Investor Presentation • Feb 17, 2023
Investor Presentation
Open in ViewerOpens in native device viewer
Q4 2022
February 17, 2023













6

2022 Full Year estimated Revenue (invoiced, unadjusted) by business area Q4 specific development


Revenue (invoiced, unadjusted) per Region and Quarter – Last 5 quarters



Balance Sheet Dec 31, 2022 Working Capital Development past 5 quarters




Note: 1) The Direct Cost of Sales for Q4 includes extra cost related to spot purchases of USD 0.7 million and revaluation of inventory of negative 0.1 million.
| 2022 Full Year | 2025/26 aspirations |
|
|---|---|---|
| Revenue | 58.2 MUSD YoY Growth +26.7% |
~100 MUSD |
| Gross margin | 45.0% | ~45% |
| EBITDA margin | 20.3% | ~17-20% |
| EBIT margin | 17.6% | ~13-16% |
| kUSD | kNOK | ||||||
|---|---|---|---|---|---|---|---|
| 2022 | 2021 | Change | 2022 | 2021 | Change | ||
| Q4 | Q4 | Q4 | Q4 | ||||
| Total revenue | 18 076 | 12 452 | 45.2% | 181 980 | 108 971 | 67.0% | |
| Cost of Goods Sold | 10 468 | 6 942 | 105 236 | 60 676 | |||
| Gross Profit | 7 608 | 5 510 | 38.1% | 76 744 | 48 295 | 58.9% | |
| Gross Margin % | 42.1% | 44.3% | -2.2 p.p. | 42.2% | 44.3% | -2.1 p.p. | |
| Operating Expenses | 4 077 | 3 677 | 10.8% | 41 442 | 32 008 | 29.5% | |
| EBITDA | 3 531 | 1 833 | 92.6% | 35 302 | 16 287 | 116.7% | |
| EBITDA Margin % | 19.5% | 14.7% | 4.8 p.p. | 19.4% | 14.9% | 4.5 p.p. | |
| Depreciation and Amortization | 409 | 414 | 4 160 | 3 609 | |||
| Operating profit | 3 122 | 1 419 | 120.0% | 31 142 | 12 678 | 145.6% | |
| Operating Margin % | 17.3% | 11.4% | 5.9 p.p. | 17.1% | 11.6% | 5.5 p.p. | |
| Net Financial Items | -708 | 188 | -7 756 | 1 588 | |||
| Earnings before Tax | 2 414 | 1 608 | 50.1% | 23 386 | 14 266 | 63.9% | |
| Profit Margin | 13.4% | 12.9% | 0.5 p.p. | 12.9% | 13.1% | -0.2 p.p. | |
| Estimated Tax | 744 | 354 | 7 346 | 3 139 | |||
| Net Profit after Tax | 1 669 | 1 254 | 33.1% | 16 040 | 11 127 | 44.2% |
Comments to Q4 events
• Net financial items are largely currency translation differences
• Operating Expenses grow at a slower rate in USD, as most payroll expenses are other currencies than USD
| Shares outstanding (Basic) | 96 286 593 | 96 286 593 | 96 286 593 | 96 286 593 | |
|---|---|---|---|---|---|
| Shares outstanding (Diluted) | 96 286 593 | 96 286 593 | 96 286 593 | 96 286 593 | |
| Earnings per share (Basic) | \$ 0.017 \$ |
0.013 | kr 0.167 kr |
0.116 | |
| Earnings per share (Diluted) | \$ 0.017 \$ |
0.013 | kr 0.167 kr |
0.116 |
| kUSD | kNOK | |||
|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | |
| Q4 | Q4 | Q4 | Q4 | |
| Cash at the Beginning of Period | 6 117 | 8 534 | 60 294 | 75 268 |
| EBITDA | 3 531 | 1 833 | 34 806 | 16 166 |
| Changes in Trade Receivables | -5 159 | 1 032 | -50 851 | 9 105 |
| Changes in Trade Payable | 2 692 | 2 596 | 26 538 | 22 895 |
| Changes in Inventory | -3 572 | -3 745 | -35 212 | -33 031 |
| Changes in Contract Liabilities (Deferred Revenue) | 153 | 126 | 1 506 | 1 111 |
| Other Working Capital Changes | 2 122 | 759 | 20 919 | 6 692 |
| Cash Flow from Operating Activities | -233 | 2 601 | -2 294 | 22 938 |
| Payment for PPE and Development Costs | -771 | -307 | -7 604 | -2 710 |
| Other Investing Activities | 0 | 0 | 0 | 0 |
| Cash Flow from Investing Activities | -771 | -307 | -7 604 | |
| Dividend | 0 | 0 | 0 | 0 |
| New Shares Issued | 0 | 0 | 0 | 0 |
| Changes in Credit Facility | 0 | 0 | 0 | 0 |
| Repayments of Lease Liabilities | -196 | -208 | -1 936 | -1 832 |
| Repayments of Borrowing | -377 | -333 | -3 712 | -2 934 |
| Paid Interest on Borrowing | -13 | -36 | -131 | -316 |
| Cash Flow from Financing Activities | -586 | -576 | -5 779 | -5 082 |
| Exchange Rate Changes | 1 156 | -872 | 11 392 | -7 689 |
| Net Cash Flow | -435 | 846 | -4 286 | 7 457 |
| Cash at the End of Period | 5 682 | 9 380 | 56 008 | 82 725 |
| kUSD | kNOK | kUSD | kNOK | ||||||
|---|---|---|---|---|---|---|---|---|---|
| 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | 2022 | 2021 | ||
| Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | Q4 | ||
| Non-Current Assets | 6 175 | 7 851 | 60 870 | 69 240 | TOTAL Equity | 28 186 | 23 150 | 277 838 | 204 171 |
| Intangible Assets | 941 | 904 | 9 274 | 7 976 | |||||
| Property, Plant and Equipment | 1 787 | 1 392 | 17 617 | 12 272 | Non-Current Liabilities | 4 653 | 4 854 | 45 867 | 42 812 |
| Right of Use Asset | 2 380 | 2 301 | 23 464 | 20 294 | Other non-current liabilities | 0 | 0 | 0 | 0 |
| Financial Assets | 0 | 0 | 0 | 0 | Non-current deferred revenue | 1 774 | 1 574 | 17 486 | 13 878 |
| Deferred Tax Asset | 1 067 | 3 254 | 10 515 | 28 698 | Non-current interest-bearing debt | 1 120 | 1 724 | 11 042 | 15 208 |
| Non-current lease liability | 1 759 | 1 556 | 17 339 | 13 726 | |||||
| Current Assets | 37 945 | 30 619 | 374 033 | 270 041 | |||||
| Inventory | 15 423 | 12 095 | 152 032 | 106 675 | Current Liabilities | 11 281 | 10 465 | 111 198 | 92 298 |
| Trade Receivables | 15 899 | 7 812 | 156 724 | 68 899 | Credit facility | 0 | 0 | 0 | 0 |
| Other Current Assets | 940 | 1 331 | 9 269 | 11 742 | Current lease liability | 674 | 782 | 6 642 | 6 894 |
| Cash and Cash Equivalents | 5 682 | 9 380 | 56 006 | 82 725 | Current deferred revenue | 1 528 | 1 379 | 15 065 | 12 166 |
| Trade Payable | 5 841 | 6 215 | 57 574 | 54 814 | |||||
| TOTAL Asset | 44 120 | 38 470 | 434 903 | 339 281 | Public Duties | 972 | 59 | 9 580 | 519 |
| Other Current Liabilities | 2 266 | 2 030 | 22 337 | 17 905 | |||||
| TOTAL Liability | 15 934 | 15 320 | 157 065 | 135 110 | |||||
| Exchange rates | 9.8573 | 8.8194 | TOTAL Liability and Equity | 44 120 | 38 470 | 434 903 | 339 281 |
Exchange rates 9.8573 8.8194
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.