Data is not available at this time.
Magillem Design Services SA operates in the software application sector, specializing in IP deployment technology for semiconductor and hardware/software interface development. The company provides critical solutions such as SoC integration, product information management, and design data intelligence, catering primarily to semiconductor firms and electronics manufacturers. Its niche focus on streamlining complex design workflows positions it as a specialized player in a competitive, innovation-driven market. Magillem’s offerings are tailored to enhance efficiency in chip design, addressing the growing demand for optimized IP deployment in an era of advanced computing and IoT proliferation. Despite its small scale, the company’s deep technical expertise allows it to serve a global clientele, though it faces intense competition from larger EDA (Electronic Design Automation) providers. The firm’s ability to maintain relevance hinges on its agility and precision in addressing evolving industry challenges.
Magillem reported modest revenue of €5.4 million for the period, overshadowed by a net loss of €67.6 million, reflecting significant operational challenges. The absence of operating cash flow and capital expenditures suggests limited reinvestment or liquidity constraints. The diluted EPS of -€0.54 further underscores profitability struggles, likely tied to high R&D or competitive pressures in its niche market.
The company’s negative net income and EPS indicate weak earnings power, with no discernible operating cash flow to support capital efficiency. The lack of debt is a positive, but the absence of meaningful cash generation raises questions about sustainable returns. Magillem’s capital-light model may not be translating into operational leverage, given its current financial performance.
Magillem’s balance sheet shows a strong liquidity position with €359.8 million in cash and no debt, providing a buffer against ongoing losses. However, the stark disparity between cash reserves and recurring losses suggests potential burn-rate concerns if profitability does not improve. The absence of leverage is a mitigating factor, but reliance on existing cash may not be sustainable long-term.
Despite its financial struggles, Magillem paid a dividend of €0.52 per share, an unusual move for a loss-making company. This could signal confidence in future cash flows or a strategic decision to retain investor interest. Growth trends remain unclear, with no visible revenue expansion or margin improvement to offset the current negative trajectory.
With a market cap of €253 thousand, the company trades at a fraction of its cash holdings, reflecting skepticism about its turnaround potential. The low beta (0.53) suggests limited correlation with broader markets, typical of micro-cap stocks. Investors likely discount Magillem’s prospects due to its inconsistent earnings and niche market exposure.
Magillem’s deep expertise in IP deployment technology is a differentiating factor, but its financial viability remains uncertain. The company must demonstrate an ability to monetize its solutions more effectively or risk further erosion of shareholder value. A pivot toward higher-margin services or partnerships with larger semiconductor players could be critical to reversing its current trajectory.
Company description, financial data from public filings (Euronext Paris), and industry context.
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |