Investor Presentation • Feb 11, 2022
Investor Presentation
Open in ViewerOpens in native device viewer

Q4 2021 presentation

*) 5.0 MUSD in Revenue is delayed until 2022 due to semi-conductor shortage
Note: 1) EBITDA adjusted for 175 KUSD in one-off IPO costs in Q2
Growing Smartoptics to become a recognized leader in Open Optical Networking Solutions
Disaggregated and Open networks
Metropolitan area optical networks. Targeting Enterprise, Cloud and Network Operators
Excellent market opportunity caused by recent years' consolidation
Breakthrough orders from large Operator
Solutions, software and services grew by 46%
High customer and partner endorsement of open and dissagregated networks
World class customer and employee satisfaction NPS: 82 eNPS: 46
Revenue and EBITDA development 2017-2021 Comments
Revenue EBITDA
Note: EBITDA adjusted for 175 KUSD in one-off IPO costs in Q2
17,0 22,6 26,6 34,9 45,9 -0,6 0,2 1,6 2,4 5,4 2017 2018 2019 2020 2021 +17.5% +31.4% +33.1% +31.3% (-3.5%) (1.1%) (6.2%) (6.8%) (11.8%) CAGR 28% • Consistent growth over the past five years ranging between 17%-33% • Improving profitability as a result of revenue growth • Market success driven by new products in the solution area • 5.0 MUSD in revenue delayed to 2022 due to semi-conductor crisis • On track toward 100 MUSD in 2025/2026 (MUSD)

netFLEX is a SW product and registered trademark of LighRiver Technologies INC. Smartoptics products are integrated in netFLEX by Lightriver. Smartoptics and LightRiver may partner in certain projects, but are independent entities in all respects.

Market – Compact Modular EMEA + North America

Americas EMEA APAC 2,8 4,0 3,9 5,2 4,3 6,9 5,9 4,5 0 5 10 15 20 25 2020 2021 3,5 5,7 3,3 5,9 4,8 4,1 4,1 7,3 0 5 10 15 20 25 2020 2021 Q1 Q2 Q3 Q4 0,3 0,6 0,7 0,3 1,1 0,7 1,6 0,8 0 1 2 3 4 5 6 7 2020 2021 +20% (MUSD) +46% +6% 17.0 20.5 15.7 22.9 2.9 3.1





| 2021 | 2021 Guidance | 2025/26 aspirations |
||
|---|---|---|---|---|
| Revenue | +31.3% | 20-35% organic growth | ~100 mUSD | |
| Gross margin | 44.1% | ~41-44% | ~45% | |
| EBITDA margin | 11.8% | ~9-12% | ~15-18% | |
| Capex/sales | 1.3% | ~2% | ~2% |
| Profit and Loss Statement | 2021 Q4 | 2020 Q4 | 2021 12m | 2020 12m | Q4 21 vs Q4 20 | 2021 vs 2020 |
|---|---|---|---|---|---|---|
| Invoiced Revenue | 12 654 | 12 091 | 46 596 | 35 852 | ||
| Net Change Deferred Revenue | -151 | -448 | -730 | -918 | ||
| Total Recognized Revenue | 12 503 | 11 643 | 45 866 | 34 934 | +7.4% | +31.3% |
| Total COGS | -6 964 | -7 416 | -25 649 | -21 387 | ||
| Gross profit | 5 539 | 4 227 | 20 218 | 13 546 | +31.0% | +49.2% |
| Gross margin | 44,3% | 36,3% | 44,1% | 38,8% | ||
| Operating expenses | -4 073 | -3 189 | -14 788 | -11 173 | +27.7% | +32.9% |
| Adjusted EBITDA1) | 1 466 | 1 038 | 5 430 | 2 373 | +41.3% | +128.8% |
| EBITDA in % | 11,7% | 8,9% | 11,8% | 6,8% | ||
| Total Depreciation | -220 | -158 | -479 | -618 | ||
| EBIT | 1 246 | 880 | 4 767 | 1 755 | +41.7% | +171.6% |
| EBIT in % | 10,0% | 7,6% | 10,4% | 5,0% | ||
| Net Finance Items | -121 | -108 | 135 | -106 | ||
| Earnings before taxes | 1 125 | 772 | 4 902 | 1 649 | +45.8% | +197.2% |
| EBT in % | 9,0% | 6,6% | 10,7% | 4,7% | ||
| Tax | -248 | -5 | -1 078 | -16 | ||
| Earnings after tax | 878 | 766 | 3 824 | 1 633 |
Note: 1) EBITDA adjusted for around 175 KUSD in one-off IPO costs in Q2 2021
| Cash Flow Statement |
2021 Q4 | 2020 Q4 | 2021 12m | 2020 12m | Comment |
|---|---|---|---|---|---|
| Cash at the beginning of the period | 8 533 | 1 503 | 3 628 | 2 094 | |
| EBITDA | 1 466 | 1 038 | 5 516 | 2 419 | |
| Changes in Accounts Receivables | 1 020 | -63 | -1 713 | -1 359 | |
| Changes in Accounts Payable | 2 589 | 1 066 | 2 198 | 1 728 | |
| Changes in Inventory | -3 746 | -1 586 | -3 993 | -3 259 | |
| Changes in Deferred Revenue | 126 | 566 | 675 | 988 | |
| Other Working Capital Changes | 595 | 380 | -947 | 504 | |
| Cash Flow from Operating Activities | 2 050 | 1 400 | 1 736 | 1 022 | |
| Changes in Non-Current Assets | -247 | -450 | -589 | -594 | |
| Cash Flow from Investing Activities | -247 | -450 | -589 | -594 | |
| Changes in short term financing | 0 | 866 | -2 163 | -114 | |
| Changes in long term financing | -73 | 158 | -249 | 1 097 | |
| Interest paid | -36 | -39 | -81 | -154 | |
| Cash Flow from Financing Activities | -109 | 986 | -2 494 | 829 | |
| Dividend | 0 | 0 | -2 231 | 0 | |
| New shares issued | 0 | 0 | 11 159 | 0 | |
| Translation Differences | -835 | 189 | -1 817 | 278 | |
| Net Cash Flow | 859 | 2 122 | 5 763 | 1 534 | |
| Cash at the End of Period | 9 391 | 3 628 | 9 391 | 3 628 |
| Assets (MUSD) | Dec 31, 2021 | Dec 31, 2020 |
|---|---|---|
| Non-Current Assets | 6 266 | 6 583 |
| Capitalized Development Cost | 904 | 1 040 |
| Deferred Tax Asset | 3 968 | 4 053 |
| Property Plant and Equipment | 1 394 | 676 |
| Financial Assets | 0 | 814 |
| Other Non-Current Assets | 0 | 0 |
| Current Assets | 30 935 | 18 830 |
|---|---|---|
| Inventory | 11 988 | 8 103 |
| Accounts Receivables | 8 207 | 6 112 |
| Prepaid Expenses | 1 349 | 949 |
| Cash and Cash Equivalents | 9 391 | 3 628 |
| Other Current Asset | 0 | 38 |
| Total Assets | 37 201 | 25 413 |
|---|---|---|
| Equity and Liabilities (MUSD) | Dec 31, 2021 | Dec 31, 2020 |
|---|---|---|
| Total Equity | 24 238 | 12 201 |
| Non-Current Liabilities | 3 558 | 3 537 |
| Liabilities to Financial Institutions |
1 984 | 2 233 |
| Deferred Revenue | 1 574 | 1 304 |
| Other Non-Current Liabilities | 0 | 0 |
| Current Liabilities | 9 406 | 9 676 |
| Liabilities to Financial Institutions |
0 | 2 163 |
|---|---|---|
| Deferred Revenue | 1 379 | 974 |
| Accounts Payable | 6 208 | 4 010 |
| Public Duties | 49 | 945 |
| Other Current Liabilities | 1 769 | 1 583 |
| Total Liability | 12 964 | 13 213 |
|---|---|---|
| Total Liability and Equity | 37 201 | 25 413 |
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.