AI assistant
ArcticZymes Technologies — Interim / Quarterly Report 2023
Feb 1, 2024
3538_rns_2024-02-01_155eb1b0-d943-46d2-b4ba-7b87b76c1b57.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
Quarterly Report www.arcticzymes.com 4 th Quarter
Highlights from Q4 and 12 months 2023
- ArcticZymes Technologies (AZT) had Q4 sales of NOK 28.4 million (Q4 2022: NOK 28.2 million) and sales for the whole year 2023 of NOK 118.9 million (12M 2022: NOK 137.0 million, NOK 122.0 million adjusted for Covid effects in 2022)
- AZT had a positive EBITDA for Q4 of NOK 2.0 million (Q4 2022: NOK 1.3 million) and a positive EBITDA for the whole year of NOK 22.2 million (12M 2022: NOK 41.5 million and NOK 26.5 million adjusted for Covid effects in 2022)
- Operating expenses for Q4 were 27.1 million (Q4 2022: NOK 27.2 million) and for the first 12 months expenses were NOK 97.4 million (12M 2022: NOK 96.2 million)
- Cash flow for Q4 was positive NOK 3.1 million (Q4 2022: NOK 5.6 million) and NOK 2.1 million (12M 2022: NOK 23.3 million) for 2023, giving a cash balance of NOK 180.9 million. In addition, NOK 69 million is invested in low-risk interest rate funds.
- New partnership agreement with Biomatter to apply AI for generation of new enzyme prototypes
- Launch of T7 RNA Polymerase for molecular research and diagnostics
| MNOK | Q4 2023 |
Q4 2022 |
Change | YTD 2023 | YTD 2022 | Change |
|---|---|---|---|---|---|---|
| Sales | 28.4 | 28.2 | + 1 % |
118.9 | 137.0 | - 13 % |
| Total revenues | 29.1 | 28.4 | + 2 % |
119.7 | 137.7 | - 13 % |
| Operating expenses |
27.1 | 27.2 | 0 % |
97.4 | 96.2 | + 1 % |
| EBITDA | 2.0 | 1.3 | + 54 % |
22.2 | 41.5 | - 47 % |
| EBITDA adj. for covid |
2.0 | 1.3 | + 54 % |
22.2 | 26.5 | - 16 % |
| Profit before tax | 2.7 | 1.0 | + 170 % | 24.9 | 42.1 | - 41 % |
Key financial figures:
Introduction
ArcticZymes Technologies ASA, (hereinafter "AZT" or "the Company") is a Norwegian life sciences company with its core business focused on specialised and novel enzymes.
Operational review
Commercial
Sales for Q4 2023 were NOK 28 million, which equalled the result for the same quarter in 2022. Several factors continued to influence sales such as:
- Continued economic uncertainty, depressed company valuations and a tough capital-raising environment requiring companies to "tighten their belts".
- Lower pharmaceutical production levels and project delays resulting in reduced demand for compounds used to make therapeutics and vaccines.
- Declining activity in the Cell & Gene Therapy market in the Boston Biomanufacturing hub, had a negative impact on sales
- Declining economic and business activity in China
The geographical distribution of sales for the Q4 was 36% Americas, 57% EMEA and 7% APAC (Q4 2022: 50%, 43% and 7%, respectively). New customers placing orders for the first time were 23 in the fourth quarter, split by 12 in Molecular Tools and 11 in Biomanufacturing. A milestone was the launch of a completely revamped website (arcticzymes.com) which will be leveraged for digital Marketing to communicate our brand story, improve user & brand experience and drive revenue through lead generation.
Biomanufacturing
Biomanufacturing contributed 44% towards total Q4 2023 sales (69% in Q4 of 2022). We saw a steep decline in sales from last year's period versus this year, as last year's Q4 sales were the highest ever recorded for Biomanufacturing in one quarter, during an inventory build-up. We saw a reduction during the same period this year, especially on the Biomanufacturing hub on the East Coast in North America as companies continued to delay or even cancel programs in Cell & Gene Therapy. This was partially driven by customers continuing to destock and depleting high inventory levels. This destocking effect is expected to have come to an end now.
Beyond the SAN product line, ArcticZymes continues to be in active discussions with numerous CDMOs (Contract Development and Manufacturing Organizations), pharmaceutical and biotech customers in addition to academic experts in the field regarding their future needs in RNA therapeutics and other Biomanufacturing applications.
Molecular Tools (Diagnostics & Research)
Molecular Tools serve both molecular diagnostics and molecular research and contributed 56% towards total sales in Q4 2023 (31% Q4, 2022).
The Company grew its Molecular Tools portfolio by 81% in Q4 2023 versus Q4 2022 on the back of larger orders from key customers. The company expects further organic growth, especially with its Endonuclease and Polymerase product offerings.
Innovations
In Biomanufacturing, AZT has focused the work towards the launch of "SAN HQ GMP". The new "GMP grade" salt active nuclease will be supported with the filed DMF and marketing material upon launch. New analytic assays for quality control have been required in order to
control risk and critical control attributes for the GMP grade product. The new SAN HQ GMP has successfully been manufactured and launched on January 30th , 2024.
The salt active nuclease (SAN) product portfolio, including SAN HQ GMP, will be supported by a new improved version of the SAN HQ ELISA kit. This next-generation product, driven by market trends and voice-of-customer, will be a more sensitive version of our existing SAN HQ ELISA kit with an improved limit of detection and more flexible plate format. Development is ongoing, and the product is scheduled for launch during 2024.
In December, AZT received a funding grant from Research Council of Norway (RCN) of up to 11.8 MNOK over four years. This is a collaboration project between AZT, University of Tromsø, and SINTEF (one of Europe's largest independent research organisations). The grant and project will support AZT Advanced Therapeutics strategy and development of new enzymes for RNA therapeutics to our customers. RNA therapy and RNA based vaccines have increased the need for manufacturing of both research and clinical grade RNA. The grant is pending contract signing with the RCN and partners, which is expected within Q1.
Also in December, AZT introduced the new T7 RNA polymerase explicitly designed for molecular research and diagnostics and caters to the specialized needs of our customers in the Molecular Tools segment. The launch of the T7 RNA Polymerase is an example of ArcticZymes exploiting synergies between its business segments. While RNA therapeutics is rapidly evolving, the T7 RNA polymerase will support different research areas and be a key component in various molecular diagnostic applications. A higher quality grade of this enzyme will allow AZT to tap into a growing market for RNA therapeutics.
A novel, patent pending, RNA specific ribonuclease has been made available to selected customers as a prototype and is gaining interest from some key opinion leaders. The enzyme is relevant to both Molecular Tools and Biomanufacturing customers, and prototype testing will continue before introducing as a product to the market.
Finally, within Molecular Tools the IsoPol BSU+ prototype is continuing being supplied with positive market feedback in the NGS (Next Generation Sequencing) space.
Operations
Following Q3, where the focus was on preparation of the SAN HQ GMP validation protocol and T7 RNA Polymerase manufacturing process transfer, the fourth quarter was dedicated to the successful validation of the manufacturing processes and quality controls for SAN HQ GMP and T7 RNA Polymerase.
Quality Control (QC) was transferred from Operations to Quality Assurance (QA) at the end of the year. The change is related to regulatory requirements where QC needs to be independent of production to fulfil QA's responsibilities.
After ending the collaboration with the previous fermentation CDMO, the technology transfer for the rSAP fermentation process was initiated with Paras Biopharmaceuticals in Q4. This work is ongoing and expected to be completed in 2024.
AZT has initiated a project for a new ERP system involving finance, production planning, stockholding, and inventory control. During the quarter, Jeeves was approved as supplier, training commenced, and migration of data was initiated. Investment in this project is expected to streamline and integrate finance and operations to enable seamless production-data tracking with minimal resourcing in the longer term.
The annual ISO 13485 audit was successfully carried out, and certification was granted for
another year. This certificate is essential for the long-term continuity of business with IVD customers and for attracting new business from potential diagnostic test developers.
The Company went through one customer audit towards cGMP (Good Manufacturing Practices) within the Bioprocessing segment in the period. There were no critical deviations, only minor findings which are a necessary part of continuous improvement of the ISO 13485 standard and relevant GMP guidelines under which AZT operates under.
Strategic growth initiatives
The Company continues to focus on organic growth and is exploring external innovation opportunities (e.g. in-licensing, OEM, M&A) to facilitate the innovation strategy of both Biomanufacturing and Molecular Tools in 2024.
In December the collaboration with Biomatter was announced to leverage their AI (Artificial Intelligence) platform for enzyme engineering to support development of new and improved enzymes to expand offering towards new and existing customers. A collaborative project will be initiated in Q1 24.
Financial review
AZT reported sales of NOK 28.4 million (Q4 2022: 28.2 M) for the fourth quarter of 2023. Earnings before tax, interest, depreciation, and amortisation (EBITDA) were NOK 2.0 million (Q4 2022: 1.3 M) and earnings before tax (EBT) were NOK 2.7 million (Q4 2022: 1.0 M) in the quarter. Net financial income was a profit of NOK 2.2 million (Q4 2022: 1.1 M).
For the whole year 2023, AZT reported sales of NOK 118.9 million (12m 2022: 137.0 M). Earnings before tax, interest, depreciation, and amortisation (EBITDA) were NOK 22.2 million (12m 2022: 41.5 M) and earnings before tax (EBT) were NOK 24.9 million (12m 2022: 42.1 M). Net financial income was a profit of NOK 9.0 million (12m 2022: 5.7 M).
primarily explained by capitalisation of projects having reached certain milestones.
Currency effects
The Company's revenues are primarily denominated in Euro and USD which impacts the financial statement. A strengthening or weakening of the NOK versus USD and EURO will influence underlying growth figures. By using equivalent exchange rates in 2023 as 2022, revenues would have been NOK 2.0 million lower for the fourth quarter of 2023 and NOK 12.3 million lower for the whole year. Changes in USD versus NOK continues to be the key driver for the currency effects experienced during 2023.
Extraordinary items for the period
Personnel expenses in the fourth quarter are impacted negatively by NOK 0.5 million in accrued employer's national insurance contribution on options. The accrual and expense will fluctuate moving forward together with fluctuations in the share price
The Company had to dispose of raw materials with a value of NOK 0.5 million due to challenges in production during purification.
Taxes
For Q4 2023, the Company recognised NOK 0.7 million (Q4 2022: 0.2 M) in tax expenses and for the full year 2023, the Company recognised NOK 6.2 million (12M 2022: 9.3 million) in tax expense which will be offset against deferred tax assets. The Company had NOK 5.1 million in deferred tax assets at the end of 2023.
Financial position
Total equity amounted to NOK 308.6 million at the end of Q4 2023 compared to NOK 284.7 million at the end of Q4 2022.
In Biomanufacturing, sales were slightly lower than previous quarters with NOK 12.3 million in Q4 2023. This is also lower than the NOK 19.2 million we experienced last year in the same quarter. For the last 12 months, sales within Biomanufacturing ended on NOK 55.9 million which is a decline of almost 19% compared to 2022 where total sales ended on NOK 68.7 million.
For Molecular Tools, sales are on the same level as we have seen throughout the year with quarterly sales of NOK 16.1 million. This is an increase of almost 80% compared to same quarter last year where sales ended on NOK 9.0 million.
For the last 12 months, sales, excluding covid related sales (est. NOK 15 million) have gone from NOK 53.2 million to NOK 63.1 million this year, or an increase of 19%.
Operating expenses were reduced by NOK 0.1 million in Q4 2023 compared to Q4 2022,
Total assets were NOK 338.5 million at the end of Q4 2023, up from NOK 319.0 million at the end of Q4 2022.
The Company has no interest-bearing debt.
Cash flow
Net cash flow from operating activities was NOK 24.4 million for the whole year 2023 compared to NOK 58.4 million in the same period in 2022. The difference in cash flows from operations is explained by settlement of invoices for scale up projects, inventory build-up, reduction of payables and in general lower sales in 2023 compared to 2022.
Cash flow from investing activities was NOK -8.3 million in the quarter and NOK -21.0 million for the whole year. For the quarter, this is primarily explained by NOK 6.1 million in investments classified as intangible assets, NOK 0.4 million in equipment related to production and R&D facilities and NOK 1.7 in reinvested interest on short term interest rate funds. Capitalised investments related to the DMF submission were NOK 0.9 million in Q4 and NOK 5.9 million for the whole year. Total cash flow from investing activities ended on NOK 21.0 million in 2023 compared to NOK 33.2 million in 2022. The biggest difference is explained by an investment of 20 MNOK in an interest rate fund in 2022 and NOK 17.5 million in capitalisation of intangible assets in 2023.
Cash flow from financing activities was NOK -1.0 million for the quarter explained by payments on lease liabilities (premises) and NOK -1.3 million for the whole year 2023.
Changes in cash and cash equivalents was NOK +2.1 million for the whole year 2023. This generated a cash balance of NOK 180.9 million at the end of the quarter, compared to NOK 178.8 million at the end of 2022. NOK 69.0 million in low risk, liquid interest rate funds was reclassified from cash and cash equivalents to short term investments in the
fourth quarter (See other assets in Financial position). This is according to IFRS rules.
Shareholder matters
The total number of issued shares was 50,871,390 at the end of the quarter.
795,000 options are outstanding as of 31.12.2023. 200.000 options were awarded to the CEO during Q4 2023
See the annual report for 2022 and notes 9 and 11 in the Q4 2023 financial statement for further details on option programs.
Risk factors
AZT's business is exposed to several risk factors that may affect parts of or all the Company's activities. There are risks associated with development, regulatory approval, and sales in ArcticZymes. The Company is actively entering new agreements to broaden the revenue base and secure business as a long-term critical component supplier. Success relating to new product introductions is not guaranteed, and sales will be dependent on customer implementation.
There are also risks related to exchange rate fluctuations from year to year which impact underlying sales in the Company as most revenues are in USD and Euro.
The war in Ukraine and Middle Eastern instability has not materially affected the Company as we do not have any existing nor potential business in the area. It does only affect us indirectly in the way that it negatively affects the global investment climate and the overall global economic development.
Also, see the risk factors which are described in the annual report for 2022 and published on the Company's website www.arcticzymes.com.
Outlook
The outlook for 2024 is that the fundamental business is strong but headwinds in the market will continue thereby putting pressure on sales during Q1 and Q2.
The current assessment is that during H2 the headwinds will ease and provide a normalization of the market environment. However, the transparency in market development is not clear and can be greatly affected by the macroeconomic development.
The Company will continue to have a strategic focus on capturing customers within the
biomanufacturing space and launch new GMP grade enzymes within the SAN portfolio.
The search for new partnerships will continue across the full value chain to secure a stronger foundation for long term growth.
The interim financial statement 31. December 2023 (Q4)
CONSOLIDATED STATEMENT OF PROFIT & LOSS
| Q4 | YTD | |||
|---|---|---|---|---|
| (Amounts in NOK 1 000 - except EPS) | 2023 | 2022 | 2023 | 2022 |
| Sales revenues | 28 380 | 28 153 | 118 939 | 136 971 |
| Other revenues | 711 | 287 | 711 | 694 |
| Sum revenues | 29 091 | 28 440 | 119 650 | 137 664 |
| Cost of materials | -1 777 | -1 694 | -11 721 | -5 376 |
| Change in inventory | -320 | 530 | 5 795 | 196 |
| Personnel expenses | -15 408 | -14 686 | -58 862 | -59 185 |
| Other operating expenses | -9 570 | -11 322 | -32 621 | -31 804 |
| Sum expenses | -27 075 | -27 173 | -97 410 | -96 169 |
| Earnings before interest, taxes, depr. and amort. | 2 017 | 1 267 | 22 240 | 41 495 |
| Depreciation and amortization expenses | -1 521 | -1 341 | -6 381 | -5 021 |
| Operating profit/loss (-) (EBIT) | 495 | -75 | 15 859 | 36 474 |
| Financial income, net | 2 219 | 1 123 | 9 019 | 5 668 |
| Profit/loss (-) before tax (EBT) | 2 715 | 1 049 | 24 878 | 42 142 |
| Tax | -698 | -248 | -6 153 | -9 283 |
| Net profit/loss (-) | 2 017 | 801 | 18 724 | 32 860 |
| Basic EPS (profit for the period) | 0,04 | 0,02 | 0,37 | 0,65 |
| Diluted EPS (profit for the period) | 0,04 | 0,02 | 0,37 | 0,65 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| (Amounts in NOK 1 000) | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Non-current assets | ||
| Deferred tax | 5 086 | 11 239 |
| Machinery, equipment and permanent fixtures | 15 020 | 15 444 |
| Intangible assets | 26 096 | 9 236 |
| Lease assets | 12 314 | 13 873 |
| Total non-current assets | 58 516 | 49 792 |
| Current assets | ||
| Inventories | 12 873 | 7 078 |
| Account receivables and other assets* | 86 227 | 83 372 |
| Cash and cash equivalents* | 180 894 | 178 795 |
| Total current assets | 279 994 | 269 246 |
| Total assets | 338 510 | 319 037 |
| Equity | ||
| Share capital | 50 871 | 50 571 |
| Premium paid in capital | 263 975 | 261 656 |
| Retained earnings | -6 239 | -27 491 |
| Total equity | 308 607 | 284 736 |
| Other long-term liabilities Lease liabillities |
8 414 | 10 348 |
| Total other long-term liabilities | 8 414 | 10 348 |
| Current liabilities | ||
| Lease liabilities interest-bearing | 4 174 | 3 732 |
| Acconts payable | 4 539 | 5 592 |
| Other current liabilities | 12 775 | 14 628 |
| Total current liabilities | 21 488 | 23 953 |
| Total liabilities | 29 902 | 34 301 |
| Total equity and liabilities | 338 510 | 319 037 |
*MNOK 69 in mutual funds have been reclassified from cash and cash equvivalente to other assets
CONSOLIDATED CASH FLOW STATEMENT
| (Amounts in NOK 1 000) | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Cash flow from operating activities: | ||
| Profit/loss (-) before tax | 24 878 | 42 142 |
| Profit/loss adjusted for | ||
| Adjustment contract lease premises | -97 | -1 435 |
| Depreciation | 6 381 | 5 021 |
| Employee stock options | 2 564 | 5 432 |
| Non-cash interest expense | 465 | 499 |
| Changes in operating assets and liabilities | ||
| Inventory | -5 795 | -196 |
| Account receivables and other assets* | -1 059 | 8 381 |
| Payables and other current liabilities | -2 907 | -1 476 |
| Net cash flow from operating activities | 24 430 | 58 368 |
| Cash flow from investing activities: | ||
| Purchase of fixed assets | -1 673 | -4 791 |
| Short term investments* | -1 796 | -20 763 |
| Investment in intangible assets | -17 546 | -7 641 |
| Net cash flow from investing activities | -21 015 | -33 195 |
| Cash flow from financing activities: | ||
| Payment on lease liabillities | -3 435 | -3 025 |
| Payment on interest lease liabillities | -465 | -499 |
| Change in long term receivables | -35 | |
| Capital increase | 2 619 | 1 600 |
| Net cash flow from financing activities | -1 316 | -1 924 |
| Changes in cash and cash equivalents | 2 099 | 23 250 |
| Cash and cash equivalents at the beginning of period* | 178 795 | 155 546 |
| Cash and cash equivalents at end of period | 180 894 | 178 795 |
*MNOK 69 in mutual funds have been reclassified from cash and cash equvivalente to other assets
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
1. January till 31. December
| Premium paid | Retained | |||
|---|---|---|---|---|
| (Amounts in NOK 1 000) | Share capital | in capital | Earnings | Total equity |
| Equity as of 31.12.2021 | 50 371 | 260 256 | -65 783 | 244 845 |
| Comprehensive income Q1-Q3 2022 | 32 058 | 32 058 | ||
| Transactions with owners: | ||||
| Employees' share options | 3 013 | 3 013 | ||
| Equity as of 30.09.2022 | 50 371 | 260 256 | -30 712 | 279 916 |
| Comprehensive income Q4-2022 | 802 | 802 | ||
| Transactions with owners: | ||||
| Share capital increase | 200 | 1 400 | 1 600 | |
| Employees' share options | 2 419 | 2 419 | ||
| Equity as of 31.12.2022 | 50 571 | 261 656 | -27 492 | 284 735 |
| Comprehensive income Q1-Q3 2023 | 16 704 | 16 704 | ||
| Transactions with owners: | ||||
| Share capital increase | 300 | 2 319 | 2 619 | |
| Employees' share options | 1 454 | 1 454 | ||
| Transaction cost | -35 | -35 | ||
| Equity as of 30.09.2023 | 50 871 | 263 975 | -9 369 | 305 477 |
| Comprehensive income Q4-2023 | 2 017 | 2 017 | ||
| Transactions with owners: | ||||
| Employees' share options | 1 110 | 1 110 | ||
| Equity as of 31.12.2023 | 50 871 | 263 975 | -6 239 | 308 607 |
Notes to the interim accounts for 31. December 2023 (Q4)
Note 1 Basis of preparation of financial statements
The assumptions applied in the quarterly financial statements for 2023 that may affect the use of accouting principles, book values of assets and liabilities, revenues and expenses are similar to the assumptions found/used in the financial statement for 2022. These financial statements are the unaudited interim consolidated financial statements (hereafter "the Interim Financial Statements") of ArcticZymes Technologies ASA and its subsidiaries (hereafter "the Group") for the period ended 31. December 2023. The Interim Financial Statements are prepared in accordance with the International Accounting Standard 34 (IAS 34) and should be read in conjunction with the Consolidated Financial Statements for the year, ended 31. December 2022. (hereafter "the Annual Financial Statements"), as they provide an update of previously reported information.
Note 2 Analysis of operating revenue and -expenses and segment information
The Group recognise revenues according to IFRS 15 when it transfers control over a good or service to a customer. ArcticZymes sales revenues are enzymes for use in molecular research, In Vitro Diagnostics and biomanufacturing. Most of the revenues are from quotes or non binding supply agreements where the price has been agreed upon in advance. Other operating income are government tax grants, research grants.
For further information refer to note 5 in the Annual report for 2022
| Q4 | YTD | |||
|---|---|---|---|---|
| (Amounts in NOK 1 000) | 2023 | 2022 | 2023 | 2022 |
| Sales revenue: | ||||
| Enzymes | 28 380 | 28 153 | 118 939 | 136 971 |
| Group operating sales revenues | 28 380 | 28 153 | 118 939 | 136 971 |
| Gross profit | ||||
| Enzymes | 26 283 | 26 989 | 113 012 | 131 791 |
| Group gross profit | 26 283 | 26 989 | 113 012 | 131 791 |
| Other revenues | ||||
| Enzymes | 711 | 287 | 711 | 667 |
| Unallocated corporate expenses | 27 | |||
| Group other revenues | 711 | 287 | 711 | 694 |
| Operating expenses: | ||||
| Enzymes | -22 455 | -20 935 | -84 114 | -73 481 |
| Unallocated corporate expenses | -2 523 | -5 074 | -7 369 | -17 508 |
| Group operating expenses | -24 978 | -26 009 | -91 484 | -90 989 |
| Operating profit/loss (-) (EBITDA) | ||||
| Enzymes | 4 539 | 6 341 | 29 609 | 58 977 |
| Unallocated corporate expenses | -2 523 | -5 074 | -7 369 | -17 481 |
| Operating profit/loss (-) (EBITDA) | 2 017 | 1 267 | 22 240 | 41 495 |
| Depreciation and amortization: | ||||
| Enzymes | -1 509 | -1 265 | -6 339 | -4 689 |
| Unallocated corporate expenses | -12 | -77 | -42 | -332 |
| Group depreciation and amortization | -1 521 | -1 341 | -6 381 | -5 021 |
| Profit/loss (-) before interest and tax (EBIT) | ||||
| Enzymes | 3 031 | 5 076 | 23 270 | 54 288 |
| Unallocated corpoate expenses | -2 535 | -5 150 | -7 411 | -17 814 |
| Profit/loss (-) before interest and tax (EBIT) | 495 | -75 | 15 859 | 36 474 |
Note 3 Impacts of COVID-19 and the war in Ukraine
The Group's sales figurs has historically been impacted by COVID-19 effects, but there are limited sales over the last 7 quarters that are associated with COVID-19. The Company does not foresee any material COVID-19 effects in sales moving forward. The war in Ukrainee has not impacted the company directly or in a material way. The Company has experienced longer lead time on consumables used in production and R&D, but if this is a result of the war or general macro economic climate is hard to evaluate. The Company has no direct, nor indirect sales to Russia.
Note 4 Alternative Performance Measures
EBITDA & EBIT
EBITDA is widely used by investors when evaluating and comparing businesses, and provides an analysis of the operating results excluding depreciation and amortisation. The non-cash elements depreciation and amortization may vary significantly between companies depending on the value and type of assets.
The definition of EBITDA is "Earnings Before Interest, Tax, Depreciation and Amortization" and EBIT is "Earnings Before Interest and Taxes". The reconciliation to the IFRS accounts is as follows:
| Q4 | YTD | |||
|---|---|---|---|---|
| (Amounts in NOK 1 000 - exept EPS) | 2023 | 2022 | 2023 | 2022 |
| Sales | 28 380 | 28 153 | 118 939 | 136 971 |
| Other revenues | 711 | 287 | 711 | 694 |
| Sum revenues | 29 091 | 28 440 | 119 650 | 137 664 |
| Cost of materials | -1 777 | -1 694 | -11 721 | -5 376 |
| Change in inventory | -320 | 530 | 5 795 | 196 |
| Personnel expenses | -15 408 | -14 686 | -58 862 | -59 185 |
| Other operating expenses | -9 570 | -11 322 | -32 621 | -31 804 |
| Depreciation and amortization expenses | -1 521 | -1 341 | -6 381 | -5 021 |
| Sum expenses | -28 596 | -28 514 | -103 791 | -101 190 |
| Operating profit/loss (-) | 495 | -75 | 15 859 | 36 474 |
Note 5 Taxes
The calculation of deferred tax asset and tax expense as of December 31, 2023 and December 31, 2022 is based on a tax rate of 22%. The deferred tax asset is decreased to NOK 5.1 million due to changes in tax loss in the period. The deferred tax asset was NOK 11.2 million as of December 31, 2022. The basis for recognition of a tax asset are the expected future profits according to the assumption that temporary differences for the coming years will be reversed. For further information refer to note 12 in the Annual report for 2022.
| 31.12.2022 | Change | ||
|---|---|---|---|
| (Amounts in NOK 1 000) Temporary differences |
31.12.2023 | ||
| Non current assets | 2 957 | 2 538 | -419 |
| Other temporary differences | -1 551 | -1 218 | 333 |
| Gains and loss account | 5 432 | 6 790 | 1 358 |
| Total temporary differences | 6 838 | 8 111 | 1 273 |
| Financial instruments | 2 079 | 274 | |
| Adjustment capitalisation Skattefunn | 506 | 406 | |
| Tax assessment loss carried forward | -32 540 | -59 876 | |
| Calculation base deferred tax asset | -23 116 | -51 086 | |
| Change in deferred tax asset, 22% | -5 086 | -11 239 | -6 153 |
| Profit before income tax | 24 878 | 42 142 | |
| Non deductable expenses | 2 039 | 471 | |
| Non taxable income | -853 | -550 | |
| Changes in temporary differences | 1 273 | -1 210 | |
| Profit before tax loss carried forward | 27 337 | 40 853 | |
| Deferred tax loss carried forward | -27 337 | -40 853 | |
| Tax base | 0 | 0 | |
| Tax expense | -6 153 | -9 283 |
Note 6 Fixed assets
| Machinery, equipment and permanent fixtures | Q4 | YTD | ||
|---|---|---|---|---|
| (Amounts in NOK 1 000) | 2023 | 2022 | 2023 | 2022 |
| Net book value (opening balance) | 15 156 | 13 057 | 15 444 | 12 302 |
| Net investment | 374 | 2 853 | 1 673 | 4 791 |
| Depreciation and amortization | -510 | -466 | -2 096 | -1 650 |
| Net book value (ending balance) | 15 020 | 15 444 | 15 020 | 15 444 |
| Intangible asset | Q4 | YTD | ||
|---|---|---|---|---|
| (Amounts in NOK 1 000) | 2023 | 2022 | 2023 | 2022 |
| Net book value (opening balance) | 20 051 | 4 376 | 9 236 | 1 790 |
| Net investment | 6 138 | 4 910 | 17 546 | 7 641 |
| Depreciation and amortization | -93 | -49 | -686 | -195 |
| Net book value (ending balance) | 26 096 | 9 236 | 26 096 | 9 236 |
| Lease assets | Q4 | YTD | ||
|---|---|---|---|---|
| (Amounts in NOK 1 000) | 2023 | 2022 | 2023 | 2022 |
| Net book value (opening balance) | 13 237 | 14 698 | 13 873 | 16 078 |
| Adjustment net present value 01.01 | 44 | |||
| Depreciation | -923 | -825 | -3 599 | -3 176 |
| Additional premises Oslotech AS, Oslo | 661 | |||
| Revised lease and additional premesis SIVA, Tromsø | 570 | 265 | ||
| Cancellation premises Share Lab Oslo | -131 | |||
| New premises Share Lab Oslo | 1 601 | |||
| Net book value (ending balance) | 12 314 | 13 873 | 12 314 | 13 873 |
Intangible assets are depreciated by the linear method, depreciating the acquisition expense to the residual value over the estimated useful life, which are for each group of assets.
Capitalisation of intangible assets consists of the following projects:
New product development, scale-up of existing products, own patents and DMF related to SAN portfolio.
For further information refer to notes 13,14 and 15 in the Annual report for 2022.
Note 7 Lease assets and liabilities
The Group have five contracts under IFRS16.
The subsidiary ArcticZymes has a contract for leasing offices with Share Lab in Oslo. The contract was re-negotiated in Q2-2023. The Company signed a new contract Q2-2023 due to our need for additional space. The contract spans 3,5 years with a discount rate of 4,06%. Arcticzymes Technologies has in Q3 signed a new contract with Siva for more offices space, and the contract is for 2,5 years with 4,85% in discount rate.
For further information refer to note 15 in the Annual report for 2022.
| (Amounts in NOK 1 000) | ||
|---|---|---|
| Financial position | 31.12.2023 | 31.12.2022 |
| Lease assets | 12 314 | 13 873 |
| Sum lease assets | 12 314 | 13 873 |
| Lease liabilites | 8 414 | 10 348 |
| Sum lease liabilities | 8 414 | 10 348 |
Short-term leases
The Group also lease computers and IT equipment with contract terms from 1 to 3 years. The Group has decided not to recognise leases where the underlying asset has a low value, and thus does not recognise lease obligations and lease assets for any of these assets. Instead, payments for leases are expensed when they occur.
Overhead expenses related to premises in contracts are expensed when they occur.
| consolidated Profit & Loss statement | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Lease of IT equipment | 381 | 263 |
| Overhead expenses related to premises | 1 173 | 1 002 |
Note 8 Accounts receivable and other assets
| (Amounts in NOK 1 000) | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Account receivables | 13 784 | 11 593 |
| Research grants | 817 | |
| Tax grants | 853 | 631 |
| VAT | 618 | 1 028 |
| Short term investments | 68 968 | 65 366 |
| Other assets | 2 004 | 3 936 |
| Total accounts receivable and other assets | 86 227 | 83 372 |
Historically, the group has not incurred losses on accounts receivable. Based on this and the fact that there were no losses in 2022, and we expect no material future losses, no provisions for losses were made in Q4.
For further information refer to note 17 in the Annual report for 2022.
Note 9 Related party disclosures
| Shares owned or controlled by directors and senior management per 31. December 2023: | |||
|---|---|---|---|
| Number of | Number of |
| Name, position | shares | options |
|---|---|---|
| Marie Roskrow, Chairman | 200 000 | |
| Jane Theaker, Director | 10 044 | |
| Bernd Striberny, Director (employee) | 200 | |
| Lill Hege Henriksen, Observer (employee) | 3 088 | |
| Michael Akoh, CEO | 200 000 | |
| Børge Sørvoll, CFO | 95 428 | 180 000 |
| Dirk Hahneiser, VP Business Dev. and Marketing | 150 | |
| Marit Sjo Lorentzen, VP Operations | 20 331 | 115 000 |
| Grethe Ytterstad, VP Regulatory Affairs | 7 269 | |
| Olav Lanes, VP R&D and applications | 2 000 | 100 000 |
See note 11 for further details
Marie Roskrow worked for the Company in a 40% position after former CEO, Jethro Holter went on sick leave in January 2023. When CEO, Michael Akoh joined the company in September, Marie Roskrow ended the temporary consultancy work. For the year, the Company disbursed NOK 487.500 in board remuneration and NOK 631.000 in consulting fee to Marie Roskrow Travels are reimbursed on a cost basis
Note 10 Shareholders
| The 20 largest shareholders as of 31.12.2023 | Shares | Ownership |
|---|---|---|
| Skandinaviska Enskilda Banken AB (Nominee) | 6 493 000 | 12,76 % |
| Skandinaviska Enskilda Banken AB (Nominee) | 3 705 315 | 7,28 % |
| Skandinaviska Enskilda Banken AB (Nominee) | 2 740 253 | 5,39 % |
| State Street Bank and Trust Comp (Nominee) | 2 431 197 | 4,78 % |
| Pro AS | 2 150 231 | 4,23 % |
| Clearstream Banking S.A. (Nominee) | 1 832 351 | 3,60 % |
| Avanza Bank AB (Nominee) | 1 822 316 | 3,58 % |
| State Street Bank and Trust Comp (Nominee) | 1 713 091 | 3,37 % |
| Nordnet Bank AB (Nominee) | 1 409 546 | 2,77 % |
| Vinterstua AS | 1 383 214 | 2,72 % |
| Belvedere AS | 1 015 684 | 2,00 % |
| Skandinaviska Enskilda Banken AB (Nominee) | 950 024 | 1,87 % |
| J.P. Morgan SE (Nominee) | 719 040 | 1,41 % |
| Riise Invest Nord AS | 619 000 | 1,22 % |
| Middelboe AS | 612 400 | 1,20 % |
| Danske Bank AS (Nominee) | 577 565 | 1,14 % |
| Kvantia AS | 554 713 | 1,09 % |
| Nordnet Livsforsikring AS | 542 233 | 1,07 % |
| Naudholmen AS | 525 000 | 1,03 % |
| Verdipapirfondet KLP Aksjenorge | 524 511 | 1,03 % |
| 20 largest shareholders aggregated | 32 320 684 | 63,53 % |
Note 11 Share options
Per 31.12.2023, there were 795,000 outstanding options.
| 2023 | 2022 | |||
|---|---|---|---|---|
| Average | Number of | |||
| Average | Number of | exercise | share | |
| exercise price | share options | price | options | |
| As of 01.01. | 48,84 | 1 015 000 | 42,12 | 1 215 000 |
| Granted during the year | 35,52 | 450 000 | ||
| Exercised during the year | 8,73 | -300 000 | 8,00 | -200 000 |
| Lapsed during the year | 64,04 | -370 000 | ||
| Outstanding at 31. December | 795 000 | 1 015 000 |
Expiry date, exercise price, and outstanding options:
| 2023 | 2022 | ||
|---|---|---|---|
| Average | |||
| Expiry date | exercise price | Number of share options | |
| 2022, 31 December* | 8.00 | 200 000 | |
| 2025, 14 May | 10.19 | 215 000 | 315 000 |
| 2026, 30 November | 89.52 | 330 000 | 500 000 |
| 2028, 28 February | 42,38 | 50 000 | |
| 2028, 30 November | 26,94 | 200 000 | |
| Outstanding at 31. December | 795 000 | 1 015 000 | |
| Exercisable options at 31. December | 215 000 | 200 000 | |
*Expiry date has been adjusted to 30.06.2023
Note 12 Other current liabilities
| (Amounts in NOK 1 000) | 31.12.2023 | 31.12.2022 |
|---|---|---|
| Public taxes and withholdings | 3 460 | 2 883 |
| Bonus | 1 781 | 2 055 |
| Unpaid holiday pay | 4 457 | 3 947 |
| Other personnel | 1 277 | 2 025 |
| Other current liabilities | 1 799 | 3 717 |
| Other current liabilities | 12 775 | 14 628 |
For further information refer to note 22 in the Annual report for 2022.
Note 13 Events after balance sheet date, 31. December 2023
There are no events of significance to the financial statements for the period from the financial statement date to the date of approval; 31.01.2024
STATEMENT BY THE BOARD OF DIRECTORS AND CEO
We confirm, to the best of our knowledge, that the financial statement for the period 1. January to the 31. December 2023 has been prepared in accordance with current accounting standards and that the information in the accounts gives a true and fair view of the Company and the Group's assets, liabilities, financial position and results of operation.
We also confirm, to the best of our knowledge, that the quarterly report includes a true and fair overview of the Company's and the Group's development, results and position, together with a description of the most important risks and uncertainty factors the Company and the Group are facing.
The Board of Directors of ArcticZymes Technologies ASA Tromsø/Oslo, 31.01.2024
Marie Ann Roskrow Jane Theaker Edgar Koster Chairman Director Director
Bernd Striberny Michael Akoh Director- employee CEO
ArcticZymes Technologies ASA
Sykehusvegen 23 N-9294 Tromsø, Norway
- T (47) 7764 8900
- E [email protected]
- I www.arcticzymes.com