Beskrivning
Land | Finland |
---|---|
Lista | Small Cap Helsinki |
Sektor | Industri |
Industri | Maskinindustri |
ROBIT PLC STOCK EXCHANGE RELEASE 30 APRIL 2025 AT 9.00
ROBIT PLC INTERIM REPORT 1 JANUARY–31 MARCH 2025: THE YEAR STARTED SLOWLY, TOP HAMMER BUSINESS CONTINUED TO GROW
Q1 refers to the period from 1 January to 31 March 2025. Figures from the corresponding time period in 2024 are given in parentheses. All the figures presented are in euros. Percentages are calculated from thousands of euros.
1 January–31 March 2025 in brief
- Received orders EUR 20.2 million (23.2); decrease 12.9%
- Net sales EUR 21.5 million (22.8); decrease 5.5%
- EBITDA EUR 1.6 million (2.1); 7.4% of net sales (9.0)
- EBIT EUR 0.6 million (1.1); 2.9% of net sales (4.7)
- Review period net income EUR 0.5 million (0.5)
- Net cash flow for operating activities EUR -2.2 million (0.9)
- Equity ratio at the end of the review period 49.6% (49.3)
Key financials | Q1 2025 | Q1 2024 | Change% | 2024 |
Net sales, EUR 1,000 | 21 549 | 22 803 | -5,5 % | 90 284 |
EBITDA, EUR 1,000 | 1 601 | 2 052 | -22,0 % | 6 430 |
EBITDA, % of net sales | 7,4 % | 9,0 % |
| 7,1 % |
EBIT, EUR 1,000 | 626 | 1 072 | -41,6 % | 2 502 |
EBIT, % of net sales | 2,9 % | 4,7 % |
| 2,8 % |
Result of the period, EUR 1,000 | 470 | 508 | -7,4 % | 1 134 |
Result of the period, % of net sales | 2,2 % | 2,2 % |
| 1,3 % |
Earnings per share (EPS), EUR | 0,02 | 0,02 |
| 0,05 |
Return on equity (ROE), % | 3,7 % | 3,9 % |
| 2,4 % |
Return on capital employed (ROCE), % | 6,1 % | 5,5 % |
| 3,9 % |
MARKET OUTLOOK FOR 2025
Robit expects the global mining industry demand to remain at a good level. Demand in the construction industry is expected to remain low in the first half of the year, but the demand is expected to develop positively in the second half of the year.
Possible import duties and the risk of a trade war are increasing uncertainty about the development of the market.
GUIDANCE FOR 2025
Robit expects net sales for 2025 and adjusted EBIT profitability in euros to improve from 2024.
Background to the guidance
The guidance is based on the assessment that demand in the mining industry will remain at a good level and that demand in the construction industry will develop positively in the second half of 2025. The guidance is based on the assumption that there will be no significant changes in exchange rates from the level at the end of 2024, and that the possible import duties will not significantly weaken the company’s relative competitiveness in key markets.
The company estimates that the development of net sales will pick up as the year progresses, although the company expects the early part of the year to start at a low level.
CEO ARTO HALONEN:
In the first quarter, market demand remained at the level of the end of 2024. Demand in the construction industry remained low. Demand for piling projects and well drilling markets in the Nordic countries in particular was weak. The US customs policy caused increasing uncertainty in the operating environment. Robit's sales to the US market represent approximately 8 percent of the group's net sales. The Group does not have its own manufacturing in the US. Robit closely monitors customs-related decisions and takes the necessary measures to minimise their impact. Orders received during the review period stood at EUR 20.2 million (23.2). There were no significant orders in the Geotechnical business during the review period and the order volume decreased. The order volume in the Down the Hole business decreased as well. In the Top Hammer business, orders continued to increase.
Robit’s net sales decreased by 5.5% in the review period and totalled EUR 21.5 million (22.8). In constant currencies, there was a decrease of 6.0%. The company’s net sales grew in the Top Hammer business, which increased by 8.3%. The growth of Top Hammer came from several different markets. The net sales of the Down the Hole business decreased by 43.5%. The supply contract that ended in 2024 weighed heavily on the net sales, decreasing them significantly. The Group has invested intensively in sales measures in the Americas market to grow the Down the Hole business, and net sales grew in this area. Net sales in the Geotechnical business decreased by 6.3% due to the low demand in the construction industry. Also, there were no large Geotechnical deliveries during the review period.
Of all the market areas, the Group grew in the EMEA and Asia regions. In the EMEA region, growth came from several areas, mainly driven by Top hammer. In the Asia region, a new mining customer accelerated sales. Net sales decreased in the Australasia and Americas regions. In the Americas region, Down the Hole sales increased, but Top hammer and Geotechnical sales fell slightly. The sales of Australasia decreased due to a supply contract with a Down the Hole customer ending in 2024.
In the first quarter, comparable EBIT was EUR 0.5 million (1.1). EBIT was 2.9% (4.7) of the net sales. The decrease in EBIT profitability came entirely from exchange rate losses. Robit managed to improve its sales margin and thus compensate for the impact of the decrease in net sales.
Robit’s net cash flow from operations in the first quarter totalled EUR -2.2 million (0.9). Net cash flow before changes in working capital strengthened slightly, but increased account receivables and decreased account payables weighed down the net cash flow from operating activities making them negative. Inventories decreased during the review period, but less than desired. The Group will continue its actions to optimise cash flow and working capital.
During the review period, we launched a programme aimed at boosting growth. The programme focuses on four areas: growth and three elements that support it – the order-supply chain, the competitiveness of products, and people. The programme commits the entire organisation to achieving the goals for the year.
NET SALES
Net sales by product area
EUR thousand | Q1 2025 | Q1 2024 | Change% | 2024 |
Top Hammer | 15 163 | 13 996 | 8,3 % | 57 104 |
Down the Hole | 2 834 | 5 016 | -43,5 % | 14 792 |
Geotechnical | 3 552 | 3 791 | -6,3 % | 18 387 |
Total | 21 549 | 22 803 | -5,5 % | 90 284 |
The Group’s net sales for the review period totalled EUR 21.5 million (22.8). Down by 5.5% from the comparison period. In constant currencies, there was a decrease of 6.0%.
The Top Hammer business grew by 8.3%, net sales being EUR 15.2 million (14.0). Net sales grew in the Asia region driven by a new mining customer. There was also growth in the EMEA and Australasia regions. Net sales in the Americas region decreased mainly due to the decline in net sales from the Top Hammer business. Production volumes from a few large mining customers in the region decreased, which reduced demand.
The Down the Hole business decreased by 43.5%, net sales being EUR 2.8 million (5.0). Net sales decreased compared to the corresponding period due to a customer contract that ended in the summer of last year, which has not been replaced by other customers, along with persistently low demand. In the Americas region, however, net sales grew.
The Geotechnical business decreased by 6.3%, net sales being EUR 3.6 million (3.8). The decrease in the Geotechnical business was still affected by low demand in the construction industry.
Net sales by market area
EUR thousand | Q1 2025 | Q1 2024 | Change% | 2024 |
EMEA & East | 12 006 | 11 334 | 5,9 % | 47 196 |
Americas | 4 297 | 4 485 | -4,2 % | 19 147 |
Asia | 2 560 | 2 127 | 20,4 % | 9 003 |
Australasia | 2 686 | 4 857 | -44,7 % | 14 938 |
Total | 21 549 | 22 803 | -5,5 % | 90 284 |
PROFITABILITY
Key figures
Q1 2025 | Q1 2024 | Change% | 2024 | |
EBITDA, EUR 1,000 | 1 601 | 2 052 | -22,0 % | 6 430 |
EBITDA, % of net sales | 7,4 % | 9,0 % |
| 7,1 % |
EBIT, EUR 1,000 | 626 | 1 072 | -41,6 % | 2 502 |
EBIT, % of net sales | 2,9 % | 4,7 % |
| 2,8 % |
Result for the period, EUR 1,000 | 470 | 508 | -7,4 % | 1 134 |
Result for the period, % of net sales | 2,2 % | 2,2 % |
| 1,3 % |
The review period EBITDA was EUR 1.6 million (2.1) EBITDA’s share of net sales was 7.4% (9.0). The Group’s EBIT was EUR 0.6 million (1.1). EBIT was 2.9% (4.7) of the review period net sales.
Profitability in the review period decreased from the comparison period. Profitability was particularly impacted by exchange rate losses, the impact of which was EUR −0.5 million (0.0) in the review period. These exchange rate losses were almost entirely unrealised.
Financial income and expenses totalled EUR 0.0 million (-0.5), of which EUR 0.4 million (-0.5) was interest expenses and EUR 0.4 million (0.0) exchange rate changes. The Group's financial income was positively impacted by EUR 0.3 million as the translation differences on an intra-Group loan were separated from the equity.
Despite the lower net sales, the result for the review period was at the same level as the comparative period amounting EUR 0.5 million (0.5).
CASH FLOW AND INVESTMENTS
Consolidated cash flow statement
EUR thousand | Q1 2025 | Q1 2024 | 2024 |
Net cash flows from operating activities |
|
|
|
Cash flows before changes in working capital | 2 230 | 2 137 | 6 254 |
Cash flows from operating activities before financial items and taxes | -1 972 | 1 150 | 3 035 |
Net cash inflow (outflow) from operating activities | -2 159 | 870 | 1 517 |
|
|
|
|
Net cash inflow (outflow) from investing activities | -350 | 1 599 | 1 451 |
|
|
|
|
Net cash inflow (outflow) from financing activities | 2 439 | -336 | -5 213 |
|
|
|
|
Net increase (+)/decrease (-) in cash and cash equivalents | -70 | 2 134 | -2 245 |
Cash and cash equivalents at the beginning of the financial year | 9 040 | 11 201 | 11 201 |
Exchange gains/losses on cash and cash equivalents | -189 | -18 | 85 |
Cash and cash equivalents at end of the year | 8 781 | 13 317 | 9 040 |
The Group’s cash flow before changes in working capital during the review period was EUR 2.2 million (2.1). The net cash flow of operating activities decreased to EUR -2.2 million (0.9). The changes in working capital had an impact of EUR -4.2 million (-1.0). The decrease in inventories had a positive impact of EUR 0.5 million on the change in working capital. Cash flow was negatively impacted by an increase of EUR 3.7 million in sales and other receivables, as larger deliveries to distributors took place towards the end of the quarter. Additionally, the decrease in accounts payable had a negative impact of EUR 1.0 million on the cash flow.
The net cash flow for investment activities was EUR -0.4 million (1.6). During the review period, a lightweight warehouse building was renewed at the Korean factory, and the gross investments in production totalled EUR 0.4 million (0.1). The share of investments in net sales was 1.7% (0.6).
The net cash flow for financing was EUR 2.4 million (-0.3). The repayment of lease liabilities reported from financing activities under IFRS 16 totalled EUR -0.4 million (-0.3).
Depreciation, amortisation and write-downs totalled EUR 1.0 million (1.0).
FINANCIAL POSITION
31 March 2025 | 31 March 2024 | 31 December 2024 | |
Cash and cash equivalents, EUR thousand | 8 781 | 13 317 | 9 040 |
Interest-bearing liabilities, EUR thousand | 30 530 | 31 178 | 27 661 |
of which short-term interest-bearing financial liabilities: | 9 231 | 6 349 | 6 476 |
Net interest-bearing liabilities, EUR thousand | 21 749 | 17 861 | 18 621 |
Undrawn credit facility, EUR thousand | 2 972 | 4 000 | 5 895 |
Gearing, % | 48,0 % | 38,7 % | 40,3 % |
Equity ratio, % | 49,6 % | 49,3 % | 50,7 % |
The Group had interest-bearing debt amounting to EUR 30.5 million (31.2), of which EUR 4.3 million (4.1) was interest-bearing debt under IFRS 16. The Group had liquid assets of EUR 8.8 million (13.3) and an undrawn credit facility of EUR 3.0 million (4.0). Interest-bearing net debt was EUR 21.7 million (17.9), and interest-bearing net bank debt without IFRS 16 debt impact was EUR 17.5 million (13.8).
The Group’s equity at the end of the review period was EUR 45.3 million (46.2). The Group’s equity ratio strengthened to 49.6% (49.3) and gearing stood at 48.0% (38.7).
PERSONNEL AND MANAGEMENT
The number of personnel increased by eight from the end of the corresponding period, and at the end of the review period it was 226 (218). At the end of the review period, 67% of the company’s personnel were located outside Finland. In addition, the Group had 49 agency contract workers (51) working mainly in mining customer relationships.
In addition to CEO Arto Halonen, the Group’s Management Team at the end of the review period included Perttu Aho (VP Down the Hole), Jorge Leal (VP Top Hammer), Pia Mutanen (HR), Ville Peltonen (CFO) and Ville Pohja (VP Geotechnical).
LONG-TERM ECONOMIC TARGETS
Robit’s long-term target is to grow faster than average market growth and achieve comparable EBIT profitability of more than 10%.
Long term target | 2023 | 2024 | Rolling 12 m per 31.3.2025 | |
Vertailukelpoinen EBIT, osuus liikevaihdosta %, p.a. | >10 % | -5,7 % | 2,7 % | 2,3 % |
RESOLUTIONS OF THE ANNUAL GENERAL MEETING 2025
Robit Plc’s Annual General Meeting was held in Tampere on 08 April 2025. The decisions and other materials related to the meeting are available on the company's website at https://www.robitgroup.com/investor/corporate-governance/general-meeting/.
SHARES AND SHARE TURNOVER
On 31 March 2025, the company had 21,179,900 shares and 5,068 shareholders. Trading volume in January–March was 778,613 shares (1,138 276).
The company holds 118,359 treasury shares (0.6% of total shares). On 31 March 2025, the market value of the company’s shares was EUR 31.3 million. The closing price of the share was EUR 1.48. The highest price in the review period was EUR 1.58 and the lowest price EUR 1.27.
RISKS AND BUSINESS UNCERTAINTIES
Robit’s risks and uncertainties are related to possible changes in the company’s operating environment and global economic and political developments. The company’s ability to manage and prevent these risks varies. Uncertainty about US customs policy and a possible trade war pose a significant risk to the operating environment in one of Robit’s main markets in North America.
The development of the company’s net sales and profitability is affected by the development of general market demand, especially in the construction industry, as well as the possible loss of customer relationships significant for the company.
Other uncertainty factors include the price and availability of financing, exchange rate development, the functioning of information systems, risks related to the security of supply and logistics, and IPR risks. Passing on the increase in raw material costs fully to customer prices may pose a financial risk. Changes in export countries’ tax and customs legislation may adversely impact the company’s export trade or its profitability. Risks related to information security and cyber threats may also have a detrimental effect on Robit’s business. Potential changes in the business environment may adversely impact the payment behaviour of the Group’s customers and increase the risk of litigation, legal claims and disputes related to Robit’s products and other operations.
CHANGES IN GROUP STRUCTURE
The Group’s subsidiary Robit Asia, Hong Kong, was dissolved on 14 March 2025. That company had no business in the financial year. The operations have been transferred to a dealer.
OTHER EVENTS DURING THE REVIEW PERIOD
On 14 March 2025, the company announced that the company’s Annual Report, Corporate Governance Statement and Remuneration Report for 2024 had been published on the company’s website.
On 3 March 2025, Robit Plc announced that it would simplify its organisational structure and renew its management team in order to accelerate the Group’s growth.
On 18 February 2025, the company sent Robit Plc’s shareholders the notice of the Annual General Meeting of 8 April 2025.
On 18 February 2025, Robit Plc published its financial statements release for 1 January–31 December 2024.
On 6 February 2025, Robit Plc announced that its CFO and Management Team member Ville Peltonen would be leaving his company duties for new challenges outside the company by August 2025.
On 24 January 2025, Robit Plc published a correction notice in connection with the stock exchange release published by the company on 27 December 2024 concerning the transfer of treasury shares.
On 20 January 2025, the company communicated the proposals of Robit Plc’s Shareholders’ Nomination Committee to the Annual General Meeting. The Nomination Committee’s proposals were included in the notice to the Annual General Meeting.
EVENTS AFTER THE REVIEW PERIOD
Robit Plc announced on 28 April 2025, that the Group CEO, Arto Halonen will step down from his position and pursue new opportunities outside the company. The Board of Directors of Robit Plc appointed Mikko Kuusilehto (b. 1975, M.Sc. Eng.) as the new Group CEO and member of the Management Team. Kuusilehto will start in his new position on August 6, 2025, at the latest.
On 8 April 2025, the company published the decisions of the constituent meeting of the Board of Directors. At its constituent meeting, the Board of Directors elected by Robit Plc’s Annual General Meeting on 8 April 2025 elected from among its members Markku Teräsvasara as Chair of the Board and Harri Sjöholm as Vice Chair as well as members to serve on Robit Plc’s Personnel, Audit and Working Committee.
Robit Plc’s Annual General Meeting was held on 8 April 2025. The company announced the decisions of the Annual General Meeting in a separate stock exchange release on 8 April 2025.
On 4 April 2025, the company announced that Ari Suokas, M.Sc. (Tech), had been appointed as Robit Plc’s Chief Financial Officer and a member of the Management Team as of 14 April 2025.
Robit Plc
Board of Directors
Further information:
Arto Halonen, Group CEO
+358 400 280 717
arto.halonen@robitgroup.com
Distribution:
Nasdaq Helsinki Ltd
Key media
www.robitgroup.com
Robit is a global expert focused on high-quality drilling tools for mining and construction markets to help you drill further and faster. Robit strives to be a leading company in drilling tools globally. Through high and proven quality Top Hammer, Down the Hole and Geotechnical products, and Robit’s expert services, the company delivers saving in drilling costs to its customers. Robit has its own sales and service points in seven countries and an active distributor network through which it sells to more than 100 countries. Robit’s manufacturing units are located in Finland, South Korea, and the UK. Robit’s share is listed on Nasdaq Helsinki Ltd. Further information is available at www.robitgroup.com.
The information presented above includes statements about future prospects. These relate to events or the company’s economic development in the future. In some cases, such statements can be recognised by their use of conditional words (such as “may,” “expected,” “estimated,” “believed,” “predicted” and so on) or other similar expressions. Statements such as these are based on assumptions and factors that Robit’s management have at their disposal and on current decisions and plans. There is always risk and uncertainty attached to any statements regarding future events because they pertain to events and depend on factors that are not possible to predict with certainty. For this reason, future results may differ – even significantly – from the figures expressed or assumed in statements about future prospects.
CONDENSED FINANCIAL STATEMENTS
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME |
|
| |||
EUR thousand | 1.1.-31.3.2025 | 1.1.-31.3.2024 | 1.1.-31.12.2024 | ||
Net sales | 21 549 | 22 803 | 90 284 | ||
Other operating income | 242 | 387 | 1 629 | ||
Materials and services* | -13 444 | -14 695 | -59 963 | ||
Employee benefit expense | -3 539 | -3 549 | -14 058 | ||
Depreciation and amortisation | -976 | -980 | -3 928 | ||
Impairment | 42 | -132 | -414 | ||
Other operating expense* | -3 249 | -2 762 | -11 048 | ||
EBIT (Operating profit/loss) | 626 | 1 072 | 2 502 | ||
|
|
|
| ||
Finance income and costs |
|
|
| ||
Interest income and finance income | 537 | 151 | 453 | ||
Interest cost and finance cost | -574 | -661 | -1 920 | ||
Finance income and costs net | -36 | -510 | -1 466 | ||
Profit/loss before tax | 589 | 562 | 1 036 | ||
|
|
|
| ||
Taxes |
|
|
| ||
Income tax | -167 | -4 | -156 | ||
Change in deferred taxes | 48 | -50 | 254 | ||
Income taxes | -119 | -54 | 98 | ||
Result for the period | 470 | 508 | 1 134 | ||
|
|
|
| ||
Attributable to: |
|
|
| ||
Parent company shareholders | 419 | 471 | 1 099 | ||
Non-controlling interest** | 51 | 37 | 35 | ||
| 470 | 508 | 1 134 | ||
|
|
|
| ||
Other comprehensive income |
|
|
| ||
Items that may be reclassified to profit or loss in subsequent periods: | |||||
Cash flow hedges | 5 | 87 | -233 | ||
Translation differences*** | -1 388 | -78 | -183 | ||
Other comprehensive income, net of tax | -1 383 | 9 | -416 | ||
Total comprehensive income | -913 | 516 | 717 | ||
|
|
|
| ||
Attributable to: |
|
|
| ||
Parent company shareholders | -978 | 531 | 675 | ||
Non-controlling interest** | 65 | -14 | 43 | ||
Consolidated comprehensive income | -913 | 516 | 717 | ||
|
|
|
| ||
Earnings per share |
|
|
| ||
Basic and diluted earnings per share | 0,02 | 0,02 | 0,05 | ||
*In the condensed income statement, changes in inventories are presented in Materials and services, and manufacture for own use in Other operating expenses.
** Founded in 2015 by Robit SA, Black Employees Empowerment Trust owns 26% of the shares of Robit SA.
*** The Group has internal loans that are treated as net investments in foreign entities in accordance with IAS 21 The Effects of Changes in Foreign Exchange Rates.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION |
| ||||
|
|
|
| ||
EUR thousand | 31.3.2025 | 31.3.2024 | 31.12.2024 | ||
ASSETS |
|
|
| ||
Non-current assets |
|
|
| ||
Goodwill | 5 518 | 5 393 | 5 559 | ||
Other intangible assets | 666 | 790 | 717 | ||
Property, plant and equipment | 15 467 | 17 867 | 15 757 | ||
Loan receivables | 78 | 225 | 79 | ||
Derivatives | 284 | 678 | 278 | ||
Deferred tax assets | 1 566 | 1 133 | 1 555 | ||
Total non-current assets | 23 581 | 26 085 | 23 946 | ||
|
|
|
| ||
Current assets |
|
|
| ||
Inventories | 38 863 | 34 281 | 40 232 | ||
Account and other receivables | 20 157 | 19 902 | 17 814 | ||
Loan receivables | 97 | 72 | 120 | ||
Current tax assets | 71 | 227 | 155 | ||
Other financial assets | 8 781 | 13 317 | 9 040 | ||
Total current assets | 67 968 | 67 798 | 67 362 | ||
Total assets | 91 549 | 93 883 | 91 307 | ||
|
|
|
| ||
EQUITY AND LIABILITIES |
|
|
| ||
Equity |
|
|
| ||
Share capital | 705 | 705 | 705 | ||
Share premium | 202 | 202 | 202 | ||
Reserve for invested unrestricted equity | 82 147 | 82 147 | 82 147 | ||
Translation differences | -4 696 | -3 131 | -3 294 | ||
Fair value reserve | 227 | 542 | 222 | ||
Retained earnings | -34 107 | -35 084 | -35 214 | ||
Profit/loss for the year | 419 | 471 | 1 099 | ||
Equity attributable to parent company shareholders in total | 44 897 | 45 852 | 45 867 | ||
Non-controlling interests* | 406 | 311 | 341 | ||
Capital and reserves in total | 45 303 | 46 163 | 46 208 | ||
|
|
|
| ||
Liabilities |
|
|
| ||
Non-current liabilities |
|
|
| ||
Borrowings | 18 363 | 22 078 | 18 439 | ||
Lease liabilities | 2 937 | 2 751 | 2 746 | ||
Deferred tax liabilities | 210 | 354 | 222 | ||
Employee benefit obligations | 142 | 548 | 139 | ||
Total non-current liabilities | 21 652 | 25 731 | 21 545 | ||
|
|
|
| ||
Current liabilities |
|
|
| ||
Borrowings | 7 900 | 5 046 | 5 182 | ||
Lease liabilities | 1 331 | 1 303 | 1 294 | ||
Advances received | 128 | 333 | 121 | ||
Income tax liabilities | 5 | 18 | 106 | ||
Account payables and other liabilities | 15 063 | 15 206 | 16 818 | ||
Other provisions | 168 | 83 | 33 | ||
Total current liabilities | 24 594 | 21 989 | 23 554 | ||
Total liabilities | 46 246 | 47 720 | 45 099 | ||
Total equity and liabilities | 91 549 | 93 883 | 91 307 | ||
* Founded in 2015 by Robit SA, Black Employees Empowerment Trust owns 26% of the shares of Robit SA.
CONSOLIDATED CASH FLOW STATEMENT
|
|
|
| ||
EUR thousand | Q1 2025 | Q1 2024 | 2024 | ||
Cash flows from operating activities |
|
|
| ||
Profit before tax | 589 | 562 | 1 036 | ||
Adjustments: |
|
|
| ||
Depreciation, amortisation, and impairment | 977 | 980 | 3 928 | ||
Finance income and costs | 36 | 510 | 1 466 | ||
Share-based payments to employees | 0 | -18 | 107 | ||
Loss (+)/Gain (-) on sale of property, plant and equipment | 0 | -117 | 141 | ||
Other non-cash transactions | 628 | 220 | -425 | ||
Cash flows before changes in working capital | 2 230 | 2 137 | 6 254 | ||
|
|
|
| ||
Change in working capital |
|
|
| ||
Increase (-) in account and other receivables | -3 677 | -3 377 | -1 315 | ||
Increase (-)/decrease (+) in inventories | 520 | 1 660 | -4 071 | ||
Increase (+) in account and other payables | -1 046 | 720 | 2 168 | ||
Cash flows from operating activities before financial items and taxes | -1 972 | 1 150 | 3 035 | ||
|
|
|
| ||
Interest and other finance expenses paid | -175 | -346 | -1 694 | ||
Interest and other finance income received | 21 | 70 | 183 | ||
Income taxes paid | -33 | -3 | -7 | ||
Net cash inflow (outflow) from operating activities | -2 159 | 870 | 1 517 | ||
|
|
|
| ||
Cash flows from investing activities |
|
|
| ||
Other financial assets increase (-) / decrease (+) | 0 | 1 628 | 1 628 | ||
Purchases of property, plant and equipment | -356 | -134 | -431 | ||
Purchases of intangible assets | -16 | -12 | -39 | ||
Proceeds from the sale of property, plant and equipment | 0 | 70 | 155 | ||
Proceeds from loan receivables | 22 | 47 | 139 | ||
Net cash inflow (outflow) from investing activities | -350 | 1 599 | 1 451 | ||
|
|
|
| ||
Cash flows from financing activities |
|
|
| ||
Acquisition of own shares | 0 | 0 | -27 | ||
Dividend payment | 0 | 0 | -218 | ||
Drawdowns of non-current loans | 0 | -64 | 0 | ||
Amortizations of non-current loans | -96 | 0 | -3 405 | ||
Change in bank overdrafts | 2 924 | 0 | 105 | ||
Payment of leasing liabilities | -389 | -271 | -1 668 | ||
Net cash inflow (outflow) from financing activities | 2 439 | -336 | -5 213 | ||
|
|
|
| ||
Net increase (+)/decrease (-) in cash and cash equivalents | -70 | 2 134 | -2 245 | ||
Cash and cash equivalents at the beginning of the financial year | 9 040 | 11 201 | 11 201 | ||
Exchange gains/losses on cash and cash equivalents | -189 | -18 | 85 | ||
Cash and cash equivalents at end of the year | 8 781 | 13 317 | 9 040 | ||
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| |||||||||
A = Share capital |
|
|
|
|
|
|
|
|
|
B = Share premium |
|
|
|
|
|
|
|
|
|
C = Reserve for invested unrestricted equity |
|
|
|
|
|
|
|
|
|
D = Cumulative translation difference |
|
|
|
|
|
|
|
|
|
E = Fair value reserve |
|
|
|
|
|
|
|
|
|
F = Retained earnings |
|
|
|
|
|
|
|
|
|
G = Equity attributable to parent company |
|
|
|
|
|
|
|
|
|
H = Non-controlling interests |
|
|
|
|
|
|
|
|
|
I = Capital and reserves in total |
|
|
|
|
|
|
|
|
|
EUR thousand | A | B | C | D | E | F | G | H | I |
Equity as at 1 January 2024 | 705 | 202 | 82 147 | -3 103 | 455 | -35 102 | 45 304 | 325 | 45 629 |
Profit for the period |
|
|
|
|
| 471 | 471 | 37 | 508 |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
Cash flow hedges |
|
|
|
| 87 |
| 87 |
| 87 |
Translation differences |
|
|
| -28 |
|
| -28 | -51 | -78 |
Total comprehensive changes |
|
|
| -28 | 87 | 471 | 530 | -14 | 516 |
Share-based payments to employees |
|
|
|
|
| 18 | 18 |
| 18 |
Total transactions with owners, recognised directly in equity |
| 18 | 18 |
| 18 | ||||
|
|
|
|
|
|
|
|
|
|
Equity as at 31 March 2024 | 705 | 202 | 82 147 | -3 131 | 542 | -34 613 | 45 852 | 311 | 46 163 |
|
|
|
|
|
|
|
|
|
|
EUR thousand | A | B | C | D | E | F | G | H | I |
Equity as at 1 January 2025 | 705 | 202 | 82 147 | -3 294 | 222 | -34 115 | 45 867 | 341 | 46 208 |
Profit for the period |
|
|
|
|
| 419 | 419 | 51 | 470 |
Other comprehensive income |
|
|
|
|
|
|
|
|
|
Cash flow hedges |
|
|
|
| 5 |
| 5 |
| 5 |
Translation differences |
|
|
| -1 402 |
|
| -1 402 | 14 | -1 388 |
Total comprehensive changes |
|
|
| -1 402 | 5 | 419 | -979 | 65 | -913 |
Share-based payments to employees |
|
|
|
|
| 9 | 9 |
| 9 |
Total transactions with owners, recognised directly in equity |
|
|
|
|
| 9 | 9 | 9 | |
Equity as at 31 March 2025 | 705 | 202 | 82 147 | -4 696 | 227 | -33 688 | 44 897 | 406 | 45 303 |
NOTES
Contents
1. Scope and principles of the interim report
2. Key figures and calculation
3. Breakdown of net sales
4. Financing arrangements
5. Changes to property, plant and equipment
6. Given guarantees
7. Business acquisitions
8. Derivatives
1. SCOPE AND PRINCIPLES OF THE INTERIM REPORT
This interim report has been prepared in accordance with the IAS 34 standard for interim financial reporting and using the same principles as for the annual financial statements. The interim report has not been audited.
All figures in the condensed financial statements and in the notes are rounded, which is why the sum of individual figures may deviate from the sum presented.
2.1 KEY FIGURES
Consolidated key figures | Q1 2025 | Q1 2024 | 2024 |
Net sales, EUR 1,000 | 21 549 | 22 803 | 90 284 |
EBIT, EUR 1,000 | 626 | 1 072 | 2 502 |
EBIT, % of net sales | 2,9 % | 4,7 % | 2,8 % |
Earnings per share (EPS), EUR | 0,02 | 0,02 | 0,05 |
Return on equity (ROE) % | 3,7 % | 3,9 % | 2,4 % |
Return on capital employed (ROCE) % | 6,1 % | 5,5 % | 3,9 % |
Equity ratio % | 49,6 % | 49,3 % | 50,7 % |
Net gearing % | 48,0 % | 38,7 % | 40,3 % |
Gross investments, EUR 1,000 | 372 | 146 | 471 |
Gross investments, % of net sales | 1,7 % | 0,6 % | 0,5 % |
Number of shares (outstanding shares) | 21 061 541 | 21 132 170 | 21 061 541 |
Treasury shares (owned by the Group) | 118 359 | 47 190 | 118 359 |
Percentage of votes/shares | 0,56 % | 0,22 % | 0,56 % |
2.2 CALCULATION OF KEY FIGURES
EBITDA: | |
EBIT + Depreciation, amortization and impairment | |
| |
EBITA | |
EBIT + Amortisation of customer relationships | |
| |
Net working capital | |
Inventory + Accounts receivables and other receivables – Accounts payables and other liabilities | |
| |
Earnings per share (EPS), EUR |
|
Profit (loss) for the financial year |
|
Amount of shares adjusted with the share issue (average during the financial year) |
|
| |
Return on equity (ROE), % | |
Profit (loss) for the financial year | x 100
|
Equity (average during the financial year) | |
| |
Return on capital employed (ROCE), % | |
Profit before taxes + Interest expenses and other financing expenses | x 100
|
Equity (average during the financial year) + Interest-bearing financial liabilities (long-term and short-term loans from financial institutions, average during the financial year) | |
| |
Net interest-bearing financial liabilities | |
Long-term and short-term loans from financial institutions – Cash and cash equivalents – Short-term financial securities |
|
| |
Equity ratio, % | |
Equity | x 100
|
Balance sheet total – Advances received | |
| |
Gearing, % | |
Net interest-bearing financial liabilities | x 100
|
Equity |
3. BREAKDOWN OF NET SALES
The IFRS 15 recognition of entries as revenue is identical within each business unit and market area.
NET SALES |
|
|
|
| |
Net sales by product area |
| ||||
EUR thousand | Q1 2025 | Q1 2024 | Change % | 2024 | |
Top Hammer | 15 163 | 13 996 | 8,3 % | 57 104 | |
Down the Hole | 2 834 | 5 016 | -43,5 % | 14 792 | |
Geotechnical | 3 552 | 3 791 | -6,3 % | 18 387 | |
Total | 21 549 | 22 803 | -5,5 % | 90 284 | |
|
|
|
|
| |
Net sales by market area |
|
|
|
| |
EUR thousand | Q1 2025 | Q1 2024 | Change % | 2024 | |
EMEA | 12 006 | 11 334 | 5,9 % | 47 196 | |
Americas | 4 297 | 4 485 | -4,2 % | 19 147 | |
Asia | 2 560 | 2 127 | 20,4 % | 9 003 | |
Australasia | 2 686 | 4 857 | -44,7 % | 14 938 | |
Total | 21 549 | 22 803 | -5,5 % | 90 284 | |
4. FINANCING ARRANGEMENTS
The Group’s cash and cash equivalents totalled EUR 8.8 million on 31 March 2025. In addition, the Group has a EUR 6.0 million credit facility, of which EUR 3.0 million was unused. The Group’s sufficient liquidity is secured by way of cash and cash equivalents and an undrawn credit facility.
The covenants of the parent company’s loans are based on the company’s net liabilities/EBITDA ratio and the company’s equity ratio. The covenants are tested on a quarterly basis. The net debt/EBITDA ratio according to the financing agreement at the covenant review date on 31 March 2025 must not exceed 3.50. The ratio of net debt to EBITDA on 31 March 2025 was 3.64 and thus did not meet the terms of the financing agreement. The company has obtained from its main financier advance consent to breach the covenant.
BORROWINGS
| ||||||
EUR thousand | 31.3.2025 | 31.3.2024 | 31.12.2024 | |||
Non-current borrowings |
|
|
| |||
Loans from credit institutions | 18 351 | 22 066 | 18 426 | |||
Other loans | 12 | 12 | 12 | |||
Lease liabilities | 2 937 | 2 751 | 2 746 | |||
Total non-current borrowings | 21 299 | 24 829 | 21 185 | |||
|
|
|
| |||
Current borrowings |
|
|
| |||
Loans from credit institutions | 4 872 | 5 045 | 5 077 | |||
Bank overdrafts | 3 028 | 0 | 105 | |||
Lease liabilities | 1 331 | 1 304 | 1 295 | |||
Total current borrowings | 9 231 | 6 349 | 6 476 | |||
|
|
|
| |||
Total borrowings | 30 530 | 31 178 | 27 661 | |||
5. CHANGES TO PROPERTY, PLANT AND EQUIPMENT
| ||||||
EUR thousand | 31.3.2025 | 31.3.2024 | 31.12.2024 | |||
Cost at the beginning of period | 40 811 | 47 453 | 47 453 | |||
*Other changes |
| -970 | -970 | |||
Additions | 1 037 | 194 | 2 125 | |||
Disposals | -213 | -871 | -6 968 | |||
Exchange differences | -810 | -243 | -829 | |||
Cost at the end of period | 40 826 | 45 563 | 40 811 | |||
|
|
|
| |||
Accumulated depreciation and impairment at the beginning of period | -25 054 | -27 892 | -27 892 | |||
Other changes* |
| 970 | 970 | |||
Depreciation | -913 | -930 | -3 767 | |||
Disposals | 140 | 3 | 5 285 | |||
Exchange rate differences | 469 | 153 | 351 | |||
Accumulated depreciation and impairment at the end of period | -25 358 | -27 696 | -25 054 | |||
Net book amount at the beginning of period | 15 757 | 19 561 | 19 561 | |||
Net book amount at the end of period | 15 468 | 17 867 | 15 757 | |||
*Other changes include an adjustment between cost and accumulated depreciation.
6. GIVEN GUARANTEES
|
|
|
|
EUR thousand | 31.3.2025 | 31.3.2024 | 31.12.2024 |
Guarantees and mortgages given on own behalf | 45 832 | 49 508 | 46 041 |
Other guarantee liabilities | 48 | 48 | 89 |
Total | 45 880 | 49 556 | 46 130 |
7. ACQUISITIONS
No acquisitions were made during the review period.
8. DERIVATIVES
The company hedges the most significant net currency positions that can be forecast for time, volume and interest rate risk.
There were no open currency derivatives at the end of the review period.
On 8 June 2021, the company concluded a EUR 30 million financing agreement and, in connection with this, a EUR 10 million interest rate swap with an interest rate cap in order to hedge part of its exposure to variable interest rates. The interest rate swap took effect on 30 June 2023 and will end on 30 June 2026. The company applies hedge accounting in accordance with IFRS 9. This effectively leads to the recording of interest expenses on a hedged floating rate loan at a fixed rate.
The company’s main interest rate risk arises from long-term loans with floating interest rates that expose the Group’s cash flow to interest rate risk. The Group’s policy is to use, if necessary, a floating to fixed interest rate swap.
Interest derivatives |
|
|
|
EUR thousand | 31.3.2025 | 31.3.2024 | 31.12.2024 |
Interest rate swaps |
|
|
|
Nominal value | 10 000 | 10 000 | 10 000 |
Fair value | 284 | 678 | 278 |