By Helgi Library - April 2, 2020
Explosia's total assets reached CZK 1,373 mil at the end of 2015, up 2.99% compared to the previous year. Current ...
By Helgi Library - April 2, 2020
Explosia's total assets reached CZK 1,373 mil at the end of 2015, up 2.99% compared to the previous year. Current ...
| Profit Statement | 2013 | 2014 | 2015 | |
| Sales | CZK mil | 884 | 802 | 825 |
| Gross Profit | CZK mil | 266 | 298 | 336 |
| EBITDA | CZK mil | 18.9 | 79.1 | 104 |
| EBIT | CZK mil | -35.7 | 47.5 | 71.2 |
| Financing Cost | CZK mil | 5.95 | 5.28 | 19.7 |
| Pre-Tax Profit | CZK mil | -26.8 | 50.1 | 51.6 |
| Net Profit | CZK mil | -32.7 | 42.3 | 56.4 |
| Balance Sheet | 2013 | 2014 | 2015 | |
| Total Assets | CZK mil | 1,289 | 1,333 | 1,373 |
| Non-Current Assets | CZK mil | 779 | 776 | 857 |
| Current Assets | CZK mil | 508 | 555 | 513 |
| Working Capital | CZK mil | 158 | 239 | 254 |
| Shareholders' Equity | CZK mil | 958 | 1,009 | 1,080 |
| Liabilities | CZK mil | 331 | 325 | 294 |
| Total Debt | CZK mil | 151 | 115 | 122 |
| Net Debt | CZK mil | -94.8 | -95.1 | -38.1 |
| Ratios | 2013 | 2014 | 2015 | |
| ROE | % | -3.82 | 4.30 | 5.40 |
| ROCE | % | -3.40 | 4.33 | 5.30 |
| Gross Margin | % | 30.1 | 37.2 | 40.8 |
| EBITDA Margin | % | 2.14 | 9.87 | 12.6 |
| EBIT Margin | % | -4.05 | 5.93 | 8.64 |
| Net Margin | % | -3.70 | 5.27 | 6.84 |
| Net Debt/EBITDA | -5.01 | -1.20 | -0.366 | |
| Net Debt/Equity | -0.099 | -0.094 | -0.035 | |
| Cost of Financing | % | 4.13 | 3.97 | 16.6 |
| Cash Flow | 2013 | 2014 | 2015 | |
| Cash Conversion Cycle | days | 73.6 | 142 | 148 |
| Cash Earnings | CZK mil | 22.0 | 73.8 | 89.3 |
Get all company financials in excel:
| summary | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||||||||||
| Sales | CZK mil | 752 | 604 | 579 | 642 | 884 | |||||||||
| Gross Profit | CZK mil | 230 | 205 | 183 | 200 | 266 | |||||||||
| EBIT | CZK mil | -121 | -51.2 | -88.4 | -48.4 | -35.7 | |||||||||
| Net Profit | CZK mil | -131 | -64.2 | -104 | -45.3 | -32.7 | |||||||||
| ROE | % | -12.8 | -6.90 | -12.2 | -5.84 | -3.82 | |||||||||
| EBIT Margin | % | -16.1 | -8.48 | -15.3 | -7.54 | -4.05 | |||||||||
| Net Margin | % | -17.5 | -10.6 | -17.9 | -7.05 | -3.70 | |||||||||
| Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 464 | |||
| balance sheet | |||||||||||||||
| Total Assets | CZK mil | 1,249 | 1,187 | 1,111 | 1,077 | 1,289 | |||||||||
| Non-Current Assets | CZK mil | 965 | 932 | 868 | 830 | 779 | |||||||||
| Current Assets | CZK mil | 276 | 250 | 239 | 243 | 508 | |||||||||
| Shareholders' Equity | CZK mil | 962 | 900 | 797 | 755 | 958 | |||||||||
| Liabilities | CZK mil | 287 | 287 | 314 | 322 | 331 | |||||||||
| Non-Current Liabilities | CZK mil | 60.9 | 63.0 | 61.9 | 134 | 125 | |||||||||
| Current Liabilities | CZK mil | 129 | 127 | 208 | 162 | 155 | |||||||||
| Net Debt/EBITDA | -1.21 | 21.1 | -1.38 | -33.7 | -5.01 | ||||||||||
| Net Debt/Equity | 0.079 | 0.099 | 0.061 | 0.170 | -0.099 | ||||||||||
| Cost of Financing | % | ... | ... | 9.46 | 11.2 | 11.8 | 8.93 | 4.13 |
| income statement | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| income statement | |||||||||||||||
| Sales | CZK mil | 752 | 604 | 579 | 642 | 884 | |||||||||
| Cost of Goods & Services | CZK mil | 522 | 399 | 396 | 442 | 618 | |||||||||
| Gross Profit | CZK mil | 230 | 205 | 183 | 200 | 266 | |||||||||
| Staff Cost | CZK mil | 294 | 221 | 213 | 206 | 266 | |||||||||
| Other Cost | CZK mil | -1.40 | -20.3 | 5.30 | -2.20 | -18.5 | |||||||||
| EBITDA | CZK mil | -62.3 | 4.20 | -34.9 | -3.80 | 18.9 | |||||||||
| Depreciation | CZK mil | 58.6 | 55.4 | 53.5 | 44.6 | 54.7 | |||||||||
| EBIT | CZK mil | -121 | -51.2 | -88.4 | -48.4 | -35.7 | |||||||||
| Financing Cost | CZK mil | 9.60 | 11.2 | 9.80 | 9.10 | 5.95 | |||||||||
| Extraordinary Cost | CZK mil | 0 | 0 | 7.00 | -8.90 | -14.9 | |||||||||
| Pre-Tax Profit | CZK mil | -131 | -62.4 | -105 | -48.6 | -26.8 | |||||||||
| Tax | CZK mil | 0.700 | 1.80 | -1.40 | -3.20 | -5.84 | |||||||||
| Minorities | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||
| Net Profit | CZK mil | -131 | -64.2 | -104 | -45.3 | -32.7 | |||||||||
| growth rates | |||||||||||||||
| Total Revenue Growth | % | ... | -17.5 | -19.6 | -4.17 | 11.0 | 37.6 | ||||||||
| Operating Cost Growth | % | ... | 1.14 | -31.4 | 8.62 | -6.52 | 21.3 | ||||||||
| EBITDA Growth | % | ... | 154 | -107 | -931 | -89.1 | -598 | ||||||||
| EBIT Growth | % | ... | 54.8 | -57.7 | 72.7 | -45.2 | -26.1 | ||||||||
| Pre-Tax Profit Growth | % | ... | ... | 53.0 | -52.2 | 68.6 | -53.8 | -44.8 | |||||||
| Net Profit Growth | % | ... | 48.8 | -51.1 | 61.7 | -56.4 | -27.8 | ||||||||
| ratios | |||||||||||||||
| ROE | % | -12.8 | -6.90 | -12.2 | -5.84 | -3.82 | |||||||||
| ROCE | % | ... | -11.0 | -5.81 | -10.3 | -4.71 | -3.40 | ||||||||
| Gross Margin | % | 30.6 | 33.9 | 31.6 | 31.1 | 30.1 | |||||||||
| EBITDA Margin | % | -8.29 | 0.695 | -6.03 | -0.592 | 2.14 | |||||||||
| EBIT Margin | % | -16.1 | -8.48 | -15.3 | -7.54 | -4.05 | |||||||||
| Net Margin | % | -17.5 | -10.6 | -17.9 | -7.05 | -3.70 | |||||||||
| Cost of Financing | % | ... | ... | 9.46 | 11.2 | 11.8 | 8.93 | 4.13 | |||||||
| Net Debt/EBITDA | -1.21 | 21.1 | -1.38 | -33.7 | -5.01 |
| balance sheet | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| balance sheet | |||||||||||||||
| Non-Current Assets | CZK mil | 965 | 932 | 868 | 830 | 779 | |||||||||
| Property, Plant & Equipment | CZK mil | 911 | 880 | 825 | 793 | 759 | |||||||||
| Intangible Assets | CZK mil | 23.2 | 23.3 | 16.1 | 10.9 | 19.5 | |||||||||
| Current Assets | CZK mil | 276 | 250 | 239 | 243 | 508 | |||||||||
| Inventories | CZK mil | 146 | 131 | 130 | 146 | 143 | |||||||||
| Receivables | CZK mil | 98.3 | 101 | 78.6 | 105 | 111 | |||||||||
| Cash & Cash Equivalents | CZK mil | 25.8 | 10.4 | 18.3 | 8.90 | 245 | |||||||||
| Total Assets | CZK mil | 1,249 | 1,187 | 1,111 | 1,077 | 1,289 | |||||||||
| Shareholders' Equity | CZK mil | 962 | 900 | 797 | 755 | 958 | |||||||||
| Of Which Minority Interest | CZK mil | 0 | 0 | 0 | 0 | 0 | |||||||||
| Liabilities | CZK mil | 287 | 287 | 314 | 322 | 331 | |||||||||
| Non-Current Liabilities | CZK mil | 60.9 | 63.0 | 61.9 | 134 | 125 | |||||||||
| Long-Term Debt | CZK mil | 13.3 | 6.00 | 4.80 | 72.9 | 67.8 | |||||||||
| Deferred Tax Liabilities | CZK mil | 60.9 | 62.6 | 61.0 | 61.6 | 59.5 | |||||||||
| Current Liabilities | CZK mil | 129 | 127 | 208 | 162 | 155 | |||||||||
| Short-Term Debt | CZK mil | 88.1 | 93.1 | 61.8 | 64.2 | 82.9 | |||||||||
| Trade Payables | CZK mil | 69.9 | 94.3 | 136 | 97.1 | 96.3 | |||||||||
| Provisions | CZK mil | 0 | 0.300 | 0 | 1.70 | 1.49 | |||||||||
| Equity And Liabilities | CZK mil | 1,249 | 1,187 | 1,111 | 1,077 | 1,289 | |||||||||
| growth rates | |||||||||||||||
| Total Asset Growth | % | ... | -11.2 | -4.96 | -6.40 | -3.06 | 19.7 | ||||||||
| Shareholders' Equity Growth | % | ... | -12.1 | -6.44 | -11.4 | -5.27 | 27.0 | ||||||||
| Net Debt Growth | % | ... | 50.0 | 17.3 | -45.5 | 165 | -174 | ||||||||
| Total Debt Growth | % | ... | ... | ... | -0.099 | -2.27 | -32.8 | 106 | 9.91 | ||||||
| ratios | |||||||||||||||
| Total Debt | CZK mil | 101 | 99.1 | 66.6 | 137 | 151 | |||||||||
| Net Debt | CZK mil | 75.6 | 88.7 | 48.3 | 128 | -94.8 | |||||||||
| Working Capital | CZK mil | 174 | 137 | 73.0 | 155 | 158 | |||||||||
| Capital Employed | CZK mil | 1,140 | 1,070 | 941 | 984 | 937 | |||||||||
| Net Debt/Equity | 0.079 | 0.099 | 0.061 | 0.170 | -0.099 | ||||||||||
| Cost of Financing | % | ... | ... | 9.46 | 11.2 | 11.8 | 8.93 | 4.13 |
| cash flow | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| cash flow | |||||||||||||||
| Net Profit | CZK mil | -131 | -64.2 | -104 | -45.3 | -32.7 | |||||||||
| Depreciation | CZK mil | 58.6 | 55.4 | 53.5 | 44.6 | 54.7 | |||||||||
| ratios | |||||||||||||||
| Days Sales Outstanding | days | 47.7 | 60.7 | 49.6 | 59.9 | 45.8 | |||||||||
| Days Sales Of Inventory | days | 102 | 120 | 120 | 121 | 84.7 | |||||||||
| Days Payable Outstanding | days | 48.9 | 86.2 | 125 | 80.1 | 56.9 | |||||||||
| Cash Conversion Cycle | days | 101 | 94.4 | 44.4 | 100 | 73.6 | |||||||||
| Cash Earnings | CZK mil | -72.6 | -8.80 | -50.3 | -0.700 | 22.0 |
| other data | Unit | 2002 | 2003 | 2004 | 2005 | 2006 | 2007 | 2008 | 2009 | 2010 | 2011 | 2012 | 2013 | 2014 | 2015 |
| other data | |||||||||||||||
| ROA | % | -9.88 | -5.27 | -9.03 | -4.14 | -2.76 | |||||||||
| Gross Margin | % | 30.6 | 33.9 | 31.6 | 31.1 | 30.1 | |||||||||
| Employees | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 464 | |||
| Cost Per Employee | USD per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 2,438 | ||
| Cost Per Employee (Local Currency) | CZK per month | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | ... | 47,706 | ||
| Staff Cost (As % Of Total Cost) | % | 33.7 | 33.7 | 31.9 | 29.8 | 28.9 | |||||||||
| Effective Tax Rate | % | ... | -0.536 | -2.88 | 1.33 | 6.58 | 21.8 | ||||||||
| Revenues From Abroad | CZK mil | 351 | 277 | 246 | 316 | 508 | |||||||||
| Revenues From Abroad (As % Of Total) | % | 46.7 | 45.9 | 42.6 | 49.2 | 57.5 |
Get all company financials in excel:
Explosia is a Czech Republic-based producer of explosives. The Company is involved in production, trading and providing of services associated with application of energetic materials for commercial as well as military use. The Company was established in 1920 and is based in Semtín, a suburb of Pardubice in the Czech Republic. Its most famous product is the Semtex malleable explosive, the name is formed as a combination of the first letters of the Semtín village and the company name. Semtex is a general-purpose plastic explosive containing RDX and PETN. It is used in commercial blasting, demolition, and in certain military applications. Semtex became notoriously popular with terrorists because it was, until recently, extremely difficult to detect.
Explosia has been growing its sales by a year on average in the last 5 years. EBITDA has grown on average by 90.09999999999999% a year during that time to total of CZK 104 mil in 2015, or 12.6% of sales. That’s compared to 3.60% average margin seen in last five years.
The company netted CZK 56.4 mil in 2015 implying ROE of 5.40% and ROCE of 5.30%. Again, the average figures were -2.44% and -1.76%, respectively when looking at the previous 5 years.
Explosia’s net debt amounted to CZK -38.1 mil at the end of 2015, or -0.035 of equity. When compared to EBITDA, net debt was -0.366x, up when compared to average of -8.34x seen in the last 5 years.
Helgi Library 
