Panostaja Oyj

PNA1V · HE · Industrials / Specialty Business Services

0.319EUR-0.00 (-0.31%)

Price History

Full chart

Market Stats

Previous Close0.32

Open0.32

Day Range0.312 – 0.325

52-Week Range0.251 – 0.424

Volume33.98K

Market Cap14.09M

P/E (TTM)0.00

Forward P/E10.42

EPS-0.02

Dividend Yield0.00%

Beta0.43

50-Day Avg0.2826

200-Day Avg0.3146

About

Panostaja Oyj is a private equity firm specializing in investments through corporate acquisitions, industry consolidations, buyout, growth capital and in small and medium-sized companies through acquisitions in sectors undergoing growth. The firm invests in diverse sectors with a focus on software and services and communications services sectors. The firm invests in the development of operating models that strengthen competitive advantage. The firm prefers to invest in Finnish service and software companies or SMEs in Finland. It invests in companies with enterprise values between "5 million ($5.53 million) and "25 million ($27.65 million) and net sales between and "5 million ($5.75 million) and and "50 million ($57.53 million). The firm takes majority stakes in companies. Panostaja Oyj was founded in 1984 and is based in Tampere, Finland.

Company Details

SectorIndustrials
IndustrySpecialty Business Services
CEOMr. Tapio Tommila eMBA, MSc (Econ.)
Employees936
HeadquartersKalevantie 2, Tampere, Finland, 33100, Finland
Websitehttps://www.panostaja.fi

Leadership

Mr. Tapio Tommila eMBA, MSc (Econ.)Chief Executive Officer · b. 1978
Mr. Heikki Korelin M.Sc.Chief Financial Officer · b. 1986
Mr. Niko SkyttäInvestment Director · b. 1982
Ms. Virpi Luoma-MarttilaGroup Financial Controller
Mr. Juha-Pekka AatolaGroup Business Controller
Mr. Mika AlapiessaAdvisor
Mr. Ossi PohjolaAdvisor
Mr. Vesa SironenAdvisor
Mr. Sami SomeroAdvisor
Mr. Joni Raimo Mikael Aaltonen BBAAdvisor · b. 1970

Financials

Income Statement

Currency: EUR	2000-10-31	2001-10-31	2002-10-31	2003-10-31	2004-10-31	2005-10-31	2006-10-31	2007-10-31	2008-10-31	2009-10-31	2010-10-31	2011-10-31	2012-10-31	2013-10-31	2014-10-31	2015-10-31	2016-10-31	2017-10-31	2018-10-31	2019-10-31	2020-10-31	2021-10-31	2022-10-31	2023-10-31	2024-10-31	2025-10-31

Currency: EUR	2000-10-31	2001-10-31	2002-10-31	2003-10-31	2004-10-31	2005-10-31	2006-10-31	2007-10-31	2008-10-31	2009-10-31	2010-10-31	2011-10-31	2012-10-31	2013-10-31	2014-10-31	2015-10-31	2016-10-31	2017-10-31	2018-10-31	2019-10-31	2020-10-31	2021-10-31	2022-10-31	2023-10-31	2024-10-31	2025-10-31
Total Revenue	244.63M	54.41M	44.11M	46.27M	52.00M	62.20M	57.76M	90.76M	121.13M	120.05M	140.52M	141.15M	147.91M	137.05M	121.14M	148.23M	162.28M	150.72M	185.24M	182.95M	132.92M	132.98M	137.93M	136.18M	134.03M	146.40M
Growth (%)	-	-77.76%	-18.92%	+4.90%	+12.37%	+19.63%	-7.15%	+57.15%	+33.46%	-0.89%	+17.05%	+0.45%	+4.78%	-7.34%	-11.61%	+22.36%	+9.48%	-7.12%	+22.90%	-1.23%	-27.35%	+0.05%	+3.72%	-1.27%	-1.58%	+9.23%
Cost of Revenue	-	-	-	-	28.57M	33.72M	26.94M	46.27M	68.97M	64.83M	69.67M	79.73M	103.58M	97.41M	82.51M	99.30M	108.23M	130.91M	126.72M	125.69M	89.02M	91.93M	100.66M	125.46M	120.70M	134.08M
Gross Profit	-	-	-	-	23.43M	28.48M	30.82M	44.49M	52.16M	55.22M	70.85M	61.42M	44.33M	39.64M	38.63M	48.93M	54.05M	19.81M	58.52M	57.26M	43.89M	41.05M	37.27M	10.73M	13.32M	12.32M
Gross Margin	-	-	-	-	45.06%	45.80%	53.35%	49.02%	43.06%	46.00%	50.42%	43.51%	29.97%	28.92%	31.89%	33.01%	33.31%	13.15%	31.59%	31.30%	33.02%	30.87%	27.02%	7.88%	9.94%	8.42%
Operating Expense	-	-	-	-	26.99M	24.09M	25.34M	36.19M	45.76M	50.93M	67.92M	54.68M	40.09M	38.05M	28.46M	41.73M	44.34M	17.00M	51.99M	54.34M	39.66M	39.08M	43.30M	11.83M	10.79M	14.08M
Operating Income	26.79M	8.83M	2.21M	1.99M	-3.56M	4.40M	5.47M	8.30M	6.41M	4.29M	2.93M	6.74M	4.24M	1.59M	10.17M	7.20M	9.71M	2.81M	6.52M	2.92M	4.23M	1.97M	-6.03M	-1.11M	2.54M	-1.76M
Operating Margin	10.95%	16.24%	5.02%	4.29%	-6.86%	7.07%	9.48%	9.14%	5.29%	3.58%	2.08%	4.77%	2.86%	1.16%	8.39%	4.86%	5.98%	1.87%	3.52%	1.60%	3.18%	1.48%	-4.37%	-0.81%	1.89%	-1.20%
EBITDA	-	-	-	-	-1.54M	5.52M	6.68M	11.25M	10.01M	8.38M	7.50M	12.72M	10.43M	12.26M	13.68M	12.33M	17.16M	10.30M	16.76M	16.04M	19.11M	14.22M	17.40M	11.61M	14.77M	9.75M
EBITDA Margin	-	-	-	-	-2.96%	8.87%	11.57%	12.39%	8.26%	6.98%	5.34%	9.01%	7.05%	8.94%	11.30%	8.32%	10.57%	6.83%	9.05%	8.77%	14.38%	10.69%	12.61%	8.52%	11.02%	6.66%
Net Income	24.48M	5.24M	819.00K	656.00K	2.04M	2.77M	8.63M	5.93M	13.80M	1.34M	-3.21M	937.00K	-1.98M	-4.63M	5.38M	7.83M	4.15M	2.14M	24.07M	1.64M	-4.35M	-1.70M	1.33M	-2.88M	-3.95M	-2.97M
Net Income Margin	10.01%	9.64%	1.86%	1.42%	3.92%	4.45%	14.94%	6.54%	11.39%	1.12%	-2.28%	0.66%	-1.34%	-3.38%	4.45%	5.29%	2.56%	1.42%	12.99%	0.90%	-3.27%	-1.28%	0.96%	-2.11%	-2.95%	-2.03%
R&D	-	-	-	-	-	-	-	-	-	-	-	-	100.00K	1.16M	-	-	-	198.00K	270.00K	821.00K	1.32M	1.84M	1.25M	1.17M	1.40M	2.24M
R&D as % of Total Revenue	-	-	-	-	-	-	-	-	-	-	-	-	0.07%	0.85%	-	-	-	0.13%	0.15%	0.45%	0.99%	1.38%	0.91%	0.86%	1.04%	1.53%
Interest Expense	0	0	0	0	136.00K	679.00K	598.00K	1.66M	0	0	0	3.39M	2.85M	3.04M	2.69M	2.85M	2.23M	2.12M	2.61M	2.69M	2.83M	2.30M	2.14M	2.50M	2.53M	2.42M
Interest Expense % of Total Revenue	0.00%	0.00%	0.00%	0.00%	0.26%	1.09%	1.04%	1.82%	0.00%	0.00%	0.00%	2.40%	1.93%	2.21%	2.22%	1.92%	1.38%	1.41%	1.41%	1.47%	2.13%	1.73%	1.55%	1.84%	1.89%	1.65%

Balance Sheet

Currency: EUR	2000-10-31	2001-10-31	2002-10-31	2003-10-31	2004-10-31	2005-10-31	2006-10-31	2007-10-31	2008-10-31	2009-10-31	2010-10-31	2011-10-31	2012-10-31	2013-10-31	2014-10-31	2015-10-31	2016-10-31	2017-10-31	2018-10-31	2019-10-31	2020-10-31	2021-10-31	2022-10-31	2023-10-31	2024-10-31	2025-10-31

Currency: EUR	2000-10-31	2001-10-31	2002-10-31	2003-10-31	2004-10-31	2005-10-31	2006-10-31	2007-10-31	2008-10-31	2009-10-31	2010-10-31	2011-10-31	2012-10-31	2013-10-31	2014-10-31	2015-10-31	2016-10-31	2017-10-31	2018-10-31	2019-10-31	2020-10-31	2021-10-31	2022-10-31	2023-10-31	2024-10-31	2025-10-31
Total Assets	207.22M	30.86M	30.80M	33.93M	35.08M	38.10M	47.63M	114.94M	146.50M	135.42M	132.26M	142.43M	132.60M	148.63M	142.81M	188.14M	187.28M	224.15M	208.66M	193.36M	211.96M	182.84M	150.49M	141.37M	131.89M	127.64M
Total Liabilities	166.46M	18.77M	18.69M	22.01M	22.19M	25.56M	27.32M	75.39M	92.70M	84.14M	90.15M	95.05M	87.43M	99.56M	95.44M	118.07M	116.13M	159.70M	124.50M	113.81M	140.95M	115.10M	92.36M	88.74M	82.26M	78.08M
Total Equity	40.69M	11.65M	11.35M	10.86M	11.37M	12.04M	18.16M	30.98M	42.24M	36.72M	28.19M	33.12M	28.65M	30.06M	31.99M	38.08M	40.02M	30.93M	52.82M	50.34M	42.83M	39.47M	37.15M	32.53M	28.76M	27.50M
Cash	11.21M	1.93M	1.60M	2.35M	2.66M	3.24M	10.21M	33.22M	46.02M	26.32M	10.44M	14.64M	12.35M	7.97M	9.15M	24.00M	26.57M	19.47M	19.35M	16.38M	34.26M	14.22M	14.34M	10.42M	9.08M	5.29M
Total Debt	-	-	-	-	12.14M	10.44M	10.73M	31.92M	6.47M	9.17M	17.00M	19.89M	56.72M	60.80M	62.57M	83.57M	83.05M	113.18M	82.65M	75.22M	103.38M	75.43M	61.10M	57.40M	50.00M	46.58M
Net Debt	-	-	-	-	9.48M	7.20M	526.00K	-1.29M	-39.55M	-17.15M	6.56M	5.25M	44.37M	52.83M	53.43M	59.57M	56.48M	93.72M	63.30M	58.84M	69.13M	61.20M	46.76M	46.98M	40.91M	41.29M

Cash Flow

Currency: EUR	2000-10-31	2001-10-31	2002-10-31	2003-10-31	2004-10-31	2005-10-31	2006-10-31	2007-10-31	2008-10-31	2009-10-31	2010-10-31	2011-10-31	2012-10-31	2013-10-31	2014-10-31	2015-10-31	2016-10-31	2017-10-31	2018-10-31	2019-10-31	2020-10-31	2021-10-31	2022-10-31	2023-10-31	2024-10-31	2025-10-31

Currency: EUR	2000-10-31	2001-10-31	2002-10-31	2003-10-31	2004-10-31	2005-10-31	2006-10-31	2007-10-31	2008-10-31	2009-10-31	2010-10-31	2011-10-31	2012-10-31	2013-10-31	2014-10-31	2015-10-31	2016-10-31	2017-10-31	2018-10-31	2019-10-31	2020-10-31	2021-10-31	2022-10-31	2023-10-31	2024-10-31	2025-10-31
Operating Cash Flow	-	-	-	-	1.76M	3.44M	6.06M	8.62M	3.75M	2.04M	1.26M	4.35M	10.59M	7.78M	11.39M	7.98M	9.65M	15.63M	8.21M	10.84M	28.57M	3.24M	2.94M	11.98M	12.27M	11.18M
Investing Cash Flow	-	-	-	-	1.38M	-1.09M	1.79M	-10.84M	-4.47M	-12.47M	-14.33M	-6.78M	-5.94M	-25.45M	-9.26M	-26.91M	1.30M	-35.52M	15.81M	-319.00K	-1.86M	897.00K	41.17M	-4.07M	-3.15M	-5.91M
Financing Cash Flow	-	-	-	-	-2.83M	-48.00K	-374.00K	31.07M	5.46M	-7.29M	-3.98M	5.84M	-6.97M	13.53M	-1.17M	33.78M	-8.37M	12.79M	-24.13M	-13.49M	-8.83M	-24.18M	-43.99M	-11.84M	-10.45M	-7.87M
Capital Expenditure	0	0	0	0	954.00K	2.46M	3.16M	2.88M	3.99M	4.73M	3.74M	4.01M	4.42M	5.77M	5.36M	6.49M	9.61M	10.82M	6.47M	5.13M	4.49M	4.98M	4.74M	4.30M	3.75M	5.13M
Free Cash Flow	-	-	-	-	809.00K	982.00K	2.90M	5.74M	-235.00K	-2.69M	-2.47M	341.00K	6.17M	2.01M	6.04M	1.49M	41.00K	4.80M	1.74M	5.71M	24.09M	-1.74M	-1.80M	7.68M	8.52M	7.43M
Dividends Paid	-	-	-	-	958.00K	2.51M	2.09M	4.37M	4.26M	5.88M	5.87M	2.85M	3.22M	3.16M	1.58M	3.27M	9.58M	6.59M	3.85M	5.33M	3.21M	2.44M	13.86M	1.58M	64.00K	343.00K
FCF to OCF	-	-	-	-	45.89%	28.56%	47.86%	66.55%	-6.26%	-131.86%	-195.65%	7.83%	58.28%	25.89%	52.99%	18.71%	0.43%	30.74%	21.20%	52.69%	84.29%	-53.64%	-61.15%	64.10%	69.41%	66.43%
Dividend Paid to FCF	-	-	-	-	118.42%	255.40%	72.18%	76.25%	-1814.04%	-218.40%	-237.28%	836.66%	52.13%	156.70%	26.12%	218.82%	23365.85%	137.31%	221.37%	93.37%	13.34%	-140.48%	-770.59%	20.58%	0.75%	4.62%

Earnings

Report Date	Jan 31, 2004	Apr 30, 2004	Jul 31, 2004	Jan 31, 2005	Apr 30, 2005	Sep 28, 2005	Mar 29, 2006	Jun 28, 2006	Dec 11, 2007	Mar 13, 2008	Jun 16, 2008	Sep 12, 2008	Dec 18, 2008	Mar 12, 2009	Jun 11, 2009	Sep 10, 2009	Dec 17, 2009	Mar 10, 2010	Jun 9, 2010	Sep 8, 2010	Dec 16, 2010	Mar 9, 2011	Jun 7, 2011	Sep 7, 2011	Dec 15, 2011	Mar 7, 2012	Jun 6, 2012	Sep 5, 2012	Dec 14, 2012	Mar 6, 2013	Jun 5, 2013	Sep 4, 2013	Mar 5, 2014	Jun 4, 2014	Sep 3, 2014	Mar 4, 2015	Sep 2, 2015	Dec 11, 2015	Mar 3, 2016	Jun 2, 2016	Sep 1, 2016	Dec 9, 2016	Mar 2, 2017	Jun 1, 2017	Sep 7, 2017	Dec 14, 2017	Mar 1, 2018	May 31, 2018	Sep 6, 2018	Dec 13, 2018	Sep 5, 2019	Dec 13, 2019	Mar 11, 2020	Jun 4, 2020	Sep 3, 2020	Dec 11, 2020	Mar 16, 2021	Jun 3, 2021	Sep 2, 2021	Dec 14, 2021	Mar 15, 2022	Jun 2, 2022	Sep 1, 2022	Dec 15, 2022	Mar 15, 2023	Jun 2, 2023	Sep 1, 2023	Dec 15, 2023	May 30, 2024	Sep 4, 2024	Dec 13, 2024	Mar 13, 2025	Jun 5, 2025	Sep 5, 2025	Dec 12, 2025	Jul 31, 2026
EPS Estimate	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-0.01	0.01	-0.01	0.01	-	-	-	-	-	-	-	-	0.01	-	-	-	0.10	0.18	0.18	0.01	0.01	0.02	-	-	-0.03	0.02	0.10	0.52	0.01	0.01	0.02	0.04	0.01	-	-0.04	-0.06	-0.05	-0.01	-0.04	-0.04	0.02	-0.01	0.09	-0.02	0.01	-0.01	-0.01	-0.02	0.01	-0.06	-0.02	0.00	-0.01	-	0.00	0.01	0.00
EPS Actual	0.00	0.00	0.02	0.00	0.01	0.02	0.01	0.02	0.02	0.02	0.02	-0.02	0.02	-0.02	0.01	-0.01	0.05	-0.03	-0.01	0.00	-0.02	-0.00	0.01	0.00	0.01	-0.01	0.01	0.02	-0.05	-0.03	-0.02	0.02	-0.04	0.00	0.11	0.11	0.01	-0.01	-0.02	0.02	0.02	0.03	-0.02	0.01	0.02	0.05	0.51	0.00	0.00	-0.05	0.04	-0.01	-0.02	-0.01	0.00	-0.05	-0.03	-0.02	0.01	0.04	-0.01	0.07	-0.02	0.02	-0.01	-0.01	-0.01	-0.01	-0.07	-0.01	0.01	0.00	-0.00	0.00	0.00	-0.03
Surprise	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	129.00%	-300.00%	68.00%	0.00%	-	-	-	-	-	-	-	-	100.00%	-	-	-	10.00%	-94.44%	-105.56%	-300.00%	100.00%	0.00%	-	-	133.33%	0.00%	-50.00%	-1.92%	-59.00%	-100.00%	-350.00%	0.00%	-200.00%	-	75.00%	100.00%	0.00%	-200.00%	50.00%	125.00%	100.00%	0.00%	-22.22%	0.00%	100.00%	0.00%	0.00%	50.00%	-200.00%	-16.67%	50.00%	-	114.00%	-	-	-100.00%	-
Timing	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	-	Pre-market	Pre-market	Pre-market	Pre-market	After-hours	-	-	-	-	-	-	-	-	Pre-market	-	-	-	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	Pre-market	-

Key Statistics & Ratios

Market Cap14.09M

Enterprise Value55.16M

Trailing P/E0.00

Forward P/E10.42

PEG Ratio3.22

Price / Sales0.11

Price / Book0.73

EPS-0.02

Book Value0.391

Revenue (TTM)128.91M

Gross Profit (TTM)87.62M

EBITDA14.62M

Profit Margin-3.98%

Operating Margin1.51%

Return on Equity-0.20%

Return on Assets0.92%

Shares Outstanding53.18M

Shares Float17.99M

Beta0.43

Dividend Yield0.00%

Dividend Rate0.00

Payout Ratio159.66%

Dividends

20231×

0.03Feb 8, 2023

20222×

0.05Jun 17, 20220.03Feb 8, 2022

20211×

0.03Feb 8, 2021

20201×

0.05Feb 7, 2020

20192×

0.03Sep 18, 20190.05Feb 1, 2019

20181×

0.04Feb 2, 2018

20171×

0.04Feb 1, 2017

20161×

0.05Feb 3, 2016

20151×

0.04Feb 6, 2015

20131×

0.04Jan 30, 2013

20121×

0.05Feb 1, 2012

20111×

0.05Jan 28, 2011

20101×

0.12Jan 28, 2010

20091×

0.12Jan 27, 2009

20071×

0.08Dec 19, 2007

20061×

0.12Dec 18, 2006

20053×

0.06Dec 20, 20050.05Oct 19, 20050.04Feb 14, 2005

20041×

0.03Feb 20, 2004

20031×

0.04Feb 18, 2003

20021×

0.04Feb 8, 2002

Stock Splits

Oct 26, 20042:1
Apr 2, 2001959692:319897