Quarterly Report • May 12, 2021
Quarterly Report
Open in ViewerOpens in native device viewer
1 First Quarter 2021. 1 1 .
| Q1 2021 | Q1 2020 | 2020 | Q4 2020 | |
|---|---|---|---|---|
| Amounts in USD million (except per share data) | Unaudited | Unaudited | Audited | Unaudited |
| Contract sales | 0.1 | 9.6 | 11.5 | 0.4 |
| Multi-client sales | 0.1 | 0.3 | 7.8 | 2.3 |
| Other revenue | 1.4 | 1.4 | 5.6 | 1.4 |
| Total revenues | 1.6 | 11.3 | 24.9 | 4.0 |
| Operating profit/ (loss) | -2.5 | -8.5 | -17.7 | -1.4 |
| Income/ (loss) before income taxes | -3.5 | -9.6 | -22.7 | -2.4 |
| Net income/ (loss) | -3.6 | -9.6 | -23.4 | -3.0 |
| Earnings/ (loss) per share | -0.03 | -0.07 | -0.18 | -0.02 |
| Average number of shares outstanding (in thousands) | 130,970 | 130,970 | 130,970 | 130,970 |
| EBITDA | -0.1 | 3.1 | 6.1 | 1.63 |
| Multi-client investments | 0.0 | 0.1 | 0.6 | 0.00 |
| Vessel and office lease | 1.4 | 3.9 | 8.8 | 0.91 |
| Adjusted EBITDA | -1.5 | -0.8 | -3.3 | 0.7 |
EMGS recorded revenues of USD 1.6 million in the first quarter of 2021, down from USD 11.3 million reported for the corresponding quarter of 2020. Contract and other sales totalled USD 1.5 million, while multi-client sales amounted to USD 0.1 million. For the first quarter of 2020, contract and other revenue totalled USD 11.0 million, while multi-client sales amounted to USD 0.3 million.
Charter hire, fuel and crew expenses totalled USD 41 thousand in the first quarter this year, compared with USD 3.9 million in the first quarter of 2020. The Company did not capitalise any multi-client expenses in the first quarter of 2021, while USD 0.1 million of multi-client expenses was capitalised in the first quarter of 2020. The charter hire, fuel and crew expenses totalled USD 1.3 million in the first quarter of 2021 compared with USD 7.7 million in the first quarter of 2020 when adding back the vessel lease expenses in the first quarter of 2021 and vessel lease expenses and multi-client investments in the first quarter of 2020.
Employee expenses amounted to USD 0.8 million in the first quarter of 2021, down from USD 3.2 million in the same quarter in 2020.
Other operating expenses totalled USD 1.0 million in the first quarter this year, down from USD 1.3 million in the same quarter of 2020 when adding back the office lease expenses.
Depreciation and ordinary amortisation totalled USD 1.1 million in the first quarter of 2021, down from USD 1.5 million in the first quarter of 2020. Depreciation of right-of-use assets, vessel leases and office leases totalled USD 0.9 million in the first quarter of 2021 compared to USD 3.3 million in the first quarter of 2020.
Multi-client amortisation amounted to USD 0.5 million this quarter, compared with USD 1.0 million in the first quarter of 2020. The decrease is a result of some of the multi-client projects with a carrying value in the first quarter last year being fully amortised this year. The Group uses straight-line amortisation for its completed multi-client projects, assigned over the useful lifetime of four years.
No impairment of long-term assets was made in the first quarter of 2021, while USD 5.8 million was impaired in the corresponding quarter in 2020. The impairment in the first quarter of 2020 included impairment of the DeepBlue in the amount of USD 5.0 million and USD 0.8 million impairment to the multi-client library.
Net financial items ended at negative USD 1.1 million in the first quarter of 2021, compared with negative USD 1.1 million in the corresponding quarter last year. In the first quarter of 2021, the Group recorded a net currency loss of USD 33 thousand, compared with a currency income of USD 0.5 million in the first quarter of 2020. In the first quarter of 2021, the Group recorded an interest expense of USD 1.0 million compared with an interest expense of USD 1.7 million in the first quarter of 2020.
Loss before income taxes amounted to USD 3.5 million in the first quarter 2021, compared with a loss before income taxes of USD 9.6 million in the corresponding quarter in 2020.
Income tax expenses of USD 73 thousand were recorded in the first quarter of 2021, compared with an income tax expense of USD three thousand in the first quarter of 2020.
Lossfor the first quarter of 2021 amounted to USD 3.6 million, compared to a loss of USD 9.6 million in the same period in 2020.
In the first quarter 2021, net cash flow from operating activities was USD 10.3 million, compared with a net cash flow of USD 1.0 million in the first quarter of 2020.
EMGS applied USD 0.2 million in investing activities in the first quarter this year, compared with USD 0.5 million in the first quarter of last year. The Company invested USD 20 thousand in property, plant and equipment and USD 0.2 million in the multiclient library in the first quarter of 2021.
The carrying value of the multi-client library was USD 2.0 million at 31 March 2021, down from USD 2.2 million at 31 December 2020 and USD 4.3 million at 31 March 2020.
Cash flow from financial activities was negative USD 2.1 million in the first quarter of 2021, compared with negative USD 4.2 million in the same quarter last year.
The Company had a net increase in cash, excluding restricted cash, of USD 7.9 million during the first quarter of 2021. At 31 March 2021, cash and cash equivalents totalled USD 12.1 million. The most significant contributor to the increase in cash and cash equivalents was the release of the USD 7.3 million from the pledge account.
Total borrowings were USD 31.9 million at 31 March 2021, compared to USD 31.8 million at 31 December 2020 and USD 31.4 million at 31 March 2020. This includes the Company's bond loan, which had a carrying value of USD 31.9 million recorded as non-current borrowings and USD 1.9 million recorded as equity in accordance with IFRS.
The convertible bond loan contains a financial covenant requiring free cash and cash equivalents of at least USD 2.5 million. In addition, the convertible bond agreement has restrictions regarding the Company´s ability to sell or otherwise dispose of the multi-client library, declare or make dividend payments, incur additional indebtedness, change its business or enter into speculative financial derivative agreements. As of 31 March 2021, the free cash and cash equivalents totalled USD 12.1 million.
| Q1 2021 | Q4 2020 | Q3 2020 | Q2 2020 | Q1 2020 | |
|---|---|---|---|---|---|
| Proprietary work | 0 % | 0 % | 0 % | 0 % | 20% |
| Multi-client projects | 6 % | 0 % | 0 % | 23% | 6 % |
| Total utilisation | 6 % | 0 % | 0 % | 23% | 26% |
The vessel utilisation for the first quarter 2021 was 6% compared with 26% in the corresponding quarter in 2020.
The vessel was allocated 6% to multi-client projectsin the first quarter of 2021 and no time was spent on proprietary work. In the comparable quarter of 2020, the vessels were allocated 20% to proprietary work and 6% on multi-client projects.
EMGS had one vessel on charter and recorded 2.1 vessel months in the quarter. In the first quarter 2020, the Company had two vessels on charter.
| Utilisation Q1 2021 | Status Q1 2021 | Firm charter period | Remaining option periods | |
|---|---|---|---|---|
| Atlantic Guardian | 6 % | In operation | 20 October 2022 | 4 x 12 months |
The Atlantic Guardian spent the beginning of the first quarter cold-stacked. The Atlantic Guardian underwent a 20-year class and mobilised for a multi-client project in Mexico.
As of 31 March 2021, EMGS' backlog was USD 14.3 million compared with a backlog of approximately USD 44.7 million at the end of the first quarter 2020.
In February 2021, USD 7.3 million held in the Pledge Depot was released due to the expiry of the guarantee it provided security for. Upon release, available cash increased by USD 7.3 million.
In March 2021, Electromagnetic Geoservices ASA was awarded a 3D CSEM contract in Southeast Asia. The expected contract value is between USD 6.0 and 7.0 million.
At the end of April 2021, EMGS completed the fully funded multi-client survey in Mexico.
EMGS was listed at the Oslo Stock Exchange in March 2007. During the first quarter 2021, the EMGS share was traded between NOK 1.15 and NOK 2.56 per share. The last closing price before 31 March 2021 was NOK1.99.
As of 31 March 2021, the Company had a total of 130,969,690 shares outstanding.
EMGS is subject to a number ofrisk factors, of which the most important is the demand for EM services. Historically, the demand for EM services has been correlated to the oil price, which can be volatile, unpredictable and is subject to upward and downward pressure from economic, environmental, political, and other factors. The Company expects that this correlation will remain going forward. As EM is still considered a niche product to many E&P companies, demand can quickly change as a response to declining oil price.
The Company's convertible bond loan due in 2023 contains a financial covenant requiring free cash and cash equivalents of at least USD 2.5 million. As of 31 March 2021, the free cash and cash equivalents totalled USD 12.1 million.
2020 was a challenging year for the Company with focus on, and main risks related to, successful cost cutting and liquidity preservation. In 2021, the focus will be sales and project execution, but with the added risks and complexity related to conducting operations during a pandemic. The first project in Mexico, subsequent to mobilising the vessel from cold-stack, was successfully completed ahead of schedule prior to the end of April 2021.
Reference is made to the 2020 Annual Report for a further description of other relevant risk factors.
Although the market outlook for oil services is improving and the oil price has stabilized above 60 dollars, the exploration market, and therefore the demand for CSEM services, remains soft. We expect that the demand for CSEM services will slowly improve as the world starts opening again and the activity in oil and gas exploration picks up.
In 2021, the Company is dependent upon keeping the Atlantic Guardian in operation on a series of already secured projects and contracts, as well as securing additional late sales and/or acquisition projects.
The Company continues to have a strong focus on keeping operational costs as low as possible and taking advantage of a more flexible business model. The Company may decide to temporarily cold-stack the Atlantic Guardian during Q4 should it fail to secure sufficient backlog for Q4 2021 and Q1 2022.
In the longer term, the Company believes that its unique CSEM technology could play an important role in the exploration for marine minerals offshore Norway and internationally. CSEM technology can be used to detect the presence of marine mineral deposits (primarily Seabed Massive Sulphides) and EMGS believes that the technology can also be used to estimate the mineral content of such deposits. The Company is undertaking early-stage initiatives to position itself in this future market.
The Company maintains its cutting-edge technological position in the EM market and is well-positioned to be able to capitalise on the expected upturn in the market with a more streamlined and efficient organisation.
Oslo, 12 May 2021 Board of Directors and CEO
| Amounts in USD 1 000 | Q1 2021 Unaudited |
Q1 2020 Unaudited |
2020 Audited |
|---|---|---|---|
| Operating revenues | |||
| Contract sales | 93 | 9,580 | 11,503 |
| Multi-client pre-funding | 0 | 0 | 3,229 |
| Multi-client late sales | 120 | 274 | 4,542 |
| Other revenue | 1,358 | 1,441 | 5,642 |
| Total revenues | 1,570 | 11,295 | 24,916 |
| Operating expenses | |||
| Charter hire, fuel and crew expenses | 41 | 3,901 | 5,924 |
| Employee expenses | 753 | 3,210 | 9,818 |
| Depreciation and ordinary amortisation | 1,074 | 1,491 | 4,462 |
| Depreciation right-of-use assets | 892 | 3,309 | 7,856 |
| Multi-client amortisation | 454 | 1,032 | 4,077 |
| Impairment of long-term assets | 0 | 5,825 | 7,439 |
| Other operating expenses | 835 | 1,050 | 3,067 |
| Total operating expenses | 4,049 | 19,818 | 42,644 |
| Operating profit/ (loss) | -2,479 | -8,523 | -17,728 |
| Financial income and expenses | |||
| Interest income | 5 | 77 | 208 |
| Interest expense | -790 | -1,353 | -4,105 |
| Interest expense lease liabilities | -234 | -319 | -1,111 |
| Net gains/(losses) of financial assets and liabilities | 0 | 0 | -3 |
| Net foreign currency income/(loss) | -33 | 518 | 25 |
| Net financial items | -1,051 | -1,078 | -4,987 |
| Income/ (loss) before income taxes | -3,529 | -9,602 | -22,715 |
| Income tax expense | 73 | 3 | 671 |
| Income/ (loss) for the period | -3,602 | -9,605 | -23,385 |
| Amounts in USD 1 000 | Q1 2021 Unaudited |
Q1 2020 Unaudited |
2020 Audited |
|---|---|---|---|
| Income/ (loss) for the period | -3,602 | -9,605 | -23,385 |
| Oher comprehensive income | |||
| Other comprehensive income to be reclassified to profit or loss | |||
| in subsequent periods: | |||
| Exchange differences on translation of foreign operations | 0 | -13 | -13 |
| Other comprehensive income | 0 | -13 | -13 |
| Total other comprehensive income/(loss) for the period | -3,602 | -9,618 | -23,398 |
| Amounts in USD 1 000 | 31 March 2021 Unaudited |
31 March 2020 Unaudited |
31 December 2020 Audited |
|---|---|---|---|
| ASSETS | |||
| Non-current assets | |||
| Multi-client library | 1,984 | 4,325 | 2,209 |
| Other intangible assets | 807 | 1,465 | 939 |
| Property, plant and equipment | 15,452 | 18,419 | 16,374 |
| Right-of-use assets | 7,703 | 12,439 | 8,246 |
| Financial lease receivables | 137 | 0 | 141 |
| Assets under construction | 3 | 1,285 | 3 |
| Restricted cash | 0 | 0 | 0 |
| Total non-current assets | 26,086 | 37,933 | 27,911 |
| Current assets | |||
| Spare parts, fuel, anchors and batteries | 4,866 | 8,334 | 4,726 |
| Trade receivables | 2,413 | 14,232 | 6,246 |
| Other receivables | 4,101 | 7,431 | 3,142 |
| Financial lease receivables | 6 8 | 0 | 6 8 |
| Cash and cash equivalents | 12,106 | 16,017 | 4,179 |
| Restricted cash | 615 | 3,241 | 7,995 |
| Total current assets | 24,169 | 49,254 | 26,357 |
| Total assets | 50,255 | 87,187 | 54,269 |
| EQUITY | |||
| Capital and reserves attributable to equity holders | |||
| Share capital, share premium and other paid-in equity | 71,490 | 71,490 | 71,490 |
| Other reserves | -1,544 | -1,544 | -1,544 |
| Retained earnings | -80,962 | -63,581 | -77,361 |
| Total equity | -11,018 | 6,363 | -7,417 |
| LIABILITIES | |||
| Non-current liabilities | |||
| Provisions | 8,422 | 13,234 | 9,625 |
| Borrowings | 31,907 | 31,372 | 31,816 |
| Non-current leasing liabilities | 4,575 | 5,662 | 6,501 |
| Total non-current liabilities | 44,904 | 50,268 | 47,942 |
| Current liabilities | |||
| Trade payables | 2,261 | 5,246 | 1,461 |
| Current tax liabilities | 4,033 | 6,560 | 4,035 |
| Other short term liabilities | 3,349 | 9,717 | 2,774 |
| Current leasing liabilities | 6,726 | 9,033 | 5,474 |
| Total current liabilities | 16,369 | 30,556 | 13,744 |
| Total liabilities | |||
| 61,273 | 80,824 | 61,686 | |
| Total equity and liabilities | 50,255 | 87,187 | 54,269 |
| Q1 2021 | Q1 2020 | 2020 | |
|---|---|---|---|
| Amounts in USD 1 000 | Unaudited | Unaudited | Audited |
| Net cash flow from operating activities | |||
| Income/(loss) before income taxes | -3,529 | -9,602 | -22,715 |
| Adjustments for: | |||
| Withholding tax expenses | 0 | 8 | 0 |
| Total taxes paid | -73 | 3 | -453 |
| Depreciation and ordinary amortisation | 1,074 | 1,491 | 4,462 |
| Depreciation right-of-use assets | 1,121 | 3,442 | 8,362 |
| Multi-client amortisation | 454 | 1,876 | 4,077 |
| Impairment of other long term assets | 0 | 4,981 | 7,439 |
| Cost of share-based payment | 1 | 10 | 10 |
| Change in trade receivables | 3,833 | 9,271 | 17,257 |
| Change in inventories | -140 | -73 | 3,536 |
| Change in trade payables | 800 | -3,008 | -6,793 |
| Change in other working capital | 5,794 | -8,138 | -21,611 |
| Finance Income | -5 | -77 | -208 |
| Finance Cost | 954 | 849 | 4,787 |
| Net cash flow from operating activities | 10,284 | 1,033 | -1,850 |
| Investing activities: | |||
| Purchase of property, plant and equipment | -20 | -298 | -620 |
| Investment in multi-client library | -229 | -205 | -1,134 |
| Cash used in investing activities | -249 | -503 | -1,754 |
| Financial activities: | |||
| Financial lease liabilities | -1,252 | -3,313 | -8,043 |
| Interest lease liabilities | -234 | -319 | -1,111 |
| Interest paid | -628 | -689 | -3,001 |
| Interest received | 5 | 77 | 208 |
| Cash used in/provided by financial activities | -2,109 | -4,244 | -11,947 |
| Net change in cash | 7,927 | -3,714 | -15,552 |
| Cash balance beginning of period | 4,179 | 19,731 | 19,731 |
| Cash balance end of period | 12,106 | 16,017 | 4,179 |
| Net change in cash | 7,927 | -3,714 | -15,552 |
| Share capital | ||||
|---|---|---|---|---|
| share premium | Foreign currency | |||
| and other paid-in | translation | |||
| Amounts in USD 1 000 | capital | reserves | Retained earnings | Total equity |
| Balance as of 31 December 2019 (Audited) | 71,490 | -1,531 | -53,986 | 15,971 |
| Income/(loss) for the period | 0 | 0 | -9,605 | -9,605 |
| Other comprehensive income | 0 | -13 | 0 | -13 |
| Total comprehensive income | 0 | -13 | -9,605 | -9,618 |
| Cost of share-based payments | 0 | 0 | 1 0 | 1 0 |
| Balance as of 31 March 2020 (Unaudited) | 71,490 | -1,544 | -63,581 | 6,363 |
| Income/(loss) for the period | 0 | 0 | -6,586 | -6,586 |
| Other comprehensive income | 0 | 0 | 0 | 0 |
| Total comprehensive income | 0 | 0 | -6,586 | -6,586 |
| Cost of share-based payments | 0 | 0 | -5 | -5 |
| Balance as of 30 June 2020 (Unaudited) | 71,490 | -1,544 | -70,172 | -228 |
| Income/(loss) for the period | 0 | 0 | -4,159 | -4,159 |
| Other comprehensive income | 0 | 0 | 0 | 0 |
| Total comprehensive income | 0 | 0 | -4,159 | -4,159 |
| Cost of share-based payments | 0 | 0 | 3 | 3 |
| Balance as of 30 September 2020 (Unaudited) | 71,490 | -1,544 | -74,328 | -4,384 |
| Income/(loss) for the period | 0 | 0 | -3,035 | -3,035 |
| Other comprehensive income | 0 | 0 | 0 | 0 |
| Total comprehensive income | 0 | 0 | -3,035 | -3,035 |
| Cost of share-based payments | 0 | 0 | 2 | 2 |
| Balance as of 31 December 2020 (Audited) | 71,490 | -1,544 | -77,361 | -7,417 |
| Income/(loss) for the period | 0 | 0 | -3,602 | -3,602 |
| Other comprehensive income | 0 | 0 | 0 | 0 |
| Total comprehensive income | 0 | 0 | -3,602 | -3,602 |
| Cost of share-based payments | 0 | 0 | 1 | 1 |
| Balance as of 31 March 2021 (Unaudited) | 71,490 | -1,544 | -80,962 | -11,018 |
These interim consolidated financial statements of the Group have been prepared in accordance with IAS 34 Interim Financial Reporting. The interim 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 31 December 2020, which is available on www.emgs.com.
EMGS reports its sales revenue as one reportable segment. The sales revenues and related costs are incurred worldwide. The amounts below show sales revenues reported by geographic region.
| Amounts in USD million | Q1 2021 Unaudited |
Q1 2020 Unaudited |
2020 Audited |
|---|---|---|---|
| Americas | 0.0 | 7.8 | 8.3 |
| Asia/Pacific | 0.1 | 0.0 | 0.1 |
| EAME | 1.5 | 3.5 | 16.5 |
| Total | 1.6 | 11.3 | 24.9 |
The multi-client library consists of electromagnetic data acquired through multi-client surveys, i.e., EMGS owns the data. The electromagnetic data can be licensed to customers on a non-exclusive basis. Directly attributable costs associated with multiclient projects such as acquisition costs, processing costs, and other direct project costs are capitalised.
| Q1 2021 | Q1 2020 | 2020 | |
|---|---|---|---|
| Amounts in USD million | Unaudited | Unaudited | Unaudited |
| Opening carrying value | 2.2 | 6.0 | 6.0 |
| Additions | 0.2 | 0.2 | 1.1 |
| Amortisation charge | -0.5 | -1.0 | -4.1 |
| Impairment | 0.0 | -0.9 | -0.8 |
| Closing carrying value | 2.0 | 4.3 | 2.2 |
This quarterly report includes and is based, inter alia, on forward-looking information and statements that are subject to risks and uncertainties that could cause actual results to differ. Such forward-looking information and statements are based on current expectations, estimates and projections about global economic conditions, the economic conditions of the regions and industries that are major markets for EMGS ASA and its subsidiaries. These expectations, estimates and projections are generally identifiable by statements containing words such as "expects", "believes", "estimates" or similar expressions. Important factors that could cause actual results to differ materially from those expectations include, among others, economic and market conditions in the geographic areas and industries that are or will be major markets for EMGS' businesses, oil prices, market acceptance of new products and services, changes in governmental regulations, interest rates, fluctuations in currency exchange rates and such other factors as may be discussed from time to time. Although EMGS ASA believes that its expectations and the information in this report were based upon reasonable assumptions at the time when they were made, it can give no assurance that those expectations will be achieved or that the actual results will be as set out in this report. EMGS ASA nor any other company within the EMGS Group is making any representation or warranty, expressed or implied, as to the accuracy, reliability or completeness of the information in the report, and neither EMGS ASA, any other company within the EMGS Group nor any of their directors, officers or employees will have any liability to you or any other persons resulting from your use of the information in the report. EMGS ASA undertakes no obligation to publicly update or revise any forwardlooking information or statements in the report.
For further information, visit www.emgs.com, or contact:
ANDERS EIMSTAD CFO Email: [email protected] Phone: +47 948 25 836
EMGS' financial information is prepared in accordance with IFRS. In addition, EMGS provides alternative performance measures to enhance the understanding of EMGS' performance. The alternative performance measures presented by EMGS may be determined or calculated differently by other companies.
EBITDA means Earnings before interest, taxes, amortisation, depreciation and impairments. EMGS uses EBITDA because it is useful when evaluating operating profitability as it excludes amortisation, depreciation and impairments related to investments that occurred in the past. Also, the measure is useful when comparing the Company's performance to other companies.
| Q1 2021 | Q1 2020 | 2020 | |
|---|---|---|---|
| Amounts in USD 1 000 | Unaudited | Unaudited | Unaudited |
| Operating profit / (loss) | -2,479 | -8,523 | -17,728 |
| Depreciation and ord. amortisation | 1,966 | 4,799 | 12,318 |
| Multi-client amortisation | 454 | 1,032 | 4,077 |
| Impairment of long term assets | 0 | 5,825 | 7,439 |
| EBITDA | -58 | 3,133 | 6,107 |
Adjusted EBITDA means EBITDA (see above) less multi-client investment (capitalisation) and less the cost of vessel and office lease. EMGS uses adjusted EBITDA because the Company believes this provides users of the financial reporting with a clearer picture when evaluating the operating profitability regardless if the Company is working on a multi-client or a proprietary survey. The adjusted EBITDA includes the gross cash costs of the Company. The adjusted EBITDA adds back cash items as capitalised multi-client expenses and vessel and office lease expenses to the costs included in the adjusted EBITDA.
Backlog is defined as the total nominal value of future revenue from signed customer contracts. EMGS believes that the backlog figure is a useful measure in that it provides an indication of the amount of committed activity in the coming periods.
EMGS Headquarters Karenslyst Allè 4 , 4th Floor N-0278 Oslo, Norway
15 First Quarter 2021. 15 15
emgs.com [email protected]
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.