Financials Trinity Biotech plc

Equities

TRIB

US8964385046

Medical Equipment, Supplies & Distribution

Market Closed - Nasdaq 04:00:00 2024-04-26 pm EDT 5-day change 1st Jan Change
1.83 USD 0.00% Intraday chart for Trinity Biotech plc +1.36% -14.69%

Valuation

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Capitalization 1 117.8 47.93 21.6 79.64 29.89 37.73
Enterprise Value (EV) 1 154.1 99.99 107.4 156.6 103.2 103.3
P/E ratio -2.74 x -2.17 x -0.74 x -12.5 x 38.2 x -0.81 x
Yield - - - - - -
Capitalization / Revenue 1.19 x 0.49 x 0.24 x 0.78 x 0.32 x 0.5 x
EV / Revenue 1.55 x 1.03 x 1.19 x 1.54 x 1.11 x 1.38 x
EV / EBITDA 17.2 x 10.8 x 27.6 x 7.62 x 9.78 x -10.9 x
EV / FCF -13.9 x -6.95 x -14.2 x 25 x -133 x -12.2 x
FCF Yield -7.2% -14.4% -7.03% 4.01% -0.75% -8.2%
Price to Book 1.64 x 1.09 x 4.58 x -35.9 x -93.7 x -17.3 x
Nbr of stocks (in thousands) 4,621 4,186 4,180 4,180 4,180 7,622
Reference price 2 25.50 11.45 5.167 19.05 7.150 4.950
Announcement Date 4/20/18 5/14/19 6/15/20 4/30/21 5/2/22 5/16/23
1USD in Million2USD
Estimates

Income Statement Evolution (Annual data)

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net sales 1 99.14 97.04 90.44 102 92.96 74.78
EBITDA 1 8.969 9.262 3.895 20.56 10.55 -9.521
EBIT 1 5.478 6.705 0.183 18.45 8.901 -10.92
Operating Margin 5.53% 6.91% 0.2% 18.09% 9.57% -14.6%
Earnings before Tax (EBT) 1 -39.88 -23.18 -30 -6.633 0.751 -41.19
Net income 1 -40.27 -22.09 -28.91 -6.388 0.875 -41.01
Net margin -40.62% -22.76% -31.97% -6.26% 0.94% -54.84%
EPS 2 -9.312 -5.284 -6.982 -1.528 0.1871 -6.078
Free Cash Flow 1 -11.09 -14.38 -7.552 6.274 -0.7735 -8.473
FCF margin -11.19% -14.82% -8.35% 6.15% -0.83% -11.33%
FCF Conversion (EBITDA) - - - 30.51% - -
FCF Conversion (Net income) - - - - - -
Dividend per Share - - - - - -
Announcement Date 4/20/18 5/14/19 6/15/20 4/30/21 5/2/22 5/16/23
1USD in Million2USD
Estimates

Income Statement Evolution (Quarterly data)

Fiscal Period: December 2020 Q3 2020 Q4 2021 Q1 2021 Q2 2021 Q3 2021 Q4 2022 Q1 2022 Q2 2022 Q3 2022 Q4 2023 Q1 2023 Q2
Net sales 1 32.01 32.76 25.59 25.84 22 19.52 18.78 - 19.5 18.04 14.83 13.5
EBITDA - - - - - - - - - - - -
EBIT 1 9.085 9.066 3.078 6.286 2.748 1.687 0.173 - -0.098 -7.809 -3.919 -2.183
Operating Margin 28.38% 27.67% 12.03% 24.32% 12.49% 8.64% 0.92% - -0.5% -43.3% -26.43% -16.17%
Earnings before Tax (EBT) 1 7.712 -10.75 1.707 - 1.581 -2.45 -12.43 - -8.941 -10.09 -6.316 -3.373
Net income 1 7.325 -10.02 1.602 -0.783 1.321 -1.264 -12.28 -9.706 -8.945 -10.08 -5.809 -3.272
Net margin 22.88% -30.59% 6.26% -3.03% 6% -6.47% -65.4% - -45.87% -55.89% -39.17% -24.24%
EPS 2 1.750 -2.400 0.3850 -0.1850 0.3150 -0.3000 -2.500 -1.430 -1.175 -1.325 -0.7600 -0.4500
Dividend per Share - - - - - - - - - - - -
Announcement Date 11/17/20 3/25/21 5/25/21 9/9/21 12/15/21 4/11/22 6/30/22 11/3/22 12/15/22 3/23/23 7/6/23 -
1USD in Million2USD
Estimates

Balance Sheet Analysis

Fiscal Period: December 2017 2018 2019 2020 2021 2022
Net Debt 1 36.2 52.1 85.8 77 73.3 65.6
Net Cash position 1 - - - - - -
Leverage (Debt/EBITDA) 4.04 x 5.622 x 22.02 x 3.745 x 6.946 x -6.892 x
Free Cash Flow 1 -11.1 -14.4 -7.55 6.27 -0.77 -8.47
ROE (net income / shareholders' equity) -44.5% -41.5% -119% -482% -73.2% 3,287%
ROA (Net income/ Total Assets) 1.55% 2.43% 0.08% 8.82% 4.46% -6.47%
Assets 1 -2,603 -908.3 -35,740 -72.44 19.61 633.9
Book Value Per Share 2 15.60 10.50 1.130 -0.5300 -0.0800 -0.2900
Cash Flow per Share 2 5.630 7.240 3.640 6.540 6.200 0.8600
Capex 1 4.84 7.53 2.14 3.21 1.81 1.1
Capex / Sales 4.88% 7.76% 2.36% 3.15% 1.95% 1.47%
Announcement Date 4/20/18 5/14/19 6/15/20 4/30/21 5/2/22 5/16/23
1USD in Million2USD
Estimates
  1. Stock Market
  2. Equities
  3. TRIB Stock
  4. Financials Trinity Biotech plc