The Share
Warrants
Major Shareholders
Shareholder Structure
Corporate Governance
Director & Management Dealings
Five Year Summary
Business Model
Interim Reports
Annual Reports
AGM / EGM
Calendar
Ask the President
 
Five Year Summary
  2009 2008 2007 2006 2005
Profit and Loss accounts          
Revenue 20.0 24.8 22.8 18.1 17.2
Operating result -6.3 -5.7 -5.1 -10.0 -13.1
Financial net 0.9 0.3 0.6 0.3 0.7
Income tax 2.7 18.5 0.0 0.0 0.0
Result for the year for parent company shareholders -2.7 13.1 -4.5 -9.7 -12.4
 
Number of shares at the end of the period 6,478,383 5,552,900 5,552,900 5,552,900 5,552,900
Average number of shares during the period 5,815,120 5,552,900 5,552,900 5,552,900 5,552,900
Average number of shares during the period adjusted for outstanding warrants 1 - - - - -
EPS 2 average number of shares, SEK -0.5 2.4 -0.8 -1.7 -2.2
EPS 2 average number of shares adjusted for outstanding warrants, SEK - - - - -
 
Cashflow Statement
Cashflow from operating activiies before change in working capital -3.2 -3.3 -2.2 -6.9 -8.6
Change in working capital -1.7 -3.7 +4.4 +2.7 -3.0
Cashflow from operating activities -4.9 -7.0 2.2 -4.2 -11.6
Cashflow from investing activities -0.6 -0.3 -1.4 -0.5 -0.4
Cashflow from financial activities 21.3 - - - 1.0
Change in cash position and cash equivalent 15.8 -7.3 0.8 -4.7 -11.0
 
Balance sheet          
Assets          
Fixed assets 24.8 22.3 4.7 5.5 7.7
Current assets 9.6 9.4 7.1 9.3 14.2
Cash and bank deposits 24.8 9.0 16.3 15.5 20.2
Total assets 59.2 40.7 28.1 30.3 42.1
 
Total shareholders' equity 50.5 34.1 20.0 23.4 33.0
 
Long-term liabilities 0.0 0.0 0.0 1.0 1.0
Current liabilities 8.7 6.6 8.1 5.9 8.1
Total shareholders' equity and liabilities 59.2 40.7 28.1 30.3 42.1
 
Adjusted equity per share 3, SEK 8.7 6.1 3.6 4.2 5.9
Adjusted equity per share 3 adjusted for outstanding warrants, SEK - - - - -
 
Key ratios          
Solidity, % 85.3 83.8 71.2 77.2 78.4
Adjusted shareholders' equity 50.5 34.1 20.0 23.4 33.0
Capital employed 53.5 34.1 20.0 23.4 33.0
Total assets 59.2 40.7 28.1 30.3 42.1
Return on shareholders' equity, % -6.4 48.4 -20.7 -34.4 -31.9
Return on capital employed, % -5.6 50.0 -19.2 -33.7 -31.3
Return on total assets, % -4.1 66.5 -29.7 -26.3 -26.1
Debt-to-equity ratio - - - - -
Dividends, SEK - - - - -
 
Employees          
Number of employees at the end of the period 13 15 14 12 11
Average number of employees 13 16 13 12 12
 
Share data          
Share price at the end of the period, SEK 4 50.5 32.5 140.0 82.5 101.0
Highest share price during the period, SEK 4 60.0 150.5 172.0 93.5 105.5
Lowest share price during the period, SEK 4 28.9 30.0 64.0 70.5 58.0
B-share price at the end of the period, SEK 5 - - - - -
Highest B-share price during the period, SEK 5 - - - - -
Lowest B-share price during the period, SEK 5 - - - - -
Number of shareholders 3,748 3,686 3,806 3,698 3,512
Non-Swedish shareholdings, % of share capital 27 31 33 38 39.0
Swedish shareholdings, % of share capital 73 69 67 62 61.0
Market value 327.2 180.5 777.4 458.1 560.8
 
1 Calculated as per the recommendations of the IAS 33
2 Net result divided by the average number of shares
3 Adjusted shareholders’ equity divided by the average number of shares
4 A-share between 2000 and 2001
5 B-shares were converted to single class shares on 11 June 2002
6 2003-2001 Not adjusted to IFRS.

Definitions of key ratios
Average number of shares Weighted average of the number of shares outstanding
Average number of shares adjusted for outstanding warrants No outstanding warrants
Adjusted equity per share Adjusted shareholders’ equity divided by the average number of shares
Earnings per share (EPS) Net result divided by the average number of shares
Share price at year-end Latest paid price for the SinterCast share at the Swedish stock exchange, Stockholmsbörsen
Number of shareholders The total number of registered shareholders at the year-end
Non-Swedish shareholdings The total share capital controlled by non-Swedish shareholders at the year-end divided by total outstanding share capital
Market value The total market value of outstanding shares
Capital employed Total assets less non-interest bearing liabilities including deferred tax liabilities
Adjusted shareholders’ equity Shareholders’ equity plus 72 percent of untaxed reserves
Solidity Adjusted shareholders’ equity expressed as percentage of total assets
Return on shareholders’ equity Net result as a percentage of average adjusted shareholders’ equity
Return on capital employed Net result after financial items plus financial expenses as a percentage of average capital employed
Return on total assets Net result after financial items plus financial expenses as a percentage of total average assets
Debt-to-equity ratio Interest bearing liabilities divided by adjusted shareholders’ equity
Number of employees The number of employees employed by the SinterCast Group at the year-end
Average number of employees Average number employed during the year
Value presented as ”0.0” Amount below SEK 50.000
Value presented as ”-” No amount applicable



 
   Home    Print    Sitemap    Contact us   



© SinterCast 2010