Investor Presentation • Feb 16, 2023
Investor Presentation
Open in ViewerOpens in native device viewer
Jon Erik Engeset, CEO David Bandele, CFO
16 February 2023

This company presentation (the "Presentation") has been prepared by Hexagon Composites ASA ("Hexagon" or the "Company"). The Presentation has not been reviewed or registered with, or approved by, any public authority, stock exchange or regulated market place. 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 Presentation and/or the statements set out herein. This presentation is not and does not purport to be complete in any way. The information included in this Presentation may contain certain forwardlooking 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 Presentation, 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 Presentation 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 Presentation has been prepared for information purposes only. This Presentation 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 Presentation in or into any jurisdiction where such distribution may be unlawful, is prohibited. This Presentation speaks as of 16 February 2023, and there may have been changes in matters which affect the Company subsequent to the date of this Presentation. Neither the issue nor delivery of this Presentation 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 Presentation. This Presentation is subject to Norwegian law, and any dispute arising in respect of this Presentation is subject to the exclusive jurisdiction of Norwegian courts with Oslo City Court as exclusive venue. By receiving this Presentation, you accept to be bound by the terms above.


Hexagon (excl. Hexagon Purus) revenue of NOK 1.3bn and EBITDA of NOK 105m
Input costs remain at inflated levels
Group revenue of NOK 1.5bn - all-time highs in all business areas
Healthy order books going into 2023

In 2022, our solutions avoided

metric tons of CO2 equivalents
1) Number is subject to full-year review. Source: Calculated based on the Alternative Fuel Life-Cycle Acres of forest saved Environmental and Economic Transportation (AFLEET) tool from the Greenhouse gases, Regulated Emissions, and Energy use in Technologies (GREET®) model has been used for estimating emission reductions, Greenhouse Gas Equivalencies Calculator | US EPA

Petroleum cars off the road for one year

Revenue: NOK 4 303 million (NOK 3 278 million)
EBITDA: NOK 347 million (NOK 381 million)
Revenue: NOK 964 million (NOK 508million)
EBITDA: NOK -406 million (NOK -272 million)
Revenue: NOK 4 932 million (NOK 3 543 million)
EBITDA: NOK -65 million (NOK 109 million)








• Good visibility on Hexagon Digital Wave growth
2024

US heavy-duty truck addressable market for natural gas solutions (# trucks sold per year)















MD/HD: Medium-Duty/Heavy-Duty

Diversified revenue streams supporting critical infrastructure and decarbonization targets


• Record revenue with positive mix and necessary pass-through pricing


Resilient business with recovering profitability




Asset-light business model with proprietary technology and services included in core offering



1) 2022 = Preliminary and unaudited
25 2) Post eliminations between Purus and Hexagon (excl. Purus) of NOK -243million in Revenue and -1 in EBITDA, please refer to Appendix for additional Group financial results.
Liabilities & Equity
Interest bearing debt
NOKm


26 1) 9% quarter-to-quarter reduction in NOK:USD rate, reduces balance sheet values originating in USD.



reported
reported

1) 2022 = Preliminary and unaudited 2) As of 15 February 2023.
3) CO2 equivalents. Number is subject to full-year review.. Source: Calculated based on the Alternative Fuel Life-Cycle Environmental and Economic Transportation (AFLEET) tool from the Greenhouse gases, Regulated Emissions, and Energy use in Technologies (GREET®) model has been used for estimating emission reductions, Greenhouse Gas Equivalencies Calculator | US EPA




Mobile Pipeline Strong RNG driven growth

Transit & Refuse Resilient volumes
Heavy-duty Truck Some uncertainty, risk that volumes will be pushed into 2024
LPG cylinders Healthy outlook and strong sales pipeline
MAE & UE Strong UE sales growth expected and visible MAE trailer requalification volumes
Overall expecting healthy growth across most segments, however, uncertainty related to Heavy-duty Truck volumes moving to 2024
Gradual margin improvement expected in 2023. High commodity prices, unstable supply chains and potentially lower volume efficiency continue to weigh on profitability

Record high 2022 revenue
33
Gradual margin improvements expected in 2023
Hexagon Purus with strong order backlog supporting further growth
Hexagon excl. Purus: NOK 6bn Hexagon Purus: NOK 4-5bn






Ingrid Aarsnes Vice President, IR & ESG Email: [email protected] Direct: +47 950 38 364
David Bandele Chief Financial Officer Email: [email protected] Direct: +47 920 91 483

36


• Hexagon Purus provides clean and sustainable fuel solutions for battery electric and hydrogen vehicles

*2020: preliminary unaudited pro-forma figures after adjusting for reorganizations; 2021 segment reported and is after central/corporate and eliminations within the segments
** previously referred to as g-mobility and being rebranded to be consistent with other reported segments and ahead of transferring operational responsibility of CNG LDV business to Hexagon Agility by 1.1.22
1) Correction from NOK 57m ; 2) Correction due to reclassification ; 3) Correction from NOK -57m



*Previously referred to as g-mobility and being rebranded to be consistent with other reported segments and ahead of transferring operational responsibility of CNG LDV business to Hexagon Agility by 1.1.22;
2020: preliminary unaudited pro-forma figures after adjusting for reorganizations; 2021 segment reported
1) Correction due to reclassification38




Hexagon (excl. Purus) cash up NOK 126m to NOK 332m with strong cashflow from operations and sale & leaseback proceeds Hexagon Purus cash down NOK 99m to NOK 382m due principally to growth related activities with active working capital management

been included in Agility segment reporting in 2020
| INCOME STATEMENT (NOK 1 000) | Q4 2022 | Q4 2021 | 31.12.2022 | 31.12.2021 | 31.12.2020 | 31.12.2019 |
|---|---|---|---|---|---|---|
| Revenue from contracts with customers | 1 479 523 | 1 185 120 | 4 913 016 | 3 534 016 | 3 070 865 | 3 404 209 |
| Other operating income | 12 202 | 45 | 14 361 | 4 845 | 0 | 0 |
| Rental income | 1 692 | 2 007 | 4 929 | 3 354 | 9 511 | 11 915 |
| Total revenue | 1 493 417 | 1 187 173 | 4 932 306 | 3 542 890 | 3 080 375 | 3 416 124 |
| Cost of materials | 849 028 | 619 252 | 2 656 515 | 1 695 497 | 1 502 305 | 1 673 120 |
| Payroll and social security expenses | 417 954 | 322 840 | 1 496 709 | 1 101 298 | 940 096 | 853 706 |
| Other operating expenses | 237 287 | 194 091 | 843 721 | 637 512 | 448 034 | 599 209 |
| Gain / Fair value adjustment earn-out | -69 625 | |||||
| Total operating expenses before depreciation | 1 504 269 | 1 136 183 | 4 996 946 | 3 434 307 | 2 890 435 | 3 056 409 |
| Operating profit before depreciation (EBITDA) | -10 853 | 50 990 | -64 660 | 108 584 | 189 940 | 359 715 |
| Depreciation and impairment | 90 151 | 71 525 | 332 162 | 262 680 | 249 212 | 239 606 |
| Operating profit (EBIT) | -101 003 | -20 536 | -396 802 | -154 096 | -59 272 | 120 109 |
| Profit/loss from investments in associates and joint ventures | -9 326 | -3 008 | 48 317 | -2 957 | -1 885 | -749 |
| Net financial items | -22 685 | -72 141 | -70 082 | -144 691 | 5 018 | -8 114 |
| Profit/loss before tax | -133 014 | -95 685 | -418 567 | -301 744 | -56 138 | 111 246 |
| Tax expense | -15 595 | 1 747 | 7 869 | 25 833 | 91 643 | 3 755 |

| BALANCE SHEET (NOK 1 000) | 31.12.2022 | 31.12.2021 |
|---|---|---|
| ASSETS | ||
| Property, plant and equipment | 1 329 515 | 1 010 625 |
| Right-of-use assets | 473 233 | 282 309 |
| Intangible assets | 2 570 853 | 2 384 524 |
| Investment in associates and joint ventures | 53 272 | 7 024 |
| Other non-current financial assets | 115 998 | 379 |
| Other non-current assets | 4 942 | 2 489 |
| Deferred tax | 0 | 13 678 |
| Total non-current assets | 4 547 813 | 3 701 029 |
| Inventories | 1 546 497 | 1 147 004 |
| Trade receivables | 865 403 | 880 396 |
| Contract assets (incl. prepayments) | 9 488 | 4 165 |
| Other current financial assets | 0 | 1 162 |
| Other current assets | 188 782 | 181 281 |
| Bank deposits, cash and similar | 713 547 | 600 209 |
| Total current assets | 3 323 717 | 2 814 217 |
| Total assets | 7 871 530 | 6 515 246 |
| BALANCE SHEET (NOK 1 000) | 31.12.2022 | 31.12.2021 |
|---|---|---|
| EQUITY AND LIABILITIES | ||
| Paid-in capital | 2 228 442 | 2 194 303 |
| Other equity | 764 461 | 911 989 |
| Equity attributable to equity holders of the parent | 2 992 903 | 3 106 291 |
| Non controlling interests | 476 893 | 378 010 |
| Total equity | 3 479 796 | 3 484 301 |
| Interest-bearing liabilities (non-current) | 1 482 140 | 1 166 057 |
| Lease liabilities (non-current) | 480 405 | 230 276 |
| Other financial liabilities (non-current) | 231 244 | 190 529 |
| Pension liabilities | 2 231 | 4 645 |
| Deferred tax liabilities | 200 775 | 247 160 |
| Provisions (non-current) | 6 133 | 11 686 |
| Total non-current liabilities | 2 403 017 | 1 850 353 |
| Interest-bearing liabilities (current) | 234 674 | 13 635 |
| Lease liabilities (current) | 71 187 | 62 455 |
| Trade payables | 564 486 | 392 747 |
| Contract liabilities (incl. prepayments from clients) | 548 643 | 277 658 |
| Other financial liabilities (current) | 75 051 | - |
| Income tax payable | 57 662 | 47 201 |
| Other current liabilities | 344 455 | 320 150 |
| Provisions (current) | 102 557 | 66 747 |
| Total current liabilities | 1 998 716 | 1 180 592 |
| Total liabilities | 4 401 733 | 3 030 945 |
| Total equity and liabilities | 7 871 530 | 6 515 246 |

| CONDENSED CASH FLOW (NOK 1 000) | 31.12.2022 | 31.12.2021 |
|---|---|---|
| Cash flow from operating activities | ||
| Profit before tax |
-416 893 | -301 744 |
| Depreciation, amortization and impairment |
332 162 | 262 680 |
| Net interest expense | 81 774 | 52 166 |
| Changes in net operating working capital (1) | 65 699 | -455 250 |
| Other adjustments to operating cash flow | 16 530 | 97 452 |
| Net cash flow from operating activities | 77 599 | -344 696 |
| Purchase of property, plant & equipment, net of proceeds from sale | -488 208 | -301 238 |
| Proceeds from sale of property, plant and equipment | 161 003 | 37 392 |
| Purchase of intangible assets | -75 359 | -59 755 |
| Interest received | 15 207 | 4 394 |
| Acquisition of subsidiaries, net of cash | - | -146 189 |
| Investment in associated companies | -65 379 | - 8 580 |
| Other investments |
-45 319 | -1 109 |
| Net cash flow from investing activities | -498 056 | -475 085 |
| Net repayment (-) / proceeds (+) from interest bearing loans | -534 747 | -126 771 |
| Interest payments on interest-bearing liabilities | -89 697 | -49 901 |
| Repayment of lease liabilities (incl. Interests) | -81 672 | -70 716 |
| Net proceeds from share capital increase (subsidiary) | 189 043 | - |
| Net proceeds from purchase (-) and sale (+) of own shares | -30 495 | 9 543 |
| Net cash flow from financing activities | 521 926 | -237 846 |
| Net change in cash and cash equivalents | 101 469 | -1 057 627 |
| Net currency exchange differences | 11 869 | 7 954 |
| Cash and cash equivalents at start of period | 600 209 | 1 649 882 |
| Cash and cash equivalents at end of period | 713 547 | 600 209 |
1) Net operating working capital: Inventories, trade receivables, contract assets, trade payables, and contract liabilities

Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.