Quarterly Report • Nov 15, 2024
Quarterly Report
Open in ViewerOpens in native device viewer

| THE GARO GROUP1 | Jul–Sep 2024 |
Jul–Sep 2023 |
+/- % |
Jan–Sep 2024 |
Jan–Sep 2023 |
R12 | Jan–Dec 2023 |
|---|---|---|---|---|---|---|---|
| Net sales, MSEK | 269.4 | 304.2 | -11 | 868.3 | 1,060.4 | 1,177.8 | 1,369.9 |
| Adjusted EBITDA, MSEK | 14.3 | 18.5 | 32.1 | 86.8 | 36.6 | 91.5 | |
| Adjusted EBITDA margin, % | 5.3 | 6.1 | 3.7 | 8.2 | 3.1 | 6.7 | |
| Adjusted EBIT, MSEK | 0.4 | 5.3 | -10.5 | 51.2 | -18.8 | 43.0 | |
| Adjusted EBIT margin, % | 0.1 | 1.7 | -1.2 | 4.8 | -1.6 | 3.1 | |
| EBIT, MSEK | -48.0 | 5.3 | -58.9 | 51.2 | -59.0 | 51.1 | |
| Net income, MSEK | -41.9 | -9.4 | -58.6 | 31.3 | -58.6 | 31.3 | |
| Earnings/loss per share2, SEK | -0.84 | -0.19 | -1.17 | 0.63 | -1.17 | 0.63 | |
| Cash flow from operating activities, MSEK | -20.1 | 40.9 | -73.1 | -9.3 | -38.2 | 25.6 | |
| Investments, MSEK | 4.8 | 14.1 | 15.4 | 90.4 | 33.2 | 108.2 | |
| Depreciation, MSEK | 13.8 | 13.2 | 42.6 | 35.6 | 55.6 | 48.5 | |
| Equity ratio, % | 47.3 | 49.4 | 47.3 | 49.4 | 47.3 | 50.9 | |
| Equity per share2, SEK | 11.08 | 12.20 | 11.08 | 12.20 | 11.08 | 12.19 | |
| Return on equity, % | -10.1 | 6.3 | -10.1 | 6.3 | -10.1 | 5.1 | |
| Return on capital employed, % | -8.8 | 8.4 | -8.8 | 8.4 | -8.8 | 7.9 | |
| Net debt (+) / net cash position (-), MSEK | 318.9 | 293.4 | 318.9 | 293.4 | 318.9 | 222.1 | |
| Net debt (+) / net cash position (-) excl. IFRS 16, MSEK | 254.5 | 219.9 | 254.5 | 219.9 | 254.4 | 149.8 | |
| Number of employees | 428 | 519 | 428 | 519 | 454 | 478 |
1) For definitions, see pages 19-21
2) Earnings per share were not diluted, so earnings/loss per share pertains to before and after dilution.
Net sales for the third quarter amounted to MSEK 269 (304), down 11% year-on-year, corresponding to a reduction of MSEK 10 in the GARO Electrification business area and MSEK 25 in the GARO Emobility business area.
Seasonally, we have lower sales in the third quarter in GARO Electrification, with sales volumes being impacted by the holiday period. Corresponding seasonal variation is noted also in 2024. However, demand gradually improved during the quarter. The market in Sweden has been stable and the market in Ireland continues to be very strong.
The market in GARO E-mobility remains cautious. We are focusing on the business available in the market. Through sales activities, support and by providing customers with the assistance that they require, we are generating business for GARO and creating healthy solutions for our customers.
To address a cautious E-mobility market, we took significant action during the quarter by expanding our action program. At the same time, we completed a write-down of MSEK 48 that did not impact cash flow. This impairment primarily pertained to the GARO Emobility business area and related to the earlier generation of wall boxes as well as inventories and remaining development expenditure for an older, outgoing DC range.
EBIT for the quarter, adjusted for the impairment, amounted to MSEK 0.4 (5.3), which was essentially due to the low sales volume in GARO E-mobility compared with the same quarter of 2023. Quarter-on-quarter, however, adjusted EBIT for the third quarter of 2024 improved approximately MSEK 5.
Adjusted EBIT for the January to September 2024 period amounted to MSEK -10.5 (51.2) providing an EBIT margin of -1.2% (4.8).
During the quarter, we expanded our action program in GARO Emobility with additional annual savings of approximately MSEK 40. In October, we completed trade union negotiations, reducing the number of employees in the Group by 28, which primarily involved salaried employees. In addition to the organizational changes, we are also implementing a number of other cost-saving measures, largely involving the considerable reduction of purchased consulting services. The action program is set to achieve full effect in the first quarter of 2025.
Sales in GARO E-mobility amounted to MSEK 70, down 26% compared with the year-earlier quarter. Sales of plug-in vehicles remained low in the third quarter of 2024, which impacted demand in charging infrastructure. However, the underlying need to expand destination charging remains considerable. Our assessment is that market conditions will improve in 2025, which is why we retain a long-term positive outlook for the E-mobility market.
To strengthen our offering for the home market, we launched a new charger during the quarter – GARO Entity Home, which was well received by the market.
The wall box is specially developed for the home market and for connected homes. GARO Entity Home is a cost-efficient wall box that has the same functionality using the GARO Connect app as the other wall boxes in GARO Entity.
Sales in GARO Electrification amounted to MSEK 199, a year-onyear decline of 4% or MSEK 10. Continued weakness in the economy has led to a low production rate in the market for the construction of single-family homes and apartments primarily in Sweden but also in the rest of the Nordic region. Demand is relatively healthy for commercial properties, industry and the public sector, and was once again in this quarter driven in these sectors by new construction, renovation, infrastructure and energy enhancements.
Even if we are already seeing signs of an increased number of construction starts, housing construction in Sweden is expected to remain at low levels throughout 2024. As such, housing construction is expected to gradually recover in 2025, which means that we now assess that the bottom has been reached for GARO's housing-related products.
Together with GARO E-mobility, GARO Electrification creates major synergy effects and provides a stable foundation for GARO's operations. Small, large and complex projects all require products and services from several of our product areas. We believe that part of our success lies in being active in several markets combined with a broad product offering, which is particularly important when faced with economic fluctuations.
The expansion of charging infrastructure is also driving demand for products in both Electrical distribution products and Project business, creating a unique ability for GARO to offer attractive complete solutions to customers. This is a major competitive advantage in relation to other market players.
We expect the E-mobility market to remain cautious in the short term. In the long term, we anticipate a continued good trend with further expansion of charging infrastructure and the market for charging infrastructure growing structurally in line with the number of plug-in vehicles.
The construction of new housing in the Nordic region has declined considerably and new production of single-family homes and apartments is expected to be weak throughout 2024, even if there are signs of an increased number of construction starts. As such, housing construction is expected to gradually recover in 2025. Demand for other commercial and public sector construction, combined with renovation requirements and energy efficiency, remains favorable.
The Riskbank initiated and announced interest-rate cuts, lately by 0.5 percent, combined with financial political incentives, are expected to have a positive impact on housing construction and investment willingness in Sweden.
All in all, we have a positive view of long-term market conditions, mainly driven by growth in charging infrastructure and its
requirements for power supply as well as by the recovery of housing construction.
Patrik Andersson President and CEO
Net sales for the third quarter amounted to MSEK 269.4 (304.2), down 11% or MSEK 35 compared with the year-earlier quarter. Net sales for the January to September 2024 period amounted to MSEK 868.3 (1,060.4), down 18% compared with the year-earlier period.
Adjusted EBIT for the quarter amounted to MSEK 0.4 (5.3) providing an EBIT margin of 0.1% (1.7). The decline in EBIT was the result of weak sales, primarily in GARO E-mobility. Negative currency effects impacted EBIT for the quarter with MSEK 0.5 (0.7).
Overall, the gross margin remained at the same level as the preceding quarter, with the improved margin in GARO Electrification offset by a lower gross margin in GARO E-mobility, which was the result of a changed product mix.
During the quarter, GARO has incurred MSEK 48.4 in non-recurring costs, primarily related to the GARO E-mobility business area. This impairment mainly pertained to components and inventories for the earlier generation of wall boxes as well as remaining development expenditure for an older, outgoing DC range. The write-down is divided into MSEK 39.3 charged to GARO E-mobility and MSEK 9.1 charged to GARO Electrification.
EBIT therefore totaled MSEK -48.0 (5.3) for the quarter, providing an EBIT margin of -17.8% (1.7).
EBIT adjusted for the above write-down, for the January to September period, amounted to MSEK -10.5 (51.2) providing an EBIT margin of -1.2% (4.8). Negative currency effects in EBIT for the January to September 2024 period amounted to MSEK 0.4 compared with a negative effect of MSEK 14.8 in the preceding year.
The Group's net financial items amounted to MSEK -3.2 (-13.0) for the quarter and included currency effects from loans and hedging. Net interest income for the quarter amounted to MSEK -3.1 (-2.3).
Net income amounted to MSEK -41.9 (-9.4) for the quarter, and earnings per share to MSEK -0.84 (-0.19). Tax amounted to MSEK +9.3 (-1.6).
Net income for the January to September period amounted to MSEK -58.6 (31.3) and earnings per share amounted to MSEK -1.17 (0.63). The tax expense for the January to September period amounted to MSEK +8.8 (-13.8).
As a result of seasonal variation, cash flow is typically weaker during the third quarter, followed by strong cash flow during the fourth quarter and the first quarter of the next year.
Cash flow from operating activities before changes in working capital amounted to MSEK 12 (-21.5) for the quarter, while cash flow from operating activities after changes in working capital amounted to MSEK -20.1 (40.9). The decline is related to a lower EBIT and a negative change in working capital.
Capital tied-up in inventory declined MSEK 7 net.
GARO has also paid a deposit to a supplier for materials ordered but not yet called off. The deposit was unchanged during the quarter and amounted to approximately MSEK 45 at the end of the period.
During the quarter, the Parent Company converted parts of group receivables into unconditional shareholder contributions of MSEK 20.
Investments for the quarter amounted to MSEK 4.8 (14.1), of which MSEK 2.4 was attributable to product development (5.6). Investments for the January to September 2024 period amounted to MSEK 15.4 (90.4), of which MSEK 5.6 pertained to product development. In 2023, the investment of the new production facility in Poland comprised MSEK 53.4.
During the quarter, right-of-use assets (leases and rental contracts) declined net by MSEK 4.1 (+0.5).


The Group's net debt at the end of the period amounted to MSEK 318.9 (293.4). The Group's net debt excluding lease liabilities, which is to say effects of IFRS 16, amounted to MSEK 254.5 (219.9).
Available liquidity in the Group, including unutilized overdraft facilities, amounted to MSEK 59.3 (108.5) and the equity ratio was 47.3% (49.4).
As of February 2024, GARO entered an agreement with the bank subject to separate covenants. The covenants are connected to the Group's working capital in relation to sales on a rolling 12 month basis. As of September 30, GARO had not met the covenants, but has since received a waiver from the bank.
GARO divides its operations into two business areas:
At the end of the period, the number of shares amounted to 50,000,000
(50,000,000). The average number of shares amounted to 50,000,000 (50,000,000) for the third quarter of 2024. On September 30, 2024, the share price closed at SEK 21.90 (38.10).
GARO recruited Jonas Klarén as its new President and CEO as outlined in a separately communicated press release. In addition to this, and until the publication of this report, no other significant events or conditions have occurred, favorable or unfavorable, that would require further disclosures.
The Nomination Committee for the 2025 Annual General Meeting comprises; Niklas Bogefors, appointed by Lars Svensson; Johan Ståhl, appointed by Svolder AB; Emma Englén, appointed by Spiltan Fonder AB; and Rickard Blomqvist in his capacity as Chairman of GARO AB. Niklas Bogefors has been appointed as Chairman of the Nomination Committee.
The 2025 Annual General Meeting will take place on May 14, 2025 in Hillerstorp, Sweden. Please visit www.garogroup.se for more information.

by business area, Jan–Sep 2024

per business area, Jan–Sep 2024

by geographic areas, Jan–Sep 2024

| GARO E-MOBILITY KEY FIGURES | Jul–Sep 2024 |
Jul–Sep 2023 |
Jan–Sep 2024 |
Jan–Sep 2023 |
R12 | Jan–Dec 2023 |
|
|---|---|---|---|---|---|---|---|
| Net sales | MSEK | 70.0 | 94.6 | 238.8 | 369.0 | 331.8 | 462.0 |
| Growth | % | -26 | 3 | -35 | 8 | -26 | 10 |
| Adjusted EBIT | MSEK | -20.1 | -15.3 | -68.8 | -4.2 | -91.9 | -27.4 |
| Adjusted EBIT margin | % | -28.7 | -16.2 | -28.8 | -1.0 | -27.7 | -5.9 |
| Investments | MSEK | 2.7 | 13.8 | 8.9 | 84.6 | 21.2 | 96.9 |
| Depreciation | MSEK | 7.8 | 6.7 | 23.5 | 15.8 | 30.0 | 22.3 |
| Number of employees | 145 | 212 | 145 | 212 | 175 | 197 |
For definitions of key figures, see pages 19-21
Net sales in the GARO E-mobility business area amounted to MSEK 70.0, compared with MSEK 94.6 for the same quarter of 2023, which resulted in negative growth of 26% or MSEK 25.
Adjusted EBIT for the quarter amounted to MSEK -20.1 (-15.3) as was mainly the result of low sales and a weaker gross margin with production redundancies.
During the quarter, GARO completed a write-down of MSEK 39.3 related to the earlier generation of wall boxes as well as remaining development expenditure for an older, outgoing DC range. EBIT for the quarter therefore amounted to MSEK -59.4 (-15.3).
GARO is now adapting its organization and other costs in the business area to the prevailing market situation. During the quarter, GARO E-mobility expanded its action program from the spring with additional annual savings of approximately MSEK 40. The action program, which was completed in October, entailed 28 salaried employees leaving GARO and will achieve full effect from the beginning of first quarter 2025. In parallel, a number of other costsaving measures are being implemented, which will largely entail a substantial reduction in purchased consulting services.
Overall sales in the field of new technology encompasses products and services in, for example, solar, batteries and E-mobility, and there is a considerable need in the Nordic region and in Europe to transition to this new technology. However, the prevailing macroeconomic situation has led to a considerably slower transformation than anticipated. Sales of plug-in vehicles remained low in the third quarter of 2024, which impacted short-term demand in charging infrastructure. GARO is focusing on the business available in the market. Through sales activities, support and by providing customers with the assistance that they require, business is generated for GARO, creating healthy solutions for customers.
Demand for public charging points is driving sales in the business area. GARO Entity accounted for half of all sales noted in the business area during the quarter. This is an indication that GARO's new platform is beginning to capture a clear position in the market.
During the quarter, it was primarily markets outside of Sweden that posted lower sales. Year-on-year, sales in Sweden and the Nordic region were 17% and 30% lower, respectively, for the quarter. Sales to GARO's other markets in Europe declined 34% in the quarter.
During the quarter, GARO launched a new wall box, GARO Entity Home. The wall box is specially developed for the home market and for connected homes. GARO Entity Home is a cost-efficient wall box that has the same functionality using the GARO Connect app as the other chargers in GARO Entity. The product is a fitting complement for end customers that are looking for a simpler charger. In addition, GARO also launched a payment terminal, creating a complete range for customers needing to comply with the requirements of AFIR.
The newly established sales company in Germany experienced a challenging quarter with a cautious market and a dramatic dip in sales of electric cars. Nevertheless, GARO's efforts to achieve an Eichrecht approved GARO Entity platform are continuing as well as certification of the product facility in Poland to meet production in accordance with the Eichrecht requirements.
The market for home chargers remains subdued as a result of the prevailing market situation with macroeconomic uncertainty, which is affecting purchasing patterns and investment decisions. Increased activity was noted during the quarter regarding inquiries for the expansion of charging stations for major projects at, for example, commercial properties, tenant-owner associations and public places.



| GARO ELECTRIFICATION KEY FIGURES | Jul–Sep 2024 |
Jul–Sep 2023 |
Jan–Sep 2024 |
Jan–Sep 2023 |
R12 | Jan–Dec 2023 |
|
|---|---|---|---|---|---|---|---|
| Net sales | MSEK | 199.4 | 209.6 | 629.4 | 691.4 | 845.9 | 907.9 |
| Growth | % | -4 | -7 | -9 | -2 | -11 | -6 |
| Adjusted EBIT | 20.5 | 20.6 | 58.2 | 55.4 | 72.8 | 70.0 | |
| Adjusted EBIT margin | 10.3 | 9.8 | 9.3 | 8.0 | 8.6 | 7.7 | |
| Investments | MSEK | 2.1 | 0.3 | 6.5 | 5.8 | 12.0 | 11.3 |
| Depreciation | MSEK | 6.1 | 6.5 | 19.1 | 19.8 | 25.6 | 26.2 |
| Number of employees | 283 | 307 | 283 | 308 | 279 | 281 | |
| Share of sales, Electrical distribution products | % | 66 | 65 | 64 | 62 | 64 | 62 |
| Share of sales, Project business | % | 30 | 30 | 31 | 33 | 30 | 33 |
| Share of sales, Temporary Power | % | 4 | 5 | 5 | 5 | 6 | 5 |
For definitions of key figures, see pages 19-21
Net sales in the business area amounted to MSEK 199.4, compared with MSEK 209.6 for the year-earlier quarter, which was a decline of 4%.
Adjusted EBIT for the quarter amounted to MSEK 20.5 (20.6) providing an EBIT margin of 10.3% (9.8). The completed efficiency program in autumn 2023 had its desired effect, which is reflected in the improved EBIT. In Ireland, which is an important market for GARO, both the market and GARO performed strongly during the quarter. This trend was partly attributable to a broadened product range that is able not only to address a price-sensitive market but also to create the prerequisites for an improved margin.
During the quarter, GARO completed a write-down of MSEK 9.1 related to sluggish inventories.
Year-on-year, sales for the Electrical distribution products and Project business product areas declined MSEK 3 and MSEK 5, respectively. This was a result of the market situation with slower demand for the new construction of single-family homes and apartments, especially in the Nordic region. A slight decline in sales was also noted in the Temporary Power product area during the quarter.
Sales have now stabilized, and GARO has noted several positive signs in discussions with customers that strengthen our assessment that the market has bottomed out. We expect the market situation to gradually improve moving forward.
The market for the new construction of single-family homes and apartments in Sweden is assessed to be at its lowest level. Positive signs such as lower inflation and falling interest rates are expected to lead to a rise in housing construction in 2025. This will result in a gradual increase in demand for GARO Electrification's products in this area. New construction in the public sector, commercial properties, industry and infrastructure remain healthy. The market connected to the electrification of society and the green transition is assessed to be stable. However, these volumes will not be able to fully compensate for the lower volume of new construction in the short term.



GARO's sustainability work is based on three cornerstones that are all part of the strategic framework: Climate, Circular economy and Ethical and responsible business. The strategy is the foundation that allows GARO to respond to regulatory requirements, meet growing market expectations and pursue growth and return for investors, while also focusing on strengthening GARO's social capital by attracting, encouraging and retaining employees. GARO's operations are to be conducted in a sustainable manner in which all employees are to be offered safe and comfortable workplaces. The products and services that GARO provides create the preconditions for and enable the growth of a sustainable society.
Sustainable production processes are a prerequisite for maintaining a position as a competitive supplier in the market. Production processes provide the basis for efficient resource use, reduced environmental impact and respond to market demand for sustainable alternatives.
Sustainability is integrated and embedded in the GARO Group's strategy and decision-making processes. The sustainability governance structure ensures that regular follow-ups of compliance with the sustainability goals are carried out and that progress and results are actively reported to meet the growing needs for materials and energy with a focus on ecological, social, regulatory and compliance requirements.
GARO's overall climate target is to become climate neutral by 2040 and develop into a circular Group. GARO works toward the UN Sustainable Development Goals (SDGs). From the 17 SDGs, the Group has selected six that we believe we can create the greatest value and make the most difference.
As different areas of materiality have varying degrees of impact, which may also change over time, GARO adapts measures, action plans and resources on a step-by-step basis. Reporting and monitoring of KPIs involves broad collaboration and continuous dialog to ensure responsible and effective measurement of progress towards the SDGs.
For more information about GARO's goals for a more sustainable future, refer to GARO's 2023 Annual Report, pages 28–41







The Parent Company's operations comprise sales in the product area Electrical distribution products, product development, Group Management, Group-wide functions and the Group's finance function. Net sales for the Parent Company in the third quarter amounted to MSEK 77.3 (78.6), of which MSEK 11.5 (11.7) comprised internal sales. EBIT for the quarter amounted to MSEK 9.0 (16.1). Net sales for the Parent Company for the January to September period amounted to MSEK 233.7 (268.1) and EBIT amounted to MSEK 26.1 (30.4).

GARO develops, manufactures and markets innovative products and systems for the electrical installations market under its own brand. The company has operations in Sweden, Norway, Finland, Ireland, Germany, Poland and the UK. The Group is organized in two business areas: GARO Electrification and GARO E-mobility. GARO has a broad product assortment and is a market leader within several product areas.
GARO's business concept is to, with a focus on innovation, sustainability and design, provide profitable complete solutions for the electrical industry.
GARO's operations are, to a certain degree, subject to seasonal variations. GARO's sales are generally stable from one quarter to the next, but can fluctuate monthly within the quarter. Sales can be somewhat lower during the vacation months (July–August) and from December to January. During periods of high production, GARO is normally tied up in working capital. Cash and cash equivalents are freed from working capital after the busy season, when the finished products have been installed in customers' facilities and invoices have been paid.
As a geographically diversified international group, GARO is exposed to a number of strategic, business-related and financial risks. Strategic risk in GARO is defined as risks that emerge that have a long-term impact on operations such as changes in technology and the macroeconomic trend. Business risks can be divided into operational, sustainability, compliance as well as legal and commercial risks. Financial risks include currency risk, interest-rate risk, raw material price risk, tax risk, etc. All of these risk areas could negatively impact the business in both the short and the long term, but they can also create business opportunities if they are well managed. Risk management at GARO is based on the operational management groups where material risks for the operations are identified. An assessment is then made of the likelihood that the risks will materialize and their potential impact. Following this, an evaluation is conducted and decisions are made concerning any actions taken to eliminate or mitigate the risks. More detailed information on GARO's risks and uncertainties can be found in Note 3 on pages 60–63 of the 2023 Annual Report. The Annual Report is available at www.garogroup.se.
Related-party transactions take place in accordance with the principles described in the 2023 Annual Report. There were no related party transactions during the year except for the payment of fees to the Board of Directors, the remuneration of senior executives and transactions with Group companies.
The number of employees in the Group on September 30, 2024 was 428 (519) excluding persons dismissed and exempted from work. At December 31, 2023, the number of employees was 478.
GARO applies the International Financial Reporting Standards (IFRS) as adopted by the EU, the Swedish Annual Accounts Act (1995:1554) and the recommendations and statements of the Swedish Financial Reporting Board. This year-end report has been prepared in accordance with IAS 34 Interim Financial Reporting. Disclosures in accordance with IAS 34, 16A are presented in the financial statements and their notes in the interim information on pages 1–20, which constitute an integrated part of this financial statement. In addition, disclosures according to IAS 34.16A are presented in the financial statements and their notes as well as other parts of the interim report.
GARO has two properties for sale and assesses that it is highly probable that the properties will be sold within 6–12 months, thereby fulfilling the criteria for reporting in accordance with IFRS 5 Non-current Assets Held for Sale and Discontinued Operations. The fact that a group of assets and liabilities is classified as held for sale means that their carrying amount will be essentially recovered through a sale transaction and not through use. All assets included in the group are presented on a separate line among assets and all of the group's liabilities are presented on a separate line among liabilities. The group is valued as the lowest of the carrying amount and the fair value less selling expenses.
The Parent Company's interim report was prepared in accordance with Chapter 9 of the Annual Accounts Act and the Swedish Financial Reporting Board's recommendation RFR 2.
GARO AB applies the same accounting policies as in the most recent Annual Report.
This interim report was reviewed by the company's auditors, refer to page 12.
Gnosjö, November 15, 2024
GARO AB
The Board of Directors

GARO AB (publ), corporate identity number 556051-7772
We have reviewed the condensed interim report for GARO AB (publ) as at September 30, 2024 and for the nine months period then ended. The Board of Directors and the Managing Director are responsible for the preparation and presentation of this interim report in accordance with IAS 34 and the Swedish Annual Accounts Act. Our responsibility is to express a conclusion on this interim report based on our review.
We conducted our review in accordance with the International Standard on Review Engagements, ISRE 2410 Review of Interim Financial Statements Performed by the Independent Auditor of the Entity. A review consists of making inquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing and other generally accepted auditing standards in Sweden. The procedures performed in a review do not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.
Based on our review, nothing has come to our attention that causes us to believe that the interim report is not prepared, in all material respects, in accordance with IAS 34 and the Swedish Annual Accounts Act regarding the Group, and in accordance with the Swedish Annual Accounts Act regarding the Parent Company.
Jönköping 15th November 2024
Ernst & Young AB
Carolina Timén Authorized Public Accountant
| Jul–Sep 2024 |
Jul–Sep 2023 |
Jan–Sep 2024 |
Jan–Sep 2023 |
R12 | Jan–Dec 2023 |
|
|---|---|---|---|---|---|---|
| Amount in MSEK | ||||||
| Operating income | ||||||
| Net sales | 269.4 | 304.2 | 868.3 | 1,060.4 | 1,177.8 | 1,369.9 |
| Other operating income | -0.2 | 1.7 | 0.5 | 2.7 | 19.5 | 21.7 |
| Total operating income | 269.2 | 305.9 | 868.8 | 1,063.1 | 1,197.3 | 1,391.6 |
| Capitalized production costs | 0.5 | 0.4 | 2.3 | 2.5 | 2.6 | 2.8 |
| Operating expenses | ||||||
| Raw materials and consumables | -194.4 | -170.2 | -529.1 | -594.4 | -695.5 | -760.8 |
| Other external expenses | -41.0 | -46.3 | -130.7 | -140.1 | -183.7 | -193.0 |
| Personnel expenses | -63.3 | -71.3 | -222.4 | -244.3 | -304.4 | -326.4 |
| Other operating expenses | -5.2 | 0 | -5.2 | 0 | -19.8 | -14.6 |
| Depreciation/amortization of tangible and intangible | ||||||
| assets | -13.8 | -13.2 | -42.6 | -35.6 | -55.5 | -48.5 |
| EBIT | -48.0 | 5.3 | -58.9 | 51.2 | -59.0 | 51.1 |
| Result from financial items | ||||||
| Net financial expenses | -3.2 | -13.0 | -8.5 | -6.2 | -5.6 | -3.3 |
| Profit/loss before tax | -51.2 | -7.8 | -67.5 | 45.0 | -64.6 | 47.8 |
| Income tax | 9.3 | -1.6 | 8.8 | -13.8 | 6.0 | -16.5 |
| Net income | -41.9 | -9.4 | -58.6 | 31.3 | -58.6 | 31.3 |
| Other comprehensive income: | ||||||
| Items that may be reclassified to the income statement |
||||||
| Translation differences | 4.3 | -7.7 | 3.0 | 4.9 | 2.2 | 4.1 |
| Other comprehensive income, net | 4.3 | -7.7 | 3.0 | 4.9 | 2.2 | 4.1 |
| Total comprehensive income for the period | -37.6 | -17.1 | -55.6 | 36.1 | -56.4 | 35.4 |
| Net income and total comprehensive income for the period |
||||||
| is attributable to shareholders of the Parent Company | ||||||
| Key ratios per share | ||||||
| Average number of shares | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 | 50,000,000 |
| Earnings/loss per share, before and after dilution, SEK |
-0.84 | -0.19 | -1.17 | 0.63 | -1.17 | 0.63 |
The impact of non-recurring costs for impairment was primarily attributable to the GARO E-mobility business area. This impairment mainly pertained to inventories for the earlier generation of wall boxes as well as remaining development expenditure for an older, outgoing DC range.
| Jul–Sep | Jul–Sep | Jan–Sep | Jan–Sep | ||||
|---|---|---|---|---|---|---|---|
| 2024 | % | 2023 | % | 2024 | % | 2023 | % |
| -48.0 | -17.9 | 5.3 | 1.7 | -58.9 | -6.8 | 51.2 | 4.8 |
| +48.4 | 0.0 | +48.4 | 0.0 | ||||
| 0.4 | 0.1 | 5.3 | 1.7 | -10.5 | -1.2 | 51.2 | 4.8 |
| Jul–Sep | Jul–Sep | Jan–Sep | Jan–Sep | |||||
|---|---|---|---|---|---|---|---|---|
| Amount in MSEK | 2024 | % | 2023 | % | 2024 | % | 2023 | % |
| EBITDA | -34.1 | -12.7 | 18.5 | 6.1 | -16.3 | -1.4 | 86.8 | 8.2 |
| Impairment of inventories and development expenditure | +48.4 | 0.0 | +48.4 | 0.0 | ||||
| Adjusted EBITDA | 14.3 | 5.3 | 18.5 | 6.1 | 32.1 | 3.7 | 86.8 | 8.2 |
| Sep 30, 2024 | Sep 30, 2023 | Dec 31, 2023 | |
|---|---|---|---|
| Amount in MSEK ASSETS |
|||
| Fixed assets | |||
| Intangible assets | 128.6 | 139.7 | 145.9 |
| Tangible assets | 268.1 | 298.3 | 285.2 |
| Financial assets | 0.4 | 5.4 | 4.2 |
| Other assets | 17.3 | 0 | 0 |
| Total fixed assets | 414.4 | 443.4 | 435.3 |
| Current assets | |||
| Inventories | 374.1 | 396.6 | 395.2 |
| Accounts receivable | 282.9 | 292.1 | 252.6 |
| Other current receivables | 77.5 | 64.7 | 65.5 |
| Cash and cash equivalents | 15.4 | 10.7 | 50.0 |
| Total current assets | 749.9 | 764.1 | 763.3 |
| Assets for sale | 7.3 | 27.9 | 0 |
| TOTAL ASSETS | 1,171.6 | 1,235.4 | 1,198.6 |
| EQUITY AND LIABILITIES | |||
| Share capital | 20.0 | 20.0 | 20.0 |
| Other reserves | 16.8 | 14.6 | 13.8 |
| Other contributed capital | 1.5 | 1.5 | 1.5 |
| Other equity including net income for the period | 515.5 | 574.1 | 574.2 |
| Total equity | 553.8 | 610.2 | 609.5 |
| Long-term liabilities | |||
| Liabilities to credit institutions | 0.0 | 42.3 | 22.2 |
| Lease liabilities | 48.0 | 57.9 | 56.1 |
| Other provisions | 7.6 | 7.8 | 7.0 |
| Deferred tax liabilities | 0 | 0 | 0 |
| Total long-term liabilities | 55.6 | 108.0 | 85.3 |
| Short-term liabilities | |||
| Liabilities to credit institutions | 266.6 | 177.1 | 177.6 |
| Lease liabilities | 16.4 | 15.6 | 16.2 |
| Accounts payable | 147.5 | 176.8 | 183.3 |
| Other short-term liabilities | 128.3 | 136.5 | 126.7 |
| Total short-term liabilities | 558.8 | 506.0 | 503.8 |
| Liabilities directly attributable to assets for sale | 3.4 | 11.2 | 0 |
| TOTAL EQUITY AND LIABILITIES | 1,171.6 | 1,235.4 | 1,198.6 |
In the third quarter, GARO began the process of divesting two smaller properties in Gnosjö. The sale is part of GARO's strategy to concentrate production in a small number of locations, which has created superfluous space in Gnosjö. All in all, the properties have a carrying amount of MSEK 7.3 with corresponding borrowings of MSEK 3.4. The properties are assessed to have a market value corresponding to the carrying amount. It is GARO's ambition to carry out a divestment within six to 12 months.
| Equity attributable to shareholders in the Parent Company Amount in MSEK |
Share capital | Reserves | Other contributed capital |
Retained earnings |
Total equity |
|---|---|---|---|---|---|
| Equity at January 1, 2023 | 20.0 | 9.7 | 1.5 | 582.9 | 614.1 |
| Net profit for the period | 31.2 | 31.2 | |||
| Other comprehensive income for the period | 4.9 | 0 | 4.9 | ||
| Dividend paid to shareholders | -40.0 | -40.0 | |||
| Closing equity, September 30, 2023 | 20.0 | 14.6 | 1.5 | 574.1 | 610.2 |
| Equity at January 1, 2024 | 20.0 | 13.8 | 1.5 | 574.2 | 609.5 |
| Net loss for the period | -58.6 | -58.6 | |||
| Other comprehensive income for the period | 3.0 | 0 | 3.0 | ||
| Closing equity, September 30, 2024 | 20.0 | 16.8 | 1.5 | 515.5 | 553.8 |
| Jul–Sep 2024 |
Jul–Sep 2023 |
Jan–Sep 2024 |
Jan–Sep 2023 | R12 | Jan–Dec 2023 |
|
|---|---|---|---|---|---|---|
| Amount in MSEK | ||||||
| Cash flow from operating activities | ||||||
| EBIT | -48.0 | 5.3 | -58.9 | 51.2 | -59.0 | 51.1 |
| Depreciation/amortization and impairment | 13.9 | 13.2 | 42.6 | 35.6 | 55.5 | 48.5 |
| Interest paid/received, income tax and adjustment | ||||||
| for non-cash items | 46.1 | -40.0 | 38.9 | -53.2 | 35.0 | -57.1 |
| Cash flow from operating activities before | ||||||
| changes in working capital | 12.0 | -21.5 | 22.6 | 33.6 | 31.5 | 42.5 |
| Change in working capital | ||||||
| Increase(-)/decrease(+) in inventories | 6.9 | -14.4 | 4.4 | -45.9 | 7.1 | -43.2 |
| Increase(-)/decrease(+) in operating receivables | 2.0 | 88.5 | -33.1 | 41.0 | -13.4 | 60.8 |
| Increase(+)/decrease(-) in operating liabilities | -41.0 | -11.7 | -67.0 | -38.0 | -63.5 | -34.5 |
| Cash flow from operating activities | -20.1 | 40.9 | -73.1 | -9.3 | -38.2 | 25.6 |
| Investing activities | ||||||
| Investments in intangible assets Investments in subsidiaries |
-2.4 0 |
-5.6 0 |
-5.6 0 |
-23.6 -1.1 |
-16.8 1.1 |
-34.8 0 |
| Investments in tangible assets | -2.4 | -8.5 | -9.7 | -66.7 | -16.4 | -73.4 |
| Disposal of tangible assets Cash flow from investing activities |
0 -4.8 |
0 -14.1 |
0 -15.4 |
0 -91.4 |
57.2 25.1 |
57.2 -51.0 |
| Financing activities | ||||||
| Net borrowing/amortization of loans | 23.1 | -27.4 | 65.3 | 111.8 | 53.4 | 99.9 |
| Amortization of lease liability | -4.4 | -2.1 | -13.1 | -10.6 | -17.4 | -14.9 |
| Dividend paid to shareholders | 0 | 0 | 0 | -20 | -20.0 | -40.0 |
| Cash flow from financing activities | 18.7 | -29.5 | 52.2 | 81.2 | 16.0 | 45.0 |
| Cash flow for the period | -6.2 | -2.7 | -36.2 | -19.5 | 2.9 | 19.6 |
| Currency effect in cash and cash equivalents | 0.2 | -0.4 | 1.6 | 0.7 | 1.8 | 0.9 |
| Cash and cash equivalents, start of the period | 21.4 | 13.8 | 50.0 | 29.5 | 10.7 | 29.5 |
| Cash and cash equivalents, end of the period | 15.4 | 10.7 | 15.4 | 10.7 | 15.4 | 50.0 |
| Jul–Sep | Jul–Sep | Jan–Sep | Jan–Sep | Jan–Dec | |
|---|---|---|---|---|---|
| Amount in MSEK | 2024 | 2023 | 2024 | 2023 | 2023 |
| Operating income | |||||
| Net sales | 77.3 | 78.6 | 233.7 | 268.1 | 354.8 |
| Other operating income | 16.9 | 21.4 | 64.8 | 61.0 | 90.8 |
| Total income | 94.2 | 100.0 | 298.5 | 329.1 | 445.6 |
| Operating expenses | |||||
| Raw materials and consumables | -54.0 | -49.9 | -153.8 | -178.8 | -231.4 |
| Other external expenses | -14.1 | -14.0 | -56.0 | -49.6 | -79.3 |
| Personnel expenses | -15.8 | -18.3 | -58.5 | -65.1 | -87.7 |
| Depreciation/amortization of tangible and | |||||
| intangible assets | -1.3 | -1.7 | -4.1 | -5.2 | -6.8 |
| EBIT | 9.0 | 16.1 | 26.1 | 30.4 | 40.4 |
| Result from financial items | |||||
| Loss from participations in Group companies | -0.3 | -0.3 | -0.8 | -1.1 | -1.4 |
| Net interest income and similar items | 5.4 | 5.6 | 16.6 | 12.4 | 18.2 |
| Net interest expenses and similar items | -3.1 | -5.0 | -7.9 | -1.7 | -5.9 |
| Profit before tax | 11.0 | 16.4 | 34.0 | 40.0 | 51.5 |
| Appropriations | 0.0 | 0.0 | 0.0 | 0 | -26.6 |
| Income tax | -2.3 | -3.7 | -7.0 | -8.4 | -5.6 |
| Net income | 8.7 | 12.7 | 27.0 | 31.6 | 19.3 |
The Parent Company does not have any items recognized as other comprehensive income which is why total comprehensive income corresponds to net income.
| Amount in MSEK | Sep 30, 2024 | Sep 30, 2023 | Dec 31, 2023 |
|---|---|---|---|
| ASSETS | |||
| Fixed assets | |||
| Intangible assets | 8.2 | 30.1 | 31.0 |
| Tangible assets | 19.2 | 30.3 | 18.9 |
| Participations in Group companies | 102.9 | 80.8 | 84.0 |
| Other financial assets | 129.7 | 176.4 | 166.9 |
| Total fixed assets | 260.0 | 317.6 | 300.8 |
| Current assets | |||
| Inventories Accounts receivable |
21.9 78.8 |
30.9 74.3 |
30.8 70.2 |
| Other receivables | 374.8 | 264.9 | 281.8 |
| Cash and bank balances | 0.0 | 0 | 0 |
| Total current assets | 475.5 | 370.1 | 382.8 |
| TOTAL ASSETS | 735.5 | 687.7 | 683.6 |
| EQUITY AND LIABILITIES | |||
| Share capital | 20.0 | 20.0 | 20.0 |
| Fund for internal development expenses | 29.5 | 23.1 | 29.5 |
| Statutory reserve | 2.6 | 2.6 | 2.6 |
| Non-restricted equity including net income for the period | 343.0 | 334.7 | 316.0 |
| Total equity | 395.1 | 380.4 | 368.1 |
| Provisions | 1.2 | 2.4 | 1.2 |
| Long-term liabilities | |||
| Liabilities to credit institutions | 0.0 | 40.2 | 18.7 |
| Total long-term liabilities | 0.0 | 40.2 | 18.7 |
| Short-term liabilities | |||
| Short-term interest-bearing liabilities | 208.0 | 98.4 | 96.8 |
| Short-term non-interest-bearing liabilities | 131.2 | 166.3 | 198.8 |
| Total short-term liabilities | 339.2 | 264.7 | 295.6 |
| TOTAL EQUITY AND LIABILITIES | 735.5 | 687.7 | 683.6 |
| GARO Electrification | GARO E-mobility | Elimination | Group | |||||
|---|---|---|---|---|---|---|---|---|
| Business area information | Q3 2024 |
Q3 2023 |
Q3 2024 |
Q3 2023 |
Q3 2024 |
Q3 2023 |
Q3 2024 |
Q3 2023 |
| Income | ||||||||
| Total external income | 258.1 | 268.4 | 115.8 | 160.7 | 104.5 | -125.0 | 269.4 | 304.2 |
| Total internal income | -58.7 | -58.9 | -45.8 | -66.1 | -104.5 | 125.0 | 0 | 0 |
| Income from contracts with customers |
199.4 | 209.6 | 70.0 | 94.6 | 0 | 0 | 269.4 | 304.2 |
| EBIT | 11.4 | 20.6 | -59.4 | -15.3 | 0 | 0 | -48.0 | 5.3 |
| Net financial expenses | -3.2 | -13.0 | ||||||
| Income tax | 9.3 | -1.6 | ||||||
| Net income | -41,9 | -9.4 | ||||||
| Business Area | GARO Electrification | GARO E-mobility | Total | ||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Jul–Sep 2024 |
Jul–Sep 2023 |
growth, % | Jul–Sep 2024 |
Jul–Sep 2023 |
growth, % | Jul–Sep 2024 |
Jul–Sep 2023 |
growth, % | |||
| Sweden | 114.1 | 121.2 | -6 | 33.3 | 40.3 | -17 | 147.7 | 161.5 | -8 | ||
| Nordic region excl. Sweden |
24.8 | 30.8 | -20 | 16.2 | 23.2 | -30 | 41.0 | 54.0 | -24 | ||
| Europe excl. Nordic region |
60.2 | 57.6 | 5 | 20.4 | 31.1 | -34 | 80.6 | 88.7 | -9 | ||
| Total | 199.4 | 209.6 | -5 | 70.0 | 94.6 | -26 | 269.4 | 304.2 | -11 |
| Business Area | GARO Electrification | GARO E-mobility | Total | |||||||
|---|---|---|---|---|---|---|---|---|---|---|
| Jan–Sep 2024 |
Jan–Sep 2023 |
growth, % | Jan–Sep 2024 |
Jan–Sep 2023 |
growth, % | Jan–Sep 2024 |
Jan–Sep 2023 |
growth, % | ||
| Sweden | 365.6 | 425.4 | -14 | 87.5 | 172.0 | -49 | 453.0 | 597.4 | -24 | |
| Nordic region excl. Sweden |
80.4 | 92.6 | -13 | 56.3 | 101.0 | -44 | 136.7 | 193.6 | -29 | |
| Europe excl. Nordic region |
183.5 | 173.4 | 6 | 95.0 | 96.0 | -1 | 278.6 | 269.4 | 3 | |
| Total | 629.4 | 691.4 | -9 | 238.8 | 369.0 | -35 | 868.3 | 1,060.4 | -18 |
| External sales per business area | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount in MSEK | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 |
| GARO E-mobility | 70.0 | 84.4 | 84.3 | 93.9 | 94.6 | 152.1 | 122.2 | 80.6 | 92.1 | 103.3 | 146.4 | 134.4 |
| GARO Electrification | 199.4 | 221.9 | 208.2 | 217.3 | 209.6 | 233.9 | 248.1 | 261.2 | 224.9 | 246.9 | 235.2 | 235.7 |
| Total Group | 269.4 | 306.3 | 292.5 | 311.2 | 304.2 | 386.0 | 370.3 | 341.8 | 317.0 | 350.2 | 381.6 | 370.1 |
| EBIT per business area | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 | Q3 | Q2 | Q1 | Q4 |
| Amount in MSEK | 2024 | 2024 | 2024 | 2023 | 2023 | 2023 | 2023 | 2022 | 2022 | 2022 | 2022 | 2021 |
| GARO E-mobility | -59.4 | -24.7 | -23.6 | -33.0 | -15.3 | 4.5 | 6.6 | -20.9 | 0.4 | 3.0 | 30.7 | 27.9 |
| GARO Electrification | 11.4 | 20.4 | 16.9 | 32.9 | 20.6 | 13.7 | 21.2 | 29.8 | 37.0 | 36.6 | 36.1 | 29.8 |
| Total Group | -48.0 | -4.3 | -6.7 | -0.1 | 5.3 | 18.2 | 27.8 | 8.9 | 37.4 | 39.6 | 66.8 | 57.7 |
| Jul–Sep 2024 |
Jul–Sep 2023 |
Jan–Sep 2024 |
Jan–Sep 2023 |
R12 | 2023 | 2022 | 2021 | 2020 | 2019 | ||
|---|---|---|---|---|---|---|---|---|---|---|---|
| Net sales | MSEK | 269.4 | 304.2 | 868.3 | 1,060.4 | 1,179.4 | 1,369.9 | 1,390.5 | 1,295.8 | 1,039.8 | 1,008.1 |
| Growth | % | -11 | -4 | -18 | 1 | -16 | -1 | 7 | 25 | 3 | 12 |
| EBITDA | MSEK | -34.1 | 18.5 | -16.3 | 86.8 | -3.4 | 99.6 | 188.8 | 243.0 | 163.2 | 134.9 |
| EBITDA margin | % | -12.7 | 6.1 | -1.9 | 8.2 | -0.3 | 7.3 | 13.6 | 18.8 | 15.7 | 13.4 |
| EBIT | MSEK | -48.0 | 5.3 | -58.9 | 51.2 | -59.0 | 51.1 | 152.8 | 207.2 | 136.2 | 112.6 |
| EBIT margin | % | -17.8 | 1.7 | -6.8 | 4.8 | -5.0 | 3.7 | 11.0 | 16.0 | 13.1 | 11.2 |
| Earnings per share, before and after | |||||||||||
| dilution | SEK | -0.84 | -0.19 | -1.17 | 0.63 | -1.17 | 0.63 | 2.41 | 3.33 | 1.91 | 1.71 |
| Equity per share | SEK | 11.08 | 12.20 | 11.08 | 12.20 | 11.08 | 12.19 | 12.28 | 11.03 | 8.61 | 6.86 |
| Dividend per share | SEK | n/a | n/a | n/a | n/a | n/a | 0 | 0.80 | 1.40 | 0.95 | 0 |
| Dividend | MSEK | n/a | n/a | n/a | n/a | n/a | 0 | 40.0 | 70.0 | 47.5 | 0 |
| Closing rate, share | SEK | 21.90 | 38.10 | 21.90 | 38.10 | 21.90 | 43.52 | 108.6 | 216.0 | 127.0 | 61.4 |
| Return on equity | % | -10.1 | 6.3 | -10.1 | 6.3 | -10.1 | 5.1 | 20.7 | 34.0 | 24.7 | 26.8 |
| Return on capital employed | |||||||||||
| capital | % | -8.8 | 8.4 | -8.8 | 8.4 | -8.8 | 7.9 | 22.1 | 39.2 | 32.2 | 30.4 |
| Investments | MSEK | 4.8 | 14.1 | 15.4 | 90.4 | 33.2 | 108.2 | 120.1 | 45.3 | 45.3 | 33.4 |
| Depreciation/amortization | MSEK | 13.8 | 13.2 | 42.6 | 35.6 | 55.6 | 48.6 | 36.0 | 35.8 | 26.9 | 22.3 |
| Equity ratio | % | 47.3 | 49.4 | 47.3 | 49.4 | 47.3 | 50.9 | 53.2 | 58.9 | 57.9 | 52.2 |
| Net debt | MSEK | 318.9 | 293.4 | 318.9 | 293.4 | 318.9 | 222.1 | 143.7 | -9.4 | 11.3 | 45.6 |
| multip | |||||||||||
| Net debt/EBITDA | le | n/a | 2.8 | n/a | 2.8 | n/a | 2.2 | 0.8 | 0.0 | 0.1 | 0.3 |
| Number of employees | 428 | 519 | 428 | 519 | 454 | 478 | 521 | 498 | 412 | 421 |
*For definitions, see pages 19-21
The performance measures in this report take into account the nature of the operations and are deemed to provide relevant information to shareholders and other stakeholders and also enable comparability with other companies.
EBIT: Earnings before interest and tax
EBIT margin, %: EBIT as a percentage of net sales for the period
Operating expenses: The total of selling expenses, administrative costs, other operating income, other operating expenses, excluding amortization and impairment of acquired intangible assets
Earnings per share, before and after dilution, SEK: Net income for the period divided by the average number of shares at the end of the period
Equity per share, SEK: Equity divided by the number of shares at the end of the period
Return on equity, %: Net income for the past 12 months divided by average equity
Return on capital employed, %: EBIT for the past 12 months divided by capital employed.
Equity ratio, %: Equity as a percentage of total assets
Capital employed, SEK: Total assets less short-term liabilities adjusted for cash and bank balances
Net debt/EBITDA, multiple: Net debt at the end of the period as a percentage of EBITDA for the past 12 months
GARO uses certain financial measures – alternative performance measures – that are not defined in the rules for financial reporting that GARO applies. The goal of these performance measures is to create a better understanding of how the operations are performing. Investors should view these financial measures as a supplement rather than a replacement of financial reporting in
accordance with IFRS. It must be stressed that these alternative performance measures, as defined, are not entirely comparable with performance measures of the same name used by other companies. GARO uses the following alternative performance measures:
Organic growth: Organic growth with adjustments for currency effects from operations in currencies other than SEK. This performance measure is expressed as a percentage of the preceding period's net sales.
| CHANGE IN NET SALES | Jul–Sep 2024 (MSEK) |
Jul–Sep 2024 (%) |
Jan–Sep 2024 (MSEK) |
Jan–Sep 2024 (%) |
|---|---|---|---|---|
| Preceding quarter/year | 304.2 | 1,060.4 | ||
| Organic sales/growth | -33.7 | -11 | -191.6 | -18 |
| Currency effects | -1.1 | -0.5 | ||
| Net sales from acquisitions | 0 | 0 | ||
| Recognized growth | -34.8 | -11 | -192.1 | -18 |
R12: A summary of the outcome of the past 12 months
Number of employees: The number of employees at the end of the period excluding persons dismissed and exempted from work
EBITDA: A measure of EBIT before interest, taxes, depreciation, and amortization
EBITDA margin, %: EBITDA as a percentage of net sales for the period.
| Amount in MSEK | Jul–Sep 2024 | Jul–Sep 2023 | Jan–Sep 2024 |
Jan–Sep 2023 |
Jan–Dec 2023 |
|---|---|---|---|---|---|
| Recognized EBIT | -48.0 | 5.3 | -58.9 | 51.2 | 51.1 |
| Reversal of depreciation/amortization | 13.8 | 13.2 | 42.6 | 35.6 | 48.5 |
| EBITDA | -34.1 | 18.5 | -16.3 | 86.8 | 99.6 |
Net debt: Net debt is defined by how large financial borrowings are in the company in absolute terms less cash and cash equivalents. The performance measure is defined as interest-bearing liabilities, lease liabilities in accordance with IFRS 16, less interest-bearing assets including cash and cash equivalents.
| Jan–Sep | Jan–Sep | Jan–Dec | |
|---|---|---|---|
| 2024 | 2023 | 2023 | |
| Amount in MSEK | |||
| Non-current interest-bearing liabilities | 0 | 53.5 | 22.2 |
| Short-term interest-bearing liabilities | 270.0 | 177.1 | 177.6 |
| Lease liability as defined under IFRS 16 | 64.4 | 73.5 | 72.3 |
| Less cash and cash equivalents | -15.4 | -10.7 | -50.0 |
| Net debt | 318.9 | 293.4 | 222.1 |
| Net debt in relation to total assets (%) | 27.2 | 23.8 | 18.5 |
Net debt excluding IFRS16: Interest-bearing liabilities excluding lease liabilities in accordance with IFRS 16, less interest-bearing assets including cash and cash equivalents
| Amount in MSEK | Jan–Sep 2024 |
Jan–Sep 2023 |
Jan–Dec 2023 |
|---|---|---|---|
| Non-current interest-bearing liabilities | 0 | 53.5 | 22.2 |
| Short-term interest-bearing liabilities | 270.0 | 177.1 | 177.6 |
| Lease liability as defined under IFRS 16 | 64.4 | 73.5 | 72.3 |
| Less cash and cash equivalents | -15.4 | -10.7 | -50.0 |
| Reversal of Lease liability as defined under IFRS 16 | -64.4 | -73.5 | -72.3 |
| Net debt excluding IFRS 16 | 254.5 | 219.9 | 149.8 |
Working capital: GARO's working capital comprises a major part of the balance sheet's value. In order to optimize the Group's cash generation, management focuses on the development of working capital, for which the performance measure is defined as the total of current assets less cash and cash equivalents less short-term non-interest-bearing liabilities, all calculated at the end of the period.
| Amount in MSEK | Jan–Sep 2024 |
Jan–Sep 2023 |
Jan–Dec 2023 |
|---|---|---|---|
| Current assets | 749,9 | 764.1 | 763.3 |
| Less cash and cash equivalents | -15.4 | -10.7 | -50.0 |
| Less short-term non-interest-bearing liabilities | -275.8 | -313.3 | -310.0 |
| Working capital on balance-sheet date | 458,7 | 440.1 | 403.3 |
| Working capital in relation to sales (R12), % | 38.9 | 31.4 | 29.4 |
Return on capital employed: This performance measure is defined as EBIT for the past 12 months divided by capital employed, all calculated at the end of the period.
| Amount in MSEK | Jan–Sep 2024 |
Jan–Sep 2023 |
Jan–Dec 2023 |
|---|---|---|---|
| EBIT for the past 12 months | -59.0 | 60.1 | 51.1 |
| Capital employed at the end of the period | 666.7 | 718.4 | 643.8 |
| Return on capital employed, % | -8.8 | 8.4 | 7.9 |
Return on equity: This performance measurement is defined as net income for the past 12 months divided by average equity, all calculated at the end of the period.
| Amount in MSEK | Jan–Sep 2024 |
Jan–Sep 2023 |
Jan–Dec 2023 |
|---|---|---|---|
| Net income for the past 12 months | -59.0 | 38.1 | 31.3 |
| Equity at the beginning of the period | 609.5 | 601.1 | 614.1 |
| Equity at the end of the period | 553.8 | 610.2 | 609.5 |
| Average equity | 581.6 | 605.7 | 611.8 |
| Return on equity, % | -10.1 | 6.3 | 5.1 |
On November 15, 2024, at 9:30 a.m., the President and CEO Patrik Andersson and CFO Helena Claesson will present the report and respond to questions in a teleconference.
Sweden: +46 (0)20 089 0141 International: +44 (0)207 107 0613
The presentation used during this teleconference can be downloaded at www.garogroup.se, under Investor Relations. A recording of the teleconference will be available on the company's website afterwards.
Patrik Andersson, President and CEO: +46 76 148 44 44 Helena Claesson, CFO: +46 70 676 07 50
Year-end report 2024 February 21, 2025
First quarter of 2025 May 14, 2025 Annual General Meeting May 14, 2025
Certain statements in this report are forward-looking and the actual outcome may be significantly different. In addition to the specifically mentioned factors, other factors may have a material impact on the actual outcome. Such factors include, but are not limited to, the general economic climate, exchange-rate fluctuations and changes in interest rates, political developments, the impact of competing products and the prices of such products, difficulties associated with product development and commercialization, technical problems, interruptions to the access to raw materials and credit losses attributable to major customers.
GARO develops and manufactures innovative products and solutions within electricity and E-mobility. GARO targets both professionals and end users. GARO's brand is your guarantee for electrical safety, user-friendliness and sustainability. GARO was founded in 1939 in Gnosjö, in Småland, in southern Sweden where our distinct entrepreneurial spirit originates from and where our head office remains. There is not much else that is similar from that time. Today, GARO is an international Group with operations in several countries. The foundation of GARO's work is all of the knowledge and experience that the Group has collected since 1939 until today.
This information is such information that GARO AB is obligated to publish in accordance with the EU Market Abuse Regulation and the Swedish Securities Market Act. The information was published by the abovementioned contact persons on November 15, 2024, at 8:30 a.m. CET.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.