Data is not available at this time.
Sondrel (Holdings) plc operates in the semiconductor industry, specializing in turnkey system-on-chip (SoC) design services for high-growth markets such as automotive, AI at the edge, 8K video, and smart home/city applications. The company provides end-to-end solutions, from initial concept to production-ready designs, catering to clients in consumer electronics, wearables, and advanced computing. Its expertise in complex integrated circuit (IC) design positions it as a niche player in a highly competitive sector dominated by larger semiconductor firms. Sondrel differentiates itself through its focus on custom, high-performance SoCs, targeting clients who require specialized, low-latency solutions for cutting-edge applications. The company’s market position is bolstered by its long-standing relationships with automotive and consumer electronics manufacturers, though it faces challenges from both established semiconductor giants and agile fabless design firms. While Sondrel’s revenue model relies heavily on project-based contracts, its ability to scale efficiently remains constrained by R&D costs and the capital-intensive nature of IC design.
In FY 2023, Sondrel reported revenue of £94.3 million (GBp 9,425,753), reflecting its project-driven business model. However, the company posted a net loss of £21.5 million (GBp -21,520,113), with diluted EPS at -0.25 GBp, indicating significant profitability challenges. Operating cash flow was negative at £1.4 million (GBp -1,391,513), exacerbated by capital expenditures of £0.7 million (GBp -661,286), underscoring inefficiencies in cash generation.
Sondrel’s negative earnings and operating cash flow highlight weak capital efficiency, with R&D and project delivery costs outweighing revenue. The absence of dividend payouts further signals limited earnings power, as the company prioritizes reinvestment to sustain its design capabilities. High total debt of £14.3 million (GBp 14,324,337) against minimal cash reserves (£2,146 GBp) raises concerns about liquidity and leverage.
The balance sheet reveals strained financial health, with cash and equivalents at just £2,146 GBp against £14.3 million (GBp 14,324,337) in total debt. This liquidity crunch, coupled with negative operating cash flow, suggests heightened refinancing risks. The lack of dividend distributions aligns with the company’s focus on preserving capital for operations.
Sondrel’s growth is tied to demand for custom SoCs, but its FY 2023 performance shows declining profitability. The company has no dividend policy, redirecting resources to R&D and debt servicing. Market expansion in automotive and AI could drive future revenue, but execution risks remain high given current financial constraints.
With a market cap of £2.5 million (GBp 2,543,805) and a beta of 0.075, Sondrel is viewed as a high-risk, low-liquidity investment. The steep net loss and negative EPS suggest muted market expectations, though niche expertise in SoC design may attract speculative interest in semiconductor upcycles.
Sondrel’s technical expertise in complex IC design provides a competitive edge, but financial instability limits scalability. The outlook hinges on securing high-margin projects and improving cash flow. Success depends on leveraging its automotive and AI partnerships, though near-term challenges in profitability and debt management persist.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | |
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 |