| mln. £ | 2012 | 2013 | 2014 | 2015 | 2016 | 2016/2015 |
|---|---|---|---|---|---|---|
| P&L | ||||||
| Revenue | 15.664 | 18.956 | 15.174 | 13.387 | 13.924 | 4.0% |
| Gross Profit | 3.940 | 5.680 | 3.972 | 5.141 | -100.0% | |
| SG&A | 6.847 | 5.732 | 4.082 | 3.785 | -100.0% | |
| EBITDA | -6.467 | -2.059 | -1.383 | 0.192 | -100.0% | |
| Net Income | -7.164 | -2.851 | -2.313 | -0.848 | -0.765 | -9.8% |
| Balance Sheet | ||||||
| Cash | 0.857 | 1.849 | 1.825 | 0.496 | -100.0% | |
| Short Term Debt | 0.000 | 0.000 | 0.000 | 0.000 | ||
| Long Term Debt | 0.000 | 0.000 | 0.000 | 0.000 | ||
| Cash flow | ||||||
| Capex | 0.272 | 0.191 | 0.072 | 0.084 | -100.0% | |
| Ratios | ||||||
| Revenue growth | 8.8% | 21.0% | -20.0% | -11.8% | 4.0% | |
| EBITDA growth | 23.3% | -68.2% | -32.8% | -113.9% | ||
| Gross Margin | 25.2% | 30.0% | 26.2% | 38.4% | -38.4% | |
| EBITDA Margin | -41.3% | -10.9% | -9.1% | 1.4% | 0.0% | -1.4% |
| Net Income Margin | -45.7% | -15.0% | -15.2% | -6.3% | -5.5% | 0.8% |
| SG&A, % of revenue | 43.7% | 30.2% | 26.9% | 28.3% | -28.3% | |
| CAPEX, % of revenue | 1.7% | 1.0% | 0.5% | 0.6% | -0.6% | |
| Net Debt/EBITDA | -2.6x | 2.6x | ||||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Slingsby(H.C.) ($SLNG) | -4.2% | -4.3% | -9.9% | 35.5% | |
| Mincon Group ($MCON) | 53.5% | -17.1% | 4.2% | 28.8% | |
| Ab Dynamics ($ABDP) | 36.8% | 13.8% | 19.3% | 23.9% | |
| Flowtech Fluidpower ($FLO) | -5.8% | -5.1% | 17.7% | 18.7% | |
| Somero Enterprise Inc ($SOMA) | 40.1% | 31.5% | 18.5% | 13.0% | |
| Median (23 companies) | 11.7% | 2.9% | 2.8% | 5.0% | -2.2% |
| Turbo Power Systems Inc ($TPS) | 21.0% | -20.0% | -11.8% | 4.0% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Somero Enterprise Inc ($SOMA) | 48.7% | 52.2% | 54.0% | 55.8% | 56.8% |
| Hydro International ($HYD) | 37.3% | 39.4% | 45.3% | 46.4% | |
| Rotork ($76ID) | 46.8% | 47.4% | 48.0% | 45.7% | 44.3% |
| Northbridge Industrial Services ($NBI) | 57.0% | 54.0% | 48.4% | 43.4% | |
| Amiad Water Systems Ltd ($AFS) | 42.8% | 40.8% | 38.9% | 40.5% | |
| Median (21 companies) | 31.3% | 29.9% | 33.2% | 32.9% | 30.1% |
| Turbo Power Systems Inc ($TPS) | 25.2% | 30.0% | 26.2% | 38.4% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Northbridge Industrial Services ($NBI) | 30.3% | 29.2% | 32.4% | 32.5% | |
| Somero Enterprise Inc ($SOMA) | 12.6% | 23.9% | 27.4% | 28.2% | 30.1% |
| Rotork ($76ID) | 27.0% | 27.6% | 28.0% | 25.0% | 22.8% |
| Ab Dynamics ($ABDP) | 21.3% | 18.9% | 20.1% | 24.0% | 22.7% |
| Mincon Group ($MCON) | 22.9% | 30.0% | 22.7% | 17.6% | |
| Median (23 companies) | 9.0% | 8.2% | 7.5% | 8.2% | 9.1% |
| Turbo Power Systems Inc ($TPS) | -41.3% | -10.9% | -9.1% | 1.4% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Pressure Technologies ($PRES) | 2.4% | 2.3% | 3.3% | 11.6% | 2.5% |
| Somero Enterprise Inc ($SOMA) | 1.7% | 1.8% | 2.1% | 5.9% | 5.6% |
| Mitsubishi Electric Corp ($MEL) | 4.4% | 4.2% | 3.7% | 4.6% | 4.1% |
| Ab Dynamics ($ABDP) | 2.2% | 5.6% | 2.5% | 4.2% | 7.9% |
| Braime(T.F.& J.H.)(Hldgs) ($BMTO) | 2.3% | 9.6% | 5.6% | 3.8% | |
| Median (23 companies) | 2.4% | 2.3% | 2.4% | 2.2% | 4.2% |
| Turbo Power Systems Inc ($TPS) | 1.7% | 1.0% | 0.5% | 0.6% | |
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Somero Enterprise Inc ($SOMA) | 6.0% | 34.1% | 51.7% | 54.3% | 51.7% |
| Energy Technique ($ETQ) | 18.9% | 19.3% | 47.5% | 41.6% | |
| Renold ($RNO) | 18.8% | -12.7% | -2.5% | 41.3% | 39.1% |
| Ab Dynamics ($ABDP) | 44.4% | 34.3% | 28.4% | 31.4% | 28.0% |
| Rotork ($76ID) | 50.0% | 45.4% | 38.1% | 21.9% | 17.0% |
| Median (23 companies) | 13.9% | 12.1% | 11.0% | 9.0% | 4.3% |
| Turbo Power Systems Inc ($TPS) | |||||
| Top 5 | FY2012 | FY2013 | FY2014 | FY2015 | FY2016 |
|---|---|---|---|---|---|
| Tricorn Group ($TCN) | -0.3x | 0.9x | 5.8x | 4.0x | 7.2x |
| Slingsby(H.C.) ($SLNG) | -3.3x | -4.6x | -3.7x | 3.7x | |
| Avingtrans ($AVG) | 3.1x | 0.7x | 1.2x | 3.6x | -22.4x |
| 600 Group ($SIXH) | 3.2x | 2.2x | 3.1x | ||
| Chamberlin ($CMH) | 0.5x | 0.4x | 2.2x | 2.2x | |
| Median (23 companies) | 0.5x | 0.4x | 0.3x | 1.1x | -0.4x |
| Turbo Power Systems Inc ($TPS) | -2.6x | ||||