Picanol Group revenue breakdown by business segment: 20.6% from MACHINES & TECHNOLOGIES, 26.6% from AGRO, 26.3% from BIO-VALORIZATION, 23.3% from INDUSTRIAL SOLUTIONS and 3.2% from Other
EUR | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|
Revenue | 666.7m | 2.2b | 2.2b |
Cost of goods sold | (500.1m) | (1.6b) | (1.5b) |
Gross profit | 166.7m | 645.3m | 701.4m |
R&D expense | (14.1m) | (24.9m) | (24.4m) |
Operating expense total | (55.7m) | (379.0m) | (348.2m) |
Depreciation and amortization | (9.0m) | (192.7m) | (194.6m) |
EBITDA | 111.0m | 266.6m | 351.3m |
EBIT | 102.0m | 75.9m | 157.0m |
Interest expense | (1.9m) | (18.6m) | (13.0m) |
Interest income | 3.7m | 4.8m | 2.4m |
Pre tax profit | 103.6m | 72.1m | 119.0m |
Income tax expense | (25.6m) | (8.1m) | (32.2m) |
Net Income | 78.0m | 64.0m | 86.8m |
EUR | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Revenue | 1.2b | 1.1b | 1.4b |
Cost of goods sold | (865.1m) | (758.4m) | (1.0b) |
Gross profit | 322.8m | 377.7m | 330.8m |
Operating expense total | (184.3m) | (181.8m) | (187.8m) |
Depreciation and amortization | (94.0m) | (96.6m) | |
EBITDA | 138.5m | 194.7m | 143.2m |
EBIT | 44.5m | 98.1m | 143.2m |
Interest expense | (9.7m) | (10.3m) | |
Pre tax profit | 34.8m | 87.8m | 147.2m |
Income tax expense | (9.0m) | (15.2m) | (30.0m) |
Net Income | 25.8m | 72.6m | 117.2m |
EUR | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|
Cash | 173.0m | 290.3m | 345.9m |
Accounts Receivable | 59.5m | 298.7m | 279.7m |
Prepaid Expenses | 6.9m | 2.6m | 11.9m |
Inventories | 62.8m | 380.2m | 393.4m |
Current Assets | 315.1m | 1.0b | 1.1b |
PP&E | 64.7m | 1.1b | 1.0b |
Goodwill | 42.1m | 42.1m | |
Total Assets | 868.3m | 2.8b | 2.8b |
Accounts Payable | 67.6m | 239.3m | 255.4m |
Short-term debt | 1.2m | 99.0m | 69.8m |
Current Liabilities | 120.4m | 484.8m | 476.3m |
Long-term debt | 277.0k | 426.3m | 393.2m |
Non-Current Liabilities | 9.0m | 860.1m | 822.6m |
Total Debt | 1.5m | 525.3m | 463.0m |
Total Liabilities | 129.4m | 1.3b | 1.3b |
Common Stock | 21.7m | 21.7m | 21.7m |
Additional Paid-in Capital | 1.5m | 1.5m | 1.5m |
Total Equity | 738.9m | 1.4b | 1.5b |
EUR | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Cash | 291.8m | 320.0m | 319.2m |
Prepaid Expenses | 2.9m | ||
Inventories | 331.8m | 352.9m | 378.3m |
Current Assets | 1.0b | 1.1b | 1.2b |
PP&E | 1.1b | 1.1b | 1.1b |
Goodwill | 43.8m | 42.0m | 42.1m |
Total Assets | 2.8b | 2.7b | 2.9b |
Accounts Payable | 348.0m | ||
Short-term debt | 87.7m | 73.4m | 61.1m |
Current Liabilities | 471.9m | 438.9m | 547.8m |
Long-term debt | 447.7m | 408.5m | 379.8m |
Non-Current Liabilities | 897.2m | 838.6m | 776.1m |
Total Debt | 535.4m | 481.9m | 440.9m |
Total Liabilities | 1.4b | 1.3b | 1.3b |
Common Stock | 21.7m | 21.7m | 21.7m |
Additional Paid-in Capital | 1.5m | 1.5m | 1.5m |
Total Equity | 1.4b | 1.5b | 1.6b |
EUR | FY, 2018 | FY, 2019 | FY, 2020 |
---|---|---|---|
Net Income | 102.0m | 64.0m | 86.8m |
Depreciation and Amortization | 9.0m | 189.6m | 194.6m |
Accounts Receivable | 12.9m | 2.6m | |
Inventories | 16.0m | (34.0m) | |
Accounts Payable | (4.9m) | 34.5m | |
Cash From Operating Activities | 89.0m | 254.4m | 323.1m |
Cash From Investing Activities | (42.3m) | 51.2m | (115.0m) |
Short-term Borrowings | (20.0m) | ||
Dividends Paid | (3.5m) | (3.5m) | (3.5m) |
Cash From Financing Activities | (6.2m) | (188.8m) | (150.1m) |
Net Change in Cash | 39.7m | 117.3m | 55.7m |
EUR | H1, 2019 | H1, 2020 | H1, 2021 |
---|---|---|---|
Net Income | 26.3m | 72.6m | 117.3m |
Depreciation and Amortization | 94.0m | 97.1m | 95.1m |
Accounts Receivable | (31.0m) | (25.5m) | (103.2m) |
Inventories | 60.4m | 24.8m | 25.7m |
Accounts Payable | (13.6m) | (15.8m) | 61.2m |
Cash From Operating Activities | 137.8m | 156.2m | 187.0m |
Cash From Investing Activities | (48.9m) | (48.7m) | (134.6m) |
Long-term Borrowings | (81.7m) | ||
Dividends Paid | (3.5m) | (3.5m) | |
Cash From Financing Activities | (135.4m) | (76.4m) | (80.5m) |
Net Change in Cash | (45.3m) | 29.8m | (26.7m) |
EUR | FY, 2018 |
---|
FY, 2019 | FY, 2020 | FY, 2021 | |
---|---|---|---|
Collection Centers (Bio-Valorization) | 48 | 48 | 48 |
Countries | 100 | 100 | 100 |
Production Plants (Agro) | 15 | 15 | 18 |
Production Plants (Bio-Valorization) | 19 | 19 | 19 |
Production Plants (Industrial Solutions) | 15 | 15 | 15 |
Production Plants (Machines & Technologies) | 3 | 3 | 3 |
Production Plants (T-Power) | 1 | 1 | 1 |
Terminals (Agro) | 120 | 110 | 110 |