voxeljet AG - ADR Financials

$0.59

$-0.05 (-7.83%)

As on 19-Apr-2024 09:30EDT

Market cap

$6 Mln

Revenue (TTM)

$30 Mln

P/E Ratio

--

P/B Ratio

0.4

Div. Yield

0 %

Annual
Quarterly

Income Statement (€ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Operating Revenue	29.79	27.83	24.83	21.57	24.60	26.01
Cost of Revenue	21.51	19.65	16.88	14.81	17.43	16.86
Gross Profit	8.28	8.19	7.95	6.76	7.18	9.15
Operating Expenses	16.61	13.57	16.79	19.92	20.80	18.71
Operating Profit (EBIT)	-9.09	-5.38	-8.84	-13.16	-13.63	-9.56
Other Income	--	--	--	--	--	--
Profit before Tax	-10.23	-11.51	-10.52	-15.57	-14.22	-8.75
Provision for Tax	0.39	-0.10	0.07	-0.09	0.01	0.01
Profit after Tax (Net Income)	-10.19	-11.41	-10.59	-15.48	-14.23	-8.73
Minority Interest	0.13	0.14	0.08	-0.16	-0.01	0.04
Consolidated Profit	--	--	-10.51	-15.34	-13.97	-8.73

Liabilities (€ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Shareholder's Funds	14.36	24.43	32.72	19.80	33.34	46.44
Minority Interest	0.13	--	--	--	--	--
Non-Current Liabilities	22.12	19.02	13.26	7.37	10.12	16.58
Current Liabilities	12.57	11.37	21.72	26.22	18.86	6.30
Total Liabilities	61.83	55.12	67.46	53.23	62.31	69.35

Assets (€ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Non-Current Assets	17.72	19.64	24.71	25.09	30.79	31.42
Current Assets	31.54	35.48	42.75	28.14	31.51	37.94
Total Assets	61.83	55.12	67.46	53.23	62.31	69.35
Total Debt*	21.76	19.89	27.82	27.08	21.16	17.17
Net Current Assets	18.98	24.11	21.03	1.92	12.66	31.63

Cashflow (€ Mln)	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Cash From Operating Activities	--	-9.18	-6.54	-6.60	-6.82	-7.71
Cash Flow from Investing Activities	--	--	-11.44	3.92	4.55	-2.03
Cash from Financing Activities	--	-23.70	19.52	3.47	-0.84	9.54
Net Cash Inflow / Outflow	--	--	--	--	--	--

Financials Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Adjusted EPS (€)	-1.12	-1.25	-1.51	-3.20	-2.94	-1.90
Cash EPS (€)	--	-0.93	-1.07	-2.49	-2.07	-1.14
Adjusted Book Value (€)	--	2.67	4.66	4.09	6.89	10.11
Dividend per Share (€)	--	--	--	--	--	--
Cash Flow per Share (€)	--	-1.01	-0.93	-1.36	-1.41	-1.68
Free Cash Flow per Share (€)	--	-1.09	-1.08	-1.39	-1.64	-2.51

Profitability Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
ROCE (%)	--	-21.76	-19.71	-30.54	-24.10	-13.96
ROE (%)	-56.43	-39.93	-40.32	-58.26	-35.67	-19.33
ROA (%)	-13.10	-18.61	-17.54	-26.80	-21.62	-12.80
EBIT Margin (%)	-30.20	-19.34	-35.62	-61.04	-55.38	-29.26
Net Margin (%)	-34.20	-40.99	-42.64	-71.78	-57.84	-33.56
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Revenue Growth (%)	6.56	0.12	0.15	-0.12	-0.05	0.12
EBIT Growth (%)	-101.34	39.15	32.82	3.38	-79.04	7.81
Net Profit Growth (%)	1.61	-7.77	31.62	-8.78	-63.05	-2.57
EPS Growth (%)	23.60	0.17	0.53	-0.09	-0.55	0.17
Book Value Growth (%)	-41.51	--	--	--	--	--

Solvency Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Debt to Equity	0.18	0.81	0.85	1.37	0.63	0.37
Short term debt to equity ratio	0.07	0.05	0.45	1.00	0.34	0.02
Current Ratio	2.51	3.12	1.97	1.07	1.67	6.02
Quick Ratio	1.42	2.14	1.53	0.64	1.01	4.42
Interest Coverage	-5.10	-0.80	-3.40	-5.08	-11.52	-6.66

Operating Efficiency Ratios	TTM	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14	Dec-13
Debtors to sales (%)	16.15	22.23	24.69	21.84	29.40	23.23
Asset Turnover	0.38	0.45	0.41	0.37	0.37	0.38
Receivable days	--	80.83	79.75	101.13	98.54	78.21
Inventory Days	--	191.66	225.91	294.10	236.04	212.29
Payable days	--	49.05	49.24	58.60	60.18	65.02
Cash Conversion Cycle	--	223.43	256.42	336.62	274.41	225.48

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