Quarterly Report • May 5, 2014
Quarterly Report
Open in ViewerOpens in native device viewer
Steinar Bakke – CEO
Gunnar Dolven - CFO Stavanger, 5- May -2014
1.Main Activities
2.Overview – Demonstrator Program – work completed1.MS2-20132.MS3-20133.MS4-20143.Demonstrator Program – work still outstanding1.MS52.MS64.Development Program - status1.Brief outline5.Financials
• It is our belief that the Badger Technology will contribute to making it politically acceptable to explore onshore and offshore in Environmentally Sensitive Area .
•Demonstrator Program Milestone program ongoing
•All modules critical for Badger Explorer tool ready for testing
Movie of the actual layout available on our website: www.bxpl.com
The individual modules required for the Beta Tool must first be function tested when in stand-alone mode. Each module must perform essentially as specified, but variations from specification are permitted if they:
The initial stage is to verify the basic functionality of each module, e.g. supplying specified hydraulic pressure, or checking slurry lines for leakage.
This test is performed in a workshop environment, and qualifies the module for Module process testing.
Once interoperability of all modules has been confirmed, a full function test is to be performed of the entire Beta Tool as system.
This test requires all modules to be physically connected (i.e. without temporary flexible connectors, multiple modules connected if this is required for full tool operation, etc.)
Without access to intermediate test points, the System Function Test focuses on whether the tool functions can be made to operate, even if limitations are present or workarounds are required.
The revised Milestone 6 has three deliverables:
In parallel with this the BXPL team will continue the R&D into the main challenges, including drilling, transport, compaction and locomotion.
The R&D efforts combined with the MS5 and MS6 will provide a solid starting point for the BE Development Program.
The revised Milestone 6, and the Badger Explorer Demonstrator Program will be concluded by the end of Q4 2014.
Description
Advantages with new approach
BXPL propose to organize the Development program by using the (existing) Demonstrator tool as a full-scale test bench for solutions developed.
This will be done in parallel with the development of next generation tool, and it will give valuable real-life data to validate the models and test requirements
| Quarters | Year End | |||||
|---|---|---|---|---|---|---|
| Q4 2013 | Q3 2013 | Q4 2012 | Note | 31.12.2013 | 31.12.2013 | |
| Revenues | ||||||
| Other Income | 0 | $\mathbf 0$ | 43 | 70 | 36 | |
| Public grants | 4808 | 3 9 8 7 | $-101$ | 1,2 | 22 375 | 284 |
| Capitalised public grants | $-4808$ | $-3987$ | 101 | 1,2 | $-22375$ | $-284$ |
| Total Revenues | $\theta$ | $\mathbf{0}$ | 43 | 70 | 36 | |
| Operating Expenses | ||||||
| External services for dev. project | 8 2 8 4 | 7 1 6 5 | 4 0 0 0 | 24 991 | 899 | |
| Payroll and related costs | 4 2 0 3 | 1 425 | 4779 | 14 909 | 19 57 | |
| Other operating expenses | 2 9 9 2 | 2 5 2 5 | 922 | 10729 | 6 83 | |
| Capitalised development cost | $-10.348$ | $-8758$ | $-6124$ | $-31523$ | $-1714$ | |
| Total Operating Expenses | 5 1 3 1 | 2 3 5 8 | 3 5 7 7 | 19 105 | 18 25 | |
| EBITDA | $-5131$ | $-2358$ | $-3534$ | $-19036$ | $-1789$ | |
| Depreciation | 92 | 92 | 136 | 451 | 65 | |
| Operating profit (loss) | $-5223$ | $-2450$ | $-3670$ | $-19486$ | $-1854$ | |
| Net financial income (loss) | $-129$ | $-47$ | $-907$ | $\overline{4}$ | 15 | 61 |
| Profit (loss) before taxes from continuing operations |
$-5352$ | $-2497$ | $-4577$ | $-19471$ | $-1792$ | |
| Tax on ordinary result from continuing operations | Ö | $\overline{0}$ | $\overline{0}$ | $\theta$ | ||
| Net profit (loss) from continuing operations | $-5352$ | $-2497$ | $-4577$ | 9 | $-19471$ | $-1792$ |
| Discontinued operations: | ||||||
| Profit (loss) after tax for the period from discontinued operations |
$-838$ | $\mathbf 0$ | $-750$ | 12 | $-4344$ | $-3.38$ |
| Net profit (loss) | $-6190$ | $-2497$ | $-5327$ | $-23815$ | $-2130$ | |
| Profit (loss) attributable to non-controlling interests | 0 | $\theta$ | $-198$ | 54 | $-84$ | |
| Profit (loss) attributable to equity holders of the | ||||||
| parent | $-6190$ | $-2497$ | $-5129$ | $-23869$ | $-2046$ | |
| Earnings per share | $-0,33$ | $-0,25$ | $-0,28$ | $-1,31$ | $-1,1$ | |
| Earnings per share diluted | $-0,33$ | $-1,31$ |
| Unaudited figures in NOK 1000 | ||||
|---|---|---|---|---|
| ASSETS | 31.12.2013 | 30.09.2013 | Ilote | 31.12.2012 |
| NON-CURRENT ASSETS | ||||
| Capitalised development costs | 130 785 | 125 244 | 2, 3, 7 | 121 637 |
| Patent rights | 387 | 387 | 387 | |
| Goodwill | $\Omega$ | $\theta$ | 4,12 | 5 5 9 5 |
| Total intangible assets | 131 172 | 125 631 | 127 619 | |
| Property, plant & equipment | 573 | 646 | 12 | 15 27 3 |
| Total tangible assets | 573 | 646 | 15 273 | |
| Investments in associates | 2 701 | 2959 | 4,12 | 0 |
| Total investments in associates | 2701 | 2959 | $\Omega$ | |
| TOTAL NON-CURRENT ASSETS | 134 446 | 129 235 | 142 893 | |
| CURRENT ASSETS | ||||
| Inventories | $\mathbf{0}$ | $\theta$ | 1932 | |
| Sum Inventories | 0 | 0 | 1932 | |
| Accounts receivables | $\Omega$ | 0 | 4,10 | 2 124 |
| Other receivables | 6 9 20 | 7 467 | 4,12 | 3 6 5 2 |
| Total receivables | 6920 | 7 467 | 5776 | |
| Cash and cash equivalents | 24 943 | 17 259 | 4, 10, 12 | 17 608 |
| TOTAL CURRENT ASSETS | 31 863 | 24727 | 25 315 | |
| TOTAL ASSETS | 166 309 | 153 962 | 9 | 168 208 |
| Unaudited figures in NOK 1000 | |||||
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | 31.12.2013 | 30.09.2013 | Ilote | 31.12.2012 | |
| EQUITY | |||||
| Share capital | 2 3 1 7 | 2 3 1 7 | $\overline{4}$ | 2 3 1 7 | |
| Share premium fund | 218 070 | 218 070 | 5 | 218 070 | |
| Other paid in capital | 2966 | 2856 | $\overline{4}$ | 4582 | |
| Total paid in equity | 223 353 | 223 243 | 224 969 | ||
| Retained earnings | $-121725$ | $-115.487$ | $-99790$ | ||
| Total retained earnings | $-121725$ | $-115487$ | $-99790$ | ||
| Non-controlling interests | 0 | $\circ$ | 12 | 1880 | |
| TOTAL EQUITY | 101 628 | 107 756 | 127 059 | ||
| LIABILITIES | |||||
| Capitalised grants | 53 920 | 38 7 20 | $\overline{7}$ | 24 000 | |
| Total non-current liabilities | 53 9 20 | 38 7 20 | 24 000 | ||
| Accounts payables | 4 4 0 1 | 4 4 1 2 | 4,10 | 3 801 | |
| Interest-bearing loans and borrowings | 0 | $\Omega$ | 10 | 8 200 | |
| Public duties payables | 3 104 | 603 | 1 2 7 1 | ||
| Other short term liabilities | 3 2 5 5 | 2 471 | 3878 | ||
| Total current liabilities | 10761 | 7 486 | 17 149 | ||
| TOTAL LIABILITIES | 64 681 | 46 206 | 41 149 | ||
| TOTAL EQUITY AND LIABILITIES | 166 309 | 153 962 | 168 208 |
| Quarters | rear end | |||||
|---|---|---|---|---|---|---|
| Unaudited figures in NOK 1000 | Q4 2013 | Q3 2013 | Q4 2012 | I lote | 31.12.2013 | 31.12.2012 |
| Contribution from operations ® | $-5004$ | $-4761$ | $-3943$ | $-20597$ | $-16517$ | |
| Change in accounts receivables and accounts payables | 913 | 121 | 909 4,10 | 2 487 | $-2003$ | |
| Change in other receivables and payables | 3 8 20 | 983 | $-347$ | 1079 | $-1953$ | |
| Het cash flow from operating activities | $-271$ | $-3658$ | $-3381$ | $-17032$ | $-20473$ | |
| Investment/sales fixed assets | $\theta$ | $\theta$ | $\theta$ | $\theta$ | 75 | |
| Capitalisation of development cost | $-10348$ | $-8758$ | $-6$ 124 | 3 | $-31523$ | $-17149$ |
| Sales of capitalised equipment | $\theta$ | $\theta$ | 34 | 3 | 0 | 294 |
| Reclassification of contribution from industry partner | 0 | $\Omega$ | $\theta$ | 0 | 2 4 8 8 | |
| Sale of shares in subsidiaries | 0 | 6360 | 752 | 4 | 5.442 | 752 |
| Het cash flow from investment activities | $-10348$ | $-2398$ | $-5338$ | $-26081$ | $-13541$ | |
| Public grants | 2 2 6 7 | 4279 | 2 0 4 6 | $\overline{1}$ | 20 34 3 | 2843 |
| Contribution from industry partners | 15 200 | $\Omega$ | $\theta$ | 7 | 29 920 | 7800 |
| Interest received | 46 | 148 | 166 | 387 | 821 | |
| Interest paid | $-1$ | $\mathbf{0}$ | $-89$ | $-3$ | $-51$ | |
| Het cash flow from financing activities | 17512 | 4 4 2 7 | 2 1 2 3 | 50 647 | 11 413 | |
| Total net changes in cash flow - continued operations | 6845 | $-1628$ | $-6,596$ | 7535 | $-22601$ | |
| Total net changes in cash flow - discontinued operations | 838 | $\mathbf{0}$ | $-992$ | 12 | $-199$ | 1030 |
| Het foreign translation differences | $\theta$ | $\theta$ | 75 | $\Omega$ | $\Omega$ | |
| Cash and cash equivalents beginning of period | 17 259 | 18887 | 25 120 | 17 608 | 39 179 | |
| Cash and cash equivalents end of period | 24 943 | 17 25 9 | 17 607 | 24 943 | 17 608 | |
| Profit (loss) attributable to equity holders of the Company | $-5352$ | $-2497$ | $-5129$ | $-19471$ | $-17083$ | |
| Profit (loss) attributable to non-controlling interests | $\theta$ | $\mathbf{0}$ | $-198$ | 54 | $-845$ | |
| Employee options | 110 | $-2.384$ | 411 | $-1616$ | 1 3 6 3 | |
| Depreciation | 92 | 92 | 493 | 451 | 651 | |
| Financial income | $-349$ | $-134$ | $-100$ | $-735$ | $-820$ | |
| Financial expenses | 238 | 40 | 89 | 339 | 51 | |
| Share of (profit) / loss of associates | 258 | 123 | 166 | $\overline{4}$ | 380 | $\Omega$ |
| Loss on sale of subsidiary and shares | $\theta$ | $\Omega$ | $\Omega$ | $\theta$ | 166 | |
| *Contribution from operations before tax | $-5004$ | $-4761$ | $-3943$ | $-20597$ | $-16.517$ |
•Petromaks Ultrasonic grant awarded 4.325 MNOK
| Rank Investor | Holding Percentage | ||
|---|---|---|---|
| т | CONVEXA CAPITAL IV AS | 3 200 780 | 17.3 % |
| $\overline{2}$ | STATE STREET BANK AND TRUST CO. | 2 699 997 | 14.6% |
| 3 | BANK OF NEW YORK MELLON SA/NV | 922 224 | 5.0% |
| 4 | INVESCO PERP EUR SMALL COMP FD | 874 551 | 4.7% |
| 5 | HOLBERG NORDEN VERDIPAPIRFONDET | 830 311 | 4.5% |
| 6 | ODIN OFFSHORE | 673 093 | 3.6% |
| 7 | SKANDINAVISKA ENSKILDA BANKEN S.A. | 655 000 | 3.5% |
| 8 | IRIS-FORSKNINGSINVEST AS | 497 584 | 2.7% |
| 9 | BANK OF NEW YORK MELLON (LUX) S.A. | 358787 | 1.9% |
| 10 | DALVIN RÅDGIVNING AS (DOLVEN GUNNAR) | 301 872 | 1.6% |
| п | ANØY INVEST DA | 278 800 | 1.5% |
| 12 | TTC INVEST AS | 250 000 | 1.3 % |
| 13 | AM KNUT | 242 600 | 1.3% |
| 14 | DREVDAL KJELL ERIK | 222 600 | 1.2% |
| 15 | CSV II AS | 214 000 | 1.2% |
| 16 | MP PENSJON PK | 213 200 | 1.2% |
| 17 | NILSHOLMEN INVESTERING AS (MARKMAN KIELL) | 209 222 | 1.1% |
| 18 | VENTOR AS | 190 004 | 1.0% |
| 19 | THE NORTHERN TRUST CO. | 188 190 | 1.0% |
| 20 | STOKKA SIGMUND | 178 693 | 1.0% |
| Top 20 shareholders | 13 201 508 | 71.2% | |
| Other shareholders | 5 335 780 | 28,8% | |
| Total shares outstanding | 18 537 288 | 100,0% |
• Completion of Badger Demonstrator Program by end of 2014
Outlook
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.