Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Aspocomp Group Oyj Financial Supplement Data 2018

Apr 19, 2018

3301_rns_2018-04-19_c15e73f0-d551-42e8-b5c5-b22a89d81519.pdf

Financial Supplement Data

Open in viewer

Opens in your device viewer

ASPOCOMP

Aspocomp Group Plc's restated financial information

Comparisons between IFRS 15 restated financial information and previously reported financial reports for 2017 are presented in the following tables.

PROFIT & LOSS STATEMENT

| | Restated
1 000 € | 1-3/2017 | Impact
IFRS 9
1.1.-31.3.
2017 | Impact
IFRS 15
1.1.-31.3.
2017 | Reported
1-3/2017 |
| --- | --- | --- | --- | --- | --- |
| Net sales | 5,885 | 100% | 0 | 215 | 5,669 |
| Other operating income | 19 | 0% | 0 | 0 | 19 |
| Materials and services | -2,650 | -45% | 0 | -147 | -2,502 |
| Personnel expenses | -1,536 | -26% | 0 | 0 | -1,536 |
| Other operating costs | -1,189 | -20% | -10 | 0 | -1,180 |
| Depreciation and amortization | -279 | -5% | 0 | 0 | -279 |
| Operating result | 249 | 4% | -10 | 68 | 191 |
| Financial income and expenses | -12 | 0% | 0 | 0 | -12 |
| Profit/loss before tax | 237 | 4% | -10 | 68 | 179 |
| Income taxes | -2 | 0% | 0 | 0 | -2 |
| Profit/loss for the period | 236 | 4% | -10 | 68 | 177 |
| Other comprehensive income | | | | | |
| Items that will not be reclassified to profit or loss | 0 | 0% | 0 | 0 | 0 |
| Items that may be reclassified subsequently to profit or loss: | | | | | |
| Currency translation differences | 1 | 0% | 0 | 0 | 1 |
| Total other comprehensive income | 1 | 0% | 0 | 0 | 1 |
| Total comprehensive income | 236 | 4% | -10 | 68 | 178 |
| Earnings per share (EPS) | | | | | |
| Basic EPS | 0.04 € | | | | 0.03 € |
| Diluted EPS | 0.04 € | | | | 0.03 € |


PROFIT & LOSS STATEMENT

Restated Impact Impact
IFRS 9 IFRS 15
1.4.-30.6. 1.4.-30.6.
Net sales 5,721 100% 0 131 5,591 100%
Other operating income 2 0% 0 0 2 0%
Materials and services -2,639 -46% 0 -98 -2,541 -45%
Personnel expenses -1,643 -29% 0 0 -1,643 -29%
Other operating costs -1,077 -19% -1 0 -1,076 -19%
Depreciation and amortization -271 -5% 0 3 -271 -5%
Operating result 94 2% -1 33 62 1%
Financial income and expenses -13 0% 0 0 -13 0%
Profit/loss before tax 81 1% -1 33 50 1%
Income taxes -2 0% 0 0 -2 0%
Profit/loss for the period 79 1% -1 33 48 1%
Other comprehensive income
Items that will not be reclassified to profit or loss 0 0% 0 0 0 0%
Items that may be reclassified subsequently to profit or loss:
Currency translation differences 5 0% 0 0 5 0%
Total other comprehensive income 5 0% 0 0 5 0%
Total comprehensive income 84 1% -1 33 53 1%
Earnings per share (EPS)
Basic EPS 0.01 € 0.01 €
Diluted EPS 0.01 € 0.01 €

ASPOCOMP


PROFIT & LOSS STATEMENT

Restated Impact IFRS 9 1.1.-30.6. 2017 Impact IFRS 15 1.1.-30.6. 2017 Reported
1 000 € 1-6/2017 1-6/2017
Net sales 11,606 100% 0 346 11,260 100%
Other operating income 21 0% 0 0 21 0%
Materials and services -5,289 -46% 0 -245 -5,043 -45%
Personnel expenses -3,179 -27% 0 0 -3,179 -28%
Other operating costs -2,267 -20% -11 0 -2,255 -20%
Depreciation and amortization -549 -5% 0 0 -549 -5%
Operating result 343 3% -11 101 253 2%
Financial income and expenses -25 0% 0 0 -25 0
Profit/loss before tax 319 3% -11 101 229 2%
Income taxes -3 0% 0 0 -3 0%
Profit/loss for the period 315 3% -11 101 225 2%
Other comprehensive income
Items that will not be reclassified to profit or loss 0 0% 0 0 0 0%
Items that may be reclassified subsequently to profit or loss:
Currency translation differences 5 0% 0 0 5 0%
Total other comprehensive income 5 0% 0 0 5 0%
Total comprehensive income 320 3% -11 101 230 2%
Earnings per share (EPS)
Basic EPS 0.05 € 0.04 €
Diluted EPS 0.05 € 0.04 €

ASPOCOMP


4

PROFIT & LOSS STATEMENT

Restated Impact IFRS 9 1.7.-30.9. 2017 Impact IFRS 15 1.7.-30.9. 2017 Reported Impact IFRS 15 1.7.-30.9. 2017 Reported
1 000 € 7-9/2017 7-9/2017
Net sales 6,012 100% 0 502 5,509 100%
Other operating income 1 0% 0 0 1 0%
Materials and services -3,155 -52% 0 -546 -2,610 -47%
Personnel expenses -1,486 -25% 0 0 -1,486 -27%
Other operating costs -1,018 -17% -20 0 -998 -18%
Depreciation and amortization -258 -4% 0 0 -258 -5%
Operating result 95 2% -20 -44 159 3%
Financial income and expenses -16 0% 0 0 -16 0%
Profit/loss before tax 79 1% -20 -44 142 3%
Income taxes 0 0% 0 0 0 0%
Profit/loss for the period 78 1% -20 -44 142 3%
Other comprehensive income
Items that will not be reclassified to profit or loss 0 0% 0 0 0 0%
Items that may be reclassified subsequently to profit or loss:
Currency translation differences -3 0% 0 0 -3 0%
Total other comprehensive income -3 0% 0 0 -3 0%
Total comprehensive income 76 1% -20 -44 139 3%
Earnings per share (EPS)
Basic EPS 0.01 € 0.02 €
Diluted EPS 0.00 € 0.02 €

ASPOCOMP


5

PROFIT & LOSS STATEMENT

Restated Impact IFRS 9 Impact IFRS 15
1.1.-30.9. 2017 1.1.-30.9. 2017 Reported
1 000 € 1-9/2017 1-9/2017
Net sales 17,618 100% 0 848 16,769
Other operating income 22 0% 0 0 22
Materials and services -8,444 -48% 0 -791 -7,653
Personnel expenses -4,665 -26% 0 0 -4,665
Other operating costs -3,285 -19% -31 0 -3,253
Depreciation and amortization -808 -5% 0 0 -808
Operating result 438 2% -31 58 412
Financial income and expenses -41 0% 0 0 -41
Profit/loss before tax 397 2% -31 58 371
Income taxes -4 0% 0 0 -4
Profit/loss for the period 393 2% -31 58 367
Other comprehensive income
Items that will not be reclassified to profit or loss 0 0% 0 0 0
Items that may be reclassified subsequently to profit or loss:
Currency translation differences 2 0% 0 0 2
Total other comprehensive income 2 0% 0 0 2
Total comprehensive income 396 2% -31 58 369
Earnings per share (EPS)
Basic EPS 0.06 € 0.06 €
Diluted EPS 0.06 € 0.06 €

ASPOCOMP


PROFIT & LOSS STATEMENT

Restated Impact IFRS 9 Impact IFRS 15
1.10.-31.12. 2017 1.10.-31.12. 2017 Reported
1 000 € 10-12/2017 10-12/2017
Net sales 6,307 100% 0 121 6,186
Other operating income 2 0% 0 0 2
Materials and services -2,906 -46% 0 -42 -2,864
Personnel expenses -1,628 -26% 0 0 -1,628
Other operating costs -1,101 -17% -15 0 -1,085
Depreciation and amortization -267 -4% 0 0 -267
Operating result 407 6% -15 79 344
Financial income and expenses -12 0% 0 0 -12
Profit/loss before tax 395 6% 0 79 332
Income taxes 481 8% 0 0 481
Profit/loss for the period 876 14% -15 79 813
Other comprehensive income
Items that will not be reclassified to profit or loss 0 0% 0 0 0
Items that may be reclassified subsequently to profit or loss:
Remeasurements of employee benefits -41 -1% 0 0 -41
Currency translation differences 3 0% 0 0 3
Total other comprehensive income -38 -1% 0 0 -38
Total comprehensive income 838 13% -15 79 775
Earnings per share (EPS)
Basic EPS 0.13 € 0.12 €
Diluted EPS 0.13 € 0.12 €

ASPOCOMP


PROFIT & LOSS STATEMENT

Restated Impact IFRS 9 1.1.-31.12. 2017 Impact IFRS 15 1.1.-31.12. 2017 Reported
1 000 € 1-12/2017 1-12/2017
Net sales 23,924 100% 0 969 22,955 100%
Other operating income 24 0% 0 0 24 0%
Materials and services -11,350 -47% 0 -833 -10,518 -46%
Personnel expenses -6,294 -26% 0 0 -6,294 -27%
Other operating costs -4,385 -18% -47 0 -4,338 -19%
Depreciation and amortization -1,074 -4% 0 0 -1,074 -5%
Operating result 845 4% -47 137 756 3%
Financial income and expenses -53 0% 0 0 -53 0%
Profit/loss before tax 792 3% -47 137 703 3%
Income taxes 477 2% 0 0 477 2%
Profit/loss for the period 1,269 5% -47 137 1,180 5%
Other comprehensive income
Items that will not be reclassified to profit or loss 0 0% 0 0 0 0%
Items that may be reclassified subsequently to profit or loss:
Remeasurements of employee benefits -41 0% 0 0 -41 0%
Currency translation differences 5 0% 0 0 5 0%
Total other comprehensive income -36 0% 0 0 -36 0%
Total comprehensive income 1,233 5% -47 89 1,144 5%
Earnings per share (EPS)
Basic EPS 0.19 € 0.18 €
Diluted EPS 0.19 € 0.18 €

ASPOCOMP


8

CONSOLIDATED BALANCE SHEET

1 000 € 3/2017 Impact IFRS 9 Impact IFRS 15 Reported 3/2017
Assets
Non-current assets
Intangible assets 3,255 0 0 3,255
Tangible assets 2,297 0 0 2,297
Available for sale investments 15 0 0 15
Deferred income tax assets 3,017 0 0 3,017
Total non-current assets 8,584 0 0 8,584
Current assets
Inventories 2,402 0 -147 2,549
Short-term receivables 3,983 -10 215 3,777
Cash and bank deposits 467 0 0 467
Total current assets 6,852 -10 68 6,793
Total assets 15,436 -10 68 15,378
Equity and liabilities
Share capital 1,000 0 0 1,000
Reserve for invested non-restricted equity 4,261 0 0 4,261
Retained earnings 5,621 -10 68 5,562
Total equity 10,881 -10 68 10,823
Long-term financing loans 784 0 0 784
Other non-current liabilities 357 0 0 357
Deferred income tax liabilities 19 0 0 19
Short-term financing loans 311 0 0 311
Trade and other payables 3,084 0 0 3,084
Total liabilities 4,555 0 0 4,555
Total equity and liabilities 15,436 -10 68 15,378

ASPOCOMP


9

CONSOLIDATED BALANCE SHEET

1 000 € 6/2017 Impact IFRS 9 Impact IFRS 15 Reported 6/2017
Assets
Non-current assets
Intangible assets 3,253 0 0 3,253
Tangible assets 2,179 0 0 2,179
Available for sale investments 15 0 0 15
Deferred income tax assets 3,017 0 0 3,017
Total non-current assets 8,465 0 0 8,465
Current assets
Inventories 2,448 0 -245 2,693
Short-term receivables 4,330 -11 346 3,995
Cash and bank deposits 485 0 0 485
Total current assets 7,263 -11 101 7,174
Total assets 15,728 -11 101 15,639
Equity and liabilities
Share capital 1,000 0 0 1,000
Reserve for invested non-restricted equity 4,266 0 0 4,266
Retained earnings 5,705 -11 101 5,615
Total equity 10,971 -11 101 10,881
Long-term financing loans 751 0 0 751
Other non-current liabilities 357 0 0 357
Deferred income tax liabilities 19 0 0 19
Short-term financing loans 191 0 0 191
Trade and other payables 3,439 0 0 3,439
Total liabilities 4,758 0 0 4,758
Total equity and liabilities 15,728 -11 101 15,639

ASPOCOMP


10

CONSOLIDATED BALANCE SHEET

1 000 € 9/2017 Impact IFRS 9 Impact IFRS 15 Reported 9/2017
Assets
Non-current assets
Intangible assets 3,247 0 0 3,247
Tangible assets 2,204 0 0 2,204
Available for sale investments 15 0 0 15
Deferred income tax assets 3,017 0 0 3,017
Total non-current assets 8,484 0 0 8,484
Current assets
Inventories 2,200 0 -791 2,991
Short-term receivables 4,805 -31 848 3,988
Cash and bank deposits 445 0 0 445
Total current assets 7,451 -31 58 7,424
Total assets 15,935 -31 58 15,908
Equity and liabilities
Share capital 1,000 0 0 1,000
Reserve for invested non-restricted equity 4,472 0 0 4,472
Retained earnings 5,780 -31 58 5,754
Total equity 11,253 -31 58 11,226
Long-term financing loans 727 0 0 727
Other non-current liabilities 357 0 0 357
Deferred income tax liabilities 19 0 0 19
Short-term financing loans 234 0 0 234
Trade and other payables 3,346 0 0 3,346
Total liabilities 4,682 0 0 4,682
Total equity and liabilities 15,935 -31 58 15,908

ASPOCOMP


11

CONSOLIDATED BALANCE SHEET

1 000 € 12/2017 Impact IFRS 9 Impact IFRS 15 Reported 12/2017
Assets
Non-current assets
Intangible assets 3,268 0 0 3,268
Tangible assets 2,572 0 0 2,572
Available for sale investments 15 0 0 15
Deferred income tax assets 3,501 0 0 3,501
Total non-current assets 9,356 0 0 9,356
Current assets
Inventories 1,922 0 -833 2,755
Short-term receivables 5,842 -47 969 4,920
Cash and bank deposits 384 0 0 384
Total current assets 8,145 -47 137 8,059
Total assets 17,504 -47 137 17,415
Equity and liabilities
Share capital 1,000 0 0 1,000
Reserve for invested non-restricted equity 4,478 0 0 4,478
Remeasurements of employee benefits -41 0 0 -41
Retained earnings 6,659 -47 137 6,570
Total equity 12,096 -47 0 12,007
Long-term financing loans 1,003 0 0 1,003
Other non-current liabilities 402 0 0 402
Deferred income tax liabilities 21 0 0 21
Short-term financing loans 508 0 0 508
Trade and other payables 3,473 0 0 3,473
Total liabilities 5,408 0 0 5,408
Total equity and liabilities 17,504 -47 137 17,415

ASPOCOMP


12

CONSOLIDATED CASH FLOW STATEMENT

Impact Impact
IFRS 9 IFRS 15
1.1.-31.3 1.1.-31.3
2017 2017
Restated Reported
1 000 € 1-3/2017 1-3/2017
Profit for the period 236 -10 68
Adjustments 283 0 0
Change in working capital 246 10 -68
Received interest income 1 0 0
Paid interest expenses -23 0 0
Paid taxes -2 0 0
Cash flow from operating activities 741 0 0
Investments -143 0 0
Proceeds from sale of property, plant and equipment 18 0 0
Cash flow from investing activities -125 0 0
Increase in financing 0 0 0
Decrease in financing -408 0 0
Stock options exercised 0 0 0
Cash flow from financing activities -408 0 0
Change in cash and cash equivalents 208 0 0
Cash and cash equivalents at the beginning of period 258 0 0
Cash and cash equivalents at the end of period 467 0 0

CONSOLIDATED CASH FLOW STATEMENT

Impact Impact
IFRS 9 IFRS 15
1.1.-30.6. 1.1.-30.6.
2017 2017 Reported
1 000 € 1-6/2017 1-6/2017
Profit for the period 315 -11 101
Adjustments 577 0 0
Change in working capital 230 11 -101
Received interest income 1 0 0
Paid interest expenses -38 0 0
Paid taxes -3 0 0
Cash flow from operating activities 1,081 0 0
Investments -332 0 0
Proceeds from sale of property, plant and equipment 35 0 0
Cash flow from investing activities -298 0 0
Increase in financing 0 0 0
Decrease in financing -557 0 0
Stock options exercised 0 0 0
Cash flow from financing activities -557 0 0
Change in cash and cash equivalents 227 0 0
Cash and cash equivalents at the beginning of period 258 0 0
Cash and cash equivalents at the end of period 485 0 0

ASPOCOMP


13

CONSOLIDATED CASH FLOW STATEMENT

Restated Impact IFRS 9 Impact IFRS 15
1.1.-30.9.2017 1.1.-30.9.2017 Reported
1 000 € 1-9/2017 1-9/2017
Profit for the period 393 -31 57 367
Adjustments 843 0 0 843
Change in working capital -47 31 -57 -21
Received interest income 2 0 0 2
Paid interest expenses -45 0 0 -45
Paid taxes -4 0 0 -4
Cash flow from operating activities 1,141 0 0 1,141
Investments -653 0 0 -653
Proceeds from sale of property, plant and equipment 35 0 0 35
Cash flow from investing activities -618 0 0 -618
Increase in financing 0 0 0 0
Decrease in financing -537 0 0 -537
Stock options exercised 201 0 0 201
Cash flow from financing activities -336 0 0 -336
Change in cash and cash equivalents 187 0 0 187
Cash and cash equivalents at the beginning of period 258 0 0 258
Cash and cash equivalents at the end of period 445 0 0 445

CONSOLIDATED CASH FLOW STATEMENT

Restated Impact IFRS 9 Impact IFRS 15
1.1.-31.12.2017 1.1.-31.12.2017 Reported
1 000 € 1-12/2017 1-12/2017
Profit for the period 1,269 -47 137 1,180
Adjustments 644 0 0 644
Change in working capital -1,023 47 -137 -934
Received interest income 2 0 0 2
Paid interest expenses -51 0 0 -51
Paid taxes -5 0 0 -5
Cash flow from operating activities 836 0 0 836
Investments -962 0 0 -962
Proceeds from sale of property, plant and equipment 35 0 0 35
Cash flow from investing activities -928 0 0 -928
Increase in financing 373 0 0 373
Decrease in financing -356 0 0 -356
Stock options exercised 201 0 0 201
Cash flow from financing activities 217 0 0 217
Change in cash and cash equivalents 126 0 0 126
Cash and cash equivalents at the beginning of period 258 0 0 258
Cash and cash equivalents at the end of period 384 0 0 384

ASPOCOMP


14

CONSOLIDATED CHANGES IN EQUITY

January-March 2017

1000 € Share capital Other reserve Translation differences Retained earnings Total equity
Balance at Jan. 1, 2017 1,000 4,255 -1 5,386 10,639
Comprehensive income
Comprehensive income for the period 177 177
Ifrs 9 impact -10 -10
Ifrs 15 impact 68 68
Other comprehensive income for the period, net of tax
Translation differences 1 1
Total comprehensive income for the period 0 0 1 236 236
Business transactions with owners
Share-based payment 6 0 6
Business transactions with owners, total 0 6 0 0 6
Balance at March 31, 2017 1,000 4,261 -1 5,621 10,881

January-March 2016

Balance at Jan. 1, 2016 1,000 4,117 -3 4,351 9,465
Comprehensive income
Comprehensive income for the period -467 -467
Other comprehensive income for the period, net of tax
Translation differences 2 2
Total comprehensive income for the period 0 0 2 -467 -465
Business transactions with owners
Share-based payment 12 0 12
Business transactions with owners, total 0 12 0 0 12
Balance at March 31, 2016 1,000 4,129 -1 3,884 9,012

ASPOCOMP


15

CONSOLIDATED CHANGES IN EQUITY

January-June 2017

1000 € Share capital Other reserve Translation differences Retained earnings Total equity
Balance at Jan. 1, 2017 1,000 4,255 -1 5,386 10,639
Comprehensive income
Comprehensive income for the period 225 225
Ifrs 9 impact -11 -11
Ifrs 15 impact 101 101
Other comprehensive income for the period, net of tax
Translation differences 5 5
Total comprehensive income for the period 0 0 5 315 320
Business transactions with owners
Share-based payment 11 0 11
Business transactions with owners, total 0 11 0 0 11
Balance at June 30, 2017 1,000 4,266 4 5,701 10,971

January-June 2016

Balance at Jan. 1, 2016 1,000 4,117 -3 4,351 9,465
Comprehensive income
Comprehensive income for the period -324 -324
Other comprehensive income for the period, net of tax
Translation differences 2 2
Total comprehensive income for the period 0 0 2 -324 -321
Business transactions with owners
Share-based payment 25 0 25
Business transactions with owners, total 0 25 0 0 25
Balance at June 30, 2016 1,000 4,141 0 4,027 9,168

ASPOCOMP


16

CONSOLIDATED CHANGES IN EQUITY

January-September 2017

1000 € Share capital Other reserve Translation differences Retained earnings Total equity
Balance at Jan. 1, 2017 1,000 4,255 -1 5,386 10,639
Comprehensive income
Comprehensive income for the period 367 367
Ifrs 9 impact -31 -31
Ifrs 15 impact 58 58
Other comprehensive income for the period, net of tax
Translation differences 2 2
Total comprehensive income for the period 0 0 2 393 396
Business transactions with owners
Share-based payment 217 0 217
Business transactions with owners, total 0 217 0 0 217
Balance at September 30, 2017 1,000 4,472 1 5,779 11,253

January-September 2016

Balance at Jan. 1, 2016 1,000 4,117 -3 4,351 9,465
Comprehensive income
Comprehensive income for the period -192 -192
Other comprehensive income for the period, net of tax
Translation differences 3 3
Total comprehensive income for the period 0 0 3 -192 -189
Business transactions with owners
Share-based payment 37 0 37
Business transactions with owners, total 0 37 0 0 37
Balance at September 30, 2016 1,000 4,154 0 4,159 9,313

ASPOCOMP


17

CONSOLIDATED CHANGES IN EQUITY

January-December 2017

1000 € Share capital Other reserve Remeasurements of employee benefits Translation differences Retained earnings Total equity
Balance at Jan. 1, 2017 1,000 4,255 0 -1 5,386 10,639
Comprehensive income
Comprehensive income for the period 1,180 1,180
Ifrs 9 impact -47 -47
Ifrs 15 impact 137 137
Other comprehensive income for the period, net of tax
Remeasurements of employee benefits -41 -41
Translation differences 5 5
Total comprehensive income for the period 0 0 -41 5 1,269 1,234
Business transactions with owners
Share-based payment 223 0 223
Business transactions with owners, total 0 223 0 0 0 223
Balance at December 31, 2017 1,000 4,478 -41 4 6,655 12,096

January-December 2016

Balance at Jan. 1, 2016 1,000 4,117 0 -3 4,351 9,465
Comprehensive income
Comprehensive income for the period 1,034 1,034
Other comprehensive income for the period, net of tax
Translation differences 0 2 2
Total comprehensive income for the period 0 0 0 2 1,034 1,036
Business transactions with owners
Share-based payment 138 0 138
Business transactions with owners, total 0 138 0 0 0 138
Balance at December 31, 2016 1,000 4,255 0 -1 5,386 10,639

ASPOCOMP - A SERVICE COMPANY SPECIALIZING IN PCB TECHNOLOGIES

A printed circuit board (PCB) is used for electrical interconnection and as a component assembly platform in electronic devices. Aspocomp provides PCB technology design, testing and logistics services over the entire lifecycle of a product. The company's own production and extensive international partner network guarantee cost-effectiveness and reliable deliveries.

Aspocomp's customers are companies that design and manufacture telecommunication systems and equipment, automotive and industrial electronics, and systems for testing

ASPOCOMP


semiconductor components for security technology. The company has customers around the world and most of its net sales are generated by exports.

Aspocomp is headquartered in Espoo and its plant is in Oulu, one of Finland's major technology hubs.

www.aspocomp.com

Some statements in this stock exchange release are forecasts and actual results may differ materially from those stated. Statements in this stock exchange release relating to matters that are not historical facts are forecasts. All forecasts involve known and unknown risks, uncertainties and other factors, which may cause the actual results, performances or achievements of the Aspocomp Group to be materially different from any future results, performances or achievements expressed or implied by such forecasts. Such factors include general economic and business conditions, fluctuations in currency exchange rates, increases and changes in PCB industry capacity and competition, and the ability of the company to implement its investment program.

ASPOCOMP