Fellow Finance Oyj: Fellow Finance Plc's Financial Statements Release 1.1. - 31.12.2019
FELLOW FINANCE PLC COMPANY ANNOUNCEMENT 14 FEBRUARY 2020 AT 8:00 AM
2019: Turnover grew 18,7% and intermediated loan volume was over 200 million euros
1.1. - 31.12.2019 in brief- Turnover was 14,2 million euros (12,0), growth 18,7%
- EBIT was 1,6 million euros (3,4)
- EBIT margin was 11,6% (28,1)
- Adjusted EBIT was 2,3 million euros (3,5)
- Adjusted EBIT margin was 16,5% (29,5)
- Profit of the financial year was -69,1 thousand euros (797,9)
- Adjusted profit was 544,1 thousand euros (1.690,0)
- Earnings per share (EPS) was -0,01 euros (0,13)
- Adjusted earnings per share (Adjusted EPS) was 0,08 (0,28)
- Intermediated loan volume was approximately 200,7 million euros (172,0)
- Business financing accounted for 25.6% of total intermediated loan volume and international loan markets (Poland, Germany, Sweden and Denmark) for 7.0%
- Business financing increased by 59.3% and international loan market by 85.5% from 2018
- Turnover was 7,0 million euros (6,4), growth 9,1%
- EBIT was 0,3 million euros (1,7)
- EBIT margin was 3,9% (26,4)
- Adjusted EBIT was 1,0 million euros (1,9)
- Adjusted EBIT margin was 14,0% (29,1)
- Earnings per share (EPS) was - 0,07 euro (0,002)
- Adjusted earnings per share (adjusted EPS) was 0,01 euro (0,14)
- The six-month period includes items affecting comparability related to the Company's stock option scheme totaling 0,7 million euros. Expenses are included in personnel costs.
- Intermediated loan volume was approximately 91,7 million euros (95,5)
- During the half-year period new services and market openings were prepared and a subsidiary was established in Estonia.
Key Ratios
[][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][][]
EUR 1,000 (unless
otherwise
informed)
(unaudited,
unless otherwise
informed)
CONSOLIDATED KEY 07 07 1-12/2019 1-12/2018
FIGURES -12/2019 -12/2018
Turnover (EUR 6 956.9 6 376.3 14 11
1,000) 193.7[1)] 958.8[1)]
From which 4 712.7 4 829.0 10 8 967.0[1)
commissions 042.1[1)] ]
From which 2 244.3 1 547.4 4 151.6[1) 2 991.8[1)
interest yields ] ]
from
loans
EBITDA 495.8 1 887.3 2 063.1 3 747.5
EBITDA margin % 7.1% 29.6% 14.5% 31.3%
Adjusted EBITDA 1 194.9[3) 2 062.1[2) 2 762.2[3) 3 922.3[2)
] ] ] ]
Adjusted EBITDA 17.2%[3)] 32.3%[2)] 19.5%[3)] 32.8%[2)]
margin
Operating profit 273.2 1 683.3 1 647.4[1) 3 357.1[1)
(EBIT) ] ]
Operating profit 3.9% 26.4% 11.6%[1)] 28.1%[1)]
(EBIT) -margin %
Adjusted 972.4[3)] 1 858.1[2) 2 346.6[3) 3 531.9[2)
operating profit ] ] ]
(Adjusted
EBIT) -margin
Adjusted 14.0%[3)] 29.1%[2)] 16.5%[3)] 29.5%[2)]
operating profit
(Adjusted
EBIT)
-margin, %
Earnings before -514.8 48.0 126.6[1)] 1 053.1[1)
taxes (EBT) ]
Earnings before -7.4% 0.8% 0.9% 8.8%
taxes (EBT)
-margin, %
Adjusted earnings 184.4[3)] 1 163.1[2) 893.0[3)] 2 168.2[2)
before taxes ] ]
(Adjusted EBT)
Adjusted earnings 2.7%[3)] 18.2%[2)] 6.3%[3)] 18.1%[2)]
before taxes
(Adjusted EBT)
-margin, %
Profit for -490.3 11.9 -69.1[1)] 797.9[1)]
accounting period
Adjusted profit 69.0[3)] 904.0[2)] 544.1[3)] 1 690.0[2)
for accounting ]
period
Lainaamo's loan 28 657.3 21 257.6 28 657.3 21 257.6
receivables rate
Group's 20 370.0 16 930.0 20 370.0 16 930.0
outstanding
interest
-bearing debt
Equity/share 2.0 2.0 2.03 2.0
(issue-adjusted),
EUR
Return on equity neg. 0,3% neg.[ 1)] 8.5%[1)]
(ROE), %
Equity ratio, % 40.2% 44.8% 40.2%[1)] 44.8%[1)]
Personnel 50 31 50[1)] 27[1)]
(average number)
Earnings per -0.07 0.002 -0.01 0.13
share (EPS),
undiluted, EUR
Adjusted earnings 0.01[3)] 0.14[2)] 0.08[3)] 0.28[2)]
per share
(Adjusted EPS),
undiluted, EUR
Equity/share, EUR 2.0 2.0 2.0 2.0
Salaries and 1 744.7[4) 929.3[4)] 2 666.3[4) 1 525.5[4)
incentives ] ] ]
End balance of 36 040.6 32 392.5 36 040.6 32 392.5
Balance Sheet
Average number of 7 164 868 6 401 875 7 146 872 6 112 151
outstanding
shares during
period (issue
-adjusted)
Number of 7 173 625 7 128 625 7 173 625 7 128 625
outstanding
shares at the
end of the period
(issue-adjusted)
[1)] Audited
[2)] Adjusted with Company's nonrecurring costs on financial period 2018 related on listing to Nasdaq's First North Finland -marketplace and option incentives related to that. Total of 1,1 million euros was booked as costs on which 0,2 million to Personnel costs and 0,9 million to financial items. Adjusted Profit for accounting period takes on account the computational taxes if the nonrecurring costs were not actualized.
[3][)] Adjusted with Company's nonrecurring costs related on listing to Nasdaq's First North Finland -marketplace and option incentives related to that on financial period 2019. Total of 0,7 million euros was booked to Personnel costs and 67,3 kEUR to financial items. Adjusted Profit for accounting period takes on account the computational taxes if the nonrecurring costs were not actualized.
[4)] Personnel costs without pension and other non-wage expenses. Figure includes activated salaries.
Fellow Finance CEO Jouni Hintikka: A two-parted year 2019
In the first half of 2019 we performed well and the loan volumes and revenue grew as expected. In the second half of the year the consumer finance market was affected by new legislation that came into effect in September cutting both loan fees and interest rates. This caused a market disruption that was stronger than expected, whereby, for example, customer acquisition prices did not begin to decline and adjust to the changed situation as earnings on loans fell. At the same time, intense competition for new consumer customers lowered the average size of loans intermediated by our platform in an effort to optimize customer acquisition cost to a profitable level. Mainly because of this, the second half of the year was weaker growth for us than the beginning of the year.
The total amount of intermediated loans in 2019 was a record breaking more than 200 million euros. The 59.3% increase in business financing and the 85.5% growth in our international markets in intermediated financing from 2018 strengthened our vision of offering our financing platform extensively to both businesses and consumers in Europe. There is demand for our service and we are able to challenge traditional financial market players with our platform lenders.
During the second half of the year, we opened our first office outside Finland in Gdansk, Poland, and expanded our country organization in response to the growth of our Polish business. The number of institutional investors and investments in our platform grew during the year, and the launch of our partnership with Citadele Bank in November was a good example. In addition, we established a subsidiary in Estonia and continued product and service development as well as preparations for our expansion into new markets. Building a strong business base for future growth is on schedule.
Financial targets and guidance for year 2020
The Company has prepared and invested in new markets, which are expected to accelerate growth in 2021-2022. In 2020, turnover is expected to grow and the company's growth efforts are expected to decrease operating profit compared to 2019.
Fellow Finance's Financial Development 1-12/2019
Fellow Finance Group's consolidated turnover grew by 18,7% from previous financial year to 14,2 (12,0) million euros and consolidated EBIT margin was 11,6 % (28,1). Operating profit was 1,6 (3,4) million euros. Adjusted operating profit was 2,3 million euros (3,5)
Parent company's turnover grew by 9,9 % from previous financial year 8,4 (7,7) million euros and EBIT was 0,6 (2,0) million euros.
Fellow Finance's Balance sheet and funding
At the end of the year, the Fellow Finance Group's balance sheet total was 36,0 (32,4) million euros. Fellow Finance Group's debt receivables were 28,7 (21,3) million euros, which equates to 79,5% (65,6) of total assets.
Fellow Finance Group's interest bearing debt was 20,4 (16,9) million euros. Liabilities in total were 21,5 (17,9) million euros and equity totalled 14,5 (14,5) million euros.
Fellow Finance Group's equity ratio was 40,2 (44,8) percent. The Company issued a 15 million euros 29.5.2022 maturing bond in May 2019 for refinancing existing loans of the Company and its subsidiaries, diversifying sources of funding, expanding organic and inorganic business, and general corporate purposes.
Capital adequacy
Fellow Finance's capital adequacy management has been organized according to the laws regulating Payment Institutions. The base of the capital adequacy management is that payment institution's own assets, together with their quality and allocation are on a sufficient level to cover the risks that payment institution carries continuously. To calculate the required amount of assets, Fellow Finance uses transaction-based calculation method. A transaction is included in the calculation when an investor transfers money via platform to the borrower and when borrower do repayment to the investor.
Fellow Finance Plc's total capital was 13,3 million euros when the minimum adequate capital requirement was 0,45 million euros at the end of the financial period.
Essential events after financial period 2019
There have been no significant changes in the Company's business since the end of the financial year.
Annual general meeting
Fellow Finance Plc's Annual General Meeting of Shareholders was held in Helsinki on 3[rd] of April 2019. The Annual General Meeting approved the financial statements for 2018 and granted release from liability of the members of the Board of Directors and the CEO.
The Annual General Meeting made a resolution to pay a dividend according to board's proposal was totaled 0,04 euros per share. The day of dividend payment was 15.4.2019.
The Annual General Meeting decided to re-elect Kai Myllyneva (Chairman), Teemu Nyholm, Jorma Alanne, Harri Tilev and Esa Laurila to Fellow Finance Plc's Board of Directors. The annual remuneration of the independent members of the Board of Directors was 10.000 euros and the Chairman 15.000 euros. The term of office lasts until the next Annual General Meeting.
The Annual General Meeting elected KHT Timo Helle as the Auditor of the Company and Revico Grant Thornton as vice Auditor of the company until the next Annual General Meeting.
The Annual General Meeting resolved, in accordance with the proposal of the Board of Directors, to establish a Shareholders' Nomination Board to prepare and present annually to the Annual General Meeting and, if necessary, the Extraordinary General Meeting, proposals on the remuneration and number of Board members. In addition, the Nomination Board is responsible for finding successor candidates for Board members.
Other shareholder's unanimous resolutions regarding share issues and special rights entitling to shares are addressed in the section "Share and shareholders".
The Board, CEO and Auditors
The Company's Board of Directors is formed starting at 1[st] of August 2018 by Kai Myllyneva as a chairman of the Board of Directors and Teemu Nyholm, Jorma Alanne, Harri Tilev and Esa Laurila as board members. In the financial year 2019 the board met 14 times and the participation percentage in the meetings was 97 %.
The Company's Auditor is KHT Timo Helle (Revico Grant Thornton).
The Company's CEO in the financial period has been Jouni Hintikka.
Share and shareholders
The Company's number of shares in 31[st] of December 2019 was 7.173.625. The company's share is listed on the Nasdaq First North Growth Market Finland under the trading code FELLOW. The company's share capital at the end of the review period was 125.000 euros. At the end of the financial year, Fellow Finance did not hold any of its own shares.
The closing price of the share on the last trading day of the financial year, 30 December 2019, was 4,15 euros. The lowest trading price for 2019 was 3,0 euros and the highest 8,34 euros. Fellow Finance market capitalization at the end of the financial year was 29,8 million euros and the company had 2.557 owners.
The Annual General Meeting resolved, in accordance with the proposal of the Board of Directors, to authorize the Board of Directors to decide on the repurchase of the company's own shares in one or more tranches using the company's unrestricted equity as follows. The maximum number of shares to be repurchased is 100.000. The shares will be repurchased otherwise than in proportion to the holdings of the shareholders in public trading on the Nasdaq Helsinki Ltd at the market price at the time of acquisition. The authorization is valid until the end of the next Annual General Meeting, but no later than June 30, 2020. The previous Board authorization expires on April 3, 2019.
The Annual General Meeting resolved, in accordance with the proposal of the Board of Directors, to authorize the Board of Directors to decide on the issue of shares and the granting of special rights to shares referred to in Chapter 10, paragraph 1 of the Companies Act. The total number of shares to be issued, including the shares to be acquired on the basis of special rights, may not exceed 300.000 shares. The Board of Directors may decide to issue either new shares or treasury shares held by the company. The proposed maximum number of authorizations corresponds to approximately 4,2% of the total number of shares in the company, as of the date of the notice of the meeting. The authorization is valid until the end of the next Annual General Meeting, but no later than June 30, 2020. At the end of the financial year, 255.000 shares remained in the authorization.
In accordance with the proposal of the Board of Directors, the Annual General Meeting resolved to issue 200.000 stock options on the terms and conditions proposed by the Board of Directors. There is a weighty financial reason for the issuance of stock options and deviations from the pre-emptive subscription right as the stock options are intended to form part of the incentive and commitment scheme for key personnel. Stock options encourage key personnel to work long-term to increase shareholder value. The stock options also aim to commit key personnel to the employer. The maximum total number of stock options is 200.000 and they are issued free of charge. The stock options entitle their holders to subscribe for a maximum of 200.000 new or existing shares in the company. The total number of shares to be subscribed for on the basis of the stock options now issued shall not exceed 2,8% of the total number of shares and voting rights of the Company, as of the date of the notice if any new shares are issued. The Board of Directors decided on the distribution of the 2019 stock options at its meeting on June 19, 2019. A total of 180.000 stock options were issued and 20.000 authorizations remain at the end of the financial year.
The largest shareholders
Shareholder list is based on Euroclear Finland Oy's list of registered shareholders. Dated 31[st] December 2019.
Nro Name Stocks (%)
1 TAALERI OYJ 1 847 163 25,75
2 MARGIN INVESTMENTS OY 836 721 11,66
3 TN VENTURES OY 830 843 11,58
4 OY T&T NORDCAP AB 656 436 9,15
5 OP-SUOMI PIENYHTIÖT 266 642 3,72
6 OP-SUOMI MIKROYHTIÖT -ERIKOISSIJOITUSRAHASTO 265 000 3,69
7 AVENSIS CAPITAL OY 263 090 3,67
8 VAKUUTUSOSAKEYHTIÖ HENKI-FENNIA 156 512 2,18
9 SIJOITUSRAHASTO SÄÄSTÖPANKKI PIENYHTIÖT 128 841 1,80
10 SWISS LIFE (LUXEMBOURG) S.A. 77 392 1,08
Dividend policy and the Board of Directors dividend proposal
The Board of Directors of Fellow Finance made a resolution on the Company's dividend policy on 31[st] of July 2018. Fellow Finance seeks to distribute at least 30 percent of the Company's annual net profit to its Shareholders in dividends, taking into account the Company's financial condition and financing situation. However, the size and payment of dividend depend on at least the following: Company profits and financial condition, future investments, cash flow, amount of net debt and loan servicing requirements, and other factors deemed material by the Board. The dividend policy is in effect until further notice.
At the end of the financial period 2019 the parent company's distributable assets were 14.069.654,18 euros of which the financial period's 2019 profit was 596.832,07 euros. The Board of Directors proposes to the Annual General Meeting of Shareholders, which will be held 3.4.2020 that no dividend shall be paid for the financial period of 2019.
Consolidated income statement, balance sheet, cash flow statement and change in equity (FAS)
CONSOLIDATED INCOME
STATEMENT
(1000eur) 1.7 1.7 1.1 1.1
-31.12.2019 -31.12.2018 -31.12.2019 -31.12.2018
(audited) (audited)
REVENUE 6 956.9 6 376.3 14 193.7 11 958.8
Other income 0.0 0.0 0.0 2.3
Materials and services
External services -1 971.1 -1 949.3 -4 275.6 -3 788.7
Materials and services -1 971.1 -1 949.3 -4 275.6 -3 788.7
total
Personnel expenses
Wages and salaries -1 656.4 -869.1 -2 515.8 -1 414.1
Pension expenses -153.5 -123.4 -316.4 -226.8
Other non-wage expenses -30.8 -26.5 -49.2 -40.4
Personnel expenses total -1 840.6 -1 019.0 -2 881.4 -1 681.4
Depreciation and
amortization
Depreciation according to -210.1 -191.5 -390.8 -365.5
plan
Depreciation on -12.4 -12.4 -24.8 -24.8
consolidated
goodwill
Depreciation and -222.5 -204.0 -415.6 -390.3
amortization total
Other operating costs -2 649.4 -1 520.7 -4 973.7 -2 743.5
OPERATING PROFIT/LOSS 273.2 1 683.3 1 647.4 3 357.1
Financial income and
expenses
Other interest and
financial income
From others 12.4 1.8 15.1 2.3
Interest and other
financial expenses
To others -800.4 -1 637.1 -1 536.0 -2 306.3
Financial income and -788.0 -1 635.3 -1 520.8 -2 304.0
expenses total
PROFIT/LOSS BEFORE -514.8 48.0 126.6 1 053.1
APPROPRIATIONS AND TAXES
Income taxes 24.5 -36.1 -195.7 -255.2
PROFIT/LOSS FOR THE PERIOD -490.3 11.9 -69.1 797.9
CONSOLIDATED BALANCE SHEET (1000eur)
ASSETS 31.12.2019 31.12.2018
NON-CURRENT ASSETS
Intangible assets
Other capitalized long-term expenditure 904.0 620.4
Goodwill 10.3 35.2
Intangible assets total 914.4 655.6
Tangible assets
Machinery and equipment 148.8 191.2
Tangible assets total 148.8 191.2
TOTAL NON-CURRENT ASSETS 1 063.2 846.8
CURRENT ASSETS
Receivables
Non-current
Loan receivables 22 779.2 15 846.3
Non-current receivables total 22 779.2 15 846.3
Current
Trade receivables 101.8 95.7
Loan recevables 5 878.1 5 411.3
Other recevables 1 761.8 1 156.9
Prepayments and accrued income 534.5 347.5
Current receivables total 8 276.1 7 011.3
Cash and cash equivalents
Cash equivalents 0.0 0.0
Cash at banks 3 922.1 8 688.1
Cash and cash equivalents total 3 922.1 8 688.1
TOTAL CURRENT ASSETS 34 977.4 31 545.7
TOTAL ASSETS 36 040.6 32 392.5
CONSOLIDATED BALANCE SHEET (1000eur)
EQUITY AND LIABILITES 31.12.2019 31.12.2018
SHAREHOLDER'S EQUITY
Share capital 125.0 125.0
Invested unrestricted equity reserve 13 360.7 13 039.4
Retained earnings/loss 1 077.7 563.5
Profit/loss for the period -69.1 797.9
TOTAL SHAREHOLDER'S EQUITY 14 494.2 14 525.8
LIABILITES
Non-current
Loans from financial institutions 0.0 2 000.0
Bonds 11 100.0 0.0
Other liabilities 2 660.0 11 215.0
Non-current liabilities total 13 760.0 13 215.0
Current
Loans from financial institutions 700.0 800.0
Trade payables 383.2 275.9
Other liabilites 5 986.7 3 017.9
Accruals and deferred income 716.5 558.0
Current liabilities total 7 786.4 4 651.8
TOTAL LIABILITES 21 546.4 17 866.8
TOTAL SHAREHOLDERS' EQUITY AND LIABILITIES 36 040.6 32 392.5
CONSOLIDATED
CASH FLOW
STATEMENT
(1000 eur)
Cash flow 1.1 1.1
from -31.12.2019 -31.12.2018
operations
Profit (loss) 126.6 1 053.1
before
extraordinary
items
Depreciation and amortisation 390.8 390.3
according to plan
Financial income and expenses 1 520.8 2 304.0
Cash flow 2 038.2 3 747.5
before change
in working
capital
Change in net
working
capital
Increase (-)/decrease (+) in short -739.0 -38.7
-term non-interest-bearing
receivables
Increase (+)/decrease (-) in short 282.4 216.4
-term non-interest-bearing debts
Cash flow 1 581.7 3 925.2
from business
operations
before
financial
items and
taxes
Interest paid and payments made for -1 541.1 -2 306.3
other financial expenditure
Interest on business operations 15.1 2.3
Direct taxes paid -257.5 -304.2
Cash flow -201.9 1 316.9
from business
operations
(A)
Cash flow
from
investments
Investments in tangible and -645.8 -750.5
intangible assets
Loans extended increase( -7 399.7 -3 169.6
-)/decrease(+)
Cash flow -8 045.5 -3 920.1
from
investments
(B)
Cash flow
from
financing
activities
Public share issue 0.0 10 061.8
Current loans increase(+)/decrease( 2 895.0 -215.0
-)
Non-current loans 545.0 200.0
increase(+)/decrease(-)
Dividends paid and other -285.1 -512.0
distribution of profit
Share subscriptions 321.3 0.0
Translation difference 5.2 2.1
Cash flow 3 481.3 9 537.0
from
financing
activities
(C)
Change in -4 766.0 6 933.8
cash and cash
equivalents
Cash and cash equivalents at the 8 688.1 1 754.3
beginning of the period
Cash and cash equivalents at the end 3 922.1 8 688.1
of the period
Change in cash and cash equivalents -4 766.0 6 933.8
Change in SH's Share Invested Retained SH's
equity capital unrestricted earnings/los EQUITY
Financial period equity reserve s TOTAL
half-year 07
-12/2019,
1000eur
Start balance 125.0 13 039.4 1 490.7 14 655.1
1.7.2019
Starting balance 0.0
translation diff.
Dividend 0.0
Option 321.3 321.3
subscriptions
Share issue 0.0
Translation 8.2 8.2
differences
Profit/loss for the -490.3 -490.3
period
End balance 125.0 13 360.7 1 008.6 14 494.2
31.12.2019
Change in SH's Share Invested Retained SH's
equity capital unrestricted earnings/los EQUITY
Financial period equity reserve s TOTAL
2019, 1000eur
Start balance 125.0 13 039.4 1 361.4 14 525.8
1.1.2019
Starting balance -3.8 -3.8
translation diff.
Dividend -285.1 -285.1
Option 321.3 321.3
subscriptions
Share issue 0.0
Translation 5.2 5.2
differences
Profit/loss for the -69.1 -69.1
period
End balance 125.0 13 360.7 1 008.6 14 494.2
31.12.2019
Change in SH's Share Invested Retained SH's
equity capital unrestricted earnings/los EQUITY
Financial period equity reserve s TOTAL
2018, 1000eur
Start balance 125.0 2 977.5 1 073.4 4 175.9
1.1.2018
Starting balance -0.9 -0.9
translation diff.
Dividend -512.0 -512.0
Option 83.5 83.5
subscriptions
Share issue 9 978.4 9 978.4
Translation 3.1 3.1
differences
Profit/loss for the 797.9 797.9
period
End balance 125.0 13 039.4 1 361.4 14 525.8
31.12.2018
Change in SH's Share Invested Retained SH's
equity capital unrestricted earnings/los EQUITY
Financial period equity reserve s TOTAL
half-year 07
-12/2018,
1000eur
Start balance 125.0 2 977.5 1 350.0 4 452.6
1.7.2018
Dividend 0.0
Option 83.5 83.5
subscriptions
Share issue 9 978.4 9 978.4
Translation -0.6 -0.6
differences
Profit/loss for the 11.9 11.9
period
End balance 125.0 13 039.4 1 361.4 14 525.8
31.12.2018
FELLOW FINANCE PLC
The Board of Directors
Further enquiries
Jouni Hintikka
CEO, Fellow Finance Plc
Tel. +358 40 585 5009
jouni.hintikka@fellowfinance.fi
Certified advisor
Evli Bank Plc
tel. +358 40 579 6210
Fellow Finance in Brief
Fellow Finance Plc launched its operations in 2014 and it is an internationally active and growth oriented FinTech group that provides crowdfunding services for people and businesses. Fellow Finance is the leading¹ Nordic loan-based crowdfunding and peer-to-peer lending platform which has over 800 000 users from around 70 countries. Fellow Finance Plc is regulated by the Financial Supervisory Authority of Finland as an Authorized Payment Institution. Fellow Finance Plc is listed on Nasdaq First North Growth Market Finland and The Company has around 2 500 shareholders.
¹Measured by amount of financing facilitated. Source: Brismo Market Data (data accessed on 14 February 2020).
Calculation of Key Ratios
[][][][][][][][]
EBITDA = Operating profit + Depreciation,
amortization and impairment losses
EBITDA margin, % = Operating profit + Depreciation,
amortization and impairment losses
Turnover
Adjusted EBITDA = EBITDA + non-recurring operative costs
[1)]
Adjusted EBITDA margin, % = Operating profit + non-recurring
operative costs [1)]
Turnover
Adjusted operating profit (Adjusted = Operating profit + non-recurring
EBIT) operative costs [1)]
Adjusted operating profit (Adjusted = Operating profit + non-recurring
EBIT) margin, % operative costs [1)]
Turnover
Earnings before taxes (EBT), = Profit for the year + income taxes
margin, %
Turnover
Adjusted earnings before taxes = Profit for the year + income taxes +
(Adjusted EBT) non-recurring operative costs [1)] +
non-recurring financing costs [2)]
Adjusted profit for the year = Profit for the year + non-recurring
operative costs [1)] + non-recurring
financing costs [2)]
Equity ratio, % = Equity
Balance sheet total - prepayments
received
Return on equity (ROE), % = Profit for the year (annualised)
Equity (average)
Earnings per share (EPS), = Profit for the year
undiluted, EUR
Share split-adjusted average number
of outstanding shares during period
Adjusted earnings per share = Adjusted profit for the year
(oadjusted EPS), undiluted, EUR
Share split average number of
outstanding shares during period
Key Ratio explanations
[1)] Adjusted with Company's nonrecurring costs related on listing to Nasdaq's First North Finland -marketplace and option incentives related to that. Total of 0,2 million euros was booked on financial period 2018 and 0,7 million on financial period 2019 to personnel costs.
[2][)] Adjusted with Company's nonrecurring costs related on listing to Nasdaq's First North Finland -marketplace and financial expenses related to that. Total of 0,9 million euros was booked on financial period 2018 and 67,3 kEUR on financial period 2019 to financial items.