AI assistant
Hexagon Composites — Interim / Quarterly Report 2022
May 12, 2022
3619_rns_2022-05-12_99ad866c-b57a-4692-a7e1-a86309498e6c.pdf
Interim / Quarterly Report
Open in viewerOpens in your device viewer


A word from the CEO
Dear shareholders,
While Hexagon does not have operations or employees in Ukraine, the war and the lingering effects of the pandemic have a significant impact on the global supply chain, energy prices and related inflation. Our teams are diligently mitigating long lead times and shortage of some critical components such as chassis, battery cells and semiconductors, as well as a substantial increases in freight and energy costs, along with general material cost inflation.
Despite this backdrop, Hexagon (ex. Purus) revenue was up 32% year-over-year, benefitting from an overall sustainability-driven high demand and a significant order backlog covering the majority of 2022.
Energy independence
In March, the European Commission outlined a plan to make Europe independent from Russian fossil fuels well before 2030, starting with natural gas. The plan, "RePowerEU" calls for a doubling of biomethane targets by 2030, a quadrupling of hydrogen targets by 2030 and significant increase of imports of liquid natural gas (LNG) from non-Russian sources to replace pipeline gas. This will trigger significant investments into gas storage and transportation infrastructure to accommodate a new energy mix.
The resulting new regulations and changes in industry dynamics are expected to create further opportunities for Hexagon as a leading clean technology provider.
A complete portfolio of clean fuel storage solutions
In April, Hexagon took the next step to complete its portfolio of clean fuel storage solutions, acquiring 40% of Cryoshelter GmbH and an option to acquire the remaining interest over the next 10 years. Cryoshelter is an Austria-based company with a potential disruptive technology for liquid gas storage solutions (cryogenic), including liquid (renewable) natural gas (LNG) and a liquid hydrogen unit (LH2). Cryoshelter will be demerged into an LNG unit and an LH2 unit, to be owned by Hexagon Composites and Hexagon Purus, respectively. Hexagon will support Cryoshelter in its industrialization and commercialization in the years ahead. The LNG business is expected to be productionready in 2-3 years.

Liquid (renewable) natural gas (LNG) offers higher energy density and an even longer driving range than compressed natural gas (CNG). This is critical for long-haul operations in Europe as European truck design limits space available for fuel systems. LNG technology is well supported in Europe where there exists good infrastructure, including a filling station network that has grown significantly in recent times.
These factors attractively position the use of renewable natural gas as a key means of decarbonizing truck transport.
Capacity expansion
Hexagon will continue to meet growing demand and further enhance our leading global position as the expansion program we unveiled in 2021 continues, building more capacity at our key production facilities in the US and Europe, as well as expanding our footprint into China where we recently announced the groundbreaking for a new facility in Shijiazhuang.
Hexagon is well positioned to reap the benefits of the market momentum and deliver on its purpose of driving energy transition.
Best regards,
Jon Erik Engeset
President & CEO, Hexagon Group
Key figures
| (NOK millions ) |
Q1 2022 | Q1 2021 |
|---|---|---|
| Hexagon Agility | ||
| Revenue | 731 | 527 |
| EBITDA | 52 | 58 |
| EBIT | 12 | 16 |
| Hexagon Ragasco | ||
| Revenue | 162 | 147 |
| EBITDA | 33 | 34 |
| EBIT | 24 | 25 |
| Hexagon Digital Wave | ||
| Revenue | 15 | 11 |
| EBITDA | -4 | -3 |
| EBIT | -5 | -4 |
| Corporate/eliminations1) | ||
| Revenue | 5 | 5 |
| EBITDA | 3 | -1 |
| EBIT | -2 | -6 |
| Hexagon excl. Purus Group | ||
| Revenue | 913 | 690 |
| EBITDA | 84 | 87 |
| EBIT | 29 | 32 |
| Hexagon Purus 2) |
||
| Revenue | 159 | 52 |
| EBITDA | -93 | -62 |
| EBIT | -115 | -70 |
| Eliminations 3) | ||
| Revenue | -56 | -49 |
| EBITDA | 0 | 3 |
| EBIT | 0 | 0 |
| Hexagon Group | ||
| Revenue | 1 016 | 692 |
| EBITDA | -9 | 25 |
| EBIT | -85 | -38 |
Highlights Q1 22ts Q1 2022
- Continued strong sustainability driven demand for Hexagon's solutions, with a solid order intake in the first quarter of 2022
- Hexagon excl. Purus revenue grew 32% year-over-year to NOK 913 million. Margins were, however, adversely impacted by cost inflation.
- Hexagon Purus has taken a substantial position within battery electric solutions being nominated by two major North American OEMs for serial production of battery systems, starting in 2024. Total sales value is estimated to be between USD 1.8 and 2.2 billion
- Hexagon Purus and CIMC Enric announced the signing of investment agreements to establish a joint production facility in Shijiazhuang, China
- Hexagon Purus ASA completed a private placement in February, raising a total of NOK 600 million in gross proceeds. Hexagon Composites ASA subscribed for, and was allocated, its pro-rata 73.3 per cent share, amounting to NOK 440 million

Financial results
Hexagon Group excluding Purus
In the first quarter of 2022, Hexagon (excluding Purus) generated NOK 913 (690) million in revenues and recorded an operating profit before depreciation (EBITDA) of NOK 84 (87) million. Overall demand remains high with significant orderbacklog covering the majority of 2022. Top-line growth was achieved across all segments totaling 32% year-over-year. Margins were, however, adversely impacted by significant cost inflation. Mitigation in the form of increased sales prices is expected to gradually take effect later in the year.
Hexagon Agility demand continues to be very high and record order backlog has built up for delivery in 2022. Hexagon Ragasco's top line grew 10% while Hexagon Digital Wave recorded 36% growth.
Hexagon Purus
In the first quarter of 2022, Hexagon Purus generated NOK 159 (52) million in revenue and recorded operating profit before depreciation (EBITDA) of NOK -93 (-62) million. Despite an expected drop in revenue in first quarter 2022 compared to fourth quarter 2021, the growth path in Hexagon Purus continued with undiminished strength due to both the newly acquired Wystrach business and organic growth.
Hexagon Purus remains fully consolidated in the Hexagon Group accounts after its spin-off in December 2020, with Hexagon currently retaining a 73% ownership.
Hexagon Group including Purus
In the first quarter of 2022, Hexagon Group, including Hexagon Purus, generated NOK 1 016 (692) million in revenues and recorded an operating profit before depreciation (EBITDA) of NOK -9 (25) million. Due to the consolidation of Hexagon Purus, Hexagon Group recorded a net loss after tax of NOK -113 (-93) million in the quarter. Net financial items were NOK -16 (-50) million driven by foreign exchange fluctuation effects of NOK -7 (-29) million, unrealized gain/loss on FX derivatives of NOK 5 (-2) million, net interest expenses of NOK -13 (-20) million and share of profit from associated company of NOK -1 (-1) million. Tax charges were NOK 11 (5) million. The tax
charges do not include any credits for carried-forward tax losses within Hexagon Purus as conditions for deferred tax asset recognition are, prudently, not yet deemed to be met. However, these carried forward losses remain available for use against future profits by Hexagon Purus.
At quarter-end, the Group balance sheet amounted to NOK 6 974 (5 923) million. The increase in total assets year-over-year is to a large extent explained by the acquisition of Wystrach, the private placement in Hexagon Purus and an increased level of working capital due to growth and pandemic related impact to global supply chains. The Group's equity ratio decreased from 59% to 50% quarter-over-quarter due to the above factors as well as the negative net profit contribution from Hexagon Purus in the period. The balance sheet is mainly exposed to non-cash effects of translation to NOK of USD/EUR positions. In this quarter, movement in USD and EUR have not been significant. The Parent company employs a currency swap (from NOK to USD) to mitigate a significant part of the USD currency exposure.
The Board is pleased with the sound opening quarter in 2022, acknowledging the significant on-going global supply chain challenges and related cost inflation, now exacerbated by the war in Ukraine. Hexagon Agility businesses continued to absorb chassis delays while all business segments tackled higher energy and transport costs in addition to higher prices on inbound raw materials.
The war in Ukraine
Hexagon does not have operations or employees in Ukraine but has a sales and distribution entity for its LPG products in Russia. Hexagon has stopped all product shipments to Russia to ensure compliance with international sanctions. The Russian sales entity represented only 0.5% of Group revenues in 2021 and the Company does not assess there to be any direct significant effects or risks to its net assets in Russia.
Key developments after end of first quarter
Investment in Cryoshelter
Hexagon announced an agreement to acquire a 40% stake in Cryoshelter GmbH, an Austria based company specialized in the development if cryogenic tank technology for liquid natural gas (LNG) and liquid hydrogen (LH2). Hexagon Composites ASA will make an initial investment of EUR 2.5 million to acquire 40% of Cryoshelter's LNG business with options to acquire remaining shares over the next 3-10 years. Hexagon Purus ASA will make an initial investment of EUR 3.5 million to acquire 40% of Cryoshelter's liquid hydrogen (LH2) business, with options to acquire remaining shares over the next 5-10 years. Closing of the transaction is expected to take place in the third quarter of 2022, subject to fulfilment of certain closing conditions and customary regulatory approvals.
Hexagon Agility received major orders under long-term agreements
- Orders from Certarus Ltd. to deliver Mobile Pipeline modules for RNG and Helium. The order represents an estimated total value of USD 17.6 million (approx. NOK 162 million)
- Orders from UPS for fuel systems for heavy-duty and yard-haulers. The orders have an estimated value of USD 21.9 million (approx. -NOK 204 million)
- UPS also committed to purchase fuel systems for medium-duty step vans, with an estimated value of USD 32.1 million (approx. NOK 299 million)
Provisional award of Performance Share Units (PSUs)
On 2 May, Hexagon announced that the Company has resolved to provisionally award up to 2 808 616 Performance Share Units (PSUs) to executives. The actual number of PSUs to be allocated will depend on 2022 and 2023 financial performance and attain minimum zero and maximum 2 808 616. Each vested PSU will give the holder the right to receive one share in the Company at an exercise price corresponding to the par value of the shares being NOK 0.10. The PSUs are non-transferable and will vest on 28 February 2025 subject to satisfaction of the applicable vesting conditions.
Lease agreement in Kassel, Germany
In April, Hexagon Purus signed a 15-year lease for a new production and office facility in Kassel, Germany, expected to be ready for move in the second half of 2023
Segment results
Hexagon Agility
Hexagon Agility is a global provider of clean fuel solutions for commercialand passenger vehicles and gas transportation solutions.
Hexagon Agility recorded combined revenues for the first quarter of NOK 731 (527) million. The 39% top-line growth was a result of sustainability-driven demand for CNG/RNG Heavy and Medium-Duty Trucking and a very solid growth in Mobile Pipeline CNG/RNG distribution solutions in North America. EBITDA generated was NOK 52 (58) million, representing an EBITDA margin of 7% (11%).
Higher material input costs, principally resin and carbon fiber, combined with an adverse contribution from Light-Duty Vehicles, impacted margins and reduced year-over-year profitability for the quarter. As a high degree of revenues are based on long-term agreements, coupled with backlog contracted at 2021 prices, the mitigating effect of increased sales prices will only be achievable from the second quarter 2022 onwards.
Revenues towards Medium and Heavy-Duty automotive achieved a growth of approximately 18% despite chassis delays which continue to impact installation and shipping of product. After a quieter 2021, Medium-Duty Truck volumes have picked up significantly (4x) and Refuse truck volumes are also gaining momentum. Transit bus and Heavy-Duty Truck continued solid growth in the first quarter. Backlog at the end of the quarter supports continued strong momentum overall in the Automotive CNG/RNG sector.
Revenues in the Mobile Pipeline distribution business more than tripled resulting from higher equipment sales. Backlog going into 2022 and orders received so far this year support a very healthy 2022. Demand in the mobile pipeline segment is primarily driven by a strong focus on RNG as well as mobile refueling solutions.
Light-Duty Vehicle revenues, principally from Volkswagen, remain at low levels due to the impact of the global semi-conductor shortage on car production. This business accounted for ~ 2% of Hexagon (excl. Purus) 2021 revenues. In the meantime, available production capacity in Germany has been utilized primarily for manufacturing of hydrogen cylinders for Hexagon Purus.

Medium/Heavy-Duty Vehicles
Mobile Pipeline
Light-Duty Vehicles


Hexagon Ragasco
Hexagon Ragasco is the world's leading manufacturer of composite liquified petroleum gas (LPG) cylinders for leisure, household, and industrial applications.
Hexagon Ragasco recorded revenues of NOK 162 (147) million in the first quarter. The growth in revenues year-over-year is equally due to higher volumes and higher sales prices. The solid opening quarter revenues included year-over year gains in Europe, North America, and the Middle east versus reductions in Scandinavia. EBITDA generated in the quarter was NOK 33 (34) million, representing an EBITDA margin of 20% (23%). Margin decline is primarily a result of higher input prices, partially offset by favorable mix and planned inventory build.
Sales price increases have been implemented from the start of 2022, however additional increases are necessary from the second quarter onwards, to combat further significant input cost increases. This includes substantial increases in energy prices adversely affecting the costs of operation.
Demand for LPG products remains strong, and the industry is investing in Bio-LPG. During the quarter, Hexagon Ragasco received several introductory orders from new customers.


Hexagon Digital Wave
Hexagon Digital Wave offers innovative cylinder testing and monitoring technologies that reduce down-time and inspection costs while improving inspection accuracy.
Hexagon Digital Wave recorded revenues of NOK 15 (11) million with EBITDA of NOK -4 (-3) million in the first quarter of 2022. The 36% growth in revenues has been achieved despite pandemic related supply-chain challenges impacting semiconductor availability as well as lengthening inbound and outbound logistics timelines. The losses are a result of the planned ramp-up of the organization for future growth and ensuring accelerated development of key technology. The extension of Modal Acoustic Emission (MAE) service revenue streams to new customers has also required some increased operating costs upfront.
Hexagon Digital Wave has reached the early stage of an expected significant growth phase as Hexagon takes lead in digitalizing its industry.
Progress continues on the technology development for the new digital twin concept for composite fuel solutions. The Pilot program launch is targeted for second half 2022.

Revenue (MNOK)

EBITDA (MNOK)
Hexagon Purus
Hexagon Purus is a global leader in key technologies needed for zero emission mobility. The company is listed on Euronext Growth (HPUR.OL), with Hexagon retaining a 73.3 per cent ownership.
In the first quarter of 2022, Hexagon Purus generated NOK 159 (52) million in revenue and recorded operating profit before depreciation (EBITDA) of NOK -93 (-62) million. The strong revenue growth quarter over quarter was to a large extent driven by a full quarter effect from the newly acquired Wystrach, in addition to a solid organic growth in hydrogen distribution. EBITDA loss widened as expected in absolute terms, as the Hexagon Purus Group is continuing its ramp-up in personnel and infrastructure to accelerate growth.
During the first quarter, Hexagon Purus was nominated for two major projects, with Hino Motors Manufacturing U.S. and with a long-standing commercial truck OEM with an expected value of up to USD 1 billion and USD 1.2 billion respectively (approximately NOK 19 billion in total).
On 15 February 2022, Hexagon Purus ASA completed a private placement raising NOK 600 million in gross proceeds. Hexagon Composites ASA subscribed for, and was allocated, its proportional share of 73.3 %. At quarter-end, the balance sheet amounted to NOK 2,526 (1,998) million and the equity ratio was 74%.
Please also refer to the separate first quarter 2022 Board of Directors Report for Hexagon Purus ASA published 10 May 2022.



Outlook
Hexagon is focused on delivering near-zero- and zero-emission energy solutions, worldclass manufacturing, and digitalization, with the aim of enabling companies and other institutions to reach their net-zero ambitions.
The war in Ukraine is impacting the global supply chain, energy prices and adds uncertainty to the future development of the global economy. Additionally, some supply chain disruptions, cost pressure and production delays are caused by the Covid-19 pandemic. However, new regulations and changes in industry dynamics are expected to create further long-term opportunities for Hexagon as a leading clean technology provider for natural gas (RNG/CNG), LPG/bio-LPG, hydrogen and digital solutions.
REPower EU will increase the resilience of the EU-wide energy system based on two pillars: diversifying gas supplies via higher Liquefied Natural Gas (LNG) and pipeline imports from non-Russian suppliers, and larger volumes of biomethane and renewable hydrogen production and imports. To meet the ambition of REPower EU, Hexagon expects that there will be a significant need for investments into gas storage and transportation infrastructure with several opportunities for Hexagon's broad range of clean fuel solutions.
Hexagon Agility is experiencing strong demand in all segments. For 2022, the medium & heavy-duty truck business in North America holds a strong orderbook supported by orders from leading global logistics customers and truck OEMs. The Transit bus segment in North America is expected to remain stable whilst the European bus business is expected to deliver growth. A bounce back is anticipated for the Refuse truck business during 2022. The Mobile Pipeline business has rebounded and continues to see a strong market with a diversified customer mix. This is driven by lack of pipeline infrastructure combined with growing energy demands and environmental objectives. The Light-Duty Vehicle business continues to be negatively affected by its key customer Volkswagen's semiconductor shortage.
Hexagon Ragasco continues to experience higher input costs as raw material suppliers are impacted by continued global supply-chain challenges as well as increases in energy- and transportation costs. However, demand for LPG products remains strong and the industry is investing in increased Bio-LPG, especially within Europe, in addition the company has successfully diversified and broadened its customer base.
Hexagon Digital Wave sees increased demand for its cylinder testing and monitoring technology, which is expected to have a positive impact on revenues in the longer term. At the same time, the company is in a growth and investment phase, as Hexagon takes lead in digitalizing its industry with real life health monitoring of cylinders.
Hexagon entered 2022 with a strong foundation and continuing momentum across all businesses. Together with clients and partners, the Company is finding new ways to make near zero and zero emission energy solutions available and affordable. To meet growing demand and further enhance our leading global position, the expansion program unveiled in 2021 continues, building more capacity at our key production facilities in the US and Europe, as well as expanding our footprint into China. Hexagon is well positioned to reap the benefits of the market momentum and deliver on its purpose of driving energy transition.
Oslo, 11 May 2022
The Board of Directors of Hexagon Composites ASA
Knut Flakk Kristine Landmark Katsunori Mori Liv Astri Hovem
Chair Deputy Chair Board member Board member
Hans Peter Havdal Liv Dingsør Sam Gabbita Jon Erik Engeset
Board member Board member Board member Group president & CEO
Condensed Interim Financial Statements Group
Income statement
| (NOK 1000) | Note | Q1 2022 | Q1 2021 | 31.12.2021 |
|---|---|---|---|---|
| Unaudited | Unaudited | Audited | ||
| Revenue from contracts with customers | 3 | 1 014 011 | 692 295 | 3 539 537 |
| Rental income | 3 | 1 893 | 182 | 3 354 |
| Total revenue | 1 015 904 | 692 478 | 3 542 890 | |
| Cost of materials | 476 108 | 294 896 | 1 695 497 | |
| Payroll and social security expenses | 10 | 349 125 | 254 442 | 1 101 298 |
| Other operating expenses | 199 183 | 117 713 | 637 512 | |
| Total operating expenses | 1 024 416 | 667 050 | 3 434 307 | |
| Operating profit before depreciation and amortization (EBITDA) | -8 512 | 25 427 | 108 584 | |
| Depreciation, amortization, and impairment |
4,5 | 76 941 | 63 886 | 262 680 |
| Operating profit (EBIT) | -85 453 | -38 459 | -154 096 | |
| Profit/loss from investments in associates and joint ventures | -1 349 | -702 | -2 957 | |
| Other financial items (net) | -14 471 | -48 949 | -144 691 | |
| Profit/loss before tax | -101 273 | -88 111 | -301 744 | |
| Tax expense |
11 376 | 4 949 | 25 833 | |
| Profit/loss after tax | -112 649 | -93 060 | -327 577 | |
| Attributable to: | ||||
| Equity holders of the parent | -81 017 | -66 760 | -237 325 | |
| Non-Controlling interests | -31 632 | -26 299 | -90 252 | |
| Profit/loss after tax | -112 649 | -93 060 | -327 577 | |
| Earnings per share (NOK) | -0,56 | -0,47 | -1,64 | |
| Diluted earnings per share (NOK) | -0,56 | -0,47 | -1,64 | |
Comprehensive income statement
| (NOK 1000) | Note | Q1 2022 | Q1 2021 | 31.12.2021 |
|---|---|---|---|---|
| Unaudited | Unaudited | Audited | ||
| Profit/loss after tax | -112 649 | -93 059 | -327 577 | |
| OTHER COMPREHENSIVE INCOME | ||||
| Items that will be reclassified through profit or loss in subsequent periods | ||||
| Translation differences when translating foreign activities | -39 877 | 4 313 | 26 410 | |
| Net total of items that will be reclassified through profit or loss in subsequent periods |
-39 877 | 4 313 | 26 410 | |
| Items that will not be reclassified through profit or loss in subsequent periods | ||||
| Actuarial gains/losses for the period (net after tax) |
0 | 0 | -287 | |
| Net other comprehensive income not to be reclassified to profit or loss in subsequent periods | 0 | 0 | -287 | |
| Total comprehensive income for the period | -152 526 | -88 746 | -301 454 | |
| Attributable to: Equity holders of the parent |
-115 046 | -63 636 | -208 121 | |
| Non-Controlling interest | -37 480 | -25 110 | -93 334 |
Statement of financial position
| (NOK 1000) | Note | Q1 2022 | Q1 2021 | 31.12.2021 |
|---|---|---|---|---|
| Unaudited | Unaudited | Audited | ||
| ASSETS | ||||
| Property, plant , and equipment |
4 | 1 091 946 | 766 691 | 1 010 625 |
| Right -of -use assets |
4 | 262 734 | 268 303 | 282 309 |
| Intangible assets | 5 | 2 344 870 | 2 002 486 | 2 384 524 |
| Investment in associates and joint ventures | 5 675 | 2 064 | 7 024 | |
| Other non -current financial assets |
2 895 | 78 973 | 2 869 | |
| Deferred tax assets | 13 678 | 1 775 | 13 678 | |
| Total non -current assets |
3 721 798 | 3 120 292 | 3 701 029 | |
| Inventories | 1 263 047 | 830 666 | 1 147 004 | |
| Trade receivables | 779 248 | 500 124 | 880 396 | |
| Contract assets (incl. prepayments) | 5 163 | 370 | 4 165 | |
| Other current assets | 175 781 | 179 200 | 182 443 | |
| Bank deposits, cash and similar | 1 029 135 | 1 292 138 | 600 209 | |
| Total current assets | 3 252 373 | 2 802 498 | 2 814 217 | |
| Total assets | 6 974 171 | 5 922 789 | 6 515 246 |
| (NOK 1000) | Note | Q1 2022 | Q1 2021 | 31.12.2021 |
|---|---|---|---|---|
| Unaudited | Unaudited | Audited | ||
| EQUITY AND LIABILITIES | ||||
| Paid -in capital |
2 201 723 | 2 171 451 | 2 194 303 | |
| Other equity | 763 452 | 959 664 | 911 989 | |
| Equity attributable to equity holders of the parent | 2 965 175 | 3 131 116 | 3 106 291 | |
| Non -controlling interests |
499 685 | 387 263 | 378 010 | |
| Total equity | 3 464 860 | 3 518 379 | 3 484 301 | |
| Interest -bearing liabilities (non -current) |
8 | 1 606 485 | 1 103 935 | 1 166 057 |
| Lease liabilities (non -current) |
6 | 215 830 | 229 652 | 230 276 |
| Other financial liabilities (non -current) |
7 | 103 446 | 0 | 190 529 |
| Pension liabilities | 4 496 | 3 600 | 4 645 | |
| Defe rred tax liabilities |
239 057 | 184 182 | 247 160 | |
| Provisions (non -current) |
4 767 | 1 834 | 11 686 | |
| Total non -current liabilities |
2 174 081 | 1 523 203 | 1 850 353 | |
| Interest -bearing liabilities (current) |
8 | 3 553 | 0 | 13 635 |
| Lease liabilities (current) | 6 | 58 473 | 47 879 | 62 455 |
| Trade payables | 489 725 | 351 268 | 392 747 | |
| Contract liabilities (incl. prepayments from customers) | 371 867 | 89 020 | 277 658 | |
| Other financial liabilities (current) | 7 | 69 321 | 0 | 0 |
| Income tax payable | 20 694 | 101 835 | 47 201 | |
| Other current liabilities | 252 084 | 200 772 | 320 150 | |
| Provisions (current) | 69 515 | 90 434 | 66 747 | |
| Total current liabilities | 1 335 230 | 881 208 | 1 180 592 | |
| Total liabilities | 3 509 311 | 2 404 411 | 3 030 945 | |
| Total equity and liabilities | 6 974 171 | 5 922 789 | 6 515 246 |
Cash flow statement
| (NOK 1000) | Note | Q1 2022 | Q1 2021 | 31.12.2021 |
|---|---|---|---|---|
| Cash flow from operating activities | ||||
| Profit before tax | -101 273 | -88 110 | -301 744 | |
| Depreciation, amortization and impairment | 4,5 | 76 941 | 63 886 | 262 680 |
| Net interest expense | 11 097 | 14 688 | 52 166 | |
| Changes in net operating working capital (1) | 175 294 | -41 639 | -455 250 | |
| Other adjustments to operating cash flow | -113 106 | -127 118 | 97 452 | |
| Net cash flow from operating activities | 48 953 | -178 293 | -344 696 | |
| Purchase of property, plant & equipment, net of proceeds from sale | -127 712 | -40 694 | -263 846 | |
| Purchase of intangible assets | -16 051 | -5 845 | -59 755 | |
| Interest received | 1 376 | 473 | 4 394 | |
| Acquisition of subsidiaries, net of cash | 0 | 0 | -146 189 | |
| Other investments | -27 | -1 317 | -9 689 | |
| Net cash flow from investing activities | -142 413 | -47 383 | -475 085 | |
| Net repayment (-) / proceeds (+) from interest bearing loans | 430 615 | -102 018 | -126 771 | |
| Interest payments on interest-bearing liabilities | -9 179 | -11 390 | -49 901 | |
| Repayment of lease liabilities (incl. Interests) | -21 850 | -20 647 | -70 716 | |
| Net proceeds from share capital increase (subsidiary) | 154 108 | 0 | 0 | |
| Net proceeds from purchase (-) and sale (+) of own shares | -30 495 | 3 588 | 9 543 | |
| Net cash flow from financing activities | 523 199 | -130 467 | -237 846 | |
| Net change in cash and cash equivalents | 429 739 | -356 144 | -1 057 627 | |
| Net currency exchange differences | -813 | -1 600 | 7 954 | |
| Cash and cash equivalents at start of period | 600 209 | 1 649 882 | 1 649 882 | |
| Cash and cash equivalents at end of period | 1 029 135 | 1 292 138 | 600 209 | |
| Available unused credit facility | 146 352 | 560 018 | 582 605 |
1) Net operating working capital consists of changes in inventories, trade receivables, contract assets, trade payables and contract liabilities.
Statement of changes in equity
| Equity - |
Non | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share | Own | Share | Other paid | Translation | Other | holders of | controlling | Total | |
| (NOK 1 000) | capital | shares | premium | in capital | differences | equity | parent | interests | equity |
| As of 1 January 2021 | 20 162 | -185 | 2 075 999 | 69 615 | 64 906 | 953 444 | 3 183 939 | 411 899 | 3 595 838 |
| Profit for the period | -66 760 | -66 760 | -26 299 | -93 059 | |||||
| Other income and expenses | -1 577 | 4 701 | 3 124 | 1 189 | 4 313 | ||||
| Share-based payment | 5 824 | 1 401 | 7 224 | 474 | 7 698 | ||||
| Movement in own shares etc. | 37 | 3 550 | 3 588 | 3 588 | |||||
| As of 31.03.2021 | 20 162 | -148 | 2 075 999 | 75 438 | 63 329 | 896 336 | 3 131 116 | 387 263 | 3 518 379 |
| Equity - | Non | ||||||||
| Share | Own | Share | Other paid | Translation | Other | holders of | controlling | Total | |
| (NOK 1 000) | capital | shares | premium | in capital | differences | equity | parent | interests | equity |
| As of 1 January 2021 | 20 162 | -185 | 2 075 999 | 69 615 | 64 906 | 953 444 | 3 183 939 | 411 899 | 3 595 838 |
| Profit for the period | -237 325 | -237 325 | -90 252 | -327 577 | |||||
| Other income and expenses | 29 492 | -287 | 29 204 | -3 081 | 26 123 | ||||
| Share-based payment | 28 612 | 5 716 | 34 328 | 1 974 | 36 302 | ||||
| Movement in own shares etc. | 100 | 9 442 | 9 543 | 9 543 | |||||
| Consideration shares issued in subsidiary in business | |||||||||
| combination | 86 602 | 86 602 | 57 470 | 144 072 | |||||
| As of 31 December 2021 | 20 162 | -85 | 2 075 999 | 98 226 | 94 398 | 817 591 | 3 106 291 | 378 010 | 3 484 301 |
On 23 November 2021 Hexagon Purus issued 4 444 430 consideration shares related to the acquisition of Wystrach. The share capital increase in Hexagon Purus ASA amounted to MNOK 144.1 in which controlling and non-controlling interests' relative share amounted to MNOK 86.2 and MNOK 57.5 respectively.
| Equity - | Non | ||||||||
|---|---|---|---|---|---|---|---|---|---|
| Share | Own | Share | Other paid | Translation | Other | holders of | controlling | Total | |
| (NOK 1 000) | capital | shares | premium | in capital | differences | equity | parent | interests | equity |
| As of 1 January 2022 | 20 162 | -85 | 2 075 999 | 98 226 | 94 398 | 817 591 | 3 106 291 | 378 010 | 3 484 301 |
| Profit for the period | -81 017 | -81 017 | -31 632 | -112 649 | |||||
| Other income and expenses | -34 028 | -34 028 | -5 848 | -39 877 | |||||
| Share-based payment | 7 405 | 1 515 | 8 920 | 552 | 9 472 | ||||
| Movement in own shares etc. | 15 | -30 510 | -30 495 | -30 495 | |||||
| Increase share capital in subsidiary | 0 | 160 242 | 160 242 | ||||||
| Transaction cost related to capital increase in subsidiary |
-4 496 | -4 496 | -1 638 | -6 134 | |||||
| As of 31 March 2022 | 20 162 | -69 | 2 075 999 | 105 632 | 60 370 | 703 082 | 2 965 175 | 499 685 | 3 464 860 |
On 22 February 2022 the Hexagon Purus Group issued 24 742 268 new shares in a private placement at the price of NOK 24.25 per share. Hexagon Composites was allocated 18 134 361 shares in the Private Placement and retains its ownership interest in the Company of 73.3%.
Note 1: General information and basis for preparation
The condensed consolidated interim financial statements for the first quarter 2022, which ended 31 March 2022, comprise Hexagon Composites ASA and its subsidiaries (together referred to as "the Group"). The company's headquarters are at Korsegata 4B, 6002 Aalesund, Norway. Hexagon Composites ASA is listed on the Oslo Stock Exchange under the ticker HEX.
These condensed consolidated interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting. They do not include all of the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of The Group for the year which ended 31 December 2021.
For a more detailed description of accounting principles see the consolidated financial statements for 2021, available on the Company's website www.hexagongroup.com/investors
The accounting principles used in the preparation of these interim accounts are the same as those applied to the consolidated financial statements for 2021. The Group has not early adopted any other standard, interpretation or amendment that has been issued but is not yet effective.
These condensed consolidated interim financial statements were approved by the Board of Directors on 11 May 2022.
Note 2: Estimates
The preparation of the interim accounts entails the use of valuations, estimates and assumptions that affect the application of the accounting policies and the amounts recognized as assets and liabilities, income and expenses. The actual results may deviate from these estimates. The material assessments underlying the application of the Group's accounting policy and the main sources of uncertainty are the same as for the consolidated accounts for 2021.
Note 3: Business segment data
| (NOK 1000) | Q1 2022 Unaudited |
Q1 2021 Unaudited |
31.12.2021 Audited |
|---|---|---|---|
| Hexagon Agility | |||
| Sale of cylinders, systems and equipment (at point in time) | 688 655 |
487 887 |
2 413 077 |
| Sale of systems, services and funded development (transferred over time) | 0 | 0 | 70 |
| Internal transactions | 40 695 | 38 671 | 202 693 |
| Total revenue from contract with customers | 729 359 | 526 558 | 2 615 840 |
| Rental income | 1 698 | 0 | 1 695 |
| Total revenue | 731 057 | 526 558 | 2 617 535 |
| Segment operating profit before depreciation (EBITDA) | 52 247 | 57 817 | 292 655 |
| Segment operating profit (EBIT) | 12 321 | 16 175 | 138 508 |
| Segment assets | 3 846 471 | 3 419 503 | 3 819 260 |
| Segment liabilities | 1 690 189 | 1 440 127 | 1 641 009 |
| Hexagon Ragasco | |||
| Sale of cylinders, systems and equipment (at point in time) | 160 261 | 146 526 | 575 643 |
| Sale of systems, services and funded development (transferred over time) | 0 | 0 | 0 |
| Internal transactions | 1 339 | 317 | 2 495 |
| Total revenue from contract with customers | 161 600 | 146 843 | 578 138 |
| Rental income | 0 | 0 | 0 |
| Total revenue | 161 600 | 146 843 | 578 138 |
| Segment operating profit before depreciation (EBITDA) | 33 091 | 33 884 | 94 972 |
| Segment operating profit (EBIT) | 23 943 | 25 456 | 60 325 |
| Segment assets | 540 913 | 562 279 | 516 251 |
| Segment liabilities | 408 969 | 450 876 | 392 111 |
| (NOK 1000) | Q1 2022 | Q1 2021 | 31.12.2021 |
|---|---|---|---|
| Unaudited | Unaudited | Audited | |
| Hexagon Digital Wave | |||
| Sale of cylinders, systems and equipment (at point in time) | 11 297 | 9 904 | 48 155 |
| Sale of systems, services and funded development (transferred over time) |
0 | 0 | 0 |
| Internal transactions | 3 939 | 1 139 | 9 029 |
| Total revenue from contract with customers | 15 236 | 11 044 | 57 184 |
| Rental income | 0 | 0 | 0 |
| Total revenue | 15 236 | 11 044 | 57 184 |
| Segment operating profit before depreciation (EBITDA) | -4 104 | -3 333 | -10 677 |
| Segment operating profit (EBIT) | -5 352 | -4 303 | -14 826 |
| Segment assets | 86 018 | 76 856 | 83 882 |
| Segment liabilities | 120 062 | 89 463 | 113 013 |
| Hexagon Purus | |||
|---|---|---|---|
| Sale of cylinders, systems and equipment (at point in time) | 156 501 | 48 774 | 495 103 |
| Sale of systems, services and funded development (transferred over time) |
1 362 | 379 | 3 441 |
| Internal transactions | 869 | 2 379 | 7 495 |
| Total revenue from contract with customers | 158 731 | 51 532 | 506 039 |
| Rental income | 316 | 0 | 1 679 |
| Total revenue | 159 047 | 51 532 | 507 718 |
| Segment operating profit before depreciation (EBITDA) | -92 811 | -61 986 | -271 777 |
| Segment operating profit (EBIT) | -114 875 | -70 411 | -324 874 |
| Segment assets Segment liabilities |
2 525 963 654 972 |
1 998 339 395 188 |
2 101 745 686 347 |
Note 4: Tangible assets
| 2022 | 2021 | |||||
|---|---|---|---|---|---|---|
| Property, plant, and | Property, plant, and | |||||
| (NOK 1000) | equipment | Right of use assets | Total 2022 | equipment | Right of use assets | Total 2021 |
| Carrying value as of 1 January | 1 010 625 | 282 309 | 1 292 934 | 747 266 | 266 552 | 1 013 818 |
| Additions | 127 712 | 1 912 | 129 624 | 40 694 | 18 702 | 59 396 |
| Depreciations | -34 761 | -18 947 | -53 708 | -30 791 | -16 067 | -46 859 |
| Impairments | 0 | 0 | 0 | 0 | 0 | 0 |
| Currency translation differences | -11 629 | -2 541 | -14 170 | 9 522 | -884 | 8 638 |
| Carrying value as of 31 March | 1 091 946 | 262 734 | 1 354 680 | 766 691 | 268 303 | 1 034 993 |
Note 5: Intangible assets
| 2022 | 2021 | |||||||
|---|---|---|---|---|---|---|---|---|
| Customer | Other intangible | Customer | Other intangible | |||||
| (NOK 1000) | Goodwill | relationships | assets1) | Total 2022 | Goodwill | relationships | assets1) | Total 2021 |
| Carrying value as of 1 January | 1 572 788 | 387 773 | 423 963 | 2 384 524 | 1 369 859 | 337 887 | 326 610 | 2 034 356 |
| Additions | 0 | 0 | 16 051 | 16 051 | 0 | 0 | 5 845 | 5 845 |
| Amortisations | 0 | -11 352 | -11 882 | -23 233 | 0 | -8 444 | -8 584 | -17 028 |
| Currency translation differences | -23 277 | -16 413 | 7 219 | -32 472 | -12 447 | -13 975 | 5 735 | -20 687 |
| Carrying value as of 31 March | 1 549 511 | 360 008 | 435 351 | 2 344 870 | 1 357 412 | 315 468 | 329 607 | 2 002 486 |
1) Other intangible assets consist of technology and development, patents and licenses and other rights
Intangible assets are reviewed each quarter for impairment indicators, including market changes, technological development, order backlog and other changes that might potentially reduce the value of the assets. For goodwill, impairment tests are performed annually in the fourth quarter, or immediately in the case of an impairment indicator.
Goodwill is tested using the value in use approach determined by discounting expected future cash flows. If the impairment test reveals that an asset's carrying amount is higher than its value in use, an impairment loss will be recognized.
There are four CGU's in the Hexagon Group; 1) Hexagon Agility, 2) Hexagon Digital Wave, 3) Hexagon Purus, and 4) Hexagon Ragasco. During the quarter there were no indicators of impairment of intangible asset.
Note 6: Lease liabilities
| (NOK 1000) | 2022 | 2021 |
|---|---|---|
| Carrying value as of 1 January | 292 731 | 275 705 |
| New lease liabilities recognized in the period | 1 912 | 18 702 |
| Cash payments for the principal portion of the lease liability | -19 824 | -16 877 |
| Cash payments for the interest portion of the lease liability | -2 026 | -3 770 |
| Interest on lease liabilities | 2 026 | 3 770 |
| Currency translation differences | -515 | 0 |
| Carrying value as of 31 March | 274 304 | 277 530 |
Lease liabilities are to a large extent related to lease agreements of office- and production premises, in addition to some vehicles, machinery, and equipment.
Note 7: Other financial liabilities
| (NOK 1000) | Carrying value 01.01.2022 |
Fair value adjustment |
Additions in the period |
Settlements in the period |
Reclassifications | Currency translation |
Carrying value 31.03.2022 |
|---|---|---|---|---|---|---|---|
| 1) Cross currency swap (fair value) |
81 423 | -14 728 | 0 | 0 | 0 | 0 | 66 695 |
| Deferred payment from business combination (amortized cost) |
43 490 | 0 | 0 | 0 | -42 280 | -1 209 | 0 |
| Contingent liabilities from business combinations (fair value) |
65 616 | 0 | 0 | 0 | -27 040 | -1 825 | 36 751 |
| Total non-current other financial liabilities | 190 529 | -14 728 | 0 | 0 | -69 321 | -3 034 | 103 446 |
| Cross currency swap (fair value) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred payment from business combination (amortized cost) |
0 | 0 | 0 | 0 | 42 280 | 0 | 42 280 |
| Contingent liabilities from business combinations (fair value) |
0 | 0 | 0 | 0 | 27 040 | 0 | 27 040 |
| Total current other financial liabilities | 0 | 0 | 0 | 0 | 69 321 | 0 | 69 321 |
1) If carrying value of cross currency swap is shown with a negative amount, this implies the swap being classified as a financial asset
The table above shows the movements of current and non-current other financial liabilities in the period. Deferred payments and contingent liabilities are related to the acquisition of Wystrach and Wyrent as of November 11 2021. The fair value of the contingent liabilities is assessed each quarter. At the end of the reporting period, there have been no changes to the fair value assessment.
| (NOK 1000) | Carrying value 01.01.2021 |
Fair value adjustment |
Additions in the period |
Settlements in the period |
Reclassifications | Currency translation |
Carrying value 31.03.2021 |
|---|---|---|---|---|---|---|---|
| 1) Cross currency swap (fair value) |
-78 829 | 1 567 | 0 | 0 | 0 | 0 | -77 262 |
| Deferred payment from business combination (amortized cost) |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Contingent liabilities from business combinations (fair value) |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total non-current other financial liabilities | -78 829 | 1 567 | 0 | 0 | 0 | 0 | -77 262 |
| Cross currency swap (fair value) | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred payment from business combination (amortized cost) |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Contingent liabilities from business combinations (fair value) |
0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total current other financial liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
1) If carrying value of cross currency swap is shown with a negative amount, this implies the swap being classified as a financial asset
Note 8: Interest-bearing liabilities
The following table shows material changes in interest-bearing debt during 2022 and for the comparable period last year:
| 2022 | 2021 | ||||||
|---|---|---|---|---|---|---|---|
| (NOK 1000) | Non-current | Current | Total 2022 | Non-current | Current | Total 2021 | |
| Liabilities 1 January | 1 166 057 | 13 635 | 1 179 692 | 1 206 127 | 0 | 1 206 127 | |
| with cash settlement: Financing activities |
|||||||
| - Repayment of liabilities |
0 | -10 082 | -10 082 | -102 018 | 0 | -102 018 | |
| without cash settlement: Financing activities |
|||||||
| - New liabilities |
440 698 | 0 | 440 698 | 0 | 0 | 0 | |
| - Exchange differences |
-897 | 0 | -897 | -4 584 | 0 | -4 584 | |
| - Other transactions without cash settlement |
624 | 1 | 627 | 4 410 | 0 | 4 410 | |
| Liabilities 31 March | 1 606 485 | 3 553 | 1 610 038 | 1 103 935 | 0 | 1 103 935 |
The principal loan financing facility in Hexagon Composites ASA is a Senior Secured bilateral facility with DNB Bank and Danske Bank. The overall size of the facility is NOK 1 700 million, comprising an overdraft facility NOK 250 million, a main multi-currency revolving credit (RCF) NOK 350 million and a Term Loan (NOK 1 100 million). In addition, the Group, through Hexagon Purus, has loans towards Volkesbank and Deutsche Bank including an overdraft facility of EUR 2.3 million. As of period end, there were no breaches of the financial covenant under the financing facility agreement.
Movements in the quarter on the Long-term Secured bank loans and Other loans were primarily due to an increase in bank loans by NOK 440 698 thousand, non-cash amortization of loan and valuation of the cross-currency swap. Movements in the quarter on the Short-term bank loans were primarily due to down-payments of NOK 10 082 thousand
Note 9: Financial instruments
For financial instruments that are recognized at fair value on a recurring basis, the Group determines whether transfers have occurred between levels in the hierarchy by re-assessing categorization at the end of each reporting period.
Fair value hierarchy
The Group uses the following hierarchy for determining and disclosing the fair value of financial instruments by valuation technique:
Level 1: Quoted (unadjusted) prices in active markets for identical assets or liabilities
Level 2: Other techniques for which all inputs which have a significant effect on the recorded fair value are observable, either directly or indirectly
Level 3: Techniques which use inputs which have a significant effect on the recorded fair value that are not based on observable market data
There were no transfers from one level to another in the measurement hierarchy from 2021 to the 1st quarter of 2022. Hexagon Group has no items defined as level 1. Set out below is a comparison of the carrying amount and the fair value of financial instruments as of 31 March 2022.
| 31.03.2022 | |||||
|---|---|---|---|---|---|
| (NOK 1000) | Level | Carrying amount | Fair value | Carrying amount | Fair value |
| Financial assets: | |||||
| Other non-current financial assets | 2 | 2 895 | 2 895 | 2 869 | 2 869 |
| 880 | |||||
| Trade receivables | 779 248 | 779 248 | 880 396 | 396 | |
| Forward exchange contracts | 2 | 1 166 | 1 166 | 1 162 | 1 162 |
| Bank deposits, cash, and cash equivalents |
1 029 135 | 1 029 135 | 600 209 | 600 209 | |
| Total financial assets | 1 812 444 | 1 812 444 | 1 484 636 | 1 484 636 | |
| Financial liabilities: | |||||
| Bank loans (incl. amortized costs) | 2 | 1 606 485 | 1 613 678 | 1 166 057 | 1 173 877 |
| Lease liabilities | 2 | 274 303 | 274 303 | 292 731 | 292 731 |
| Non-current contingent liabilities | 3 | 36 751 | 36 751 | 65 616 | 65 616 |
| Other non-current financial liabilities | 3 | 66 695 | 66 695 | 124 913 | 124 913 |
| Current interest-bearing liabilities | 2 | 3 553 | 3 553 | 13 635 | 13 635 |
| Current contingent and financial liabilities | 3 | 69 320 | 69 320 | 0 | 0 |
| Trade payables | 489 725 | 489 725 | 392 747 | 392 747 | |
| Total financial liabilities | 2 546 832 | 2 554 025 | 2 055 699 | 2 063 519 |
Note 10: Share based payment
Share-based payment in Hexagon Composites ASA
The Company has a performance share units program (PSUs) and a restricted share units program (RSUs) covering certain employees in senior positions.
Performance share units programs (PSUs)
All PSUs are non-transferable and will vest subject to satisfaction of the applicable vesting conditions (fulfilling Group EBITDA and revenue targets). The actual number of PSUs vested will depend on performance and vary from minimum zero to the maximum awarded PSUs in each program. Each vested PSU will give the holder the right to receive one share in the Company at an exercise price corresponding to the par value of the shares being NOK 0.10.
| Performance share units programs (PSUs) | Issued 2019 | Issued 2020 | Issued 2021 |
|---|---|---|---|
| Maximum number | 2 492 438 | 3 711 634 | 1 734 990 |
| Exercise price (NOK) | 0,10 | 0,10 | 0,10 |
| Vesting period | 3 years | 3 years | 3 years |
| Expiry | Excercised Q1 20221) | Q1 2023 | Q1 2024 |
1) During the 1st quarter of 2022 1,078,628 PSUs have been exercised at the weighted average share price of NOK 28.11.
Restricted share units programs (RSUs)
The RSUs are subject to continued employment three years after date of grant, and each participant will at such time receive such number of Hexagon shares as corresponds to the number of RSUs allocated to them.
| Restricted share units programs (RSUs) | Issued 2019 | Issued 2020 | Issued 2021 |
|---|---|---|---|
| Number of RSUs | 49 994 | 70 000 | 100 000 |
| Exercise price (NOK) | 0,10 | 0,10 | 0,10 |
| Vesting period | 3 years | 3 years | 3 years |
| Expiry | Q3 2022 | Q3 2023 | Q3 2024 |
The fair value of the PSUs and RSUs was calculated on the grant date, based on the Black-Scholes model, and the cost is recognized over the service period. Cost associated with programs were NOK 7.2 million in Q1 2022. The fair value of all outstanding PSUs (maximum 5,096,024) and RSUs (208,852) is estimated to NOK 32.2 million per 31 March 2022. In addition to the above-mentioned instruments, the Company has issued bonus arrangements to certain executives within the Group. The bonus arrangements are dependent upon the share price development of Hexagon Purus ASA and is converted to a given number of cash settlement options in Hexagon Purus ASA, for the purpose of calculating quarterly fair values using the Black-Scholes model. These cash settlement arrangements involved total expenses of NOK 6.6 million in Q1 2022 and a remaining unamortized accrual estimated to MNOK 23.0 as of 31 March 2022. For share-based payment in Hexagon Purus ASA, see the quarterly financials for Hexagon Purus ASA at hexagonpurus.com
Investment in Cryoshelter
Hexagon announced an agreement to acquire a 40% stake in Cryoshelter GmbH, an Austria based company specialized in the development if cryogenic tank technology for liquid natural gas (LNG) and liquid hydrogen (LH2). Hexagon Composites ASA will make an initial investment of EUR 2.5 million to acquire 40% of Cryoshelter's LNG business with options to acquire remaining shares over the next 3-10 years. Hexagon Purus ASA will make an initial investment of EUR 3.5 million to acquire 40% of Cryoshelter's LH2 business, with options to acquire remaining shares over the next 5-10 years. Closing of the transaction is expected to take place in the third quarter of 2022, subject to fulfilment of certain closing conditions and customary regulatory approvals.
Hexagon Agility received major orders under long-term agreements
- Orders from Certarus Ltd to deliver Mobile Pipeline modules for RNG and Helium. The order represents an estimated total value of USD 17.6 million (approx. NOK 162 million)
- Orders from UPS for fuel systems for heavy-duty and yard-haulers. The orders have an estimated value of USD 21.9 million (approx. -NOK 204 million)
- UPS also committed to purchase fuel systems for medium-duty step vans, with an estimated value of USD 32.1 million (approx. NOK 299 million).
Provisional award of Performance Share Units (PSUs)
On 2 May, Hexagon announced that the Company has resolved to provisionally award up to 2 808 616 Performance Share Units (PSUs) to executives. The actual number of PSUs to be allocated will depend on 2022 and 2023 financial performance and attain minimum zero and maximum 2 808 616. Each vested PSU will give the holder the right to receive one share in the Company at an exercise price corresponding to the par value of the shares being NOK 0.10. The PSUs are non-transferable and will vest on 28 February 2025 subject to satisfaction of the applicable vesting conditions.
Lease agreement in Kassel, Germany
In April, Hexagon Purus signed a 15-year lease for a new production and office facility in Kassel, Germany, expected to be ready for move in the second half of 2023
There have not been any other significant events after the balance sheet date.
Key figures and ratios
| Q1 2022 | Q1 2021 | 31.12.2021 | |
|---|---|---|---|
| Hexagon Group | |||
| EBITDA in % of total revenue | -0,8 % | 3,7 % | 3,1 % |
| EBIT in % of total revenue | -8,4 % | -5,6 % | -4,3 % |
| Equity ratio | 49,7 % | 59,4 % | 53,5 % |
| Liquidity reserve *) (NOK 1 000) | 1 175 487 | 1 852 156 | 1 182 814 |
| Diluted earnings per share (NOK) | -0,56 | -0,47 | -1,61 |
| Cash flow from operations per share (NOK) | 0,24 | -0,89 | -1,70 |
| Equity per share (NOK) | 17,19 | 17,45 | 17,28 |
| Hexagon Agility | |||
| EBITDA in % of total revenue | 7,1 % | 11,0 % | 11,2 % |
| EBIT in % of total revenue | 1,7 % | 3,1 % | 5,3 % |
| Hexagon Ragasco | |||
| EBITDA in % of total revenue | 20,5 % | 23,1 % | -18,7 % |
| EBIT in % of total revenue | 14,8 % | 17,3 % | -25,9 % |
| Hexagon Digital Wave | |||
| EBITDA in % of total revenue | -26,9 % | -30,2 % | -18,7 % |
| EBIT in % of total revenue | -35,1 % | -39,0 % | -25,9 % |
| Hexagon Purus | |||
| EBITDA in % of total revenue | -58,4 % | -108,2 % | -53,5 % |
| EBIT in % of total revenue | -72,2 % | -122,9 % | -64,0 % |
*) Undrawn credit facility + bank deposits and cash. Use of undrawn credit facility can be limited by financial covenants
Share information
A total of 38,335,700 shares in Hexagon Composites ASA were traded on the Oslo Stock exchange during the first quarter of 2022. In the quarter, the share price moved between NOK 23.60 and NOK 35.86, ending the quarter at NOK 31.86, giving a market capitalization of NOK 6.42billion for the Company. For further investor information, refer to the investor section on www.hexagongroup.com.
Terminology
BAR
Unit of pressure. 1 millibar = 100 N/m2
BIOGAS
Produced from raw materials such as agricultural waste, manure, municipal waste, plant material, sewage, green waste or food waste
BIO-LPG
Propane produced from renewable feedstocks such as plant and vegetable waste material
BEV
Battery Electric Vehicle
CHASSIS
The base frame of a car, carriage or other wheeled vehicle
CHG
Compressed Hydrogen Gas
CNG
Compressed Natural Gas
CO2
Carbon Dioxide
COMPOSITE
Combination of glass/carbon fiber and thermosetting plastic, exploiting the malleability of the plastic and the stiffness and strength of the glass/ carbon fiber
EBIT
Earnings before interests and taxes
EBITDA
Earnings before interest, taxes, depreciation and amortization
EV
Electric Vehicle
FCEV Fuel Cell Electric Vehicle
GHG
Greenhouse Gas
GVW
Gross Vehicle Weight
HDV
Heavy-Duty Vehicle
H2
Hydrogen, light, colorless gas (Symbol H), produced on an industrial scale
JOINT VENTURE
Legally signed contractual agreement whereby two or more parties undertake an economic activity
LDV Light-Duty Vehicle
LNG Liquefied Natural Gas
LPG Liquefied Petroleum Gas (propane gas)
MOBILE PIPELINE® Gas distribution products
NGV
Natural Gas Vehicle
OEM
Original Equipment Manufacturer
X-STORE®
High-pressure composite cylinder for bulk transportation and storage of CNG
RNG
Renewable Natural Gas Pipeline compatible gaseous fuel derived from biogenic or other renewable sources that has lower lifecycle carbon dioxide equivalent (CO2- eq) emissions than geological natural gas
SCBA CYLINDER
Self-contained breathing apparatus
SCM3
Standard cubic meters. Unit for volumetric measurement of oil, natural gas and natural gas condensate at standard conditions defined in the ISO standard ISO 13443
TITAN®
High-pressure composite cylinder for bulk transportation and storage of CNG
TUFFSHELL® High-pressure CNG cylinder for heavy duty vehicles
TYPE 1 Steel cylinder
TYPE 2 Steel cylinder, composite-reinforced
TYPE 3 Composite cylinder with metal liner
TYPE 4 Composite cylinder with polymer liner
U.S. DOT U.S. Department of Transportation
Forward looking statements
This quarterly report (the "Report") has been prepared by Hexagon Composites ASA ("Hexagon" or the "Company"). The Report has not been reviewed or registered with, or approved by, any public authority, stock exchange or regulated marketplace. The Company makes no representation or warranty (whether express or implied) as to the correctness or completeness of the information contained herein, and neither the Company nor any of its subsidiaries, directors, employees or advisors assume any liability connected to the Report and/or the statements set out herein. This Report is not and does not purport to be complete in any way. The information included in this Report may contain certain forward- looking statements relating to the business, financial performance and results of the Company and/or the industry in which it operates. Forward-looking statements concern future circumstances and results and other statements that are not historical facts, sometimes identified by the words "believes", expects", "predicts", "intends", "projects", "plans", "estimates", "aims", "foresees", "anticipates", "targets", and similar expressions. The forward-looking statements contained in this Report, including assumptions, opinions and views of the Company or cited from third party sources are solely opinions and forecasts which are subject to risks, uncertainties and other factors that may cause actual events to differ materially from any anticipated development. None of the Company or its advisors or any of their parent or subsidiary undertakings or any such person's affiliates, officers or employees provides any assurance that the assumptions underlying such forward-looking statements are free from errors nor does any of them accept any responsibility for the future accuracy of the opinions expressed in this Report or the actual occurrence of the forecasted developments. The Company and its advisors assume no obligation to update any forward-looking statements or to conform these forward-looking statements to the Company's actual results. Investors are advised, however, to inform themselves about any further public disclosures made by the Company, such as filings made with the Oslo Stock Exchange or press releases. This Report has been prepared for information purposes only. This Report does not constitute any solicitation for any offer to purchase or subscribe any securities and is not an offer or invitation to sell or issue securities for sale in any jurisdiction, including the United States. Distribution of the Report in or into any jurisdiction where such distribution may be unlawful, is prohibited. This Report speaks as of 11 May 2022, and there may have been changes in matters which affect the Company subsequent to the date of this Report. Neither the issue nor delivery of this Report shall under any circumstance create any implication that the information contained herein is correct as of any time subsequent to the date hereof or that the affairs of the Company have not since changed, and the Company does not intend, and does not assume any obligation, to update or correct any information included in this Report. This Report is subject to Norwegian law, and any dispute arising in respect of this Report is subject to the exclusive jurisdiction of Norwegian courts with Oslo City Court as exclusive venue. By receiving this Report, you accept to be bound by the terms above
Hexagon Composites ASA Korsegata 4B, 6002 Ålesund, Norway www.hexagongroup.com