Quarterly Report • Apr 28, 2014
Quarterly Report
Open in ViewerOpens in native device viewer
January - March 2014
April 28, 2014
Biotage AB (publ) Box 8 SE-751 03 Uppsala Visiting address: Vimpelgatan 5 Phone: +46 18 56 59 00 Org. no.: 556539-3138 www.biotage.com Page 1 of 14
| Amounts in SEK millions | 1st quarter Jan- Mar 2014 |
1st quarter Jan- Mar 2013 |
12 months Jan-Dec 2013 |
|---|---|---|---|
| Net sales | 113.7 | 103.2 | 444.6 |
| C ost of sales | -52.0 | -44.9 | -195.1 |
| Gross profit | 61.7 | 58.3 | 249.6 |
| Operating expenses | -52.2 | -52.2 | -210.4 |
| Operating profit/loss | 9.5 | 6.1 | 39.2 |
| Financial items | 0.5 | -2.5 | 1.2 |
| Profit/loss before tax | 9.9 | 3.6 | 40.4 |
| Tax expenses | -1.8 | -0.5 | 1.0 |
| Total profit/loss for the period | 8.1 | 3.1 | 41.4 |
| Gross profit margin | 54.3% | 56.5% | 56.1% |
| Operating profit margin | 8.3% | 5.9% | 8.8% |
Biotage opens 2014 just as well as we ended 2013. We achieved a strong first quarter with a sales increase exceeding 10 percent, in reported figures as well as at comparable exchange rates. I am also pleased that we increased the operating profit for the quarter by 55 percent to 9.5 MSEK, compared to 6.1 MSEK the corresponding period 2013.
All product areas developed positively compared to the corresponding period last year. Our product area Purification continues to be the major contributor to the good sales development. We increased our instrument sales in this area by 26 percent. Industrial Resins continues to develop well. We are seeing an increasing number of customers entering into research collaborations with us and increased product sales. This is the case not least in Japan, where these products are a contributing factor to the strong first quarter results of our Japanese subsidiary.
Sales in our two most important geographical areas in terms of turnover, Europe and the United States, developed well. Japan also achieves a strong first quarter, which to some extent can be explained by the fact that our first quarter is the last one of Japan's fiscal year. An increase of the Japanese VAT from 5 to 8 percent also came into effect on April 1, which motivated some Japanese customers to place their orders earlier. In our distributor business we are seeing some glimpses of light, even if this is not a clear trend. In Brazil and India weakened local currencies are limiting the business opportunities. China is also having a somewhat weaker quarter. Our direct sales in China is in transition from contract research customers to academic and government customers, this work is expected to continue throughout the year.
The distribution of sales between systems (43 percent) and consumables and service (57 percent) remained unchanged from the preceding quarter.
The gross margin amounted to 54.3 for the quarter and to 55.6 percent on a rolling 12 month basis. The relatively weaker gross margin for the quarter is partly explained by the strong product sales in the product area Purification.
We report an operating margin of 8.3 percent. On a rolling 12 month basis the operating margin amounts to 9.4 percent, an improvement by 0.6 percentage units compared to the end of 2013.
Group net sales in the first quarter 2014 amounted to 113.7 MSEK (103.2), which is an increase by 10.2 percent. At comparable exchange rates sales increased by 10.4 percent compared to the corresponding quarter 2013. The US was the biggest single market with 37 percent of the net sales. The EU contributed 36 percent, Japan 18 percent, China 4 percent and the rest of the world 5 percent of the net sales.
The Group's gross margin was 54.3 percent (56.5). From a general point of view system sales give a lower gross margin contribution than sales of consumables and service. An increased share of systems in the Group's sales thus contributes to a lower gross margin compared with the same period last year.
The operating expenses amounted to 52.2 MSEK (52.2). The operating profit amounted to 9.5 MSEK (6.1) corresponding to an operating margin of 8.3 percent (5.9). Net financial income amounted to 0.5 MSEK (-2.5). Net financial income for the quarter includes a net effect of 0.5 MSEK (-2.6) relating to currency effects within the Group and other financial items. The result after tax amounted to 8.1 MSEK (3.1).
The cash flow from operating activities was 10.8 MSEK (15.2).
The investments amounted to 9.9 MSEK (10.0) and the amortizations to 7.6 MSEK (6.9). 6.3 MSEK (8.4) of the investments were capitalized development costs and 4.3 MSEK (4.0) of the amortizations were amortizations of capitalized development costs.
At March 31, 2014 the Group's cash and securities amounted to 92.3 MSEK, compared to 90.8 MSEK at December 31, 2013. The Group's interest-bearing liabilities amounted to 5.0 MSEK at the end of the reported period, compared to 5.7 MSEK at December 31, 2013. Net cash at March 2014 thus amounted to 87.4 MSEK, compared to 85.0 at December 31, 2013.
The Group reports a total goodwill of 104.0 MSEK at March 31, 2014, the same amount as at December 31, 2013. The reported goodwill relates to the acquisitions of MIP Technologies AB and two product lines from Caliper Life Sciences Inc. in 2010.
Other intangible fixed assets amounted to 126.9 MSEK, compared to 126.0 MSEK at December 31, 2013. Of this sum patents and license rights amounted to 36.7 MSEK, compared to 37.5 MSEK at December 31, 2013, and capitalized development costs to 90.5 MSEK, compared to 88.4 MSEK at December 31, 2013.
At March 31, 2014 the equity capital amounted to 484.6 MSEK, compared to 476.8 MSEK at December 31, 2013. The change in equity capital during the period is attributable to the net result, 8.1 MSEK, repurchasing of the company's own shares, -0.1 MSEK, and hedging and currency effects at the translation of foreign subsidiaries, -0.2 MSEK.
During the quarter 9,274 own shares were acquired under the repurchasing program resolved at the 2013 Annual General Meeting. At March 31, 2014 Biotage had a total holding of 5,146,883 own shares acquired for 46.7 MSEK at an average purchase price of 9.07 SEK per share. The board has proposed to the Annual General Meeting that the repurchased shares shall be cancelled.
Biotage has, as previously reported, been sued for alleged patent infringement in the US. These plaints are declared resting by the court awaiting the results of reexamination cases of the validity of the patents by the US Patent and Trademark Office.
The US Patent and Trademark Office's Patent Trial and Appeal Board has declared all patent demands in US patents 7,138,061, 7,381,327 and 7,410,571 invalid. The decision has been appealed by the other party to the US Court of Appeals for the Federal Circuit. The appellate procedure is in progress and there is currently nothing to report.
The reexamination cases concerning US patents 8,066,875 and 7,381,327 are in progress at the US Patent and Trademark Office and there is nothing additional to report in relation to these two cases. Biotage's analysis indicates that the company has a strong position and that the other party lacks good cause for the alleged patent infringement.
There are no major events after the reported period to report.
The Group had 292 employees at March 31, 2014, compared to 290 at the start of the year.
The Group's parent company, Biotage AB, has wholly owned subsidiaries in Sweden, the Unites States, United Kingdom, Germany, France, Italy, Japan and China. The parent company is responsible for group management, strategic business development and administrative functions at group level and towards subsidiaries.
In the first quarter 2014 the parent company's net income amounted to 0.6 MSEK (0.6). The operating costs amounted to 5.4 MSEK (4.6) in the period and the operating result was -4.8 MSEK (-4.1). The parent company's net financial income was 0.6 MSEK (43.1) in the first quarter. Of this sum 0.2 MSEK (45.4) was net interest income from receivables and liabilities to group companies. Results from holdings in group companies amounted to 0 in the quarter, while the comparative figure for the full-year 2013 amounted to 153.6 MSEK, mainly consisting of reversed write-downs of receivables from subsidiaries resulting from inter-company transfer of the product lines RapidTrace® and TurboVap®.
The parent company's result after financial items amounted to -4.2 MSEK (39.1).
The investments in intangible fixed assets during the quarter amounted to 0.3 MSEK (0.1). The parent company's cash and bank balance amounted to 30.8 MSEK at March 31, compared to 30.1 MSEK at December 31, 2013.
As an international Group, Biotage is exposed to various risks that affect the possibilities to achieve the established targets. There are operational risks, such as the risk that competitive situations affect price levels and sales volumes, and the risk that the economic development in the markets and segments where the Group operates is not stable. There are also financial risks, such as currency risks, interest risks and credit risks. No major changes in significant risks or uncertainty factors have occurred during the period. A detailed account of Biotage's risks, uncertainty factors and the handling of these can be found in the company's Annual Report for 2013. Readers wishing to study the Annual Report can download this from Biotage AB's website www.biotage.com or order it from Biotage AB, Box 8, SE-751 03 Uppsala or [email protected].
The interim report for the second quarter 2014 will be issued on August 14, 2014. The interim report for the third quarter 2014 will be issued on October 30, 2014. The year-end report for 2014 will be issued on February 12, 2015.
This report has not been reviewed by the company's auditor.
Uppsala April 28, 2014
Torben Jörgensen President and CEO
For further information, please contact:
Torben Jörgensen, President and CEO, phone: +46 707 49 05 84 Erika Söderberg Johnson, CFO, phone: +46 707 20 48 20
The information is of the kind that Biotage AB (publ) is required to make public according to the Financial Instruments Trading Act. The information was released for publication at 15.00 on April 28, 2014.
Biotage offers efficient separation technologies from analysis to industrial scale and high quality solutions for analytical chemistry from research to commercial analysis laboratories. Biotage's products are used by government authorities, academic institutions, pharmaceutical and food companies, among others. The company is headquartered in Uppsala and has offices in the US, UK, China and Japan. Biotage has approx. 290 employees and had sales of 445 MSEK in 2013. Biotage is listed on the NASDAQ OMX Stockholm stock exchange. Website: www.biotage.com
Interim report
2014-01-01 -- 2014-03-31
| 2014-01-01 | 2013-01-01 | 2013-01-01 | |
|---|---|---|---|
| Amounts in SEK thousands | 2014-03-31 | 2013-03-31 | 2013-12-31 |
| Net sales | 113,717 | 103,234 | 444,644 |
| Cost of sales | -52,022 | -44,945 | -195,061 |
| Gross profit | 61,695 | 58,288 | 249,583 |
| Distribution costs | -32,540 | -33,379 | -134,712 |
| Administrative expenses | -11,910 | -10,197 | -42,687 |
| Research and development costs | -8,521 | -8,140 | -33,483 |
| Other operating income | 741 | -495 | 494 |
| Total operating expenses | -52,231 | -52,211 | -210,388 |
| Operating profit/loss | 9,464 | 6,077 | 39,196 |
| Financial net income | 451 | -2,461 | 1,173 |
| Profit/loss before income tax | 9,916 | 3,616 | 40,369 |
| Tax expenses | -1,850 | -537 | 1,023 |
| Profit/loss after tax for continuing operations | 8,066 | 3,079 | 41,392 |
| Total profit/loss for the period | 8,066 | 3,079 | 41,392 |
| Other comprehensive income | |||
| Components that may be reclassified to net income: | |||
| Translation differences related to | |||
| non Swedish subsidiaries | 386 | -1,978 | -236 |
| Cash flow hedges | -506 | -172 | -52 |
| Total other comprehensive income | -120 | -2,150 | -288 |
| Total comprehensive income for the period | 7,946 | 929 | 41,104 |
| 2014-01-01 2014-03-31 |
2013-01-01 2013-03-31 |
2013-01-01 2013-12-31 |
|
|---|---|---|---|
| Attributable to parent company´s shareholders: Total profit/loss for the period |
8,066 | 3,079 | 41,392 |
| Attributable to parent company´s shareholders: | |||
| Total comprehensive income for the period | 7,946 | 929 | 41,104 |
| Average shares outstanding (*) Average shares outstanding after |
64,714,447 | 69,891,363 | 67,375,712 |
| dilution (*) | 64,714,447 | 69,891,363 | 67,375,712 |
| Shares outstanding at end of reporting period (*) | 69,861,330 | 73,255,705 | 69,861,330 |
| Total profit/loss for the period per share SEK | 0.12 | 0.04 | 0.61 |
| Total profit/loss for the period per share SEK after dilution | 0.12 | 0.04 | 0.61 |
| Earnings per share relates to: | |||
| Continuing operations | 0.12 | 0.04 | 0.61 |
| Total comprehensive income for the period per share SEK |
0.12 | 0.01 | 0.61 |
| Total comprehensive income for the period per share after dilution SEK |
0.12 | 0.01 | 0.61 |
| (*) Of the numbers of shares outstanding are repurchased as per end of reporting period Average numbers of shares outstanding are reported excluding numbers shares repurchased. |
5,146,883 | 3,394,375 | 5,137,609 |
| Quarterly summary 2014 and 2013 | 2014 | 2013 | 2013 | 2013 | 2013 |
|---|---|---|---|---|---|
| Amounts in KSEK | Q1 | Q4 | Q3 | Q2 | Q1 |
| Net Sales | 113,717 | 121,649 | 103,418 | 116,344 | 103,234 |
| Cost of sales | -52,022 | -54,776 | -44,851 | -50,489 | -44,945 |
| Gross profit | 61,695 | 66,872 | 58,567 | 65,855 | 58,288 |
| Gross margin | 54.3% | 55.0% | 56.6% | 56.6% | 56.5% |
| Operating expenses | -52,231 | -53,430 | -50,957 | -53,789 | -52,211 |
| Operating profit/loss | 9,464 | 13,443 | 7,610 | 12,066 | 6,077 |
| Finansnetto | 451 | 308 | -431 | 1,007 | -2,461 |
| Profit/loss before income tax | 9,916 | 16,501 | 7,179 | 13,073 | 3,616 |
| Tax expenses | -1,850 | 1,985 | -260 | -165 | -537 |
| Profit/loss after tax for continuing operations | 8,066 | 18,486 | 6,919 | 12,908 | 3,079 |
| Total profit/loss for the period | 8,066 | 18,486 | 6,919 | 12,908 | 3,079 |
| Amounts in SEK thousands | 2014-03-31 | 2013-12-31 |
|---|---|---|
| ASSETS | ||
| Non-Current assets | ||
| Property, plant and equipment | 43,204 | 41,608 |
| Goodwill | 104,023 | 104,023 |
| Other intangible assets | 126,855 | 125,964 |
| Financial assets | 802 | 1,224 |
| Deferred tax asset | 44,914 | 44,914 |
| Total non-current assets | 319,797 | 317,732 |
| Current assets | ||
| Inventories | 89,278 | 85,887 |
| Trade and other receivables | 107,300 | 97,860 |
| Cash and cash equivalents | 92,345 | 90,769 |
| Total current assets | 288,923 | 274,515 |
| TOTAL ASSETS | 608,720 | 592,247 |
| EQUITY AND LIABILITIES | ||
| Capital and reserves attributable to equity holders of the | ||
| parent company | ||
| Share capital | 89,423 | 89,423 |
| Other paied-in capital | 4,993 | 4,993 |
| Reserves | -108,210 | -108,090 |
| Retained earnings | 498,421 | 490,447 |
| Total equity | 484,627 | 476,774 |
| Non-current liabilities | ||
| Liabilities to credit institutions | 4,514 | 5,293 |
| Other financial liabilities | 21,146 | 19,194 |
| Deferred tax liability | 1,851 | 1,835 |
| Non-current provisions | 1,202 | 1,202 |
| Total non-current liabilities | 28,714 | 27,523 |
| Current liabilities | ||
| Trade and others liabilities | 89,675 | 81,767 |
| Other financial liabilities | 3,547 | 3,217 |
| Tax liabilities | 738 | 1,307 |
| Liabilities to credit institutions | 448 | 444 |
| Current provisions | 971 | 1,214 |
| Total current liabilities | 95,379 | 87,950 |
| TOTAL EQUITY AND LIABILITIES | 608,720 | 592,247 |
| Amounts in SEK thousands | Share capital |
Other payed-in capital |
Accumulated translation reserve |
Hedging reserve |
Retained earnings |
Total equity |
|---|---|---|---|---|---|---|
| Opening balance January 1, 2013 | 89,372 | 4,993 | -108,029 | 228 | 544,267 | 530,829 |
| Changes in equity in the | ||||||
| period of January 1 -March 31, 2013 | ||||||
| Total comprehensive income | - | - | -1,978 | -172 | 3,079 | 929 |
| Total non-owners changes | - | - | -1,978 | -172 | 3,079 | 929 |
| Transactions with equity holders of the company | ||||||
| Share buy-back by parent company (*) | - | - | - | - | -13,608 | -13,608 |
| Closing balance March 31, 2013 | 89,372 | 4,993 | -110,007 | 56 | 533,738 | 518,152 |
| Changes in equity in the period of April 1, - December 31, 2013 |
||||||
| Total comprehensive income | - | - | 1,741 | 120 | 38,313 | 40,174 |
| Total non-owners changes | - | - | 1,741 | 120 | 38,313 | 40,174 |
| Transactions with equity holders of the company | ||||||
| Cancellation of treasury shares (*) | -4,141 | - | - | - | 4,141 | 0 |
| Increase of share capital without the issue | - | |||||
| of new shares, bonus issue (*) | 4,192 | - | - | - | -4,192 | 0 |
| Dividend to shareholders of the parent company | - | - | - | - | -34,931 | -34,931 |
| Share buy-back by parent company (*) | - | - | - | - | -46,622 | -46,622 |
| Closing balance December 31, 2013 | 89,423 | 4,993 | -108,266 | 176 | 490,447 | 476,774 |
| Changes in equity in the | ||||||
| period of January 1, - March 31, 2014 | ||||||
| Total comprehensive income | - | - | 386 | -506 | 8,066 | 7,946 |
| Total non-owners changes | - | - | 386 | -506 | 8,066 | 7,946 |
| Transacitions with equity holders of the company | ||||||
| Share buy-back by parent company (*) | - | - | - | - | -93 | -93 |
| Closing balance March 31, 2014 | 89,423 | 4,993 | -107,880 | -330 | 498,421 | 484,627 |
* ) Repurchased shares, cancellation of repurchased shares and bonus issue.
The Annual General Meeting of April 26, 2012 resolved to authorize the Board to carry out a new repurchasing program comprising a maximum of 10 percent of the company's outstanding shares. At the time of the Annual General Meeting of April 25, 2013 the company had in accordance with the authorization repurchased 3,394,375 shares at an average share price of 8.35 SEK.
In accordance with the proposal of the Board, the Annual General Meeting 2013 resolved that the repurchase shares should be cancelled. The company's share capital therefore decreased by 4,141 KSEK. At the same time it was decided that the company's share capital should be increased by 4,192 KSEK through a bonus issue where the issue sum was transferred from the parent company's non-restricted reserves. After realization of the AGM's decisions the registered share capital is 89,422,502 SEK and the number of outstanding shares 69,861,330.
The Annual General Meeting also resolved to authorize the Board to continue to let the company repurchase shares up until the Annual General Meeting 2014, so that the company's holding of own shares amounts to a maximum of 10 percent of the number of registered shares. At the balance sheet date March 31, 2014, the company has, in accordance with this authorization, repurchased 5,146,883 shares at an average price of 9.07 SEK.
| Amounts in SEK thousands 2014-03-31 2013-03-31 2013-12-31 Operating activities Profit/loss before income tax 9,916 3,616 40,369 Adjustments for non-cash items 8,855 12,245 32,460 18,771 15,861 72,829 Income tax paid -2,479 -1,495 -4,319 Cash flow from operating activities before changes in working capital 16,292 14,366 68,510 Cash flow from changes in working capital: Increase (-)/ decrease (+) in inventories -3,391 -1,893 -2,755 Increase (-)/ decrease (+) in trade receivables -7,901 835 -9,507 Increase (-)/ decrease (+) in other current receivables -1,418 1,869 8,099 Increase (+)/ decrease (-) in other liabilities 7,236 54 -7,592 Cash flow from operating activities - continuing operations 10,818 15,232 56,757 Cash flow from operating activities - discontinued operations - - - Cash flow from operating activities 10,818 15,232 56,757 Investing activities Acquisition of intangible assets -6,703 -8,743 -32,513 Acquisition of property, plant and equipment -3,232 -1,244 -8,815 Acquisition of financial assets - - -144 Sale of financial assets - - 0 Cash flow from investing activities - continuing operations -9,935 -9,987 -41,472 Cash flow from financing activities - discontinued operations - - - Cash flow from investing activities -9,935 -9,987 -41,472 Financing activities Dividend to shareholders 0 - -34,931 Buy-back of shares -93 -13,608 -60,230 Loan raised 1,278 - - Repayment of loans -154 -186 66 Cash flow from financing activities - continuing operations 1,032 -13,793 -95,095 Cash flow from financing activities - discontinued operations - - - Cash flow from financial activities 1,032 -13,793 -95,095 Cash flow for the period 1,914 -8,549 -79,810 Cash and cash equivalents opening balance 90,769 170,916 170,917 Exchange differences in liquid assets -337 -3,277 -337 Cash and equivalents closing balance 92,345 159,090 90,769 Additional information: Adjustments for non-cash items Depreciations and impairments 7,645 6,988 30,609 Other items 1,211 5,257 1,851 Total 8,855 12,245 32,460 Interest received 37 204 1,084 Interest paid -110 -49 -437 |
2014-01-01 | 2013-01-01 | 2013-01-01 |
|---|---|---|---|
| 2014-01-01 | 2013-01-01 | 2013-01-01 | |
|---|---|---|---|
| Amounts in SEK thousands | 2014-03-31 | 2013-03-31 | 2013-12-31 |
| Net sales | 606 | 597 | 2,405 |
| Administrative expenses | -4,996 | -4,085 | -17,170 |
| Research and development costs | -410 | -488 | -1,699 |
| Other operating items | 10 | -74 | -148 |
| Operating expenses | -5,396 | -4,647 | -19,016 |
| Operating profit/loss | -4,790 | -4,050 | -16,611 |
| Profit/loss from financial investments: | |||
| Interest income from receivables from group companies | 1,019 | 46,080 | 7,424 |
| Interest expense from liabilities to group companies | -824 | -685 | -2,927 |
| Result from participations in group companies | 0 | -716 | 153,633 |
| Other interest and similar income | 28 | 283 | 915 |
| Other interest and similar income | 400 | -1,845 | 251 |
| Group contribution received | - | - | 35,954 |
| Financial net income | 623 | 43,117 | 195,249 |
| Profit/loss before income tax | -4,166 | 39,067 | 178,638 |
| Tax expenses | - | - | 3,181 |
| Total profit/loss for the period | -4,166 | 39,067 | 181,819 |
| STATEMENT OF COMPREHENSIVE INCOME. PARENT | |||
| Total profit/loss for the period | -4,166 | 39,067 | 181,819 |
| Other comprehensive income: | |||
| Translation differences related to | |||
| non Swedish subsidiaries | - | - | 687 |
| Total comprehensive income, parent | -4,166 | 39,067 | 182,506 |
| Amounts in SEK thousands | 2014-03-31 | 2013-12-31 |
|---|---|---|
| ASSETS | ||
| Non-current assets | ||
| Intangible assets | ||
| Patents and licenses | 8,107 | 7,986 |
| Financial assets | ||
| Investments in group companies | 481,628 | 481,628 |
| Receivables from group companies | 34,212 | 36,529 |
| Deferred tax asset | 44,914 | 44,914 |
| 560,754 | 563,071 | |
| Total non-current assets | 568,861 | 571,057 |
| Current assets | ||
| Current receivables | ||
| Receivables from group companies | 47,291 | 46,266 |
| Other receivables | 352 | 474 |
| Prepaid expenses and accrued income | 839 | 1,297 |
| 48,482 | 48,037 | |
| Cash and cash equivalents | 30,803 | 30,112 |
| Total current assets | 79,284 | 78,149 |
| TOTAL ASSETS | 648,146 | 649,206 |
| EQUITY, PROVISIONS AND LIABILITIES | ||
| Equity | ||
| Restricted equity | ||
| Share capital | 89,423 | 89,423 |
| 89,423 | 89,423 | |
| Unrestricted equity | ||
| Fair value reserve | -66,055 | -66,055 |
| Retained earnings | 535,644 | 353,918 |
| Profit/loss for the year | -4,166 | 181,819 |
| 465,423 | 469,682 | |
| Total equity | 554,846 | 559,104 |
| Provisions | 19,194 | 19,194 |
| Current liabilities | ||
| Other financial liabilities | 3,217 | 3,217 |
| Trade payables | 756 | 824 |
| Liabilities to group companies | 66,267 | 63,556 |
| Other current liabilities | 652 | 106 |
| Accrued expenses and prepaid income | 3,214 | 3,205 |
| 74,107 | 70,908 | |
| TOTAL EQUITY, PROVISIONS AND LIABILITIES | 648,146 | 649,206 |
| Pledged assets | 22,500 | 22,500 |
| Contingent liabilities | - | - |
Biotage's Group reporting is based on International Financial Reporting Standards as adopted by the EU. The Group's interim report is prepared in accordance with IAS 34 Interim Reporting and the Swedish Accounting Act. The parent company's interim report is prepared in accordance with the Swedish Accounting Act and The Swedish Financial Reporting Board's recommendation RFR 2 Reporting for Legal Entities. The Group and the parent company have applied the same accounting principles and calculation methods in the interim report as in the latest annual report. Revised and new standards and interpretations from IASB and IFRS Interpretations Committee which have come into effect and apply to the fiscal year 2014 have not had any effect on the Group's financial reporting.
Biotage has a financial debt concerning additional purchase sums in connection with acquired operations which has been measured as fair value allocated to the result. The additional purchase sums, relating to the acquisition of MIP Technologies AB, are based on the distribution of gross profit applying to certain areas and may be paid until the end of 2015. The agreement with the sellers does not stipulate a maximum sum, as there is considerable uncertainty about the future outcome. Calculations of fair value are based on level 3 in the fair value hierarchy, which means that fair value has been established according to a valuation model where essential inputs are based on unobservable data. The measurement has been made based on expected future cash flows.
| Financial debt measured at fair value | 2014-03-31 | 2013-03-31 |
|---|---|---|
| Additional purchase sum, long-term part | 19,194 | 21,998 |
| Additional purchase sum, short-term part | 3,217 | 2,026 |
| Total | 22,411 | 24,024 |
The change in financial debt in 2014 is presented below:
| Opening value January 1, 2014 | 22,411 |
|---|---|
| Profit/loss reported as result | 0 |
| Adjusted during the year | 0 |
| Value carried forward March 31, 2014 | 22,411 |
Other financial assets and financial debts are measured according to accrued acquisition value and the value reported for these is considered to be a good approximation of fair value.
In the preparation of the Group's and the parent company's interim reports, the same accounting principles and calculation methods were in all other respects applied as in the preparation of Biotage's Annual Report for 2013. These are described on pp. 36-43 in this Annual Report.
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.