Reconciliations

Operating result to EBITDA and Adjusted EBITDA

kEUR

2021

2020

2019

 

 

 

 

Operating result

64,165

44,378

33,549

Depreciation, amortization and impairment charges (if any)

20,683

17,545

15,808

EBITDA

84,848

61,923

49,357

 

 

 

 

Government loans waived

-2,370

0

0

IPO consultancy services

1,381

0

0

IPO cash bonus

1,342

0

0

IPO share bonus

2,998

0

0

Equipment damage provision

0

-489

1,700

Costs related to the IPO

0

524

0

Adjusted EBITDA

88,199

61,958

51,057

Return on net operating assets (RONOA)1

kEUR

2021

2020

2019

 

 

 

 

Operating result (EBIT)

64,165

44,378

33,549

Average 2 Net operating assets:

 

 

 

Total non-current assets (average)

229,773

179,293

152,525

Total current assets (average)

255,734

161,266

141,960

Cash and cash equivalents (average)

-76,756

-17,358

-13,773

Total current liabilities (average)

-102,905

-79,893

-60,941

Average Net operating assets

305,847

243,309

219,771

Return on net operating assets (RONOA)

21.0%

18.2%

15.3%

1 For 2018, the Average Net operating assets was kEUR 203,029 and RONOA was 13.7%.

2 The average amounts are calculated as: (Current year's figures + last year's figures) / 2.

Proposed cash distribution per share

 

2021

2020

2019

 

 

 

 

Result for the year (kEUR)

47,258

31,335

25,737

Proposed pay-out ratio (%)

20.3%

0.0%

0.0%

Proposed cash distribution (kEUR)

9,613

Exchange rate (EUR/CHF)

0.97

Proposed cash distribution (kCHF)

9,931

Number of outstanding shares as at 31 December ('000)

33,105

Proposed cash distribution per share (CHF)

0.30

Free Cash Flow

kEUR

2021

2020

 

 

 

Net cash flows from operating activities

57,352

49,482

Acquisition of intangible assets

-3,747

-2,580

Acquisition of property, plant and equipment

-73,961

-40,621

Free Cash Flow

-20,356

6,281

Net Cash

kEUR

2021

2020

 

 

 

Cash and cash equivalents

136,303

17,208

Interest-bearing liabilities (Total financial debt):

 

 

Interest-bearing loans and borrowings (Non-current)

0

-25,000

Lease liabilities (Non-current)

-14,947

-10,454

Other financial liabilities (Non-current)

-10,302

-16,697

Lease liabilities (Current)

-3,058

-1,979

Other financial liabilities (Current)

-1,145

-10,199

Interest-bearing liabilities (Total financial debt)

-29,452

-64,329

Net Cash

106,851

-47,121