
Tronox Holdings plc (TROX) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
738.0M
Gross Profit
99.0M
13.41%
Operating Income
25.0M
3.39%
Net Income
-111.0M
-15.04%
EPS (Diluted)
$-0.70
Balance Sheet Metrics
Total Assets
6.1B
Total Liabilities
4.4B
Shareholders Equity
1.7B
Debt to Equity
2.56
Cash Flow Metrics
Operating Cash Flow
18.0M
Free Cash Flow
-55.0M
Revenue & Profitability Trend
Tronox Holdings plc Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 3.1B | 2.8B | 3.5B | 3.6B | 2.8B |
Cost of Goods Sold | 2.6B | 2.4B | 2.6B | 2.7B | 2.1B |
Gross Profit | 515.0M | 462.0M | 832.0M | 895.0M | 621.0M |
Gross Margin % | 16.8% | 16.2% | 24.1% | 25.1% | 22.5% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 296.0M | 276.0M | 305.0M | 313.0M | 344.0M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 296.0M | 276.0M | 305.0M | 313.0M | 344.0M |
Operating Income | 219.0M | 186.0M | 527.0M | 582.0M | 277.0M |
Operating Margin % | 7.1% | 6.5% | 15.3% | 16.3% | 10.0% |
Non-Operating Items | |||||
Interest Income | 10.0M | 18.0M | 9.0M | 7.0M | 8.0M |
Interest Expense | 157.0M | 149.0M | 117.0M | 146.0M | 179.0M |
Other Non-Operating Income | 11.0M | 3.0M | -103.0M | -58.0M | 18.0M |
Pre-tax Income | 73.0M | 49.0M | 308.0M | 374.0M | 114.0M |
Income Tax | 127.0M | 363.0M | -192.0M | 71.0M | -881.0M |
Effective Tax Rate % | 174.0% | 740.8% | -62.3% | 19.0% | -772.8% |
Net Income | -54.0M | -314.0M | 500.0M | 303.0M | 995.0M |
Net Margin % | -1.8% | -11.0% | 14.5% | 8.5% | 36.1% |
Key Metrics | |||||
EBITDA | 489.0M | 467.0M | 803.0M | 884.0M | 587.0M |
EPS (Basic) | $-0.31 | $-2.02 | $3.21 | $1.88 | $6.76 |
EPS (Diluted) | $-0.31 | $-2.02 | $3.16 | $1.81 | $6.69 |
Basic Shares Outstanding | 157819000 | 156397000 | 154867000 | 152056000 | 143355000 |
Diluted Shares Outstanding | 157819000 | 156397000 | 154867000 | 152056000 | 143355000 |
Income Statement Trend
Tronox Holdings plc Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 151.0M | 273.0M | 164.0M | 228.0M | 619.0M |
Short-term Investments | - | - | - | - | - |
Accounts Receivable | 266.0M | 290.0M | 377.0M | 631.0M | 540.0M |
Inventory | 1.6B | 1.4B | 1.3B | 1.0B | 1.1B |
Other Current Assets | 184.0M | 141.0M | 135.0M | 132.0M | 200.0M |
Total Current Assets | 2.2B | 2.1B | 2.0B | 2.0B | 2.5B |
Non-Current Assets | |||||
Property, Plant & Equipment | 1.4B | 1.5B | 1.5B | 1.5B | 1.5B |
Goodwill | 244.0M | 243.0M | 250.0M | 217.0M | 201.0M |
Intangible Assets | 244.0M | 243.0M | 250.0M | 217.0M | 201.0M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 956.0M | 1.1B | 1.4B | 1.2B | 1.2B |
Total Non-Current Assets | 3.9B | 4.0B | 4.3B | 3.9B | 4.0B |
Total Assets | 6.0B | 6.1B | 6.3B | 6.0B | 6.6B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 499.0M | 461.0M | 486.0M | 438.0M | 356.0M |
Short-term Debt | 124.0M | 62.0M | 94.0M | 44.0M | 97.0M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | - | - | - | 25.0M | 57.0M |
Total Current Liabilities | 874.0M | 753.0M | 850.0M | 822.0M | 805.0M |
Non-Current Liabilities | |||||
Long-term Debt | 2.9B | 2.9B | 2.6B | 2.6B | 3.3B |
Deferred Tax Liabilities | 174.0M | 149.0M | 153.0M | 157.0M | 176.0M |
Other Non-Current Liabilities | 76.0M | 87.0M | 84.0M | 98.0M | 109.0M |
Total Non-Current Liabilities | 3.4B | 3.4B | 3.1B | 3.1B | 3.9B |
Total Liabilities | 4.2B | 4.2B | 3.9B | 3.9B | 4.7B |
Equity | |||||
Common Stock | 2.0M | 2.0M | 2.0M | 2.0M | 1.0M |
Retained Earnings | 555.0M | 684.0M | 1.1B | 663.0M | 434.0M |
Treasury Stock | - | - | - | - | - |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 1.8B | 2.0B | 2.4B | 2.0B | 1.9B |
Key Metrics | |||||
Total Debt | 3.0B | 3.0B | 2.7B | 2.7B | 3.4B |
Working Capital | 1.3B | 1.4B | 1.1B | 1.2B | 1.7B |
Balance Sheet Composition
Tronox Holdings plc Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | -54.0M | -314.0M | 500.0M | 303.0M | 995.0M |
Depreciation & Amortization | 285.0M | 275.0M | 269.0M | 297.0M | 304.0M |
Stock-Based Compensation | 21.0M | 21.0M | 26.0M | 31.0M | 30.0M |
Working Capital Changes | -143.0M | -127.0M | -62.0M | -71.0M | -123.0M |
Operating Cash Flow | 259.0M | 231.0M | 530.0M | 622.0M | 382.0M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | - | - | - | 0 | 0 |
Investment Purchases | - | - | - | - | - |
Investment Sales | - | - | - | - | - |
Investing Cash Flow | 27.0M | 6.0M | 13.0M | 3.0M | -34.0M |
Financing Activities | |||||
Share Repurchases | 0 | 0 | -50.0M | 0 | 0 |
Dividends Paid | -80.0M | -89.0M | -87.0M | -65.0M | -40.0M |
Debt Issuance | 217.0M | 347.0M | 396.0M | 2.5B | 500.0M |
Debt Repayment | -246.0M | -165.0M | -629.0M | -3.2B | -246.0M |
Financing Cash Flow | -88.0M | 28.0M | -363.0M | -885.0M | 201.0M |
Free Cash Flow | -70.0M | -77.0M | 170.0M | 468.0M | 160.0M |
Net Change in Cash | 198.0M | 265.0M | 180.0M | -260.0M | 549.0M |
Cash Flow Trend
Tronox Holdings plc Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
3.87
Forward P/E
3.62
Price to Book
0.33
Price to Sales
0.18
PEG Ratio
3.62
Profitability Ratios
Profit Margin
-8.51%
Operating Margin
0.96%
Return on Equity
-13.85%
Return on Assets
1.45%
Financial Health
Current Ratio
2.10
Debt to Equity
190.11
Beta
1.35
Per Share Data
EPS (TTM)
$-1.58
Book Value per Share
$10.38
Revenue per Share
$18.65
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
trox | 539.0M | 3.87 | 0.33 | -13.85% | -8.51% | 190.11 |
Dow | 15.4B | 75.93 | 0.90 | -4.74% | -2.35% | 97.39 |
Celanese | 5.3B | 6.78 | 1.02 | -24.98% | -16.54% | 234.12 |
Huntsman | 1.6B | 46.18 | 0.54 | -2.19% | -2.63% | 74.27 |
Rex American | 839.7M | 15.79 | 1.57 | 11.48% | 8.86% | 4.23 |
Asp Isotopes | 816.3M | -14.17 | 15.14 | -115.46% | 38.60% | 84.08 |
Financial data is updated regularly. All figures are in the company's reporting currency.