B | 66.42 | 3.54 | 7.25% | 2.37% | 101.76 |
Cae | 8.9B | 29.57 | 1.82 | 9.03% | 8.75% | 68.27 |
Loar Holdings | 6.6B | 152.50 | 5.82 | 4.70% | 9.82% | 25.44 |
Financial data is updated regularly. All figures are in the company's reporting currency.