Data is not available at this time.
Trackwise Designs plc operates in the hardware, equipment, and parts sector, specializing in advanced printed circuit board (PCB) solutions. The company serves high-performance industries such as aerospace, medical, automotive, and industrial sectors, where precision and reliability are critical. Its product portfolio includes microwave and radio frequency PCBs, short flex, flex rigid, and rigid multilayer PCBs, catering to specialized applications that demand durability and technical sophistication. Trackwise differentiates itself through innovation in flexible circuit technology, particularly in sectors requiring lightweight, high-density interconnects. The company’s export-driven model underscores its competitive positioning in international markets, though it remains anchored in the UK. While it faces competition from larger global PCB manufacturers, its niche expertise in complex, high-value applications provides a defensible market position. The aerospace and medical sectors, in particular, offer long-term growth potential due to stringent technical requirements and regulatory barriers to entry.
In FY 2021, Trackwise reported revenue of £8.01 million (GBp 8011000), reflecting its specialized market focus. However, the company posted a net loss of £1.65 million (GBp -1652000), with diluted EPS at -0.0152, indicating profitability challenges. Operating cash flow was positive at £1.17 million (GBp 1169000), but significant capital expenditures of £14.2 million (GBp -14202000) suggest heavy investment in capacity or technology, impacting short-term financial performance.
The negative net income and EPS highlight earnings pressure, likely due to high operating costs or R&D investments. The disparity between operating cash flow and capital expenditures suggests aggressive growth spending, which may weigh on near-term returns. The company’s ability to scale production efficiently and convert investments into higher-margin revenue will be critical for improving capital efficiency.
Trackwise held £2.9 million (GBp 2897000) in cash and equivalents at year-end, against total debt of £7.36 million (GBp 7364000), indicating moderate leverage. The substantial capital expenditures likely strained liquidity, though the absence of dividends aligns with a reinvestment-focused strategy. The balance sheet reflects a growth-oriented but leveraged position, requiring careful monitoring of debt servicing capacity.
The company’s growth appears driven by capital-intensive expansion, with no dividend payouts, prioritizing reinvestment. Revenue potential hinges on demand from aerospace and medical sectors, though profitability must improve to sustain long-term growth. Trackwise’s lack of dividends is consistent with its developmental stage, focusing instead on scaling operations and technological advancement.
With a market cap of approximately £8.99 million (GBp 899262) and a beta of 1.4, Trackwise is a small-cap, high-volatility stock. Investors likely price in growth expectations from its niche PCB applications, but persistent losses and high capex may temper valuation multiples until earnings visibility improves.
Trackwise’s expertise in high-performance PCBs positions it well in technically demanding industries. However, achieving profitability and managing leverage will be key challenges. The company’s outlook depends on its ability to monetize investments, expand into higher-margin segments, and navigate supply chain or sector-specific risks in its core markets.
Company filings, London Stock Exchange data
show cash flow forecast
| Fiscal year | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | |
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 |