Skip to main content

AI assistant

Sign in to chat with this filing

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

HOMETOGO SE Investor Presentation 2021

Dec 6, 2021

9322_ip_2021-12-05_311f0218-46e4-4226-8989-50512f3b3a5c.pdf

Investor Presentation

Open in viewer

Opens in your device viewer

home to go

Disclaimer

Forward-Looking Statements

This Presentation contains certain forward-looking statements, including statements regarding HomeToGo's future business and financial performance. These forward-looking statements generally are identified by the words "believe," "project," "expect," "anticipate," "estimate," "intend," "strategy," "future," "opportunity," "plan," "plan," "may," "should," "will," "would," "will be," "will continue," "will likely result," and similar expressions. These forward-looking statements reflect, at the time made, HomeToGo's beliefs, intentions and current targets/aims concerning, among other things, HomeToGo's results of operations, financial condition, liquidity, prospects, growth and strategies. Forward-looking statements include statements regarding: objectives, goals, strategies, outlook and growth prospects; future plans, events or performance and potential for future growth; liquidity, capital resources and capital expenditures; economic outlook and industry trends; developments of HomeToGo's markets; the impact of regulatory initiatives; and the strength of HomeToGo's competitors. Forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may not occur in the future. The forward-looking statements in the Presentation are based upon various assumptions, many of which are based, in turn, upon further assumptions, including without limitation, management's examination of historical operating trends, data contained in HomeToGo's records and other data available from third parties. Although HomeToGo believes that these assumptions were reasonable when made, these assumptions are inherently subject to significant known and unknown risks, uncertainties, contingencies and other important factors which are difficult or impossible to predict and are beyond its control. Forward-looking statements are not guarantees of future performance and such risks, uncertainties, contingencies and other important factors could cause the actual outcomes and the results of operations, financial condition and liquidity of HomeToGo or the industry to differ materially from those results expressed or implied in the Presentation by such forward-looking statements. No representation or warranty is made that any of these forward-looking statements or forecasts will come to pass or that any forecast result will be achieved. Undue influence should not be given to, and no reliance should be placed on, any forward-looking statement. No statement in the Presentation is intended to be nor may be construed as a profit forecast. It is up to the recipient to make its own assessment of the validity of any forward-looking statements and assumptions. No liability whatsoever is accepted by HomeToGo or any of HomeToGo's Representatives or any other person in respect of the achievement of such forward-looking statements and assumptions.

Use of Non-IFRS Measures

The Presentation includes certain financial measures (including on a forward-looking basis) that have not been prepared in accordance with International Financial Reporting Standards as adopted by the International Accounting Standards Board ("IFRS"). These non-IFRS measures are an addition, and not a substitute for or superior to, measures of financial performance prepared in accordance with IFRS and should not be considered as an alternative to net income, operating income or any other performance measures derived in accordance with IFRS. HomeToGo believes that these non-IFRS measures of financial results (including on a forward-looking basis) provide useful supplemental information to investors about HomeToGo. These projections are for illustrative purposes and should not be relied upon as being necessarily indicative of future results. Metrics that are considered non-IFRS financial measures are presented on a non-IFRS basis without reconciliations of such forward looking non-IFRS measures due to the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliation. They are subject to inherent limitations as they reflect the exercise of judgments by management about which expenses and income are excluded and included in determining these non-IFRS financial measures. In order to compensate for these limitations, management presents non-IFRS financial measures in connection with IFRS results. In addition, other companies may calculate non-IFRS measures differently, or may use other measures to calculate their financial performance, and therefore, HomeToGo's non-IFRS measures may not be directly comparable to similarly titled measures of other companies.

Financial Information

This Presentation contains unaudited financial information for HomeToGo, which may be subject to change.


December 2021

home to go-


home to go_
List your property
Wish Lists
My account

SUMMER 2021

Make your vacation legendary

☐ Baltic Sea

Sat., 6/5

Sat., 6/12

Guests

Search

Your past searches

img-0.jpeg

Your recently viewed offers

img-1.jpeg

Similar offers you might be interested in

img-2.jpeg

home to go_

img-3.jpeg

Your past searches

© Relating to the total number of aggregated alternative accommodation Offers


making incredible homes
easily accessible to everyone


HomeToGo Highlights

World's #1 Marketplace for alternative accommodation(1), removing friction for Supply & Demand through Technology

img-4.jpeg

Retelling to the total number of aggregated alternative accommodation Offers


An accomplished team with deep travel sector expertise and a unique culture

Management Board

img-5.jpeg

Senior Management and Company

img-6.jpeg

home to go

Headcount HomeToGo Group incl. dedicated teams of tech service provider NFQ, please refer to the Glossary for more details

Headcount HomeToGo Group incl. dedicated teams of tech service provider NFQ, please refer to the Glossary for more details


Key investment highlights

  1. Market: Huge, highly fragmented, non-transparent market that is underserved and growing
  2. Brand & Marketing: Powerful and growing brand complemented by proven marketing playbook
  3. Supply: Largest and most comprehensive supply of alternative accommodations fueled by direct and modular technology solutions for supply Partners at every stage
  4. Data Driven Technology: Superior onsite booking experience underpinned by data driven technology platform
  5. SaaS Solutions: Modular SaaS solutions for Partners, facilitating everyone in the alternative accommodation ecosystem to be more successful
  6. Robust Financials: Resilient model with attractive financial profile: growth at scale, strong unit economics, and long runways for future growth

home to go...


home to go_

Q3 2021 Financial Results & Earnings

img-7.jpeg

Booking Revenue

€28M Q3/21

€100M+ 9M/21

+49% vs. Q3/19 | +10% vs. Q3/20

+53% vs. 9M/19 | +42% vs. 9M/20

IFRS Revenue

€44M Q3/21

€74M 9M/21

+40% vs. Q3/19 | +27% vs. Q3/20

+23% vs. 9M/19 | +28% vs. 9M/20

Take Rate

9.5% Q3/21

+53% vs. Q3/19 | +46% vs. Q3/20

Adjusted EBITDA

€15M+ Q3/21

+36% vs. Q3/19

img-8.jpeg

Learn more at ir.hometogo.de


MARKET OVERVIEW

The market for accommodation is highly fragmented – even the large online travel agencies (OTAs) cover only a fraction of it

92% Others

img-9.jpeg

img-10.jpeg

Global stays in accommodation(3)

home to go...

Source: Broker Research, LONDON

Based on Gross Booking

Source: Broker Research, LONDON

on

^{}[]


10

Q a new zeitgeist

img-11.jpeg

Alternative accommodation – a structural trend only further accelerated by Covid-19

Safety is a new dealbreaker

Own home wins over crowded hotel

Boom in (sustainable) domestic travel

as countries encourage citizens to holiday at home – the home turf of vacation rentals

"Workation"

Home office can be anywhere

"Consumer demand for alternative accommodations", Fogel said, "that doesn't go back."

Glenn Fogel, CEO Booking.com, Shift, March 2021


MARKET OVERVIEW

How the market is organized

img-12.jpeg


HomeToGo is enabling the market with technology by building its operating system

img-13.jpeg

M&A strategy supports quick roll-out: acquire synergistic businesses in line with our strategy which we can integrate in our tech-stack, generating synergy effects as part of our flywheel

12


MARKET OVERVIEW

We continue to solve the key pain points of the market

1.20 ABERGATIA 1.20 Abrite 1.20 aerospace 1.20 nernia 1.20 Odalys 1.20 ESPRIT 1.20 everystay fejo.dk 1.20 Feline 1.20 kickoff 1.20 KIRS 1.20
1.20 BIRMINGHAM 1.20 airbnb 1.20 AMOMA.com 1.20 BENWASOL 1.20 Odalys 1.20 OwnerDirect 1.20 Odalys 1.20 Feline 1.20 Kickoff 1.20 KIRS 1.20
1.20 CIRBYERXSCOPE 1.20 FILLAS PLANET 1.20 PLANET 1.20 Café 1.20 Odalys 1.20 Odalys 1.20 FeWo.direkt 1.20 Caraterlas.de fincare22em 1.20 Grabab 1.20 Flickday 1.20
1.20 BELITA 1.20 Belvilla 1.20 MATE 1.20 BestFews.de 1.20 FotoArtshade 1.20 FlickArtshade 1.20 FlickArtshade 1.20 TPLINCEY 1.20 Flickday 1.20 Flickday 1.20 KanaTeaves
1.20 Benedict 1.20 Bookings.com 1.20 Bougalo 1.20 Bungalowbox 1.20 FlickFlickFlickFlickFlickF FlickFlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickFlickF FlickF

Solving for Consumers

Overview & easy comparison
most comprehensive inventory(1) in one place

Trust
book safely and quickly

Solving for Suppliers

Qualified demand
largely on commission for confirmed bookings

Supply, technology & data
get quality supply leads
enhance, manage & utilize supply better
get data insights, e.g. for pricing

home to go...


We are growing non-stop, even throughout Covid-19

Gross Booking Value
€ billions

img-14.jpeg

(1) Weighted average Gross Booking Value growth of online travel companies Airbnb (CY 2020), Booking Holdings (CY 2020), MakeMyTrip (FY ended March 2021), Trainline (FY ended February 2021), Trip.com (CY2020) and Expedia (CY 2020); CNYUSD exchange rate of 6.3812 and GBPUSD exchange rate of 0.7059 as of 1st June 2020


MARKETING - CONSUMER TRUST

Consumers trust us…

img-15.jpeg

img-16.jpeg

“They provided a service which I was unable to have. I was where on the Internet.”

“I looked at Vrbo, Airbnb, booking.com, TripAdvisor etc. I got the best deal in the keys! I saved 70%. Absolutely unheard of! I’m excited to spend my savings locally. So glad I found this site. I will forever find my deal that makes sense.”

→ Trustpilot

img-17.jpeg

home to go...

Net Promoter Score measured by Zenloop

As of 1st June 2021, for hometogo.de

As of 1st June 2021


MARKETING - SUCCESS FACTORS

...which leads to increasing demand while decreasing cost

HomeToGo Visits(1) millions

>80x Traffic increase 2015-2020

-73% CPV reduction 2015-2020

img-18.jpeg

Success factors

  • Excellent team with very strong digital Marketing experience
  • Extensive automation of all Marketing activities
  • Consequent ROI based steering of all Marketing channels

home to go

(1) Data includes all Visits for HomeToGo excl. Agriturismo and Escapada Rural

(2) Cost per Visit based on Ad spend excl. TV marketing spend


MARKETING - SEO & PR

Success in building a strong SEO profile has been one of the major drivers behind our increase of Brand & Organic...

img-19.jpeg
SEO visibility score
By Sistrix as of October 2021

img-20.jpeg
Number of page #1 keyword rankings
By Sistrix as of October 2021

img-21.jpeg
Visibility
Visits(1)

home to go

Visits for HomeToGo, inter-company traffic included in Brand & Organic

17


MARKETING - CONSUMER TRUST

...and leads to increasing customer lifetime values

Users who first booked offsite(1)

Consumer lifetime value (CLV) per user(3) by cohort

  • 2017 cohort (Q1-Q4)
  • 2018 cohort (Q1-Q4)
  • 2019 cohort (Q1-Q4)
  • 2020 cohort (Q1)

img-22.jpeg
Months after first Visit

Users who first booked onsite(2)

Consumer lifetime value (CLV) per user(3) by cohort

  • 2017 cohort (Q1-Q4)
  • 2018 cohort (Q1-Q4)
  • 2019 cohort (Q1-Q4)
  • 2020 cohort (Q1)

img-23.jpeg
Actual CLV even higher since part of it cannot be tracked due to some offsite transactions (e.g. CPC), cookie loss, other people of a group booking etc.

home to go

6 12 18 24 30 36

0 Cohorts are defined as the set of users with first Visit in given quarter of the cohort with at least one lifetime booking and where the first lifetime booking was done offsite, data excluding Escapada Rural and Feries

20 Cohorts are defined as the set of users with first Visit in given quarter of the cohort with at least one lifetime booking and where the first lifetime booking was done onsite, data excluding Escapada Rural and Feries

25 CUV defines all kind of revenues (before cancellations) of users in the cohort since the first Visit on a per user level; sessions on multiple devices are stitched as soon as a known user is identified, e.g. via login or email click


PARTNER & SUPPLY - HOMETOGO SOLUTIONS

HomeToGo provides the best solution for every supplier type

Online Travel Agencies (OTA)

img-24.jpeg

  • Providing higher quality traffic for the OTAs than traditional sources, thereby converting bookings more effectively
  • Incentives are aligned as most of OTAs only pay a commission for confirmed bookings (win - win)
  • Provides additional supply and data for OTAs as HomeToGo offers SaaS tools for supply partners to list on multiple OTA sites with better synced and up-to-date data

Property Managers

img-25.jpeg

img-26.jpeg

img-27.jpeg

img-28.jpeg

img-29.jpeg

img-30.jpeg

img-31.jpeg

  • Access to domestic and international travelers beyond own marketing and retention activities
  • Benefit from features and infrastructure such as payment, image beautification or customer service teams
  • Further diversification of distribution decreases risk and dependability

Homeowners

img-32.jpeg

  • Create one listing that automatically becomes live on multiple rental platforms saving time and increasing the chance of filling vacancies
  • Option for instant booking that will update availabilities across the different rental platforms
  • Data and Market insights like dynamic pricing in the future

home to go


PARTNER & SUPPLY - SUPPLY UNIQUENESS

Well distributed sources of vacation rentals lead to low uniqueness at large partners

Share of unique inventory of our three largest Partners$^{(1)}$

img-33.jpeg

img-34.jpeg

home to go

This view of unique inventory considers the inventory of our largest three aggregators as coming from a single grouped entity and looks weighted by impressions at the uniqueness of their grouped inventory.


PARTNER & SUPPLY - OPTIMIZING CONVERSION FOR SUPPLY

We can make a difference for 90+% of our Partners
A case study

img-35.jpeg

home to go...

Based on pre-cancellation data. Reference date is the booking month. Exemplary case to show potential uplift possible due to integration change for a Partner with thousands of properties


PARTNER & SUPPLY - UNIT ECONOMICS

What supply Partners earn in the market and what we earn per booking

img-36.jpeg

home to go

15 Broader industry commission pool estimated

20 Online Travel Agencies based on filings of public listed online travel companies

25 HomeToGo commission on actual Take Rate based on Booking Revenue, Take Rate is defined as Booking Revenue (excl. Hotels) divided by Gross Booking Value excluding Feries, Escapada Rural & Smoobu

22


TAKE RATE

Constantly growing the Take Rate, esp. through new partnerships

img-37.jpeg
Avg. Take Rate per year

img-38.jpeg
Partners see the value in HomeToGo and distribute at competitive commission rates

img-39.jpeg
Overall Take Rate Guidance

home to go


HOW WE FIX THE MARKET - TECHNOLOGY

Technology sits at the core of our business

img-40.jpeg

State-of-the-art consumer platform

Modular SaaS solutions for Partners supporting everyone in the alt. accommodation ecosystem to be more successful


PRODUCT & TECHNOLOGY - CONSUMER PRODUCT

Our superior consumer experience offers choice, transparency, highly relevant content and trust & safety when booking

Broad choice

combined with smart tools like flexible search

img-41.jpeg

Smart and personalized

by data and machine learning

img-42.jpeg

Trusted checkout & payments

generating more bookings for Partners

img-43.jpeg

home to go


PRODUCT & TECHNOLOGY - CORE TECHNOLOGY

We leverage deep inventory knowledge to optimize inventory both for partners and customers

Proprietary AI-based images enhancement

Image recognition
Deduplication
Image enhancement
Image selection

img-44.jpeg
IMAGE RECOGNITION

img-45.jpeg
DEDUPLICATION

img-46.jpeg
IMAGE ENHANCEMENT

img-47.jpeg

Analyze, correct and enrich supplied data

Natural language processing (NLP) based content checks
Auto-add meta-data like nearby Points of Interest, e.g. Airports
Demand forecasting & trend prediction for yield management

img-48.jpeg

home to go


PRODUCT & TECHNOLOGY - SAAS SOLUTIONS FOR HOMEOWNERS

A shopify-like convenient all-in-one SaaS solution to connect homeowners more easily to our Partners – enabling the whole supply side to be more successful

img-49.jpeg
Overview via central cockpit incl. guest communication

img-50.jpeg
Click-and-Build own website easily

img-51.jpeg
Synchronise data like prices & availabilities

smoobu

Leveraging external services via open API
as well as the direct connection to HomeToGo's data intelligence
to improve inventory attractiveness, yield management etc.

home to go

As of 1st June 2021

Capterra

4.6/5

Highly rated by users


Fueling the scalable flywheel with network effects by building the tech enabler for the whole alternative accommodation ecosystem

More demand = more data to optimize product, machine learning, yield management etc.

Demand

Higher retention & CLVs drive profitable demand creation for consumer marketplace

SaaS subscription revenues add to overall contribution to invest further into demand creation

img-52.jpeg

Technology platform

Better leveraged data

drives higher conversion = more qualified demand for supply Partners

Supply

Increased rentability from qualified demand combined with tech solutions drives trust and enhances tech adoption

SaaS solutions support all types of Partners leveraging the scaled demand marketplace technology and data to be cross sold, e.g. for yield management


29

Financials


SUMMARY

Executive Summary: Record performance continues with high Q3 EBITDA⁽¹⁾ resulting in raise of Revenue guidance

  1. Booking Revenues: Highest-ever Booking Revenues for both Q3/21 with €28 million and 9M/21 with >€100 million
  2. Onsite Booking Revenue: Record onsite Booking Revenue in both Q3/21 and 9M/21; revenue share accelerates to 47% in Q3/21 and 41% in 9M/21
  3. Take Rate: Take Rate jumps to 9.5% in Q3/21 (+53% vs. Q3/19 and +46% vs. Q3/20) due to higher onsite share
  4. IFRS Revenue: Record Revenue in Q3/21 of €44 million and 9M/21 of €74 million
  5. Subscriptions & Services: Revenues up significantly in Q3/21 to €2.4m and 9M/21 to €6.2m
  6. EBITDA: Adjusted EBITDA excl. one-off expenses in Q3/21 of € 15 million or a margin of 34.6%
  7. Guidance: Raised FY2021 Revenue guidance to € 85-90 million (+29-37% vs. FY 2020)

home to go

EBITDA Adjusted for expenses for share-based payments and one-off items


Financial Summary

img-0.jpeg
Gross Booking Value (€ million): steady progress, with COVID impacts

img-1.jpeg
Revenue Mix (%): mix shift to onsite bookings (% of Booking Revenue)

img-2.jpeg
Booking Revenue(1) (€ million): rapid growth despite COVID

img-3.jpeg
Take Rate(2) (%): improving on better mix

home to go

15 Non-PRS operating metric to measure intra-month performance view defined as net Euro value generated by transactions (CPA, CPC, CPL, Subscriptions & Services etc.) before cancellation

20 Take Rate is defined as Booking Revenues divided by Gross Booking Value (excl. Hotels, Feries, Escapada Rural & Smoothu)

31


BOOKING REVENUE

Record Booking Revenue(1) driven by steep increase of share of onsite transactions and Subscriptions & Services

9 Months Performance

€ million

img-4.jpeg

3rd Quarter Performance

€ million

img-5.jpeg

home to go

(1) Non-PAS operating metric to measure intra-month performance view defined as net Euro value generated by transactions (CPA, CPC, CPL, Subscriptions & Services etc.) before cancellation


GROSS BOOKING VALUE

Record Gross Booking Value in 9M/21

2nd best Q3 Gross Booking Value in the history of HomeToGo influenced by strong onsite business; Q4 demand well ahead of 2019 and 2020

9 Months performance

€ million

img-6.jpeg

3rd Quarter performance

€ million

img-7.jpeg

home to go

Q3/20 included pent-up demand from Q2/20 due to Covid


ONSITE BOOKING REVENUE

Onsite Booking Revenue⁽¹⁾ in Europe makes up more than 50%, while North America is on a steep growth trajectory

Onsite Share Europe

% of Booking Revenues

img-8.jpeg

Onsite Share North America

% of Booking Revenues

img-9.jpeg

home to go

Non-PAS operating metric to measure intra-month performance view defined as net Euro value generated by transactions (CPA, CPC, CPL, Subscriptions & Services etc.) before cancellation


TAKE RATE

Record Take Rate⁽¹⁾ in 2021 driven by high share of onsite

Strong Take Rate increase in Q3/21 supported by strong CPC

img-10.jpeg

home to go

(1) Take Rate is defined as Booking Revenues divided by Gross Booking Value (excl. Hotels, Feries, Escapada Rural & Smoobu)

35


REVENUE

Record Q3 and 9M (IFRS) Revenues(1) on the back of strong onsite and Subscriptions & Services

Subscriptions & Services revenues up significantly in 2021: Q3/21 to €2.4m (+158% vs. Q3/19 and +58% vs. Q3/20) and 9M/21 to €6.2m (+116% vs. 9M/19 and +32% vs. 9M/20)

img-11.jpeg
9 Months Performance
€ million

img-12.jpeg
3rd Quarter Performance
€ million

home to go

CPA Revenue recognized on check-in date; due to rounding of numbers, charts do not always sum up to total


ADJ. EBITDA

Major travel season Q3 drives positive EBITDA⁽¹⁾

9 months EBITDA of 2021 adjusted for €13m of SPAC related costs

9 Months performance

€ million

img-13.jpeg

  • Adj. EBITDA
  • H1 Marketing push to grow the onsite⁽²⁾

3rd Quarter performance

€ million

img-14.jpeg

home to go_

15 EBITDA adjusted for expenses for share-based payments and one-off items

20 H1/2021 Marketing push to grow the onsite business as onsite customers have significantly higher CLVs

37


USE OF PROCEEDS

Planned use of proceeds will further accelerate growth and provide adequate liquidity for unexpected market disruptions

img-15.jpeg

home to go_

©42m VSOPs paid in cash at closing (primarily to allow for the payment of taxes, if any, triggered for the VSOP holders in connection with the business combination)

38


OUTLOOK - BOOKING REVENUE

Booking Revenue(1) continues with record performance besides the increasing numbers of the Delta-Variant of Covid

img-16.jpeg

home to go

15 Non-PRS operating metric to measure intra-month performance view defined as net Euro value generated by transactions (CPA, CPC, CPL, Subscriptions & Services etc.) before cancellation

20 HomeToGo Group Booking Revenue by booking date (incl. all subsidiaries)

39


SHAREHOLDER STRUCTURE

Well distributed shareholder structure⁽¹⁾ with founders still invested

img-17.jpeg

First Day of Trading: 22 September 2021
Issuer: HomeToGo SE
Listing Venue: Frankfurt Stock Exchange
Market Segment: Regulated Market (General Standard) of Frankfurt Stock Exchange
Public Shares ISIN: LU2290523658
Public Shares WKN: A2QM3K
Public Shares Ticker Symbol: HTG
Total number of shares outstanding as of September 22, 2021: 116,868,948
(112,285,615 Class A Shares and 4,583,333 Class B Shares)
Total number of shares issued as of September 22, 2021: 127,138,982
(122,555,649 Class A Shares and 4,583,333 Class B Shares)
Share Capital as of September 22, 2021: € 2,441,068.45
Type of Shares: Class A Shares (Public Shares) and Class B Shares (Founder Shares)
Public Warrants ISIN: LU2290524383
Public Warrants WKN: A3GPQR
Public Warrants Ticker Symbol: HTGW
Paying Agent: Banque Internationale à Luxembourg S.A.

home to go

15 As of October 14, 2021

20 incl. ANIIA Holding PTE and Lakestar II

40


41
home to go-


42

Appendix


Consolidated Statement of Profit or Loss – 9M/2021

in € thousands

Jan 1, 2021 - Sep 30, 2021 Jan 1, 2020 - Sep 30, 2020
Revenue 73,633 57,361
Cost of revenues (3,028) (2,053)
Gross profit 70,604 55,307
Product development and operations (15,949) (11,306)
Marketing and sales (80,726) (42,742)
General and administrative (104,637) (8,265)
Other expenses (479) (365)
Other income 2,131 874
Profit (loss) from operations (129,055) (6,497)
Finance income 2,438 0
Finance costs (38,212) (4,817)
Profit (loss) before tax (164,829) (11,314)
Income taxes 1,756 741
Net profit (loss) (163,073) (10,573)
Profit (loss) from operations (129,055) (6,497)
Depreciation and amortization 3,200 2,553
Expenses for Share-based payments 97,937 8,521
Adjusted EBITDA (27,918) 4,578
One-offs 11,272 -300
Adjusted EBITDA excl. one-offs (16,646) 4,277

Consolidated Statement of Profit or Loss – Q3/2021

in € thousands

Jul 1, 2021 - Sep 30, 2021 Jul 1, 2020 - Sep 30, 2020
Revenue 43,601 34,305
Cost of revenues (1,197) (762)
Gross profit 42,403 33,543
Product development and operations (7,162) (3,600)
Marketing and sales (27,369) (14,818)
General and administrative (89,417) (2,712)
Other expenses (441) (72)
Other income 990 408
Profit (loss) from operations (80,995) 12,748
Finance income 2,437 0
Finance costs (23,690) (1,114)
Profit (loss) before tax (102,248) 11,635
Income taxes 1,635 128
Net profit (loss) (100,613) 11,763
Profit (loss) from operations (80,995) 12,748
Depreciation and amortization 1,138 995
Expenses for Share-based payments 86,864 3,221
Adjusted EBITDA 7,006 16,965
One-offs 8,082 (313)
Adjusted EBITDA excl. one-offs 15,089 16,652

Consolidated Statement of Financial Position

Assets

in € thousands Sep 30, 2021 Dec 31, 2020
Intangible assets 65,914 41,570
Property, plant and equipment 15,428 16,413
Trade and other receivables (non-current) 1,414 1,414
Income tax receivables (non-current) 79 34
Other financial assets (non-current) 4,774 1,485
Other assets (non-current) 197 68
Non-current assets 87,806 60,984
Trade and other receivables (current) 21,323 5,647
Income tax receivables (current) 79 139
Other financial assets (current) 1,945 549
Other assets (current) 1,345 1,246
Cash and cash equivalents 308,328 36,237
Current assets 333,020 43,819
Total assets 420,826 104,803

Equity and Liabilities

in € thousands Sep 30, 2021 Dec 31, 2020
Equity 302,140 22,865
Subscribed capital 2,441 93
Capital reserves 510,572 113,280
Retained Earnings (275,728) (112,656)
Other reserves 64,856 22,148
Trade and other payables (non-current) 3 -
Convertible loans (non-current) - 33,132
Borrowings (non-current) 10,878 3,557
Other financial liabilities (non-current) 13,544 26,139
Provisions (non-current) 441 558
Other liabilities (non-current) 839 1,105
Income tax liabilities (non-current) 0 17
Deferred tax liabilities 2,037 2,236
Non-current liabilities 27,743 66,745
Trade and other payables (current) 15,743 4,233
Convertible loans (current) - -
Borrowings (current) 2,576 2,114
Other financial liabilities (current) 19,742 1,574
Provisions (current) 1,260 1,100
Other liabilities (current) 51,600 6,156
Income tax liabilities (current) 23 16
Current liabilities 90,942 15,193
Total liabilities 118,685 81,938
Total equity and liabilities 420,826 104,803

Consolidated Cash Flow Statement

in € thousands Q3 2021 YTD Q3 2020 YTD
Profit before income tax (164,829) (11,314)
Adjustments for:
Depreciation and amortization 3,200 2,553
Non-cash employee benefits expense - share-based payments 89,403 8,521
Finance costs - net 35,774 4,817
Net exchange differences (495) (478)
Change in operating assets and liabilities
(Increase) / Decrease in trade and other receivables (15,428) (17,949)
(Increase) / Decrease in other financial assets (4,628) 391
(Increase) / Decrease in other assets (72) (568)
Increase / (Decrease) in trade and other payables 10,093 (1,673)
Increase / (Decrease) in other financial liabilities 2,185 (1,951)
Increase / (Decrease) in other liabilities 5,922 (6,088)
Increase / (Decrease) in provisions 35 120
Cash generated from operations (38,840) (23,619)
Interest and other finance cost paid (-) (655) (362)
Income taxes (paid) / received 13 (134)
Net cash (used in) provided by operating activities (39,482) (24,114)
Payment for acquisition of subsidiary, net of cash acquired (13,235) 0
Payments for property, plant and equipment (182) (34)
Payments for (internally generated) intangible assets (1,177) (949)
Payments for financial assets at amortised costs 5 0
Proceeds from sale of property, plant and equipment 2 0
Net cash (used in) provided by investing activities (14,587) (983)
Proceeds from borrowings and convertible loans 76,175 43,512
Proceeds from recapitalization, net of redemptions 178,474 0
Proceeds from PIPE financing 75,000 0
Transaction costs (1,818) 0
Repayments of borrowings and convertible loans (1,613) (1,125)
Principal elements of lease payments (957) (541)
Net cash(used in) provided by financing activities 325,261 41,846
Net increase (decrease) in cash and cash equivalents 271,193 16,749
Cash and cash equivalents at the beginning of the period 36,237 10,972
Effects of exchange rate changes on cash and cash equivalents 898 339
Cash and cash equivalents at end of the period 308,328 28,061

47

Glossary


48

Glossary

Agriturismo

Website for rural Italian inventory operated by Feries

Booking Revenues

Non-IFRS operating metric to measure intra-month performance view defined as net Euro value generated by transactions (CPA, CPC, CPL, Subscriptions & Services etc.) before cancellation

Brand & Organic traffic

Visits from direct traffic, branded channels, like visitors who type in keywords in search engines that include a reference to any HomeToGo Group brand, CRM (Customer Relation Management), App, SEO (Search Engine Optimization), free channels and internal traffic (between our businesses within the HomeToGo Group)

Booking Receivables

Future receivables from Booking Revenues (adjusted for estimated cancellations) which have not been recognized as revenues due to check-in in the future

CPA

Cost per action

CPC

Cost per click. Offsite CPC revenues are not affected by any cancellations retrospectively

CPL

Cost per lead

Escapada Rural

ESCAPADA RURAL SERVICIOS PARA PROPIETARIOS SL (Barcelona), an indirect (100%) subsidiary of HomeToGo GmbH

Feries

Feries S.r.l (Milan), an indirect (100%) subsidiary of HomeToGo GmbH, operating main websites agriturismo.it and casevacanza.it

Gross Booking Value (GBV)

Non-IFRS operating metric defined as the gross Euro value of bookings on our platform in a period (including all components of the booking amount except for VAT). GBV is recorded at the time of booking and is not adjusted for cancellations or any other alterations after booking. GBV includes the booking volume as reported by the Partner for CPA transactions. For CPC GBV gets estimated by multiplying the total click value with expected conversion rate. The total click value is the duration of the search multiplied with the price per night of the clicked offer. This total click value we multiply with the average conversion rate of that micro conversion source for CPA Partners we have in the respective month.

Offsite Transaction

Transactions where the end booking happens on a Partner's site (referral types could be CPA, CPC, CPL etc.)

Onsite Transaction

Onsite CPA transaction, where complete user journey (from discovery to booking to payment) happens on HomeToGo domains

Partners

Contracted businesses (such as online travel agencies, tour operators, property managers, other inventory suppliers, software partners) or private persons that distribute, manage or own accommodations which they directly or indirectly list on HomeToGo Group platforms. Contracts with our more professional partners usually do not have a defined contract length, but if they do they typically auto-renew

smoobu

smoobu GmbH (Berlin), an indirect (100%) subsidiary of HomeToGo

Take Rate

Booking Revenues divided by Gross Booking Value (excl. Hotels, Feries, Escapada Rural & Smoobu)

home to go