Leaf Group (LEAF) Financials

$2.56

$-0.03 (-1.16%)

As on 08-Dec-2021EDT

Market cap

$306 Mln

Revenue (TTM)

$231 Mln

P/E Ratio

--

P/B Ratio

4.1

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Operating Revenue	231.07	212.06	154.96	155.04	128.99	113.45
Cost of Revenue	157.10	143.78	92.61	91.16	78.10	67.52
Gross Profit	73.98	68.28	62.34	63.88	50.89	45.94
Operating Expenses	87.35	86.09	89.39	87.21	82.23	88.22
Operating Profit (EBIT)	-13.37	-17.82	-27.04	-23.32	-31.34	-42.29
Other Income	9.41	9.45	0.31	0.24	0.18	40.27
Profit before Tax	-4.37	-8.74	-26.78	-23.10	-31.17	-2.02
Provision for Tax	0.11	0.12	0.06	0.10	-0.04	-0.01
Profit after Tax (Net Income)	-4.48	-8.86	-26.84	-23.19	-31.13	-2.01
Minority Interest	--	--	--	--	--	--
Consolidated Profit	-4.48	-8.86	-26.84	-23.19	-31.13	-2.01

Liabilities ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Shareholder's Funds	73.82	78.30	47.81	66.69	58.52	79.75
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	8.50	12.01	11.21	2.65	3.50	1.85
Current Liabilities	42.37	50.61	35.58	25.78	21.23	19.65
Total Liabilities	167.19	140.93	94.60	95.12	83.24	101.25

Assets ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Non-Current Assets	54.88	56.35	59.54	47.48	40.49	35.40
Current Assets	69.81	84.57	35.06	47.64	42.75	65.85
Total Assets	167.06	140.93	94.60	95.12	83.24	101.25
Total Debt*	11.43	7.76	17.64	--	--	--
Net Current Assets	27.44	33.96	-0.52	21.86	21.52	--

Cashflow ($ Mln)	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Cash From Operating Activities	--	11.35	-4.27	-3.30	-11.66	-13.09
Cash Flow from Investing Activities	--	1.98	-8.88	-17.55	-6.89	30.91
Cash from Financing Activities	--	35.95	0.34	20.45	-0.94	-5.57
Net Cash Inflow / Outflow	--	49.28	-12.81	-0.40	-19.52	12.29

Financials Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Adjusted EPS ($)	-0.11	-0.33	-1.03	-0.93	-1.48	-0.10
Cash EPS ($)	--	0.03	-0.64	-0.52	-0.92	-0.10
Adjusted Book Value ($)	--	2.90	1.84	2.67	2.79	3.99
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	0.42	-0.16	-0.13	-0.56	-0.65
Free Cash Flow per Share ($)	--	0.14	-0.43	-0.42	-0.82	-0.89

Profitability Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
ROCE (%)	--	-11.70	-40.62	-37.04	-45.03	-2.53
ROE (%)	-7.39	-14.05	-46.88	-37.04	-45.03	-2.53
ROA (%)	-3.17	-7.52	-28.29	-26.00	-33.75	-1.98
EBIT Margin (%)	-1.71	-3.95	-17.25	-14.89	-24.16	-1.78
Net Margin (%)	-1.86	-4.00	-17.29	-14.93	-24.10	-1.31
Cash Profit Margin (%)	--	--	--	--	--	--

Growth Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Revenue Growth (%)	50.26	0.37	0.00	0.20	0.14	-0.10
EBIT Growth (%)	85.42	68.71	-15.82	25.93	-1,442.06	95.35
Net Profit Growth (%)	83.55	66.99	-15.73	25.51	-1,448.14	95.38
EPS Growth (%)	89.26	0.68	-0.11	0.37	-13.74	0.95
Book Value Growth (%)	35.48	--	--	--	--	--

Valuation Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Price / Earnings	--	-14.17	-3.88	-7.38	-6.68	-65.14
Price / Book Value	4.14	1.60	2.18	2.57	3.55	1.64
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	46.93	-11.20	-4.43	-7.37	-6.94	-2.43
Close Price ($)	6.45	4.65	4.00	6.85	9.90	6.55
High Price ($)	8.85	7.45	9.19	12.05	10.15	7.40
Low Price ($)	1.03	1.03	2.73	6.50	6.25	4.41
Market Cap ($ Cr)	305.91	--	--	--	--	--

Solvency Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Debt to Equity	0.01	0.10	0.37	--	--	--
Short term debt to equity ratio	0.14	0.05	0.08	--	--	--
Current Ratio	1.65	1.67	0.99	1.85	2.01	3.35
Quick Ratio	1.65	--	--	--	2.01	3.35
Interest Coverage	-9.73	--	--	--	--	--

Operating Efficiency Ratios	TTM	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13	Dec-12	Dec-11
Debtors to sales (%)	6.09	6.19	9.29	8.14	6.72	6.04
Asset Turnover	1.63	1.80	1.63	1.74	1.40	1.12
Receivable days	--	23.71	31.86	25.08	21.96	27.88
Inventory Days	--	--	--	--	--	--
Payable days	--	87.01	60.41	41.43	85.65	52.59
Cash Conversion Cycle	--	--	--	-16.35	-63.69	-24.71

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.