
Tecnoglass (TGLS) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
222.3M
Gross Profit
97.5M
43.87%
Operating Income
59.3M
26.69%
Net Income
42.2M
18.98%
EPS (Diluted)
$0.90
Balance Sheet Metrics
Total Assets
1.1B
Total Liabilities
453.2M
Shareholders Equity
685.1M
Debt to Equity
0.66
Cash Flow Metrics
Operating Cash Flow
42.9M
Free Cash Flow
16.5M
Revenue & Profitability Trend
Tecnoglass Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 890.2M | 833.3M | 716.6M | 496.8M | 376.6M |
Cost of Goods Sold | 510.2M | 442.3M | 367.1M | 294.2M | 237.2M |
Gross Profit | 380.0M | 390.9M | 349.5M | 202.6M | 139.4M |
Gross Margin % | 42.7% | 46.9% | 48.8% | 40.8% | 37.0% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 139.4M | 119.0M | 112.0M | 77.4M | 66.4M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 139.4M | 119.0M | 112.0M | 77.4M | 66.4M |
Operating Income | 231.6M | 263.9M | 232.6M | 118.9M | 67.0M |
Operating Margin % | 26.0% | 31.7% | 32.5% | 23.9% | 17.8% |
Non-Operating Items | |||||
Interest Income | - | - | - | - | - |
Interest Expense | 7.4M | 9.2M | 8.2M | 9.8M | 21.7M |
Other Non-Operating Income | 5.6M | 10.8M | 9.5M | -10.2M | -7.2M |
Pre-tax Income | 225.2M | 261.4M | 231.2M | 96.9M | 36.9M |
Income Tax | 63.8M | 77.9M | 74.8M | 28.5M | 13.0M |
Effective Tax Rate % | 28.4% | 29.8% | 32.3% | 29.4% | 35.3% |
Net Income | 161.3M | 183.5M | 156.4M | 68.4M | 23.8M |
Net Margin % | 18.1% | 22.0% | 21.8% | 13.8% | 6.3% |
Key Metrics | |||||
EBITDA | 264.7M | 291.8M | 260.4M | 142.7M | 87.8M |
EPS (Basic) | $3.43 | $3.85 | $3.28 | $1.43 | $0.52 |
EPS (Diluted) | $3.43 | $3.85 | $3.28 | $1.43 | $0.52 |
Basic Shares Outstanding | 46996168 | 47508980 | 47674773 | 47674773 | 46398428 |
Diluted Shares Outstanding | 46996168 | 47508980 | 47674773 | 47674773 | 46398428 |
Income Statement Trend
Tecnoglass Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 134.9M | 129.5M | 103.7M | 85.0M | 67.7M |
Short-term Investments | 2.6M | 2.9M | 2.0M | 2.0M | 2.4M |
Accounts Receivable | 202.9M | 166.5M | 158.4M | 110.5M | 89.4M |
Inventory | 139.6M | 159.1M | 125.0M | 85.0M | 81.2M |
Other Current Assets | 2.8M | 1.5M | 1.5M | 4.7M | 3.0M |
Total Current Assets | 560.0M | 535.8M | 432.1M | 326.3M | 285.2M |
Non-Current Assets | |||||
Property, Plant & Equipment | 0 | 0 | 0 | 0 | 0 |
Goodwill | 51.5M | 50.6M | 49.8M | 50.5M | 52.2M |
Intangible Assets | 4.4M | 3.5M | 2.7M | 3.3M | 5.1M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 15.5M | 9.0M | 10.7M | 16.8M | 14.1M |
Total Non-Current Assets | 456.6M | 427.0M | 302.2M | 265.3M | 245.0M |
Total Assets | 1.0B | 962.7M | 734.3M | 591.6M | 530.1M |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 98.8M | 82.8M | 90.2M | 68.1M | 42.3M |
Short-term Debt | 1.1M | 7.0M | 504.0K | 10.7M | 1.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 51.0M | 61.8M | 60.6M | 24.0M | 10.0M |
Total Current Liabilities | 265.8M | 235.9M | 209.8M | 155.0M | 94.1M |
Non-Current Liabilities | |||||
Long-term Debt | 108.2M | 163.0M | 169.0M | 188.4M | 222.7M |
Deferred Tax Liabilities | 11.4M | 15.8M | 5.2M | 3.4M | 3.2M |
Other Non-Current Liabilities | - | - | - | - | - |
Total Non-Current Liabilities | 119.6M | 178.8M | 174.2M | 191.8M | 227.5M |
Total Liabilities | 385.5M | 414.7M | 384.0M | 346.9M | 321.6M |
Equity | |||||
Common Stock | 5.0K | 5.0K | 5.0K | 5.0K | 5.0K |
Retained Earnings | 538.8M | 400.0M | 234.3M | 91.0M | 29.9M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 631.2M | 548.0M | 350.3M | 244.7M | 208.5M |
Key Metrics | |||||
Total Debt | 109.3M | 170.0M | 169.5M | 199.1M | 224.5M |
Working Capital | 294.2M | 299.9M | 222.3M | 171.3M | 191.1M |
Balance Sheet Composition
Tecnoglass Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 161.3M | 183.5M | 156.4M | 68.4M | 23.8M |
Depreciation & Amortization | 26.5M | 21.9M | 19.7M | 20.9M | 20.6M |
Stock-Based Compensation | - | - | - | - | - |
Working Capital Changes | -15.8M | -32.6M | -93.2M | 2.6M | 20.3M |
Operating Cash Flow | 171.4M | 182.5M | 89.7M | 97.6M | 72.2M |
Investing Activities | |||||
Capital Expenditures | -79.6M | -78.0M | -71.3M | -51.4M | -18.3M |
Acquisitions | - | - | - | - | 0 |
Investment Purchases | -429.0K | -339.0K | -1.3M | -63.0K | -265.0K |
Investment Sales | - | 0 | 0 | 685.0K | 471.0K |
Investing Cash Flow | -80.0M | -78.3M | -72.6M | -50.8M | -18.1M |
Financing Activities | |||||
Share Repurchases | -291.0K | -23.5M | 0 | 0 | - |
Dividends Paid | -19.7M | -16.4M | -12.9M | -5.2M | -3.8M |
Debt Issuance | 2.5M | 196.0K | 49.0K | 221.4M | 41.3M |
Debt Repayment | -64.5M | 0 | -32.0M | -249.8M | -64.7M |
Financing Cash Flow | -84.5M | -42.8M | -44.8M | -43.8M | -33.5M |
Free Cash Flow | 91.0M | 60.9M | 70.6M | 65.7M | 53.4M |
Net Change in Cash | 6.8M | 61.5M | -27.7M | 3.1M | 20.6M |
Cash Flow Trend
Tecnoglass Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
18.76
Forward P/E
17.29
Price to Book
4.66
Price to Sales
3.59
PEG Ratio
0.74
Profitability Ratios
Profit Margin
19.13%
Operating Margin
23.95%
Return on Equity
27.89%
Return on Assets
14.78%
Financial Health
Current Ratio
2.00
Debt to Equity
17.71
Beta
1.85
Per Share Data
EPS (TTM)
$3.89
Book Value per Share
$15.66
Revenue per Share
$20.34
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
tgls | 3.4B | 18.76 | 4.66 | 27.89% | 19.13% | 17.71 |
Vulcan Materials | 38.7B | 40.67 | 4.60 | 11.87% | 12.52% | 65.38 |
Martin Marietta | 36.4B | 33.34 | 3.88 | 12.08% | 16.46% | 62.02 |
Eagle Materials | 7.6B | 17.17 | 5.09 | 31.87% | 19.81% | 90.48 |
Summit Materials | 6.3B | 61.75 | 2.07 | 12.34% | 28.90% | 0.65 |
Knife River | 5.1B | 33.09 | 3.46 | 11.11% | 5.20% | 95.96 |
Financial data is updated regularly. All figures are in the company's reporting currency.