Filings/FORN/ANNUAL

Source document

Loading document…
KPIsSections12
Headline metrics
RevenueGREEN€4.1M-10.7% YoY
Net incomeGREEN-€5.5M
Net marginGREEN-136.6%
Operating marginGREEN-136.3%
Red flags3 red
Liquidity3
RED
Negative operating cash flowoperating_cf_burn
The company is burning cash from operations — sustainability depends on financing.
RED
Net margin -136.6%net_margin_sharply_negative
Net income margin below -5% — profitability materially negative vs revenue.
RED
Cash runway ~1.2 yearscash_runway_low
At current burn rate, cash covers less than 2 years — may require near-term financing.
Income Statement
Income Statement
MetricValueFlag
Revenue€4.1MGREEN
Operating Margin-136.3%GREEN
Net Margin-136.6%GREEN
Operating Income-€5.5MGREEN
Net Income-€5.5MGREEN
EBITDA-€5.4MGREEN
R&D Expense€1.5MGREEN
Income Tax Expense€9,000GREEN
Pre-tax Income-€5.5MGREEN
EPS Diluted€-0.16GREEN
Interest Expense€159,000GREEN
Cost Of Revenue€3.5MGREEN
Selling General & Admin Exp€4.6MGREEN
Interest and Investment Income€156,000GREEN
Net Interest Exp-€3,000GREEN
Basic EPS-€0.16GREEN
R&D % Revenue37.4%GREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Total Assets€13.1MGREEN
Current Assets€5.5MGREEN
Current Liabilities€5.2MGREEN
Total Liabilities€8.6MGREEN
Total Equity€4.5MGREEN
Cash & Equivalents€3.5MGREEN
Long-term Debt€2.0MGREEN
Short-term Debt€453,000GREEN
Inventory€255,000GREEN
Gross Property, Plant & Equipment€400,000GREEN
Goodwill€5.4MGREEN
Other Intangibles€66,000GREEN
Other Long-Term Assets€404,000GREEN
Current Portion of Capital Leases€339,000GREEN
Capital Leases€1.1MGREEN
Common Stock€1.8MGREEN
Additional Paid In Capital€6.3MGREEN
Comprehensive Income and Other€58,000GREEN
Cash Flow
Cash Flow
MetricValueFlag
Operating Cash Flow-€2.9MGREEN
Capital Expenditures€242,000GREEN
Investing Cash Flow-€205,000GREEN
Depreciation & Amortization€126,000GREEN
Free Cash Flow-€3.2MGREEN
Financing Cash Flow€3.4MGREEN
Net Income (starting point for CFO)-€4.5MGREEN
Asset Writedown & Restructuring Costs€128,000GREEN
Change in Income Taxes-€9,000GREEN
Change in Other Net Operating Assets-€32,000GREEN
Sale of Property, Plant, and Equipment€37,000GREEN
Issuance of Common Stock€1.7MGREEN
Foreign Exchange Rate Effect€0GREEN
Cash Interest Paid€0GREEN

Sections in this filing

Risk Management

Risk management The ongoing and systematic evaluation of current and future risks invariably involves identifying and capitalizing on opportunities. Forbo regards risk management as a managerial and working tool designed, among other things, to safeguard the tangible and intangible assets of the Group. The Board of Directors ensures that it identifies risks and is able to determine and implement suitable measures to overcome them. It has a Group-wide risk assessment carried out annually. As regards b usiness risks, F orbo addresses strategic risks as well as market and financial risks. In the area of market risks, i nterest and currency risks are centrally monitored and hedged in certain cases. The liquidity and financing of subsidiaries are also monitored centrally. Forbo has a risk-based insurance coverage in line with industry practice and has appropriately insured in p articular operational risks such as property damage, business interruption, and liability. The risks specifically in the areas of property damage and business interruption are examined in the context of periodic risk engineering reports by external experts. For this purpose, production companies are visited at regular intervals, and comprehensive surveys are worked through with local management. Action plans are drawn up and implemented based on the risks identified. These risk engineering audits have been prepared since 1990. For further details on the assessment of market, liquidity and default risks, refer to the relevant explanations on pages 160 to 163 (note 23 ‘Financial risk management’) of the Financial Report section of the Annual Report. Compliance Under the guidance of the Corporate Compliance Officer, Forbo maintains a Compliance Management System developed in line with internationally recognized standards. The Corporate Compliance Officer is an independent role, reporting directly to the Chairman of the Board of Directors of the Forbo Group and forming part of the Compliance Committee along with the CEO of the Forbo Group and the Chairman of the Board of Directors. The role of Corporate Compliance is to secure and consolidate a culture of ethical conduct throughout the Forbo Group. The Corporate Compliance Officer coordinates various initiatives within the Compliance Management System, supporting the organization’s conformity with internal and external rules and regulations. T