Interim / Quarterly Report • Oct 28, 2020
Interim / Quarterly Report
Open in ViewerOpens in native device viewer
Annualised series production recovered to 2.8 million Engine Equivalents in the third quarter, corresponding to approximately 85% of the full-year 2019 volume of 3.3 million Engine Equivalents.
* Annualised average production of Engine Equivalents during the quarter (1 Engine Equivalent = 50 kg)
Following annualised production of 1.6 million Engine Equivalents in the second quarter, series production improved to 2.8 million Engine Equivalents in the third quarter, corresponding to approximately 85% of the full-year 2019 runrate of 3.3 million Engine Equivalents. With constant production of 2.7 million Engine Equivalents in July and August, followed by 2.9 million Engine Equivalents in September, the third quarter showed the first signs of stable production since the onset of foundry shutdowns in March. The production in the third quarter was notable for the second highest July and the second-highest 3Q in our history, as many foundries bypassed the traditional summer shutdown to rebuild inventory and to meet the market demand for new vehicle sales. In our core markets of pickup trucks and commercial vehicles, there is a clear mix of inventory rebuild and new sales demand. This demand is expected to continue to stimulate the production through the fourth quarter. While some uncertainty remains, we maintain our confidence in the long-term growth potential of CGI and in our ability to reach and exceed the five million Engine Equivalent milestone.
Following the System 4000 sale at the WHB foundry in Brazil in May, and with the System 4000 Plus installations underway at the First Automobile Works foundry in China and at the Scania foundry in Sweden, the outlook remains for SinterCast to post a second consecutive year of record installation revenue, exceeding the 2019 revenue of SEK 11.9 million. The installations at both foundries are expected to be completed during the fourth quarter, with heavy-duty commercial vehicle engine production beginning at both facilities during 2021. The FAW installation has been ordered to support the production of a SinterCast-CGI cylinder block for a new 16 litre commercial vehicle engine, with initial production planned to exceed 100,000 Engine Equivalents per year. The Scania installation was installed to support the production of a SinterCast-CGI cylinder block and head for a new 13 litre engine, destined for Volkswagen group applications including MAN, Navistar, Scania and Volkswagen, with the mature volume planned to provide incremental production of one million Engine Equivalents per year.
During September, the Gusswerke Leipzig (formerly Halberg) foundry ceased operation. There is no negative impact on the SinterCast series production or revenue, as all of the Gusswerke CGI production was transferred to other SinterCast foundries. A provision for anticipated credit losses associated with the insolvency declaration of the Gusswerke Leipzig foundry (SEK -1.1 million) was included in the 4Q 2019 results.
Discussions are ongoing for CGI process control systems, capacity upgrades, and Tracking Technologies installations in grey iron, CGI and ductile iron foundries. However, many foundries are currently deferring or restricting investment commitments and on-site engineering service. SinterCast is also investigating the development of other unique technologies – within and beyond the scope of thermal analysis – to improve quality and production efficiency in the metals industry, and to broaden our product portfolio and our production base.
The revenue for the SinterCast Group relates primarily to income from equipment, series production and engineering service.
| Revenue Breakdown | July−September | January−September | ||
|---|---|---|---|---|
| (Amounts in SEK million) | 2020 | 2019 | 2020 | 2019 |
| Equipment1 | 0.3 | 2.4 | 6.8 | 9.5 |
| Series Production2 | 18.8 | 28.2 | 55.1 | 77.1 |
| Engineering Service3 | 0.1 | 0.2 | 0.6 | 0.6 |
| Total | 19.2 | 30.8 | 62.5 | 87.2 |
| Number of Sampling Cups shipped | 32,900 | 55,700 | 97,800 | 141,900 |
Includes revenue from system sales and leases and sales of spare parts
Includes revenue from production fees, Sampling Cup and other consumables, and software licence fees
Includes revenue from technical support, on-site trials and sales of test pieces
The July−September 2020 revenue amounted to SEK 19.2 million (SEK 30.8 million). Although series production improved to 2.8 million Engine Equivalents in the third quarter, the production remained 20% below the record production level of 3.5 million Engine Equivalents set in the third quarter of 2019. Sampling Cup shipments decreased by 41% to 32,900 (55,700), resulting in a 33% decline in series production revenue.
The January−September 2020 revenue amounted to SEK 62.5 million (SEK 87.2 million). Following foundry shutdown intervals spanning from March to early-June, and the ongoing production recovery, annualised series production decreased by 27% to 2.4 million (3.3 million) Engine Equivalents. Sampling Cup shipments decreased by 31% to 97,800 (141,900), resulting in a 29% decline in series production revenue to SEK 55.1 million (SEK 77.1 million). Equipment revenue amounted to SEK 6.8 million (SEK 9.5 million), primarily due to the exercise of the System 4000 purchase option at the WHB foundry in Brazil. Engineering Service amounted to SEK 0.6 million (SEK 0.6 million).
The business activities of SinterCast are best reflected by the Operating Result. This is because the "Result for the period after tax" and the "Earnings per Share" are influenced by the financial income and costs and by the revaluation of tax assets.
| Results Summary | July−September | January−September | ||||
|---|---|---|---|---|---|---|
| (Amounts in SEK million if not otherwise stated) | 2020 | 2019 | 2020 | 2019 | ||
| Operating Result | 3.6 | 14.5 | 12.3 | 36.3 | ||
| Result for the period after tax | 3.7 | 14.2 | 13.3 | 36.6 | ||
| Earnings per Share (SEK) | 0.5 | 2.0 | 1.9 | 5.2 |
The July−September 2020 operating result amounted to SEK 3.6 million (SEK 14.5 million), primarily because of a SEK 11.6 million decrease in revenue, resulting in a SEK 10.0 million decrease in gross margin. The result for
the period after tax amounted to SEK 3.7 million (SEK 14.2 million). During the period, no government support in relation to the COVID-19 virus has been received.
The January−September 2020 operating result amounted to SEK 12.3 million (SEK 36.3 million), primarily because a SEK 24.7 million decrease in revenue resulting a SEK 23.4 million decrease in gross margin. The result for the period after tax amounted to SEK 13.3 million (SEK 36.6 million), due to the lower revenue and an increase of SEK 1.6 million in the financial net (primarily increased unrealised revaluation gains derived from outstanding hedge contracts). During the period, no governmental support in relation to the COVID-19 virus was received, other than a reduced general payroll tax amounting to SEK 0.3 million.
The January−September 2020 cashflow from operations decreased by SEK 14.8 million due to the decrease in cashflow before changes in working capital of SEK 22.5 million, primarily because of lower revenue of SEK 24.7 million resulting in lower gross results of SEK 23.4 million, and decrease in working capital of SEK 7.7 million primarily related to increased operating liability. Total investments amounted to SEK 4.3 million, primarily related to the activated lease agreements - IFRS 16 - (SEK 2.5 million), activation of products under development (SEK 0.7 million), facility investments (SEK 0.9 million), IT investments (SEK 0.1 million) and process equipment (SEK 0.1 million). Finance activities include IFRS 16 lease payments of SEK 1.0 million. No dividend has been distributed during the January-September 2020 period (SEK 17.7 million). Accordingly, the total cashflow amounted to SEK 13.0 million (SEK 10.9 million). Liquidity on 30 September 2020 was SEK 45.9 million (SEK 43.7 million). SinterCast has no loans.
Tax income for the January−September 2020 period amounted to SEK 0.0 million (SEK 0.9 million). The estimated future taxable profit and deferred tax asset calculation is reassessed every quarter. As of 30 September 2020, SEK 213.1 million (SEK 176.9 million) of the SinterCast total carried-forward tax losses are the basis of the updated calculation, resulting in SEK 44.1 million (SEK 36.6 million) being capitalised as a deferred tax asset. The deferred tax asset calculation is based on historical eight-year average currency rates.
Uncertainty factors for SinterCast include the timing of OEM decisions for new CGI engines and other components, adherence to start-of-production dates and ramp projections, the global economy for new vehicle sales, technology trends and emissions legislation, and the individual sales success of vehicles equipped with SinterCast-CGI components.
Prior to the onset of the COVID-19 virus, most forecasters were predicting near-term stabilisation or softening of the global passenger vehicle, commercial vehicle and industrial power markets, with the main market risk for SinterCast and its end-user industries related to the potential impact of political uncertainty and the renegotiation of international tariffs and free-trade agreements on vehicle sales and the demand for goods transportation. However, COVID-19 has quickly evolved to dominate the near-term risk outlook for the global automotive and foundry industries. While the market has begun to show signs of recovery and stabilisation, it is not yet possible to predict the recovery ramp or the influence on the SinterCast market development. No significant risk of material adjustment to the carrying amounts of assets and liabilities has been identified at the balance sheet date and no costs have been taken to the profit and loss due to the COVID-19 virus. While the series production may be temporarily influenced by the COVID-19 virus, SinterCast remains confident in the long-term growth of CGI.
For full risk and uncertainty factor information, see Note 26 on pages 50-52 in the SinterCast Annual Report 2019
With successful high volume CGI production in customer foundries located in Europe, Asia and the Americas, SinterCast has established a global organisation with employees and offices in Sweden, the United Kingdom, the United States, China, Korea and Germany. As of 30 September 2020, the Group had 27 (22) employees, five (four) of whom are female. SinterCast is well positioned to support global market activities and to drive the future growth of the company.
SinterCast AB (publ) is the Parent Company of the SinterCast Group, with its registered office located in Stockholm, Sweden. On 30 September 2020, the Parent Company had 22 (17) employees. The majority of the operations are managed by the Parent Company while local operations in the United Kingdom, United States, Korea and China are managed by the local companies. The information given for the Group in this report corresponds in all material respects to the Parent Company. However, the result for the period may differ between the group and the Parent Company due to intercompany transactions between the Parent Company and its subsidiaries.
The information provided on behalf of the group in this interim report has been prepared in accordance with Sweden's Annual Accounts Act and IAS 34 Interim Financial Reporting. The reporting for the Parent Company has been prepared in accordance with Sweden's Annual Accounts Act, chapter 9 interim report, and RFR 2. The accounting policies that have been applied for the group and the Parent Company agree with the accounting policies used in the preparation of the company's latest Annual Report.
The group has Financial assets consisting of derivative instruments (included in other debtors or other creditors) and commercial papers and fixed income instruments. The fair value of derivative instruments, not traded on an active market, is based on observable market currency rates. Cash flows are discounted using market interest
rates. Commercial papers and fixed income instruments are traded on an active market and the fair value is determined by available market prices. These effects are recognised in the profit & loss statement.
The total amount shown in tables and statements may not always sum to the same value due to rounding differences. The primary objective is for each line item to correspond to the source. This may sometimes result in rounding or truncation differences in the total.
Alternative Performance Measures are defined and included in this report in the Key Ratio and Share Data tables. More information of Accounting Policies is included in the Annual Report 2019, pages 35-40.
No material transactions have taken place between SinterCast and the Board or the Management during the period. There have been no significant events since the balance sheet date of 30 September 2020 that could materially change these financial statements. The following press release has been issued:
9 October 2020 – Series production improves to 2.9 million Engine Equivalents in September 13 October 2020 – SinterCast dividend proposal
The Extraordinary General Meeting 2020 of SinterCast AB (publ) will be held on Monday 9 November 2020 at 15:00 hours, at the premises of the Royal Swedish Academy of Engineering Sciences (IVA), Grev Turegatan 16, Stockholm, Sweden.
Following an overall assessment of the market development, the Board of Directors has decided to propose a dividend of SEK 3.50 per share (totally SEK 24,815,465.50) for the financial year 2019 and that the parent company shall retain the remaining part of non-restricted equity of SEK 56,786,526.50. The Board of Directors proposes Wednesday 11 November 2020 as the record date for entitlement to receive the dividend. If the Extraordinary General Meeting decides in accordance with the proposal, it is estimated that the dividend will be distributed by Euroclear Sweden AB on Monday 16 November 2020.
In consideration of COVID-19 concerns, SinterCast encourages shareholders to not attend the Extra General Meeting. Instead, shareholders are encouraged to vote by post. Information regarding voting by post and a template for voting by post will be made available on the SinterCast website www.sintercast.com under the heading "General Meetings (AGM/EGM)" in the "Investor" section on or before Monday 19 October 2020.
Shareholders who wish to participate in the Extraordinary General Meeting
The published notice is available on the SinterCast website www.sintercast.com
The Annual General Meeting 2021 of SinterCast AB (publ) will be held on Tuesday 18 May 2021.
Shareholders wishing to have a matter considered at the Annual General Meeting should provide written submissions to [email protected] or to the company: SinterCast AB (publ), Kungsgatan 2, 641 30 Katrineholm, Sweden, at least seven weeks prior to the Annual General Meeting for the proposal to be included in the notice of the meeting. Further details on how and when to register will be published in advance of the Annual General Meeting.
The Nomination Committee, elected by the Annual General Meeting 2020, consists of Victoria Skoglund, Chairman, Andrea Fessler, Jan Åke Jonsson, Chairman of the Board of Directors, Aage Figenschou and Carina Andersson. Shareholders wishing to provide input or proposals should provide written submissions to the Nomination Committee (e-mail: [email protected]) at least seven weeks prior to the Annual General Meeting for the proposal to be included in the notice of the meeting.
Interim Reports Publication Date October–December 2020 and Full Year Results 2020 10 February 2021 January–March 2021 21 April 2021 April–June 2021 18 August 2021 July–September 2021 27 October 2021
This report has been reviewed by the company's Auditors.
Stockholm 28 October 2020
For further information please contact:
This press release contains information SinterCast AB (publ) is obliged to make public pursuant to the EU Market Abuse Regulation. This information was submitted for publication, through the agency of the President & CEO Dr. Steve Dawson, at 08:00 CET on 28 October 2020.
SinterCast is the world's leading supplier of process control technology for the reliable high volume production of Compacted Graphite Iron (CGI). With at least 75% higher tensile strength, 45% higher stiffness and approximately double the fatigue strength of conventional grey cast iron and aluminium, CGI allows engine designers to improve performance, fuel economy and durability while reducing engine size, weight, noise and emissions. The SinterCast technology is used for the production of petrol and diesel engine cylinder blocks and exhaust components for passenger vehicles, medium-duty and heavy-duty cylinder blocks and heads for commercial vehicles, and industrial power engine components for agriculture, marine, rail, off-road and stationary engine applications. SinterCast supports the series production of components ranging from 2.7 kg to 9 tonnes, all using the same proven process control technology. As a specialist supplier of precision measurement and process control solutions to the metals industry, SinterCast also supplies the SinterCast Ladle Tracker® and SinterCast Cast Tracker® technologies, to improve process control, productivity and traceability in a variety of applications. With 57 installations in 14 countries, SinterCast is a publicly traded company, quoted on the Small Cap segment of the Nasdaq Stockholm stock exchange (SINT). For more information: www.sintercast.com
SinterCast AB (publ) Corp. id. 556233-6494
We have reviewed the condensed interim financial information (interim report) of SinterCast AB (publ) as of 30 September 2020 and the nine-month 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 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 International Standard on Review Engagements ISRE 2410 Review of Interim Financial Information Performed by the Independent Auditor of the Entity. A review of interim financial information 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 practices and consequently does 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, for the Group in accordance with IAS 34 and the Annual Accounts Act, and for the Parent Company in accordance with the Annual Accounts Act.
Stockholm 28 October 2020
KPMG AB
Jonas Eriksson Authorized Public Accountant
| July−September | January−September | January−December | ||||
|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 |
| Revenue | 19.2 | 30.8 | 62.5 | 87.2 | 116.5 | 87.7 |
| Cost of goods sold | -4.6 | -6.2 | -17.5 | -18.8 | -27.5 | -18.8 |
| Gross result | 14.6 | 24.6 | 45.0 | 68.4 | 89.0 | 68.9 |
| Gross result % | 76% | 80% | 72% | 78% | 76% | 79% |
| Cost of sales and marketing | -5.4 | -5.9 | -17.8 | -18.8 | -27.3 | -21.4 |
| Cost of administration | -2.1 | -2.5 | -5.9 | -6.5 | -8.9 | -7.4 |
| Cost of research & development | -3.2 | -3.0 | -8.7 | -7.9 | -12.0 | -10.3 |
| Other operating income | 0.0 | 1.1 | 0.0 | 1.1 | 0.0 | 0.0 |
| Other operating costs | -0.3 | 0.2 | -0.3 | 0.0 | -0.7 | -0.4 |
| Operating result | 3.6 | 14.5 | 12.3 | 36.3 | 40.1 | 29.4 |
| Financial income | 0.3 | 0.0 | 1.3 | 0.0 | 0.2 | 0.1 |
| Financial costs | -0.2 | -0.3 | -0.4 | -0.6 | -0.4 | -0.1 |
| Financial net | 0.1 | -0.3 | 1.0 | -0.6 | -0.2 | 0.0 |
| Result before income tax | 3.7 | 14.2 | 13.3 | 35.7 | 39.9 | 29.4 |
| Income tax | 0.0 | 0.0 | 0.0 | 0.9 | 8.3 | 3.3 |
| Result for the period | 3.7 | 14.2 | 13.3 | 36.6 | 48.2 | 32.7 |
| Result attributable to: | ||||||
| Equity holder of the parent company | 3.7 | 14.2 | 13.3 | 36.6 | 48.2 | 32.7 |
| Non-controlling interests | - | - | - | - | - | - |
| Earnings per share, SEK | 0.52 | 2.00 | 1.88 | 5.17 | 6.80 | 4.61 |
| Earnings per share, diluted, SEK | 0.52 | 2.00 | 1.88 | 5.17 | 6.80 | 4.61 |
| Number of shares at the close of the period, thousands | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 |
| Average number of shares, thousands | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 |
| Average number of shares, diluted | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 |
| July−September | January−September | January−December | ||||
|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 |
| Result for the period | 3.7 | 14.2 | 13.3 | 36.59 | 48.19 | 32.65 |
| Other comprehensive income | ||||||
| Items may be reclassified to the income statement | ||||||
| Translation differences, foreign subsidiaries | 0.0 | 0.1 | -0.1 | 0.02 | -0.2 | -0.1 |
| Other comprehensive income, net of tax | 0.0 | 0.1 | -0.1 | 0.02 | -0.2 | -0.1 |
| Total comprehensive income for the period | 3.7 | 14.3 | 13.2 | 36.60 | 48.0 | 32.6 |
| Total comprehensive income attributable to: | ||||||
| Shareholder of the parent company | 3.7 | 14.3 | 13.2 | 36.60 | 48.0 | 32.6 |
| Non-controlling interests | - | - | - | - | - | - |
| July−September | January−September | January−December | ||||
|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 |
| Operating activities | ||||||
| Operating result | 3.6 | 14.5 | 12.3 | 36.3 | 40.1 | 29.4 |
| Adjustments for items not included in the cash flow | ||||||
| Depreciation | 1.0 | 1.4 | 2.8 | 2.4 | 3.2 | 2.2 |
| Other | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Unrealised exchange rate differences | 0.0 | -0.2 | 0.0 | -0.4 | -0.2 | 0.0 |
| Received interest | 0.0 | 0.0 | 0.0 | 0.0 | 0.1 | 0.1 |
| Paid interest | 0.2 | -0.2 | 0.3 | -0.3 | -0.2 | -0.1 |
| Paid income tax | 0.0 | 0.0 | 0.0 | -0.1 | 0.0 | 0.0 |
| Total cashflow from operating activities | 4.8 | 15.5 | 15.4 | 37.9 | 43.0 | 31.6 |
| before change in working capital | ||||||
| Change in working capital | ||||||
| Inventory | -1.6 | 0.6 | -4.1 | 0.3 | -1.9 | -2.3 |
| Operating receivables | -5.6 | 0.5 | 1.3 | -7.5 | -5.3 | -6.9 |
| Operating liabilities | -0.3 | -0.4 | 3.2 | -0.1 | 2.0 | 2.4 |
| Total change in working capital | -7.5 | 0.7 | 0.4 | -7.3 | -5.2 | -6.8 |
| Cashflow from operations | -2.7 | 16.2 | 15.8 | 30.6 | 37.8 | 24.8 |
| Investing activities | ||||||
| Acquisition of intangible assets | 0.0 | 0.0 | -0.7 | -0.6 | -0.6 | -1.7 |
| Acquisition of tangible assets | -0.3 | -0.5 | -1.1 | -0.6 | -0.6 | -0.9 |
| Cashflow from investing activities | -0.3 | -0.5 | -1.8 | -1.2 | -1.2 | -2.6 |
| Financing activities | ||||||
| Dividend | - | - | - | -17.7 | -35.5 | -19.5 |
| Payment lease liability | -0.4 | -0.3 | -1.0 | -0.8 | -1.0 | - |
| Cashflow from financing activities | -0.4 | -0.3 | -1.0 | -18.5 | -36.5 | -19.5 |
| Exchange rate differences in cash and cash equivalents | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Change in cash and cash equivalents | -3.4 | 15.4 | 13.0 | 10.9 | 0.1 | 2.7 |
| Cash - opening balance | 49.3 | 28.3 | 32.9 | 32.8 | 32.8 | 30.1 |
| Cash - closing balance* | 45.9 | 43.7 | 45.9 | 43.7 | 32.9 | 32.8 |
* The cash and cash equivalents comprise short-term deposits and cash at bank and in hand
| 30 Sep | 30 Sep | 30 Jun | 30 Jun | 31 Dec | 31 Dec | |
|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 |
| ASSETS | ||||||
| Intangible assets | 6.1 | 7.2 | 6.5 | 7.6 | 6.7 | 7.6 |
| Tangible assets* | 6.7 | 4.9 | 7.1 | 5.1 | 4.6 | 2.1 |
| Financial assets | 5.8 | 0.4 | 0.4 | 0.4 | 0.4 | 0.4 |
| Deferred tax asset | 44.1 | 36.6 | 44.1 | 36.6 | 44.1 | 35.6 |
| Total fixed assets | 62.7 | 49.1 | 58.2 | 49.7 | 55.8 | 45.7 |
| Inventory | 12.5 | 6.2 | 10.9 | 6.8 | 8.4 | 6.5 |
| Short-term receivables | 23.9 | 32.7 | 23.6 | 33.2 | 30.5 | 25.2 |
| Short term deposits and cash at bank and in hand | 45.9 | 43.7 | 49.3 | 28.3 | 32.9 | 32.8 |
| Total current assets | 82.3 | 82.6 | 83.7 | 68.3 | 71.8 | 64.5 |
| Total assets | 144.9 | 131.7 | 141.9 | 118.0 | 127.6 | 110.2 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | ||||||
| Shareholders' equity | 124.9 | 118.1 | 121.1 | 103.7 | 111.7 | 99.2 |
| Long term liabilities* | 3.2 | 2.1 | 3.6 | 2.1 | 1.9 | 0.0 |
| Current liabilities* | 16.8 | 11.5 | 17.1 | 12.2 | 14.0 | 11.0 |
| Total liabilities | 20.0 | 13.6 | 20.7 | 14.3 | 15.9 | 11.0 |
| Total shareholders' equity and liabilities | 144.9 | 131.7 | 141.9 | 118.0 | 127.6 | 110.2 |
| Adjusted equity per share, SEK | 17.6 | 16.7 | 17.1 | 14.6 | 15.8 | 14.0 |
* Includes right of use assets (SEK 4.2 million), long term lease liability (SEK 3.2 million) and short term liabilities (SEK 1.0 million)
| Additional | |||||
|---|---|---|---|---|---|
| Share | Paid in | Exchange | Cumulative | Total | |
| Amounts in SEK million | Capital | Capital | Differences | Results | Equity |
| Opening balance 1 January 2019 | 7.09 | 44.87 | 1.85 | 45.36 | 99.17 |
| Total comprehensive income | - | - | 0.02 | 36.59 | 36.60 |
| Dividend | - | - | - | -17.73 | -17.73 |
| Closing balance 30 September 2019 | 7.09 | 44.87 | 1.87 | 64.22 | 118.05 |
| Opening balance 1 January 2020 | 7.09 | 44.87 | 1.62 | 58.10 | 111.68 |
| Total comprehensive income | - | - | -0.14 | 13.39 | 13.25 |
| Closing balance 30 September 2020 | 7.09 | 44.87 | 1.48 | 71.49 | 124.93 |
| July−September | January−September | January−December | |||||
|---|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 | |
| Key Ratio | |||||||
| Revenue* | 19.2 | 30.8 | 62.5 | 87.2 | 116.5 | 87.7 | |
| Result for the period* | 3.7 | 14.2 | 13.3 | 36.6 | 48.2 | 32.7 | |
| Operating margin % | 18.8 | 47.1 | 19.7 | 41.6 | 34.4 | 33.5 | |
| Solidity, % | 86.2 | 89.7 | 86.2 | 89.7 | 89.7 | 90.0 | |
| Shareholders' equity | 124.9 | 118.1 | 124.9 | 118.1 | 111.7 | 99.2 | |
| Capital employed | 128.1 | 120.2 | 128.1 | 120.2 | 113.6 | 99.2 | |
| Total assets | 144.9 | 131.7 | 144.9 | 131.7 | 127.6 | 110.2 | |
| Return on shareholders' equity, % | 3.0 | 12.8 | 11.2 | 33.7 | 45.7 | 35.4 | |
| Return on capital employed, % | 2.9 | 12.8 | 11.0 | 33.7 | 45.7 | 35.4 | |
| Return on total assets, % | 2.6 | 11.4 | 9.8 | 30.3 | 40.5 | 31.9 | |
| Employees | |||||||
| Number of employees at the end of the period | 27 | 22 | 27 | 22 | 23 | 21 | |
| Data per Share | |||||||
| Earnings per share, SEK* | 0.5 | 2.0 | 1.9 | 5.2 | 6.8 | 4.6 | |
| Dividends per share, SEK | - | - | - | 2.5 | 5.0 | 2.8 | |
| Cashflow from operations per share, SEK | -0.4 | 2.3 | 2.2 | 4.3 | 5.3 | 3.5 | |
| Share price at the end of the period, SEK | 135.4 | 131.0 | 135.4 | 131.0 | 195.0 | 80.8 |
* According to IFRS. All other key ratios and share data are defined as Alternative Performance Measures (APMs).
Definition of key rations can be found in the Annual Report 2019, note 29.
period
| Operating margin % | Average number of shares adjusted for dilution |
|---|---|
| Operating results as percentage of revenue | Weighted average of the number of shares for the period adjusted |
| Solidity % | for dilution |
| Adjusted shareholders' equity expressed as percentage of total | Earnings per share |
| assets end of period | Result for the period divided by the average number of shares |
| Equity per share | Earnings per share, diluted |
| Shareholders' equity divided by the average number of shares | Result for the period divided by the average number of shares |
| Capital employed | adjusted for dilution |
| Total assets less non-interest bearing liabilities | Dividend per share |
| Return on shareholders' equity % | Dividend divided by the number of shares |
| Result for the period as a percentage of average shareholders' | Cashflow from operations per share |
| equity. Quarterly values are not annualized | Cashflow from operations divided by the number of shares |
| Return on capital employed % | Share price at the end of the period |
| Result for the period as a percentage of average capital employed | Latest paid price for the SinterCast share at NASDAQ Stockholm |
| Quarterly values are not annualized | stock exchange |
| Return on total assets % | Value presented as "0.0" |
| Result for the period as a percentage of total average assets. | Amount below SEK 50,000 |
| Quarterly values are not annualized | Value presented as "-" |
| Average number of shares | No amount applicable |
| Weighted average of the number of shares outstanding for the | |
| July−September | January−September | January−December | ||||
|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 |
| Revenue | 19.2 | 30.7 | 62.1 | 86.0 | 115.2 | 87.1 |
| Cost of goods sold | -4.9 | -6.6 | -17.7 | -19.2 | -27.8 | -18.8 |
| Gross result | 14.3 | 24.1 | 44.4 | 66.8 | 87.4 | 68.3 |
| Gross result % | 74% | 78% | 71% | 78% | 76% | 78% |
| Cost of sales and marketing | -5.3 | -5.9 | -18.0 | -18.8 | -27.3 | -21.4 |
| Cost of administration | -2.3 | -2.5 | -6.2 | -6.5 | -8.9 | -7.4 |
| Cost of research & development | -3.1 | -3.0 | -8.7 | -7.9 | -12.0 | -10.3 |
| Other operating income | 0.0 | 1.1 | 0.0 | 1.1 | 0.0 | 0.0 |
| Other operating costs | 0.0 | 0.2 | 0.0 | 0.0 | -1.2 | -1.1 |
| Operating result | 3.6 | 14.0 | 11.5 | 34.7 | 38.0 | 28.1 |
| Financial income | 0.3 | 0.0 | 1.4 | 0.0 | 0.2 | 0.1 |
| Financial costs | 0.0 | -0.3 | -0.1 | -0.5 | -0.1 | -0.1 |
| Financial net | 0.2 | -0.2 | 1.2 | -0.5 | 0.1 | 0.0 |
| Result before income tax | 3.8 | 13.7 | 12.7 | 34.2 | 38.1 | 28.1 |
| Income tax | 0.0 | 0.0 | 0.0 | 1.0 | 8.3 | 3.3 |
| Result for the period | 3.8 | 13.7 | 12.7 | 35.2 | 46.4 | 31.4 |
| Result attributable to: | ||||||
| Equity holder of the parent company | 3.8 | 13.7 | 12.7 | 35.2 | 46.4 | 31.4 |
| Non-controlling interests | - | - | - | - | - | - |
| Earnings per share, SEK | 0.54 | 1.94 | 1.79 | 4.96 | 6.55 | 4.43 |
| Earnings per share, diluted, SEK | 0.54 | 1.94 | 1.79 | 4.96 | 6.55 | 4.43 |
| Number of shares at the close of the period, thousands | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 |
| Average number of shares, thousands | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 |
| Average number of shares, diluted | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 | 7090.1 |
| July−September | January−September | January−December | ||||
|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 |
| Result for the period | 3.8 | 13.7 | 12.7 | 35.2 | 46.4 | 31.4 |
| Total comprehensive income for the period | 3.8 | 13.7 | 12.7 | 35.2 | 46.4 | 31.4 |
| Total comprehensive income attributable to: | ||||||
| Shareholder of the parent company | 3.8 | 13.7 | 12.7 | 35.2 | 46.4 | 31.4 |
| Non-controlling interests | - | - | - | - | - | - |
| 30 Sep | 30 Sep | 30 Jun | 30 Jun | 31 Dec | 31 Dec | |
|---|---|---|---|---|---|---|
| Amounts in SEK million | 2020 | 2019 | 2020 | 2019 | 2019 | 2018 |
| ASSETS | ||||||
| Intangible assets | 6.1 | 7.2 | 6.5 | 7.6 | 6.7 | 7.6 |
| Tangible assets | 2.4 | 1.9 | 2.4 | 1.9 | 1.8 | 2.0 |
| Financial assets | 7.7 | 2.3 | 2.3 | 2.3 | 2.3 | 2.3 |
| Deferred tax asset | 44.1 | 36.6 | 44.1 | 36.6 | 44.1 | 35.6 |
| Total fixed assets | 60.3 | 48.0 | 55.3 | 48.4 | 54.9 | 47.5 |
| Inventory | 12.2 | 6.1 | 10.7 | 6.7 | 8.3 | 6.5 |
| Short-term receivables | 27.2 | 37.4 | 24.9 | 36.7 | 32.2 | 24.9 |
| Short term deposits and cash at bank and in hand | 42.0 | 41.1 | 47.7 | 24.1 | 30.5 | 31.2 |
| Total current assets | 81.4 | 84.6 | 83.4 | 67.5 | 70.9 | 62.6 |
| Total assets | 141.7 | 132.6 | 138.7 | 115.9 | 125.9 | 110.1 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | ||||||
| Shareholders' equity* | 116.2 | 110.0 | 112.3 | 96.3 | 103.4 | 92.5 |
| Current liabilities | 25.6 | 22.6 | 26.3 | 19.6 | 22.5 | 17.6 |
| Total liabilities | 25.6 | 22.6 | 26.3 | 19.6 | 22.5 | 17.6 |
| Total shareholders' equity and liabilities | 141.8 | 132.6 | 138.7 | 115.9 | 125.9 | 110.1 |
| Adjusted equity per share, SEK | 16.4 | 15.5 | 15.8 | 13.6 | 14.6 | 13.1 |
| Share | Results | Results | |||||
|---|---|---|---|---|---|---|---|
| Share | Statutory | Other | Premium | Brought | for the | Total | |
| Amounts in SEK million | Capital | Reserve | Reserve | Reserve | Forward | Year | Equity |
| Open balance 1 January 2019 | 7.09 | 9.53 | 5.99 | 35.34 | 3.18 | 31.39 | 92.52 |
| Appropriation of last year's result | - | - | - | - | 31.39 | -31.39 | 0.00 |
| Change other reserve | - | - | 0.48 | - | -0.48 | - | 0.00 |
| Reversal, change other reserve | - | - | -0.94 | - | 0.94 | - | 0.00 |
| Total comprehensive income | - | - | - | - | - | 35.20 | 35.20 |
| Dividend | - | - | - | - | -17.73 | - | -17.73 |
| Closing balance 30 September 2019 | 7.09 | 9.53 | 5.53 | 35.34 | 17.30 | 35.20 | 110.00 |
| Open balance 1 January 2020 | 7.09 | 9.53 | 5.22 | 35.34 | -0.10 | 46.37 | 103.45 |
| Appropriation of last year's result | - | - | - | - | 46.37 | -46.37 | 0.00 |
| Change other reserve | - | - | 0.69 | - | -0.69 | - | 0.00 |
| Reversal, change other reserve | - | - | -1.05 | - | 1.05 | - | 0.00 |
| Total comprehensive income | - | - | - | - | - | 12.72 | 12.72 |
| Closing balance 30 September 2020 | 7.09 | 9.53 | 4.86 | 35.34 | 46.63 | 12.72 | 116.16 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.