Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

ContextVision AB Interim / Quarterly Report 2023

Apr 27, 2023

9979_10-q_2023-04-27_d442065f-eb61-448e-836a-d7a580ec903e.pdf

Interim / Quarterly Report

Open in viewer

Opens in your device viewer

ContextVision

CONTEXTVISION AB

INTERIM FINANCIAL
REPORT Q1

Q1 HIGHLIGHTS

  • Continued strong net sales and EBITDA growth
  • Adding new contracts, and increasing current ones at our largest OEMs
  • At the Annual Shareholder meeting, the Board will propose a dividend of 0.30 SEK/share split in two equal tranches, with payment in May and November 2023.

Q1 FINANCIAL DATA

  • Net sales continued operations* of SEK 32.4 M (27.2)
  • Operating result continued operations of SEK 10.8 M (7.3)
  • Earnings per share continued operations of SEK 0.11 (0.08)
  • EBITDA continued operations of SEK 13.1 M (9.2)

  • For further information, see Annual Report 2022 for Continued/Discontinued Operations

img-0.jpeg

img-1.jpeg

img-2.jpeg

img-3.jpeg

img-4.jpeg

img-5.jpeg

img-6.jpeg


CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 2 OF 14

CONTINUED STRONG GROWTH

Gerald Pötzsch, THE COMPANY'S CEO COMMENTED:

I'm very proud to present another strong quarterly report with a revenue of SEK 32.4 M (27.2), an increase of 19% since the previous quarter. In addition to the strong revenue, we also increased EBITDA continuing operations by 42%, SEK 13.1 M (9.2). The 2021/22 cost comparison remains difficult, as Q1 2022 still partly included Inify's discontinued business, and it will take until Q2/Q3 before we can get a clean comparison of the cost. However, compared to Q4 2022, we have decreased our consultancy costs, having converted consultants into employees within our R&D organization.

During the quarter we signed a number of new contracts, mainly in the Asia region. They are expected to be implemented in 2023 and to generate service and license revenue before the year's end.

With China finally starting to open up after the long-lasting Covid situation, our Swedish team will be able to start traveling there, to work even closer with our larger Chinese customers. In the rest of Asia, as well as in the Americas and EMEA region, inflation, potential recession and war are creating general uncertainty; however, our industry is still fairly stable.

Looking at the sales pipeline, it is also abundantly clear that our strategy of focusing on larger OEMs is continuing to show results. Both new, large OEMs and current OEM customers are increasing their share of wallet with us. Communicating our growth strategy – something that we initiated during the quarter – has also increased OEMs' interest in working with us in areas beyond image enhancement.

In summary, I believe that ContextVision is continuing to make great strides toward the strategic goals we have set up for ourselves – financially, but also in the pace and agility we are showing the market. I'm looking forward to a very exciting rest of 2023.


CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 3 OF 14

FIRST QUARTER 2023

FINANCIAL INFORMATION

NET SALES

  • ContextVision's net sales from continuing operations in the first quarter 2023 amounted to SEK 32.4 M (27.2). This represents an increase of 19% compared to the same quarter previous year.
  • All license sales are generated outside Sweden and from external sales.
  • The currency exchange rates had an average positive effect on sales of approximately 22% in the quarter. There was a positive effect from invoicing currencies, EUR, USD and negative effects from JPY.

OTHER INCOME

  • Other Income from co-working agreement with Inify Laboratories AB amounts to SEK 58 K during the quarter for the group.

OPERATING PROFIT AND MARGIN

  • The operating income for ContextVision is SEK 10.8 M (7.3) in the first quarter. The operating margin was 33.5% (26.8%) in the quarter.
  • EBITDA for the quarter reached SEK 13.1 M (9.2).
  • Capitalization is recorded as intangible fixed assets only when product development meets certain requirements.
Earnings per share Q1 2023 Q1 2022
Net results (KSEK) 8 624 6 313
Average number of shares 77 367 500 77 367 500
Earnings per share 0,11 0,08
Operating margin Q1 2023 Q1 2022
--- --- ---
Operating income (KSEK) 10 837 7 272
Non-recurring items (KSEK) 0 0
Net sales (KSEK) 32 361 27 176
Operating margin 33,5% 26,8%
Profit margin Q1 2023 Q1 2022
--- --- ---
Result after financial items (KSEK) 10 786 7 213
Net sales (KSEK) 32 361 27 176
Profit margin 33,5% 26,8%
Equity ratio Q1 2023 Q1 2022
--- --- ---
Equity at period end (KSEK) 75 482 41 145
Total assets (KSEK) 101 253 73 402
Equity ratio 74.5% 56,1%
EBITDA (KSEK) Q1 2023 Q1 2022
--- --- ---
Net results 8 624 6 313
Interests 51 59
Taxes 2 162 900
Depreciation and write-down 2 269 1 973
Amortization 0 0
EBITDA (KSEK) 13 106 9 245

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 4 OF 14

CASH-FLOW AND FINANCIAL POSITION

  • The cashflow in the first quarter was SEK 2.6 M (-28.1).
  • Cash at period end amounted to SEK 44.4 M (18.9).
  • Equity at period end amounted to SEK 75.5 M (41.1), giving an equity ratio of 74.5 % (56.1%).

FINANCIAL INSTRUMENTS

  • The Group’s financial instruments consist of cash and bank deposits, accounts receivable (trade), accounts payable, other short-term liabilities relating to operations and derivatives (primarily forward exchange contracts). The fair value of financial instruments approximates the carrying amount as of March 31st, 2023.
  • Derivatives refer to currency hedging contracts, which have been valued to market value on the balance sheet day and are included in the level 2 of the valuation hierarchy.
  • Net derivative value at the balance sheet date amounts to SEK -1 524 K.

EMPLOYEES AND MANAGEMENT

  • At period end the group had 34 (39) employees of which 13 (15) are dedicated to research and development. 1 employee is located in the USA and 1 in China.

OTHER INFORMATION

CONTEXTVISION GROUP

  • The group consists of ContextVision AB (publ), company registration number 556377-8900 as parent company and ContextVision Inc Corp registration number 36-4333625 State of Illinois, USA, as a wholly owned subsidiary. Inify Laboratories, company registration number 559345-4431 was a wholly owned subsidiary until February 10th 2022.
  • Operations in the group are conducted primarily in the parent company and consist of research and development, sales, marketing and administrative functions.

RISKS & UNCERTAINTIES

  • ContextVision’s major risk factors include business risks connected to the general global financial situation, to the level of healthcare investment on different markets, currency exchange risks, the company’s ability to recruit and keep qualified employees and the effect of political decisions.
  • The business risk connected to the Covid-19 pandemic is continuously evaluated but is not considered to be a low risk factor for the moment. However, we can still not entirely ignore future changes in circumstances related to Covid-19.
  • Russia’s invasion of Ukraine has affected the company. We have stopped all new marketing to the Russian market. However, we will continue to deliver licenses to our two existing customers with reference to the fact that it does not violate any sanction rules and that it supports healthcare. We monitor the development closely and should there be any changes in sanction rules we will reevaluate our decision. We have so far had limited contact with our customers in Ukraine and ContextVision is ready to deliver licenses when it is possible.
  • Uncertainty related to higher energy prices, supply chain issues and inflation is being closely monitored and mitigated to best ability.
  • The company’s risk factors are described in more detail in the 2022 annual report. The risks and uncertainties have not changed significantly since then.

BASIS OF PREPARATION

  • The condensed consolidated financial statements for the 1st quarter ended March 31, 2023 have been prepared in accordance with IAS 34 Interim Financial Reporting and recommendation RFR 1 of the Swedish Financial Reporting Board (RFR), and with regards to the Parent Company, RFR 2. The condensed consolidated financial statements do not include all the information and disclosures required in the annual financial statements and should be read in conjunction with the Group’s annual financial statements as of December 31, 2022

NEW AND CHANGED ACCOUNTING PRINCIPLES

No new or changed accounting principles have had effect on the accounting for the period.


CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 5 OF 14

COMPANY MAJOR SHAREHOLDERS

The 30 largest shareholders as per March 31st, 2023 No of shares (%)
Monsun AS 23 000 000 29.73
Sven Günther-Hanssen 8 516 670 11.01
Martin Hedlund 8 316 660 10.75
State Street Bank and Trust Comp 4 282 185 5.53
TAURI AS 3 883 275 5.02
MP PENSION PK 2 480 123 3.21
BRAS KAPITAL AS 2 120 347 2.74
Danske Bank A/S 1 726 970 2.23
STAVLAND 1 700 000 2.20
STAVLAND 1 089 031 1.41
Others 20 252 239 25.94
Total outstanding shares 77 367 500 100.00

ANNUAL GENERAL MEETING

  • The Annual General Meeting will take place May 3, 2023, at Holländargatan 13, 2 tr Stockholm, Sweden.

THE BOARD OF DIRECTORS AND THE CEO ASSURANCE

We confirm to the best of our knowledge that the condensed set of financial statements for the period January 1st to March 31st 2023, has been prepared in accordance with IAS 34- Interim Financial Reporting, and gives a true and fair view of the Group's assets, liabilities, financial position and result for the period viewed in the entirety, and that the interim management report, to the best of our knowledge, includes a fair review of any significant events that arose during the three-month period and their effect on the full year financial report, and any significant related parties transactions.

Stockholm 2023-04-26

Olof Sandén – Chairman of the board
Sven Gunther-Hansen – Member of the board
Martin Hedlund – Member of the board
Magne Jordanger – Member of the board
Martin Ingvar – Member of the board
Gerald Pötzsch – CEO of ContextVision AB

This report has not been reviewed by the company's auditors.


CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 6 OF 14

PRESENTATION AND REPORTING DATES

This quarterly report will be published on the company's website on the 27th of April 2023.

Please visit www.contextvision.com for further information or use [email protected] to send a question directly to management.

REPORTING DATES

Q4 and 12 months 2022 February 16, 2023
Annual report available on company's website March 30, 2023
Q1 result 2023 April 27, 2023
Annual General Meeting May 3, 2023
Q2 result 2023 August 24, 2023
Q3 result 2023 October 26, 2023
Q4 and 12 months 2023 February 15, 2024

FOR MORE INFORMATION PLEASE CONTACT:

Gerald Pötzsch
Phone +46 (0)8 750 35 50

CONTEXTVISION FAST FACTS

  • ContextVision is a medical technology software company that specializes in image analysis, image processing and artificial intelligence.
  • ContextVision is the global market leader within image enhancement and is a software partner to leading medical imaging manufacturers all over the world.
  • The company is based in Sweden, with local representation in the U.S., Japan, China and South Korea.
  • ContextVision is a spin-off from the Image Processing Laboratory at Linköping University, Sweden. The corporate identity was established in 1983 with the first OEM agreement in radiology in 1987.
  • The company's share is traded on the Oslo Stock Exchange since 1997, under the ticker CONTX.

THE COMPANY OFFERS:

  • More than 35 years of experience in developing software for image-based applications within the medical field.
  • Unprecedented image enhancement products for ultrasound, Radiography and MRI.
  • Continuous reinvestment in R&D that ensures timely and rewarding upgrade paths.
  • Strong customer relationships and support to ensure partnership success.
  • ContextVision's medical imaging technology enables the company's customers to provide superior digital imaging solutions for hospitals and clinicians. Such solutions promise more rapid and accurate diagnoses, reduced operator eye fatigue, and ultimately, a greater return-on-investment for medical imaging users.

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 7 OF 14

CONSOLIDATED Income Statement (KSEK)

Net sales Q1 2023 Q1 2022 FULL YEAR 2022
Net sales 32 361 27 176 117 825
Capitalized work for own account 22 0 3 673
Other income 58 0 1 714
Total income 32 441 27 176 123 212
Goods for resale -781 -627 -2 404
Other external costs -6 622 -4 993 -25 851
Personnel costs -11 932 -12 311 -45 878
Depreciation -2 269 -1 973 -7 946
Write-down of intangible assets 0 0 0
Operating results 10 837 7 272 41 133
Interest income 6 0 111
Interest cost -57 -59 -199
Results after financial items 10 786 7 213 41 045
Tax -2 162 -900 -7 726
Net results from continued operations 8 624 6 313 33 319
Discontinued operations
Net results (after tax) from discontinued operations 0 -3 330 -4 527
Net results from continued operations and discontinued operations 8 624 2 983 28 792

Capitalized cost are reclassified from cost to income section as "Capitalized cost for own account".

Consolidated Statement of comprehensive income (KSEK)

Q1 2023 Q1 2022 FULL YEAR 2022
Net result for the period continued operations and discontinued operations 8 624 2 983 28 792
Other comprehensive income
Other comprehensive income that may be reclassified to profit or loss in subsequent periods (net of tax)
Effect of currency hedging 336 34 -535
Translation difference -8 30 175
Result from discontinued operations 0 295 295
Total other comprehensive income 328 359 -65
Total comprehensive income for the period continuing operations 8 952 3 342 28 727

Financial Highlights

Q1 2023 Q1 2022 FULL YEAR 2022
Earnings per share (SEK) from continued operations before/after dilution 0,11 0,08 0,43
Average number of shares 77 367 500 77 367 500 77 367 500
Operating margin (per cent) continued operations 33,5 26,8 34,9
Solidity (per cent) continued operations 74,5 56,1 68,1

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 8 OF 14

Consolidated Balance Sheet in summary (KSEK)

MARCH 31^{17}, 2023 MARCH 31^{17}, 2022 FULL YEAR 2022
Intangible fixed assets 8 748 8 854 9 541
Tangible assets 3 368 3 209 3 700
Right-of-use assets 9 159 8 806 5 161
Other financial assets 1 166 641 1 254
Inventories 988 711 1 272
Current receivables 33 377 32 313 34 952
Cash and bank 44 447 18 868 41 858
Total assets 101 253 73 402 97 739
Equity 75 482 41 145 66 530
Deferred taxes 146 146 146
Non-current lease liabilities 3 583 3 679 1 881
Current liabilities 13 693 24 171 26 636
Current lease liabilities 8 349 4 261 2 546
Total equity and liabilities 101 253 73 402 97 739

Change in equity in summary (KSEK)

Q1 2023 Q1 2022 FULL YEAR 2022
Opening balance 66 530 37 803 37 803
Total comprehensive income for the period 8 952 3 342 28 726
Dividend 0 0 0
Closing balance 75 482 41 145 66 530

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 9 OF 14

CONSOLIDATED STATEMENT OF CASH FLOWS

SEK K Q1 2023 Q1 2022 Full Year 2022
Operating Profit continued operations 10 837 7 279 41 133
Operating Profit discontinued operations -3 330 -4 520
Total Operating Profit 10 837 3 949 36 613
Adjustment of items not included in the cashflow
Depreciation and impairment of assets 2 269 2 707 8 680
Unrealized gain/loss on current investments 336 34 -536
Interest Payments -50 -66 -95
Income tax paid -1 089 -1 982 -2 821
Others -574 413 1 104
Cash flow from operating activities before change in working capital 11 729 5 054 42 946
Change in working capital
Increase (-)/decrease (+) inventories 284 317 -244
Increase (-)/decrease (+) current receivables -8 065 -4 070 -7 029
Increase (+)/decrease (-) liabilities 4 834 -6 343 -10 173
Cash flow from operating activities 8 782 -5 043 25 499
Investing activities
Investments in intangible assets -22 -931 -3 673
Investments in tangible assets 72 -1 155
Investments in right-of-use assets -5 192 60 390
Investments in financial assets -473
Cash flow from investing activities -5 142 -5 914 -4 911
Financing activities
Payments of lease liabilities -1 052 -1 146 -4 659
Paid dividend -500 -500
Cash transfer to subsidiary* -20 503 -20 503
Cash flow from financing activities -1 052 -32 899 -25 662
Cash flow for the period 2 589 -28 064 -5 073
Change of cash and cash equivalent
Cash and cash equivalent at beginning of period 41 858 46 931 46 931
Cash and cash equivalent at period end 44 447 18 868 41 858
  • Transfer of liquid funds to subsidiaries in connection with the distribution of the same

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 10 OF 14

PARENT COMPANY Income Statement (KSEK)

Q1 2023 Q1 2022 FULL YEAR 2022
Net sales 32 362 28 398 117 825
Capitalized work for own account 22 0 3 673
Other income 58 0 2 002
Total income 32 442 28 398 123 500
Goods for resale -781 -629 -2 406
Other external costs -8 713 -8 889 -35 617
Personnel costs -11 116 -13 194 -44 654
Depreciation -1 076 -1 504 -4 223
Operating results 10 755 4 182 36 600
Interest income 6 0 111
Interest cost 0 0 -2
Results after financial items 10 761 4 182 36 709
Tax -2 136 -885 -7 650
Net results 8 625 3 297 29 059

Parent Company Financial Highlights

Q1 2023 Q1 2022 FULL YEAR 2022
Average number of shares 77 367 500 77 367 500 77 367 500
Operating margin (per cent) 33,2 14,7 31,1
Solidity (per cent) 79,6 60,7 69,8

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 11 OF 14

PARENT COMPANY Balance Sheet in summary (KSEK)

MARCH 31ST, 2023 MARCH 31ST, 2022 FULL YEAR 2022
Intangible fixed assets 8 748 8 854 9 541
Tangible assets 3 368 3 209 3 700
Other financial assets 1 384 859 1 471
Inventories 988 711 1 272
Current receivables 34 484 33 275 35 915
Cash and bank 43 827 18 596 41 085
Total assets 92 799 65 504 92 984
Equity 73 893 39 740 64 932
Untaxed reserves 680 680 680
Current liabilities 18 226 25 084 27 372
Total equity and liabilities 92 799 65 504 92 984

Parent Company Change in equity in summary (KSEK)

Q1 2023 Q1 2022 FULL YEAR 2022
Opening balance 64 932 36 408 36 408
Total comprehensive income for the period 8 961 3 331 28 524
Dividend 0 0
Closing balance 73 893 39 740 64 932

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 12 OF 14

NOTE 1 INCOME STATEMENT DISCOUNTINED OPERATIONS

CONSOLIDATED Income Statement (KSEK)

Net sales discontinued operations Q1 2023 Q1 2022 FULL YEAR 2022
Net sales discontinued operations 0 1 222 0
Other income discontinued operations* 0 0 288
Total revenues 0 0 288
Goods for resale 0 -1 -1
Other external costs 0 -1 781 -2 043
Personnel costs 0 -2 029 -2 030
Depreciation 0 -734 -733
Operating results 0 -3 323 -4 520
Interest income 0 0 0
Interest cost 0 -7 -7
Results after financial items 0 -3 330 -4 527
Tax 0 0 0
Net results from discontinued operations 0 -3 330 -4 527

*Other income refers to accumulated re-invoicing of costs to Inify Laboratories AB of SEK 288 K in 2022.

NOTE 2 SUBSEQUENT EVENTS

No significant events have occurred during the period between period-end and date of issuance of this report.


CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 13 OF 14

DEFINITIONS

ContextVision presents certain financial measures in the financial statements that are not defined under IFRS. ContextVision believes that these measures provide useful supplementary information to investors and the management as they allow for evaluation of ContextVision's performance. Because not all companies calculate the financial figures in the same way, these are not always comparable to measures used by other companies.

Earnings per share after tax (Return on equity) from continued operations Net result for the period as a percentage of the average number of shares Earnings per share shows the group's results in relation to shares and provides investors with additional information regarding the group's profitability.
Operating margin from continued operations Operating income excluding non-recurring items as a percentage of net sales The operating margin is helpful for investors when assessing the group's potential for dividends.
Profit margin from continued operations Result after financial items as a percentage of net sales The profit margin shows the group's results per SEK revenue and is of interest for both the group and for investors.
Solidity (Equity ratio) from continued operations Equity at period end as a percentage of total assets The equity ratio shows the group's long-term ability to pay its debts and is a complement to other key figures. It helps investors assess the possibility of dividends.
EBITDA from continued operations Earnings before interest, taxes, depreciation, and amortization EBITDA shows the group's underlying development, which is valuable as an indication of the group's underlying cash-generating capacity.

CONTEXTVISION AB 556377-8900//FIRST QUARTER 2023 FINANCIAL REPORT/PAGE 14 OF 14

GLOSSARY

ALTUMIRA

ContextVision's next generation image enhancement for X-ray systems. Altumira is designed with AI (deep learning) technology in combination with ContextVision's leading GOP technology.

ARTIFICIAL INTELLIGENCE (AI)

Artificial Intelligence is the intelligence exhibited by machines or software.

DEEP LEARNING

Deep learning is the latest very powerful technology within machine learning, machine learning with deep neural networks.

DIGITAL PATHOLOGY

Digital pathology refers to the digital images of histopathology samples. The digitalization is achieved by scanning the prepared samples.

GOP® (GENERAL OPERATOR PROCESSOR)

ContextVision's methodology and technology base for image analysis and image enhancement, detecting structures in an image and relating them to their wider context in order to increase visualization accuracy.

HANDHELD ULTRASOUND

A small ultrasound unit that can be held in the hand when performing the examination, e.g., smartphones and tablet-based systems.

IMAGE ANALYSIS

Processing a digital image in order to describe/classify its contents or to extract quantitative measurements.

IMAGE PROCESSING

A generic term used to describe the computation of digital images, typically to enhance or analyze them.

IMAGE ENHANCEMENT

To improve the visual quality of a digital image by increasing the visibility of relevant structures, as in edge/contrast enhancement and the suppression of noise or artifacts.

INIFY LABORATORIES AB

Former subsidiary of ContextVision that was spun off on 9th February 2022. Inify Laboratories AB is now listed on the Oslo Börs under ticker "INIFY".

MACHINE LEARNING

Machine learning is the study of computer algorithms that improve automatically through experience.

MODALITY

A device that generates internal images of the body, such as X-ray, ultrasound, magnetic resonance imaging, and computed tomography.

MRI (MAGNETIC RESONANCE IMAGING)

A non-invasive procedure, generated by variations in strong magnetic fields, that produces a two-dimensional view of an internal organ or structure, especially the brain and spinal cord.

OEM

The acronym for Original Equipment Manufacturer.

RIVENT™

ContextVision's image enhancement product for 2D ultrasound with extended processing possibilities.

US (ULTRASOUND)

A procedure in which high-energy sound waves are bounced off internal tissues or organs to create echoes. The echo patterns are displayed on the screen of an ultrasound machine, forming a picture of body tissues called a sonogram.

XR (X-RAY)

A diagnostic device in which radiation is used to create images for examination of soft and hard tissue, such as muscle and bone.

ContextVision is a medical technology software company specialized in image analysis and artificial intelligence. As the global market leader within image enhancement, we are a trusted partner to leading manufacturers of ultrasound, X-ray and MRI equipment around the world.

Our expertise is to develop powerful software products, based on proprietary technology and artificial intelligence for image-based applications. Our cutting-edge technology helps clinicians accurately interpret medical images, a crucial foundation for better diagnosis and treatment.

The company, established in 1983, is based in Sweden with local representation in the U.S., Japan, China and Korea. ContextVision is listed on the Oslo Stock Exchange under the ticker CONTX.

FOR MORE INFORMATION, PLEASE VISIT WWW.CONTEXTVISION.COM