AI assistant
Basware Oyj — Interim / Quarterly Report 2021
Feb 3, 2022
3257_rns_2022-02-03_8d59e9c1-9b8b-438e-879b-678943ec577b.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer
==> picture [99 x 28] intentionally omitted <==
Financial Statements Bulletin January-December 2021
x
Basware Corporation | https://investors.basware.com/en
1
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
− Basware Financial Statements Bulletin January December 2021: Order intake back to growth, net sales and EBIT in line with expectations
October-December 2021
-
Cloud ARR order intake amounted to EUR 6.0 million (EUR 5.9 million)
-
Net sales increased 2.4 percent to EUR 39,742 thousand (EUR 38,793 thousand), which amounted to 0.5 percent organic growth at constant currencies
-
Cloud revenue increased 10.4 percent to EUR 31,628 thousand (EUR 28,660 thousand), which amounted to 8.4 percent organic growth at constant currencies
-
EBIT increased 26.2 percent to EUR 1,532 thousand (EUR 1,213 thousand)
-
Earnings per share (diluted) were EUR -0.04 (EUR -0.13)
January-December 2021
-
Cloud ARR order intake amounted to EUR 17.1 million (EUR 19.3 million)
-
Net sales increased 1.0 percent to EUR 153,155 thousand (EUR 151,579 thousand), which amounted to 0.9 percent organic growth at constant currencies
-
Cloud revenue increased 8.8 percent to EUR 119,996 thousand (EUR 110,312 thousand), which amounted to 8.6 percent organic growth at constant currencies
-
EBIT increased 53.1 percent to EUR 7,144 thousand (EUR 4,667 thousand)
-
Earnings per share (diluted) were EUR -0.99 (EUR -0.51)
Key figures
| EUR thousand | 10-12/ 2021 |
10-12/ 2020 |
Change, % |
1-12/ 2021 |
1-12/ 2020 |
Change, % |
|
|---|---|---|---|---|---|---|---|
| Net sales | 39,742 | 38,793 | 2.4 |
153,155 | 151,579 | 1.0 | |
| Cloud revenue | 31,628 | 28,660 | 10.4 |
119,996 | 110,312 | 8.8 | |
| Cloud ARR order intake | 6,010 | 5,899 | 1.9 |
17,064 | 19,250 | -11.4 | |
| EBIT | 1,532 | 1,213 | 26.2 |
7,144 | 4,667 | 53.1 | |
| EBITDA | 5,362 | 5,044 | 6.3 |
22,828 | 20,207 | 13.0 | |
| Gearing, %1 | 72.5 | 53.0 | 36.8 |
72.5 | 53.0 | 36.8 | |
| Cash and cash equivalents1 | 31,060 | 40,461 | -23.2 |
31,060 | 40,461 | -23.2 | |
| Cash flow from operating activities | 8,795 | 5,633 | 56.1 |
20,435 | 25,252 | -19.1 | |
| Earnings per share, diluted, EUR | -0.04 | -0.13 | 64.4 |
-0.99 | -0.51 | -93.7 | |
| Personnel1 | 1,347 | 1,336 | 0.8 |
1,347 | 1,336 | 0.8 | |
| 1 | At the end of the period. |
The Financial Statements Bulletin is unaudited.
Guidance for 2022
Basware guides the following for the full year 2022:
-
Order Intake to grow between 15 and 35 percent at organic constant currencies
-
• Net sales to grow between 3 and 6 percent at organic constant currencies
-
EBIT between EUR 7 and 10 million
Basware Corporation | https://investors.basware.com/en
2
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
CEO Klaus Andersen:
“Q4 was a good quarter for us overall. Net sales and profitability developed as expected. Total net sales grew 1%, at organic constant currencies, to EUR 39.7 million, while Cloud revenue grew 8% at organic constant currencies, amounting to EUR 31.6 million. Consulting revenue amounted to EUR 6.6 million in Q4, a decline compared to the same quarter last year. Increased partner implementation activity, especially in North America, and a lower number of new projects coming in earlier in the year impacted the Consulting revenues in Q4. Maintenance and License revenue declined in line with expectations. EBIT continued to develop positively and amounted to EUR 1.5 million for the quarter, an increase of 26% YoY. Our cash position remained strong and was EUR 31.1 million at the end of the quarter.
In 2021 we essentially completed our Cloud journey, with 80% of revenues in Q4 coming from the Cloud software business and 17% from Cloud related professional services. Net sales amounted to EUR 153.2 million, 1% organic growth at constant currencies compared to 2020. Cloud revenue reached EUR 120 million, an organic growth of 9% at constant currencies compared to 2020. Consulting revenues amounted to EUR 26.9 million, a small increase compared to 2020. Maintenance and License revenue declined as expected and according to the strategy. EBIT was EUR 7.1 million with a robust increase of 53% compared to 2020.
In 2021, as a result of our Cloud journey progress and a growing loyal customer base, we delivered strong cloud metrics, with Basware's gross renewal rate at 96 percent and net renewal rate at 104 percent. Cloud gross margin was 68.3 percent in 2021, 0.6 percentage point higher than in 2020. Our customer lifetime value to customer acquisition cost ratio (LTV/CAC) was 7.2 times in 2021.
Order intake for the quarter was EUR 6.0 million, growing 1.9% YoY. New logo order intake grew 35.9% YoY and contributed to the total order intake for the quarter with EUR 1.8 million. Many well-known companies such as Auchan, Carmeuse, Grass Valley, SRV and DOF signed up for our cloud services in Q4.
Full year order intake was EUR 17.1 million compared to EUR 19.3 million in 2020, bearing in mind that the large US fast food chain signed in Q3 is not visible in the 2021 order intake numbers. The positive trend in our Partner reseller channel continued, with approximately 18% or EUR 3.1 million of the full year order intake coming from resellers. In 2020 that number was EUR 2.3 million or approximately 12%.
In Q4 we launched to selected pilot customers an exciting innovation and add-on service, Smart Coding, using Artificial Intelligence. Smart Coding helps to reduce the number of touches on invoices by creating machine-learning based coding proposals, thus reducing the time spent on invoice processing even further. In addition, we continued to support our customers in their compliance journey in the global e-invoicing space and introduced an e-invoice compliance map to our homepages with comprehensive descriptions of e-invoicing requirements across the globe. In Procurement we are constantly increasing the depth of functionalities and capabilities. The demand for our next generation Basware Purchase solution grew steadily during the year and we reached 40% growth in number of customers with production usage at the end of the year.
Engaging and aligning all our stakeholders towards our long-term value creation is crucial. I am very pleased that in Q4 we established, for the first time in Basware’s history, a long-term Employee share savings plan. An initiative that gives all Basware employees the opportunity to become an even more integrated part of company’s long-term value creation.
Going into 2022, the momentum we have in Procurement clearly indicates that we are steadily heading towards becoming best in class, not only in Networked Accounts Payable, but also in the wider Networked Purchase-to-Pay space. In 2022 our focus is on accelerating sustainable growth. We will continue to strive towards improved sales execution and efficient demand generation, and at the same time increasing the capacity in this area. Based on the pipeline development we experienced in the second half of 2021 and the order intake performance in the last quarter of 2021, we have increased confidence in continuing the growth in order intake in 2022.”
Basware Corporation | https://investors.basware.com/en
3
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
Net sales
| Net sales | ||||||
|---|---|---|---|---|---|---|
| Net sales by revenue type, | 10-12/ | 10-12/ | Change, | 1-12/ |
1-12/ | Change, |
| EUR thousand | 2021 | 2020 | % | 2021 | 2020 | % |
| Cloud | 31,628 | 28,660 | 10.4 | 119,996 |
110,312 | 8.8 |
| Consulting | 6,643 | 7,002 | -5.1 | 26,942 |
26,875 | 0.2 |
| Maintenance, license and other | 1,472 | 3,131 | -53.0 | 6,216 |
14,392 | -56.8 |
| Total | 39,742 | 38,793 | 2.4 | 153,155 |
151,579 | 1.0 |
| Net sales by customer location, | 10-12/ | 10-12/ | Change, | 1-12/ |
1-12/ | Change, |
| EUR thousand | 2021 | 2020 | % | 2021 | 2020 | % |
| Americas | 8,474 | 9,060 | -6.5 | 33,641 |
35,013 | -3.9 |
| Europe | 14,577 | 13,503 | 8.0 | 54,767 |
52,176 | 5.0 |
| Nordics | 14,696 | 14,338 | 2.5 | 56,904 |
56,428 | 0.8 |
| APAC | 1,994 | 1,892 | 5.4 | 7,843 |
7,962 | -1.5 |
| Total | 39,742 | 38,793 | 2.4 | 153,155 |
151,579 | 1.0 |
Net sales by revenue type
Net sales by customer location
==> picture [478 x 112] intentionally omitted <==
----- Start of picture text -----
Cloud 80% Americas 21%
Consulting 17% Europe 37%
Q4/21 Q4/21
Nordics 37%
Maintenance, license
and other 3% APAC 5%
----- End of picture text -----
Basware’s net sales for the fourth quarter amounted to EUR 39,742 thousand (EUR 38,793 thousand), an increase of 2.4 percent. This equated to 0.5 percent organic growth at constant currencies.
Basware’s net sales for the year 2021 amounted to EUR 153,155 thousand (EUR 151,579 thousand), an increase of 1.0 percent. This equated to 0.9 percent organic growth at constant currencies.
Cloud revenues continued to grow during the fourth quarter. Cloud revenues in the fourth quarter were EUR 31,628 thousand (EUR 28,660 thousand), up by 10.4 percent, equating to 8.4 percent organic growth at constant currencies and accounted for 79.6 percent (73.9%) of net sales.
In the fourth quarter consulting revenues decreased 5.1 percent, equating to 7.6 percent organic decrease at constant currencies. Increased partner implementation activity, especially in North America, and a lower number of new projects coming in earlier in the year impacted the Consulting revenues in the fourth quarter.
Maintenance and license revenues declined in line with expectations as Basware transitions customers to the cloud and discontinues some of Basware’s legacy services. In the fourth quarter maintenance, license and other revenues decreased 53.0 percent, equating to 53.6 percent organic decrease at constant currencies. The accelerated decline in maintenance is due to end of life of some of Basware’s legacy onpremise products triggered on January 1[st] 2021.
Basware Corporation | https://investors.basware.com/en
4
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
Basware’s net sales for the fourth quarter from the Americas was positively impacted by the development of US dollar against the Euro. At constant currencies net sales for the fourth quarter from Americas declined by 10.3 percent YoY. Net sales from Americas for the fourth quarter was negatively impacted by significantly increased partner implementation activity. Basware’s net sales for the full year 2021 from Americas was negatively impacted by the development of US dollar against Euro. At constant currencies net sales from Americas in 2021 declined by 0.9 percent year on year.
Cloud order intake
| Cloud order intake | ||||||
|---|---|---|---|---|---|---|
| Order intake by type, | 10-12/ | 10-12/ | Change, | 1-12/ | 1-12/ | Change, |
| EUR thousand | 2021 | 2020 | % | 2021 | 2020 | % |
| New logo | 1,772 | 1,304 | 35.9 | 6,045 | 6,065 | -0.3 |
| Expansion | 3,039 | 3,746 | -18.9 | 8,378 | 9,357 | -10.5 |
| Transformation | 1,199 | 849 | 41.2 | 2,641 | 3,828 | -31.0 |
| Total | 6,010 | 5,899 | 1.9 | 17,064 | 19,250 | -11.4 |
| Order intake by type, | Q4 | Q3 | Q2 | Q1 |
Q4 |
Q3 | Q2 |
Q1 | |
|---|---|---|---|---|---|---|---|---|---|
| EUR thousand | 2021 | 2021 | 2021 | 2021 |
2020 |
2020 | 2020 |
2020 | |
| New logo | 1,772 | 767 | 2,795 | 711 |
1,304 |
1,143 |
2,624 |
994 |
|
| Expansion | 3,039 | 1,434 | 2,214 | 1,691 |
3,746 |
1,587 |
2,262 |
1,763 |
|
| Transformation | 1,199 | 373 | 602 | 467 |
849 |
875 |
1,244 |
860 |
|
| Total | 6,010 | 2,575 | 5,611 | 2,868 |
5,899 |
3,604 | 6,131 |
3,617 |
Cloud order intake by customer location in Q4/2021 and Q4/2020
| Q4/21 | Q4/21 | Americas 9% Europe 52% |
Q4/20 | Americas 13% Europe 59% |
||
|---|---|---|---|---|---|---|
| Nordics 39% APAC 0% |
Nordics 23% APAC 5% |
Basware’s total cloud annual recurring revenue (ARR) gross order intake in the fourth quarter amounted to EUR 6,010 thousand (EUR 5,899 thousand), an increase of 1.9 percent from corresponding period last year. This equated to 0.8 percent growth on an organic constant currency basis.
Basware’s cloud order intake for the year 2021 amounted to EUR 17,064 thousand (EUR 19,250 thousand), a decrease of 11.4 percent. This equated to 11.2 percent decline on an organic constant currency basis. Full year order intake performance was impacted by uncertainty in the business environment primarily caused by the pandemic. Based on the systematic actions to improve sales execution throughout the year, order intake returned to growth in Q4 2021.
Basware reports from Q4 2021 onwards the distribution of cloud order intake into new logo, expansion and transformation order intake types. In Q4 2021 the company reports as an additional disclosure the distribution of order intake between 2020−2021 by quarter and by year. New logo means a new customer to Basware with whom it does not have prior significant business.
Basware Corporation | https://investors.basware.com/en
5
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
Out of total cloud order intake, new logo increased by 35.9 percent for the fourth quarter compared to corresponding quarter last year and amounted to EUR 1,772 thousand (EUR 1,304 thousand). Expansion decreased by 18.9 percent for the fourth quarter and amounted to EUR 3,039 thousand (EUR 3,746 thousand). The corresponding period last year included a significant customer expansion deal and by adjusting for it, expansion sales growth for Q4 2021 was strong and broad based. In the fourth quarter new logos represented 29%, expansions 51% and transformations 20% of the total cloud order intake. For the year 2021, order intake consisted of 35% new logos, 49% expansions, and 15% transformations.
There will be a time lag before order intake is visible in net sales. Historically, around one quarter of the full year’s new ARR order intake converts into revenues in the same year, with roughly fifty to sixty percent converting to revenues in the following year and the remainder thereafter. Further information on the definition of annual recurring revenue gross order intake is included in the section on Definitions of Key Indicators and Alternative Performance Measures.
Financial performance
| Financial performance | ||||||
|---|---|---|---|---|---|---|
| EUR thousand | 10-12/ 2021 |
10-12/ 2020 |
Change, % |
1-12/ 2021 |
1-12/ 2020 |
Change, % |
| Net sales | 39,742 | 38,793 | 2.4 | 153,155 | 151,579 | 1.0 |
| Cost of sales | -17,275 | -16,474 | 4.9 | -66,837 | -65,941 | 1.4 |
| Gross profit | 22,467 | 22,318 | 0.7 | 86,317 | 85,638 | 0.8 |
| Sales and marketing | -11,162 | -10,853 | 2.8 | -38,286 | -40,001 | -4.3 |
| Research and development | -7,030 | -6,692 | 5.0 | -27,928 | -25,930 | 7.7 |
| General and administration | -3,077 | -3,565 | -13.7 | -13,038 | -14,096 | -7.5 |
| Total operating expenses | -21,269 | -21,111 | 0.8 | -79,252 | -80,027 | -1.0 |
| Other operatingincome and expenses | 333 | 5 | 6148.0 | 79 | -944 | N/A |
| EBIT | 1,532 | 1,213 | 26.2 | 7,144 | 4,667 | 53.1 |
| EBITDA | 5,362 | 5,044 | 6.3 | 22,828 | 20,207 | 13.0 |
In the fourth quarter, cost of sales amounted to EUR 17,275 thousand (EUR 16,474 thousand), an increase of 4.9 percent. The cloud gross margin was 68 percent in the fourth quarter, flat in comparison to the fourth quarter of 2020.
Out of the total operating expenses, sales and marketing expenses increased 2.8 percent, research and development expenses increased 5.0 percent and general and administration expenses decreased 13.7 percent during the fourth quarter. Sales and marketing costs increased in comparison with the fourth quarter of 2020 mainly due to increased investments into demand generation activities. Research and development costs increased in comparison to corresponding period last year mainly due to higher amortizations of completed development projects, and by a lower level of capitalization of R&D expenses. General and administration costs decreased in comparison to corresponding period last year mainly because of lower level of incentive costs.
Basware’s research and development investments including capitalizations but excluding amortizations totalled EUR 6,370 thousand (EUR 6,196 thousand), or 16.0 percent (16.0%) of net sales during the quarter.
Basware’s EBITDA was EUR 5,362 thousand (EUR 5,044 thousand) and adjusted EBITDA was EUR 5,458 thousand (EUR 5,098 thousand) in the fourth quarter. The adjustments to EBITDA totalled EUR 96 thousand (EUR 53 thousand) in the quarter. Other operating income and expenses amounted to EUR 333 thousand (EUR 5 thousand).
Basware’s EBIT for the quarter amounted to EUR 1,532 thousand (EUR 1,213 thousand).
Basware Corporation | https://investors.basware.com/en
6
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
In 2021, Basware’s EBITDA was EUR 22,828 thousand (EUR 20,207 thousand) and EBIT EUR 7,144 thousand (EUR 4,667 thousand).
Basware’s loss before taxes was EUR -302 thousand (EUR -2,188 thousand) and loss for the quarter EUR -650 thousand (EUR -1,821 thousand). Taxes for the quarter impacted the result by EUR -349 thousand (EUR 367 thousand). Finance income and expenses for the quarter amounted to EUR -1,833 thousand (EUR -3,401 thousand).
Diluted earnings per share were EUR -0.04 (EUR -0.13) for the quarter.
Cash flow, financing and investments
Cash flow from operating activities developed strongly during the fourth quarter and were EUR 8,795 thousand (EUR 5,633 thousand). The improvement in cash flows compared to corresponding period last year was mainly due to higher profitability and improved working-capital practices. Reporting period’s cash flow from operating activities was positively impacted by reduction in financial expenses as result of refinancing completed during the third quarter of 2021. EUR 897 thousand of the utilized payment deferral opportunities offered by different entities as a result Covid-19 situation are remaining to be repaid by the end of 2022.
Basware’s cash and cash equivalents including short-term deposits totalled EUR 31,060 thousand (EUR 40,461 thousand) at the end of the quarter. Cash balance decreased in comparison mainly because of the refinancing related payments of EUR 9,886 thousand during the third quarter of which EUR 8,332 thousand was related to the payment of the exit fee of the original debt facility and EUR 1,599 thousand related to the transaction fees. In connection with executing the refinancing transaction, EUR 5,000 thousand was transferred to a pledged bank account during the third quarter of 2021, attributable to an adjustment in the covenant terms related to the guarantee the Company has from Garantia for its multi-issuer bond.
Basware’s total assets on the balance sheet at the end of the quarter were EUR 220,720 thousand (EUR 224,862 thousand). Net cash flow from investments was EUR -2,476 thousand (EUR -1,989 thousand) in the quarter.
The equity ratio was 33.1 percent (36.7%) and gearing 72.5 percent (53.0%). Gearing increased because of lower cash balance and decreased equity driven by the loss for the period, both attributable to the refinancing transaction as expected. The Company’s interest-bearing liabilities excluding leasing liabilities totalled EUR 71,402 thousand (EUR 68,837 thousand), of which current liabilities accounted for EUR 1,175 thousand (EUR 2,173 thousand). The return on investment was 4.6 percent (2.9%) and return on equity -3.6 percent (-8.7%) in the quarter.
Personnel
| Personnel | by | area, | on | average | 10-12/ 2021 |
10-12/ 2020 |
Change, % |
1-12/ 2021 |
1-12/ 2020 |
Change, % |
|---|---|---|---|---|---|---|---|---|---|---|
| Americas | 90 | 105 | -14.2 | 98 | 106 |
-7.6 | ||||
| Europe | 388 | 376 | 3.4 | 380 | 373 |
1.9 | ||||
| Nordics | 410 | 422 | -2.9 | 416 | 425 |
-2.3 | ||||
| APAC | 460 | 430 | 7.1 | 446 | 430 |
3.7 | ||||
| Total | 1,349 | 1,333 | 1.2 | 1,339 | 1,334 |
0.4 |
Basware employed 1,349 (1,333) people on average during the quarter and 1,347 (1,336) at the end of the quarter.
Basware Corporation | https://investors.basware.com/en
7
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
On 31 December 2021, 12.0 percent (13.6%) of the personnel worked in sales and marketing, 31.8 percent (33.2%) in R&D, production and products, 44.8 percent (42.4%) in consulting and customer services and 11.4 percent (10.7%) in administration.
Basware’s personnel expenses were EUR 21,395 thousand (EUR 22,624 thousand) in the quarter.
Share and shareholders
| Share Indicators | 1-12/2021 | 1-12/2020 | |
|---|---|---|---|
| Share price performance, EUR | |||
| - lowest price | 28.25 | 15.66 | |
| - highest price | 43.85 | 42.85 | |
| - average price | 37.43 | 29.58 | |
| - closing price | 30.25 | 42.00 | |
| Market capitalization at end of period1, EUR | 437,293,788 | 605,449,320 | |
| Number of shares1 | |||
| - at end of the period | 14,455,993 | 14,415,460 | |
| - average during the period | 14,445,824 | 14,407,595 | |
| - average during the period, diluted | 14,580,596 | 14,638,935 | |
| Number of traded shares (share issue adjusted) in Nasdaq Helsinki | 4,162,965 | 4,817,685 | |
| % of average number of shares | 28.6% | 33.4% | |
| Treasury shares held by the Company at end of the period | 7,943 | 5,476 | |
| % of total shares | 0.1% | 0.0% | |
| Share capital, EUR | 3,528,368 | 3,528,368 | |
| Earnings per share, undiluted, EUR | -0.99 | -0.51 | |
| Earnings per share, diluted, EUR | -0.99 | -0.51 | |
| Adjusted earnings per share, undiluted, EUR | -0.96 | -0.50 | |
| Adjusted earnings per share, diluted, EUR | -0.96 | -0.50 | |
| Equity per share, EUR | 5.06 | 5.73 | |
| Price per earnings (P/E) | -30.70 | -82.56 | |
| 1 | Excluding treasury shares |
Basware had 11,533 (11,864) shareholders at the end of the quarter, including nominee-registers. Nomineeregistered holdings accounted for 54.1 percent (56.4%) of the total number of shares.
Basware Corporation | https://investors.basware.com/en
8
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
Share price development and trading 1 January – 31 December 2021
==> picture [480 x 257] intentionally omitted <==
----- Start of picture text -----
60.00 800 000
700 000
50.00
600 000
40.00
500 000
30.00 400 000
300 000
20.00
200 000
10.00
100 000
0.00 0
Trading volume on Nasdaq Helsinki Basware Oyj OMX Helsinki (rebased)
04.01.2021 13.01.2021 21.01.2021 29.01.2021 08.02.2021 16.02.2021 24.02.2021 04.03.2021 12.03.2021 22.03.2021 30.03.2021 09.04.2021 19.04.2021 27.04.2021 05.05.2021 14.05.2021 24.05.2021 01.06.2021 09.06.2021 17.06.2021 28.06.2021 06.07.2021 14.07.2021 22.07.2021 30.07.2021 09.08.2021 17.08.2021 25.08.2021 02.09.2021 10.09.2021 20.09.2021 28.09.2021 06.10.2021 14.10.2021 22.10.2021 01.11.2021 09.11.2021 17.11.2021 25.11.2021 03.12.2021 14.12.2021 22.12.2021
----- End of picture text -----
(Source: Modular Finance AB)
Flagging notifications
During 2021, Basware Corporation received the following notifications from major shareholders:
| Announcement date | Shareholder | Threshold | Total holding, % |
|---|---|---|---|
| 9 February | Arrowgrass Master Fund Ltd | Below 15% | 14.3% |
| 23 February | LongPath Partners LP | Over 10% | 10.11% |
| 15 April | Arrowgrass Master Fund Ltd | Below 10% | 9.2% |
| 20July | Arrowgrass Master Fund Ltd | Below 5% | 4.4% |
Annual General Meeting and authorizations of the Board of Directors
Basware Corporation’s Annual General Meeting 2021 was held on March 18, 2021. The Annual General Meeting adopted the annual accounts for the financial period ending on 31 December 2020. The remuneration report was approved, and the members of the Board of Directors as well as the CEO were discharged from liability for the financial period ending on 31 December 2020. The Annual General Meeting resolved in accordance with the proposal of the Board of Directors that no dividend will be paid for the year 2020.
The Annual General Meeting decided the number of members of the Board of Directors to be six. Mr. Ilkka Sihvo, Mr. Michael Ingelög, Mr. Daryl Rolley and Ms. Minna Smedsten were re-elected as members of the Board of Directors, and Mr. Carl Farrell and Mr. Jonathan Meister were elected as new members. The Board of Directors elected in its organizing meeting Michael Ingelög as the Chairperson and Ilkka Sihvo as the Vice Chairperson of the Board of Directors. Minna Smedsten was elected as the Chairperson of the Audit Committee and Carl Farrell, Jonathan Meister and Michael Ingelög as its members. Ilkka Sihvo was elected as the Chairperson of the Remuneration Committee and Daryl Rolley and Michael Ingelög as its members.
Basware Corporation | https://investors.basware.com/en
9
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
Ernst & Young Oy, Authorized Public Accounting Firm, was elected as the company's auditor.
The Annual General Meeting decided to authorize the Board of Directors to decide on repurchase of company's own shares in accordance with the proposal of the Board of Directors. By virtue of the authorization, the Board of Directors is entitled to decide on repurchasing a maximum of 1,446,000 company's own shares. The company's own shares shall be repurchased otherwise than in proportion to the holdings of the shareholders by using the non-restricted equity through trading on regulated market organized by Nasdaq Helsinki Ltd at the market price prevailing at the time of acquisition. The repurchase authorization shall be valid for 18 months and it shall revoke the previous authorizations for repurchasing the company’s own shares.
The Annual General Meeting decided to authorize the Board of Directors to decide on issuing new shares and/or conveying the company’s own shares held by the company and/or granting special rights entitling to shares. A total maximum of 1,446,000 new shares may be issued and/or company's own shares held by the company may be conveyed. The number of shares to be issued to the company itself together with the shares repurchased by the company on basis of the repurchase authorization shall be at the maximum of 1,446,000 shares. The subscription price of the new shares and the consideration payable for the company’s own shares shall be recorded under the invested non-restricted equity fund. The authorizations shall be valid for 18 months.
On 18 March 2021 Basware announced a stock exchange release of the resolutions of the Annual General Meeting. The resolutions from Annual General Meetings are available on Basware’s investor website at https://investors.basware.com/en/governance/annual-general-meeting.
Strategy
Basware is a global market leader in networked Purchase-to-Pay with the largest open e-invoicing network in the world. The market growth is estimated to be slightly over 8 percent from 2022 onwards. In 2021, the Purchase-to-Pay core markets that Basware addresses were estimated to be worth EUR 4.3 billion and these markets are expected to grow to EUR 6.2 million by 2025. Purchase-to-Pay markets are driven by global megatrends such as digitalization and automation, increased regulation, rapid technological development and sustainability. Basware is focused on sustainable growth and profitability, increasing operational efficiency in the strategic business and simplifying operations.
Basware’s key growth markets are US, UK, Germany and France, where the company sees the greatest opportunity to win new customers. Each of Basware’s top 200 key customers brought on average approximately EUR 330 thousand annual recurring cloud revenue in 2021. Through add-on sales and geographical expansions, there is potential to increase the average revenue from existing customers.
Once Basware wins a new customer they typically stay with the company for many years. In 2021 Basware’s gross renewal rate was 96 percent and net renewal rate was 104 percent. The gross margin for cloud revenues in 2021 was 68 percent. Together these make the lifetime value of customer contracts high. In 2021 Basware had a customer lifetime value to customer acquisition cost ratio of approximately seven times.
Basware’s long-term ambition is to become the networked Purchase-to-Pay vendor of choice for large global enterprises. Basware moves forward to its vision through six Must-Wins, which define strategic priorities for the period 2020−2022. The Must-Wins relate to customer satisfaction, project delivery capabilities, procurement solution, growing with partners, cloud transformations and Network business. The first Must-Win relates to customer satisfaction, which is a priority across all functions, from first contact to project delivery, products and support. The second Must-Win is enhancing delivery capabilities internally and together with partners to meet customer needs for continuous improvement and change agility. With the number three Must-Win, Basware’s aim is to further strengthen its procurement solution and entire Source-to-Pay offering through partnerships and open API architecture. For number four, Basware aims to accelerate cloud growth through partnering. The fifth Must-Win battle is to complete the last phase in
Basware Corporation | https://investors.basware.com/en
10
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
customer cloud transformations and reallocate resources to long-term strategic areas. Basware has identified accelerating its Network business as the sixth Must-Win battle from 2021 onwards.
The second Must-Win Battle Delivery Capabilities was completed in 2021 and will be left out from the MustWin Battles, leaving five Must-Win Battles from 2022 onwards. Transformations now and after, which was defined as the fifth Must-Win Battle for year 2021, is renamed to Ignite Growth. With the Must-Win battle Ignite Growth Basware is focusing on accelerating growth in its business as the cloud transformations for Basware’s clients have essentially been completed. Ignite Growth will be effective from 2022 onwards.
Risks and uncertainty factors
Basware operates in a market where technological innovation plays a key role. While Basware is recognized as a leader within its segments by independent analysts, it is critical that Basware continues to innovate and develop its offering. Basware invests in product development to ensure the competitiveness of its product portfolio and good end-to-end quality, which impacts customer satisfaction, customer retention and expansion.
Basware has a growth strategy with high net sales growth expectations for the cloud business. Executing the strategy requires significant investments in sales and marketing and related resources in addition to an optimized pricing model with efficient customer delivery. At the same time, the industry transformation from an on-premise license-based business model to a SaaS model will accelerate the decline of certain Basware revenue streams, including license sales and maintenance. The transformation will also make consulting revenues more volatile. Until the transformation is fully complete, this will act as a drag on Group net sales growth. The churn rate may increase as Basware consolidates its product portfolio to focus on strategic high gross margin business.
Market disruptions such as consolidation of significant competitors, aggressive entries of new competitors or emergence of disruptive technologies may be a risk to Basware’s position as a market leader and to Basware’s market share.
The fact that more than 45 percent of the company’s sales are expected to come from non-euro countries exposes the Group’s net sales growth to foreign exchange rate movements. In case there is a significant movement of USD, GBP, NOK, SEK or AUD against the euro, reported net sales may be affected. In addition, a proportion of Basware’s costs are denominated in INR and RON. Political risks may have a negative effect on Basware. This includes the uncertainty around the status of the UK in relation to the European Union which may have a negative impact on Basware’s business in the UK, and additionally the uncertainty related to taxation and legislation in India which may have a negative impact on Basware’s business in India.
Basware considers acquisitions as part of its strategy. Acquisitions entail risks, such as failure in integrating acquisitions or in ensuring that the planned financial benefits and synergies of the acquisitions materialize.
Basware’s biggest operational risks relate to service disruption which could be as a result of, data centre failures, various data security threats and non-compliance risks related to Basware’s solutions and services, the company’s activities or its employees’ behaviour. Operational risks are actively managed by continuous improvement in risk monitoring and protection practices, external assessments as well as internal training of Basware’s personnel.
The Covid-19 pandemic may have an impact on the timing of organisations’ IT project decisions and implementations and on the global volume of invoices sent and received. This may impact Basware’s order intake, revenues, operating profit and cash flow. Basware has a business continuity plan in place including extensive remote working capabilities across all functions, however, should the Covid-19 situation materially affect employees’ ability to work, this may disturb Basware’s ability to serve its customers.
Basware announced on May 2021 that the Basware quality management system has been certified according to the International Organisation for Standardisation (ISO) 9001:2015 standard, the most widely
Basware Corporation | https://investors.basware.com/en
11
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
recognised international quality management standard. In 2021, Basware also started a project to certify its information security management system (ISMS) according to ISO27001 standard.
Other events of the quarter
On 24 November, the company announced that The Board of Directors of Basware has resolved to establish a new long-term share savings plan for the employees of Basware Corporation and its subsidiaries. The objective of the Employee Share Savings Plan (ESSP) is to offer all employees at Basware a favourable opportunity to invest a part of their salary in Basware shares. The intent of the initiative is to increase alignment of interests between employees and shareholders in Basware’s long-term value creation.
On 1 December, Basware arranged an investor briefing related to its strategy execution status. In the virtual briefing, the strategic priorities, Must Win Battles, for the last strategy period was refined. Must Win Battle delivery capabilities, is completed and will be left out from the Must Win Battles with five Must Win Battles remaining. Must Win Battle transformations now and after, is renamed to ignite growth as Basware has completed its cloud transformations for its clients and the focus is shifted to accelerate growth.
On 17 December, the company announced that The Board of Directors of Basware has resolved to establish a new long-term incentive structure for the company's management and key employees, which entails two share-based plans: Performance Share Plan 2022−2024, which steers key employees toward realizing established strategic objectives and increasing shareholder value, and Restricted Share Plan 2022, for selected key contributors in key markets. The aim of the new plans is to further align the objectives of shareholders and key employees, to retain key employees at the company, and to offer them competitive reward plans based on acquiring, receiving and holding the company's shares.
Events after the quarter
There were no significant events after the quarter.
Future outlook
Themes affecting net sales and EBIT
Basware considers the following key drivers affecting net sales and EBIT in 2022:
-
Gradual improvements in the business environment throughout the year
-
Gradual improvements in demand generation and sales execution throughout the year, and the timing in the ramp-up of Sales and Marketing capacity and spending
-
Cloud revenues impacted by cloud order intake volume and timing, churn and network transaction volume driven revenues. Approximately fifty percent of Basware’s network transaction services revenues are subscription based
-
Consulting services revenue is driven primarily by new logo wins, expansion sales, services adoption and efficiency projects for existing customers, as well as the level of partner delivered implementations
-
Revenues from maintenance and license will continue to decline approximately at the same rate as in 2021
-
Improvements in scalability and operational efficiency are expected to continue
-
Inflation and labour costs
Basware Corporation | https://investors.basware.com/en
12
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
Guidance for 2022
Basware guides the following for the full year 2022:
-
Order Intake to grow between 15 and 35 percent at organic constant currencies
-
Net sales to grow between 3 and 6 percent at organic constant currencies
-
EBIT between EUR 7 and 10 million
Constant currencies mean that the effects of any changes in currencies are eliminated by calculating the figures for the period using comparable period’s exchange rates. Organic means that the figures are adjusted to remove the effects of any acquisitions or disposals within the past 12 months.
Board of Directors’ proposal for dividend
On 31 December 2021, the Group’s parent company’s distributable funds were EUR 12,533 thousand. The Board of Directors proposes to the Annual General Meeting that no dividend be paid for 2021.
Basware Corporation’s Annual General Meeting is planned to be held on 22 March 2022.
Basware Corporation’s financial calendar for 2022
-
21 April 2022 at 8.45 a.m. EEST Interim Report for 1 January–31 March 2022
-
21 July 2022 at 8.45 a.m. EEST Half-Year Financial Report for 1 January–30 June 2022
-
• 25 October 2022 at 8.45 a.m. EEST Interim Report for 1 January–30 September 2022
Espoo, Finland, on Wednesday, 2 February 2022
BASWARE CORPORATION
Board of Directors
Klaus Andersen, CEO
Basware Corporation | https://investors.basware.com/en
13
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
SUMMARY OF FINANCIAL STATEMENTS AND NOTES TO THE FINANCIAL STATEMENTS JANUARY 1 – DECEMBER 31, 2021
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
| EUR thousand | 10-12/ 2021 |
10-12/ 2020 |
Change, % |
1-12/ 2021 |
1-12/ 2020 |
Change, % |
|---|---|---|---|---|---|---|
| NET SALES | 39,742 | 38,793 | 2.4 | 153,155 | 151,579 | 1.0 |
| Cost of sales | -17,275 | -16,474 | 4.9 | -66,837 | -65,941 |
1.4 |
| GROSS PROFIT | 22,467 | 22,318 | 0.7 | 86,317 | 85,638 |
0.8 |
| Sales and marketing | -11,162 | -10,853 | 2.8 | -38,286 | -40,001 | -4.3 |
| Research and development | -7,030 | -6,692 | 5.0 | -27,928 | -25,930 | 7.7 |
| General and administration | -3,077 | -3,565 | -13.7 | -13,038 | -14,096 | -7.5 |
| Total operating expenses | -21,269 | -21,111 | 0.8 | -79,252 | -80,027 | -1.0 |
| Other operatingincome and expenses | 333 | 5 | 6,148.0 | 79 | -944 |
N/A |
| OPERATING PROFIT | 1,532 | 1,213 | 26.2 | 7,144 | 4,667 |
53.1 |
| Finance income and expenses | -1,833 | -3,401 | -46.1 | -20,565 | -11,652 |
76.5 |
| PROFIT/LOSS BEFORE TAXES | -302 | -2,188 | 86.2 | -13,421 | -6,985 |
-92.1 |
| Income taxes | -349 | 367 | N/A | -812 | -345 |
135.6 |
| PROFIT/LOSS FOR THE PERIOD | -650 | -1,821 | 64.3 | -14,233 | -7,329 |
-94.2 |
| Other comprehensive income | ||||||
| Other comprehensive income that will not | ||||||
| be reclassified to profit or loss | ||||||
| Remeasurement of employee benefits | -22 | -4 | -435.3 |
-33 | -5 |
-610.1 |
| Other comprehensive income that may be | ||||||
| reclassified subsequently to profit or loss | ||||||
| Exchange differences on translating foreign operations |
1,585 | -472 | N/A |
4,977 | -4,964 |
N/A |
| Cash flow hedges | 117 | -187 | N/A |
808 | -435 |
N/A |
| Income tax relating to components of other comprehensive income |
-24 | 27 | N/A |
-131 | 112 |
N/A |
| Other comprehensive income for the year net of tax |
1,656 | -636 | N/A |
5,621 | -5,292 |
N/A |
| TOTAL COMPREHENSIVE INCOME | 1,006 | -2,458 | N/A |
-8,612 | -12,621 |
31.8 |
| Profit/loss attributable to: | ||||||
| Equity holders of the parent company | -650 | -1,821 | 64.3 |
-14,233 | -7,329 |
-94.2 |
| Total comprehensive income attributable | ||||||
| to: | ||||||
| Equity holders of the parent company | 1,006 | -2,458 | N/A |
-8,612 | -12,621 |
31,8 |
| Earnings per share | ||||||
| undiluted, EUR | -0.04 | -0.13 | 64.4 |
-0.99 | -0.51 |
-93.7 |
| diluted, EUR | -0.04 | -0.13 | 64.4 |
-0.99 | -0.51 |
-93.7 |
Basware Corporation | https://investors.basware.com/en
14
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
|---|---|---|---|
| EUR thousand | Dec 31, 2021 | Dec 31, 2020 | Change, % |
| ASSETS | |||
| Non-current assets | |||
| Intangible assets | 38,786 | 41,927 | -7.5 |
| Goodwill | 80,257 | 76,676 | 4.7 |
| Tangible assets | 1,366 | 1,023 | 33.4 |
| Right-of-use assets | 11,470 | 14,322 | -19.9 |
| Non-current financial assets | 13 | 13 | -0.2 |
| Other receivables | 8,133 | 3,541 | 129.7 |
| Contract assets | 0 | 6 | N/A |
| Deferred tax assets | 11,673 | 10,592 | 10.2 |
| Non-current assets | 151,697 | 148,101 | 2.4 |
| Current assets | |||
| Trade receivables | 27,407 | 26,602 | 3.0 |
| Other receivables | 9,471 | 8,714 | 8.7 |
| Contract assets | 639 | 818 | -21.9 |
| Income tax receivables | 445 | 166 | 168.4 |
| Cash and cash equivalents | 31,060 | 40,461 | -23.2 |
| Current assets | 69,023 | 76,761 | -10.1 |
| ASSETS | 220,720 | 224,862 | -1.8 |
Basware Corporation | https://investors.basware.com/en
15
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||
|---|---|---|---|
| EUR thousand | Dec 31, 2021 | Dec 31, 2020 | Change, % |
| EQUITY AND LIABILITIES | |||
| Shareholders’ equity | |||
| Share capital | 3,528 | 3,528 | 0.0 |
| Share premium account | 1,187 | 1,187 | 0.0 |
| Invested unrestricted equity fund | 110,290 | 110,290 | 0.0 |
| Other reserves | 1,006 | 289 | 248.4 |
| Translation differences | -8,205 | -13,137 | -37.5 |
| Retained earnings | -34,843 | -19,600 | 77.8 |
| Shareholders’ equity | 72,963 | 82,557 | -11.6 |
| Non-current liabilities | |||
| Deferred tax liability | 5,960 | 5,071 | 17.5 |
| Interest-bearing liabilities | 70,227 | 66,665 | 5.3 |
| Leasing liabilities, interest-bearing | 8,986 | 11,647 | -22.9 |
| Contract liabilities | 2,133 | 2,791 | -23.6 |
| Liabilities from employee benefits | 509 | 388 | 31.2 |
| Non-current liabilities | 87,814 | 86,562 | 1.4 |
| Current liabilities | |||
| Interest-bearing liabilities | 1,175 | 2,173 | -45.9 |
| Leasing liabilities, interest-bearing | 3,560 | 3,727 | -4.5 |
| Trade payables and other liabilities | 34,930 | 30,470 | 14.6 |
| Contract liabilities | 19,965 | 19,177 | 4.1 |
| Income tax liabilities | 313 | 196 | 59.9 |
| Current liabilities | 59,943 | 55,743 | 7.5 |
| EQUITY AND LIABILITIES | 220,720 | 224,862 | -1.8 |
Basware Corporation | https://investors.basware.com/en
16
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| Share | Inv. un- | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share | premium | Treasury | restricted | Other | Translation | Retained |
|||
| EUR thousand | capital | account | shares | equity | reserves | differences | **earnings ** |
Total | |
| SHAREHOLDERS’ EQUITY Jan 1, 2021 |
3,528 | 1,187 | 0 | 110,290 | 289 | -13,137 | -19,600 |
82,557 | |
| Comprehensive income | 4,932 | -14,229 | -9,297 | ||||||
| Share based payments | -982 | -982 | |||||||
| Defined benefit plan | -33 | -33 | |||||||
| Cash flow hedges | 717 | 717 | |||||||
| SHAREHOLDERS’ EQUITY Dec 31, 2021 |
3,528 | 1,187 | 0 | 110,290 | 1,006 | -8,205 | -34,843 |
72,963 | |
| Share | Inv. un- | ||||||||
| Share | premium | Treasury | restricted | Other | Translation | Retained |
|||
| EUR thousand | capital | account |
shares | equity | reserves | differences | **earnings ** |
Total | |
| SHAREHOLDERS’ EQUITY Jan 1, 2020 |
3,528 | 1,187 | -98 | 110,388 | 653 | -8,226 | -13,347 |
94,086 | |
| Comprehensive income | -4,912 | -7,340 |
-12,253 | ||||||
| Share based payments | 98 | -98 |
1,092 | 1,092 |
|||||
| Defined benefit plan | -5 | -5 |
|||||||
| Cash flow hedges | -363 | -363 | |||||||
| SHAREHOLDERS’ EQUITY Dec 31, 2020 |
3,528 | 1,187 | 0 | 110,290 | 289 | -13,137 |
-19,600 |
82,557 |
Basware Corporation | https://investors.basware.com/en
17
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
CONSOLIDATED STATEMENT OF CASH FLOWS
| EUR thousand | 10-12/ 2021 |
10-12/ 2020 |
1-12/ 2021 |
1-12/ 2020 |
|---|---|---|---|---|
| Cash flow from operating activities | ||||
| Profit/loss for the period | -650 | -1,821 | -14,233 |
-7,329 |
| Adjustments for profit: | ||||
| Depreciation and amortisation | 3,830 | 3,831 | 15,685 |
15,540 |
| Unrealised foreign exchange gains and losses | 97 | 688 | 310 |
690 |
| Financial income and expenses | 1,746 | 2,806 | 20,217 |
11,068 |
| Tax on income from operations | 349 | -367 | 812 |
345 |
| Other adjustments | 77 | 1,146 | -512 |
1,566 |
| Total adjustments | 6,099 | 8,104 | 36,513 |
29,208 |
| Changes in working capital: | ||||
| Increase (-) / decrease (+) in trade and other receivables |
565 | 54 | 749 |
810 |
| Increase (+) / decrease (-) in trade and other payables |
3,299 | -173 | 2,807 |
5,069 |
| Increase / decrease inprovisions | 0 | 20 | 0 |
-211 |
| Total changes in working capital | 3,864 | -99 | 3,556 |
5,668 |
| Financial items in operating activities | -234 | -243 | -3,899 |
-1,301 |
| Income taxespaid (-) / received (+) | -283 | -308 | -1,502 |
-994 |
| Cash flow from operating activities | 8,795 | 5,633 | 20,435 |
25,252 |
| Cash flow used in investing activities | ||||
| Purchase of tangible and intangible assets | -2,476 | -1,989 | -8,441 |
-9,470 |
| Net proceeds from sale of tangible and intangible assets | 0 | 0 | 33 |
7 |
| Movements in short-term deposits and fixed deposits | 0 | 0 | -5,000 | 0 |
| Cash flow from investing activities | -2,476 | -1,989 | -13,408 | -9,464 |
| Cash flow from financing activities | ||||
| Proceeds from current borrowings | 0 | 0 | 0 |
176 |
| Repayment of current borrowings | 0 | 0 | -1,996 |
-1,996 |
| Payment related to financing | 0 | 0 | -9,886 |
0 |
| Payment of lease liabilities | -1,024 | -1,086 | -4,267 |
-4,257 |
| Cash flow from financing activities | -1,024 | -1,086 | -16,149 |
-6,076 |
| Net change in cash and cash equivalents | 5,295 | 2,558 | -9,122 |
9,712 |
| Cash and cash equivalents at the beginning of period | 25,865 | 38,427 | 40,461 |
31,672 |
| Net foreign exchange difference | -100 | -524 | -279 |
-922 |
| Cash and cash equivalents at the end of period | 31,060 | 40,461 | 31,060 |
40,461 |
Basware Corporation | https://investors.basware.com/en
18
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
ACCOUNTING PRINCIPLES
This interim report has been prepared in accordance with IAS 34. The same accounting principles have been followed as in the annual financial statements except for the adoption of new standards and amendments effective as of January 1, 2021. The new standards and amendments had no impact on Group figures.
In April 2021, IFRS Interpretations Committee published their final agenda decision on the accounting of configuration and customization costs in a cloud computing arrangement (IAS 38 Intangible Assets). In this agenda decision, the Committee considered when an intangible asset can be recognized in relation to configuration and customization of an application software. As the IFRIC agenda decisions do not have a date when they enter into force, they are expected to be applied as soon as possible.
Basware has cloud computing arrangements and has analysed whether this agenda decision has an impact on the accounting principles related to costs in implementing cloud computing arrangements. As a result of this analysis, it was concluded that the IFRIC agenda decision has an impact on the earlier accounting treatment related to costs in cloud computing arrangements. As an outcome of the analysis, Basware has expensed cloud computing related costs which had a minor impact during the fourth quarter.
Preparation of financial statements in accordance with IFRS requires Basware’s management to make estimates and assumptions that have an effect on the amount of assets and liabilities on the balance sheet at the closing date as well as the amounts of income and expenses for the financial period. In addition, the management must exercise its judgement regarding the application of accounting policies. Since the estimates and assumptions are based on the views at the date of the financial statements, they include risks and uncertainties. The actual results may differ from the estimates and assumptions.
The amounts presented in the income statement and balance sheet are Group figures. The amounts presented in the release are rounded, so the sum of individual figures may differ from the sum reported. Percentage changes for net figures are shown on an absolute basis.
Adjusted EBIT and EBITDA
| Adjusted EBIT and EBITDA | ||||||
|---|---|---|---|---|---|---|
| EUR thousand | 10-12/ 2021 |
10-12/ 2020 |
Change, % |
1-12/ 2021 |
1-12/ 2020 |
Change, % |
| EBIT | 1,532 | 1,213 | 26.2 | 7,144 | 4,667 |
53.1 |
| Adjustments: | ||||||
| Acquisition, disposal and restructuring income (-) and expenses (+) |
-21 | -161 | -87.0 | -75 | -301 |
-75.1 |
| Efficiency related expenses | 117 | 214 | -45.3 | 432 | 453 |
-4.6 |
| Total adjustments | 96 | 53 | 81.1 | 357 | 152 |
134.9 |
| Adjusted EBIT | 1,628 | 1,266 | 28.6 | 7,501 | 4,819 |
55.7 |
| Depreciation and amortization | 3,830 | 3,831 | 0.0 | 15,685 | 15,540 |
0.9 |
| Adjusted EBITDA | 5,458 | 5,098 | 7.1 | 23,186 | 20,359 |
13.9 |
| % of net sales | 13.7% | 13.1% | 15.1% | 13.4% |
Information on products and services
Basware reports one operating segment. The reported segment is comprised of the entire Group, and the segment figures are consistent with the Group figures.
Basware reports revenues by type. Cloud revenue includes SaaS, Transaction services (consisting of e- invoicing, scan and capture services, printing services and network start-up fees) and Other cloud revenue. Non-cloud revenue includes Maintenance, License sales, Consulting services (consisting of professional services and customer services management) and Other non-cloud revenue.
Basware Corporation | https://investors.basware.com/en
19
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
| EUR thousand | 10-12/ 2021 |
10-12/ 2020 |
Change, % |
Change, %1 |
1-12/ 2021 |
1-12/ 2020 |
Change, % |
Change, %1 |
|
|---|---|---|---|---|---|---|---|---|---|
| Cloud Revenue | |||||||||
| SaaS | 17,273 | 15,173 | 13.8 | 11.6 |
65,227 | 58,344 |
11.8 | 11.9 |
|
| Transaction services | 13,064 | 12,127 | 7.7 | 6.4 |
49,844 | 47,272 |
5.4 | 5.3 |
|
| Other cloud revenue | 1,291 | 1,361 | -5.1 | -10.3 |
4,926 | 4,696 |
4.9 | 2.0 |
|
| Cloud Revenue total | 31,628 | 28,660 | 10.4 | 8.4 |
119,996 | 110,312 |
8.8 | 8.6 |
|
| Non-Cloud Revenue | |||||||||
| Maintenance | 1,443 | 3,341 | -56.8 | -57.4 |
6,051 | 14,687 |
-58.8 | -59.1 |
|
| License sales | 54 | 94 | -42.5 | -43.9 |
136 | 348 |
-61.0 | -63.0 |
|
| Consulting services | 6,643 | 7,002 | -5.1 | -7.6 |
26,942 | 26,875 |
0.2 | 0.1 |
|
| Other non-cloud revenue | -26 | -304 | -91.6 | -91.9 |
30 | -644 |
N/A | N/A |
|
| Non-Cloud Revenue total | 8,114 | 10,132 | -19.9 | -21.8 |
33,158 | 41,267 |
-19.6 | -19.9 |
|
| Total | 39,742 | 38,793 | 2.4 | 0.5 |
153,155 | 151,579 |
1.0 | 0.9 |
|
| 1 | Organic at constant currencies. |
Net sales by currency
Basware reports a breakdown of net sales by currency due to its multi-currency operations.
| % of total net sales | 1-12/ 2021 |
1-12/ 2020 |
|---|---|---|
| EUR | 54.1 | 52.8 |
| USD | 20.5 | 21.3 |
| GBP | 7.3 | 7.2 |
| Other | 18.0 | 18.6 |
| Group total | 100.0 | 100.0 |
Fair values of financial assets and liabilities
| Dec | 31, 2021 | Dec 31, | 2020 | |
|---|---|---|---|---|
| EUR thousand | Book value | Fair value | Book value |
Fair value |
| Financial assets | ||||
| Non-current: | ||||
| Non-current financial assets | 13 | 13 | 13 |
13 |
| Non-current trade and other receivables |
6,138 | 6,138 | 688 |
688 |
| Current: | ||||
| Current trade receivables | 27,407 | 27,407 | 26,602 |
26,602 |
| Current other receivables | 1,192 | 1,192 | 1,205 |
1,205 |
| Cash and cash equivalents | 31,060 | 31,060 | 40,461 |
40,461 |
| Financial liabilities | ||||
| Non-current: |
Basware Corporation | https://investors.basware.com/en
20
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
| Financial liabilities valued at | ||||
|---|---|---|---|---|
| amortized acquisition cost: | ||||
| Loans from financial institutions, interest-bearing |
70,227 | 78,151 | 66,665 | 77,299 |
| Leasing liabilities, interest-bearing | 8,986 | 8,986 | 11,647 | 11,647 |
| Current: | ||||
| Loans from financial institutions, interest-bearing |
1,175 | 1,175 | 2,173 | 2,173 |
| Leasing liabilities, interest-bearing | 3,560 | 3,560 | 3,727 | 3,727 |
| Trade payables and other liabilities | 12,207 | 12,207 | 10,196 | 10,196 |
Financial assets arising from derivative financial instruments of EUR 450 thousand are classified as level 2 and unquoted equity shares of EUR 13 thousand as level 3 in the fair value measurement hierarchy.
On July 12, 2021, Basware made an agreement of its debt facility with Macquarie Principal Financing PTY Limited, effective 12th of July 2021. The debt facility is a EUR 66 million senior secured loan which will be due September 2024 and has a non-call of 24 months. The loan amount of EUR 66 million consists of EUR 50 million related to the debt facility drawn in 2019, EUR 11 million related to previously capitalized interest (PIK interest) and EUR 5 million upsizing to enhance the Company’s overall liquidity position. The cash interest margin of the loan is 6.00 per cent per year.
Commitments and contingent liabilities
| Commitments and contingent liabilities | ||
|---|---|---|
| EUR thousand | Dec 31, 2021 | Dec 31, 2020 |
| Own guarantees | ||
| Guarantees | 1,052 | 1,262 |
| Business mortgage | 86,200 | 0 |
| Commitments on behalf of subsidiaries | ||
| Guarantees | 862 | 822 |
| Other commitments | ||
| Maturing in less than 1 year | 2,831 | 3,455 |
| Maturing in 1-5 years | 572 | 2,876 |
| Maturinglater than 5years | 2 | 0 |
| Total | 3,405 | 6,331 |
| Total commitments and contingent liabilities | 91,518 | 8,415 |
Other commitments include leases and other rental not in scope of IFRS 16, as well as commitments arising from license agreements. Obligations from long term service agreements are not included. The group does not have pledges, mortgages or guarantees on behalf of external parties.
On July 12, Basware completed an amendment agreement of its debt facility with Macquarie Principal Financing PTY Limited, effective 12th of July 2021. Under the amendment, the debt facility type was changed to a senior secured debt facility which will be due September 2024 in line with the facility’s original maturity and has a non-call of 24 months. As a security for the debt facility mortgage notes with a total nominal of EUR 86.2 million were pledged to the lender.
Basware Corporation | https://investors.basware.com/en
21
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
The Group has committed to enter into a lease agreement with expected cash outflows during the coming year. When this occurs, the Group is exposed to potential cash outflows that are not now disclosed in the measurement of rental liabilities or other commitments.
In addition, Basware has an asset of EUR 5,000 thousand in a pledged bank account that is related to the guarantee the Company has from Garantia for its multi-issuer bond.
The Group’s Indian subsidiary is in receipt of Show Cause Notice pertaining to Indian financial year 20172018 and 2018-2019 for goods and service tax liability and if services are considered to be Intermediary services or export of services. This issue is related to a substantial number of global IT companies operating in India. As a result of the analysis made based on the recent circular No. 159/15/2021 dated 20 September 2021 issued by Central Board of Indirect Taxes (CBIC), it has been concluded by the Group that software development services provided by Basware India to Basware Oyj would qualify as export of services. The Group has not recorded any provision related to the Notice as the Group considers it to be more likely than not that it will not realize.
Definitions of Key Indicators and Alternative Performance Measures
Earnings per share (EPS)
Profit for the period
Adjusted average number of shares during the period
Diluted earnings per share (EPS)
Profit for the period
Adjusted average number of shares during the period + dilutive shares
Alternative Performance Measures
Organic revenue growth is calculated by comparing net sales between comparison periods in constant currencies excluding alliance fees as well as net sales from acquisitions or disposals that have taken place in the past 12 months.
Net sales in constant currencies is calculated by eliminating the impact of exchange rate fluctuations by calculating the net sales for the current period by using the comparable period’s exchange rates.
Gross investments are total investments made to non-current assets including acquisitions and capitalized research and development costs.
Other capitalized expenditure consists of investments in property, plant & equipment and intangible assets excluding acquisitions and capitalized research and development costs.
EBITDA is calculated as operating profit (EBIT) plus depreciation and amortization.
Adjusted EBITDA is calculated from EBITDA excluding any adjustments related to alliance fees, acquisitions and disposals, restructuring and efficiency measures, impairment losses and litigation fees and settlements.
Operating profit (EBIT) is the net sum of operating income added to net sales, less cost of sales consisting of materials and services, less the costs resulting from employee benefits, depreciation and amortization as well as other operating expenses and any impairment. Exchange rate differences and gains or losses
Basware Corporation | https://investors.basware.com/en
22
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
arising from changes in the fair value of derivatives are included in operating profit, provided that they result from items related to business operations; otherwise they are recognized under financing items. All other items of the consolidated statement of comprehensive income are presented after operating profit.
Adjusted operating profit (Adjusted EBIT) is calculated from operating profit excluding any adjustments related to alliance fees, acquisitions and disposals, restructuring and efficiency measures, impairment losses and litigation fees and settlements.
Annual recurring revenue gross order intake is calculated by summing the total order intake in the period expressed as an annual contract value. For cloud order intake this includes all SaaS and Network recurring revenues including transaction revenues. Gross order intake covers new cloud customers, add-ons and renewal uplifts but excludes churn. There will be a time lag before this order intake is visible in net sales.
Cloud gross churn rate is defined as the total amount of cloud revenues lost during the period, divided by the total cloud revenues at the beginning of the period.
Cloud net churn rate is defined as the total amount of cloud revenues lost during the period minus the new cloud ARR won from add-on sales to existing customers during the period, divided by the total cloud revenues at the beginning of the period.
Cloud gross renewal rate is defined as 100 percent minus the cloud gross churn rate.
Cloud net renewal rate is defined as 100 percent minus the cloud net churn rate.
Customer lifetime is defined as 1 divided by the cloud gross churn rate.
Lifetime value of the order intake won during the period is calculated by multiplying Cloud ARR order intake during the period by the cloud gross margin and dividing by the cloud gross churn rate.
The customer acquisition cost is defined as the total expenditure on sales and marketing for the 12 months prior to the period (to account for the lead time between new sales and marketing expenditure converting to order intake).
Return on equity (ROE), %
(Profit or loss before taxes – taxes) x 100
Shareholders’ equity (average)
Return on investment (ROI), %
(Profit before taxes + interest and other financial expenses) x 100
Balance sheet total – non-interest-bearing liabilities (average)
Gearing, %
(Interest-bearing liabilities – interest-bearing assets) x 100
Shareholders’ equity
Equity ratio, % Shareholders’ equity x 100
Balance sheet total – advance payments received
Basware Corporation | https://investors.basware.com/en
23
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
Adjusted earnings per share (EPS) is calculated by excluding from the profit/loss any adjustments related to alliance fees, acquisitions and disposals, restructuring and efficiency measures, impairment losses and litigation fees and settlements.
Equity per share
Shareholders’ equity
Adjusted number of shares at the end of the financial period - own shares
Price-earnings ratio (P/E)
Adjusted share price at the end of the financial period
Earnings per share
QUARTERLY INCOME STATEMENT
| QUARTERLY INCOME STATEMENT | |||||
|---|---|---|---|---|---|
| EUR thousand | 10-12/2021 | 7-9/2021 | 4-6/2021 | 1-3/2021 | 10-12/2020 |
| NET SALES | 39,742 | 37,100 | 38,571 | 37,742 | 38,793 |
| Cost of sales | -17,275 | -16,010 | -17,137 | -16,415 | -16,474 |
| GROSS PROFIT | 22,467 | 21,090 | 21,434 | 21,326 | 22,318 |
| Sales and Marketing | -11,162 | -8,768 | -9,113 | -9,242 | -10,853 |
| Research and Development | -7,030 | -7,190 | -6,879 | -6,830 | -6,692 |
| General and Administration | -3,077 | -2,774 | -3,427 | -3,761 | -3,565 |
| Total operating expenses | -21,269 | -18,732 | -19,418 | -19,833 | -21,111 |
| Other operatingincome and expenses | 333 | 74 | -215 | -113 | 5 |
| OPERATING PROFIT | 1,532 | 2,432 | 1,800 | 1,380 | 1,213 |
| % of net sales | 3.9 | 6.6 | 4.7 | 3.7 | 3.1 |
| Finance income and expenses | -1,833 | -12,934 | -3,012 | -2,785 | -3,401 |
| Profit/loss before taxes | -302 | -10,503 | -1,212 | -1,405 | -2,188 |
| Income taxes | -349 | -195 | -195 | -72 | 367 |
| PROFIT/LOSS FOR THE PERIOD | -650 | -10,698 | -1,407 | -1,478 | -1,821 |
Basware Corporation | https://investors.basware.com/en
24
Financial Statements Bulletin January-December 2021
==> picture [99 x 28] intentionally omitted <==
KEY INDICATORS
| EUR thousand | 10-12/ 2021 |
10-12/ 2020 |
1-12/ 2021 |
1-12/ 2020 |
|---|---|---|---|---|
| Cloud ARR order intake | 6,010 | 5,899 | 17,064 | 19,250 |
| Net sales | 39,742 | 38,793 | 153,155 | 151,579 |
| Net sales growth, % | 2.4% | -1.2% | 1.0% | 2.2% |
| Organic net sales growth, % | 0.5% | 0.8% | 0.9% | 3.2% |
| EBIT | 1,532 | 1,213 | 7,144 | 4,667 |
| % of net sales | 3.9% | 3.1% | 4.7% | 3.1% |
| EBITDA | 5,362 | 5,044 | 22,828 | 20,207 |
| % of net sales | 13.5% | 13.0% | 14.9% | 13.3% |
| Adjusted EBITDA | 5,458 | 5,098 | 23,186 | 20,359 |
| Return on equity, % | -3.6% | -8.7% | -18.3% | -8.3% |
| Return on investment, % | 4.6% | 2.9% | 4.3% | 3.1% |
| Interest-bearing liabilities excl. leasing liabilities | 71,402 | 68,837 | 71,402 | 68,837 |
| Cash and cash equivalents | 31,060 | 40,461 | 31,060 | 40,461 |
| Cash flow from operating activities | 8,795 | 5,633 | 20,435 | 25,252 |
| Gearing, % | 72.5% | 53.0% | 72.5% | 53.0% |
| Gross investments | 2,220 | 2,150 | 8,554 | 9,877 |
| % of net sales | 5.6% | 5.5% | 5.6% | 6.5% |
| R&D expenses excluding amortizations | 4,440 | 4,320 | 17,666 | 16,447 |
| R&D costs, capitalised | 1,930 | 1,876 | 7,569 | 8,372 |
| R&D investments, total | 6,370 | 6,196 | 25,235 | 24,819 |
| % of net sales | 16.0% | 16.0% | 16.5% | 16.4% |
| Depreciation and amortization | 3,830 | 3,831 | 15,685 | 15,539 |
| Other capitalised expenditure | 290 | 275 | 985 | 1,505 |
| Personnel at end of period | 1,347 | 1,336 | 1,347 | 1,336 |
Basware Corporation | https://investors.basware.com/en
25