AI assistant
Hunter Group ASA — AGM Information 2014
May 5, 2014
3626_iss_2014-05-05_e30fb2d8-9a17-48f3-9428-291189459b9e.pdf
AGM Information
Open in viewerOpens in your device viewer
2013 AGM Presentation
Rig-less exploration and monitoring
Steinar Bakke – CEO
Gunnar Dolven - CFO Stavanger, 5- May -2014
1.Main Activities
2.Overview – Demonstrator Program – work completed1.MS2-20132.MS3-20133.MS4-20143.Demonstrator Program – work still outstanding1.MS52.MS64.Development Program - status1.Brief outline5.Financials
- • A large portion of the undiscovered oil and gas resources are expected tobe located in the Environmentally Sensitive Area . The cost of exploring these areas has increased to a level where the oil and gas companies now are turning down proposals to drill exploration wells.
- • In for example an Arctic offshore setting, Badger Explorer will be able to deliver exploratory wells to a cost in the range of 15 – 20 mill USD. This represents a dramatic cost reduction when comparing a Badger Arctic exploration well to a conventional well which might have a price tag of 200 –300 mill USD.
- • In addition the Badger Explorer will not represent any environmental exposure or threat.
-
• It is our belief that the Badger Technology will contribute to making it politically acceptable to explore onshore and offshore in Environmentally Sensitive Area .
-
•Demonstrator Program Milestone program ongoing
- • Ultrasonic Drilling
- • Project started internally and at partner companies, including Schott in Germany, InPhase Norway and Etrema US.
- • Self Cleaning Bit
- •2nd generation prototype arrived mid March, testing ongoing
- •Patent pending
- •Drilled in real formation last week
•Dry Cuttings Transport System
- • Development of transport system for dry and wet cuttings
- •Work performed by Honeybee Robotics in the US
- •Full scale prototype completed
- • Research Council of Norway (RCN) Petromaks2 program
- • BXPL awarded funding for 3-years long project
- •RCN covers 50% of 26.4 MNOK
- •Development of HPHT Ultrasonic transducers
Milestone 2 - Completed in 2013
Milestone 2 approved by SCM 1st March 2013
- Tool specification adjusted according to latest findings
- Transport mechanism chosen based on latest knowledge
- Prototype communication system designed and successfully tested
- Anchor and packers module concepts chosen
- Prototype cable store successfully tested.
Milestone 3 - Completed in 2013
Milestone 3 approved by SCM on October 29 2013
•All modules critical for Badger Explorer tool ready for testing
Movie of the actual layout available on our website: www.bxpl.com
- • Milestone 4 approved at the SCM on January 29th 2014
- •Pending completion of PGS module (was completed Feb15)
Module Test: Beta Tool
The individual modules required for the Beta Tool must first be function tested when in stand-alone mode. Each module must perform essentially as specified, but variations from specification are permitted if they:
- •are acceptable for the field pilot conditions;
- •do not affect other functionality of the tool as a system;
- or
- •can be addressed with a high-confidence fix prior to full-scale testing
Module physical test
The initial stage is to verify the basic functionality of each module, e.g. supplying specified hydraulic pressure, or checking slurry lines for leakage.
This test is performed in a workshop environment, and qualifies the module for Module process testing.
Movies of various tests completed available on our website: www.bxpl.com
System Function Test
Once interoperability of all modules has been confirmed, a full function test is to be performed of the entire Beta Tool as system.
This test requires all modules to be physically connected (i.e. without temporary flexible connectors, multiple modules connected if this is required for full tool operation, etc.)
Without access to intermediate test points, the System Function Test focuses on whether the tool functions can be made to operate, even if limitations are present or workarounds are required.
Milestone 5 – to be done in Q3 2014
Milestone 5
The revised Milestone 6 has three deliverables:
-
- Evaluation of Badger Explorer (BE) Demonstrator Program
-
- Full report on BE 125 Demonstrator tool and recommendation for improvements based on MS5 test
-
- Scope of work for BE Development Program
In parallel with this the BXPL team will continue the R&D into the main challenges, including drilling, transport, compaction and locomotion.
The R&D efforts combined with the MS5 and MS6 will provide a solid starting point for the BE Development Program.
The revised Milestone 6, and the Badger Explorer Demonstrator Program will be concluded by the end of Q4 2014.
Description
- •Driven by development of technical solutions
- •Use TRL (Technology Readiness Level) as decision gates
- •Identify critical sub-systems (drilling, transport, comp, locomotion, …)
- •Use model as integrated part of development
- •Find solutions to the critical components and prove the solutions
- •Finally, build a tool around the proved solutions
Advantages with new approach
- •Reduces risk early
- •Closer interaction with partners, ensure targets are aligned
- •Costly tool build postponed until solutions are proven
BXPL propose to organize the Development program by using the (existing) Demonstrator tool as a full-scale test bench for solutions developed.
This will be done in parallel with the development of next generation tool, and it will give valuable real-life data to validate the models and test requirements
Financials
BXPL Group: Consolidated Income Statement
| Quarters | Year End | |||||
|---|---|---|---|---|---|---|
| Q4 2013 | Q3 2013 | Q4 2012 | Note | 31.12.2013 | 31.12.2013 | |
| Revenues | ||||||
| Other Income | 0 | $\mathbf 0$ | 43 | 70 | 36 | |
| Public grants | 4808 | 3 9 8 7 | $-101$ | 1,2 | 22 375 | 284 |
| Capitalised public grants | $-4808$ | $-3987$ | 101 | 1,2 | $-22375$ | $-284$ |
| Total Revenues | $\theta$ | $\mathbf{0}$ | 43 | 70 | 36 | |
| Operating Expenses | ||||||
| External services for dev. project | 8 2 8 4 | 7 1 6 5 | 4 0 0 0 | 24 991 | 899 | |
| Payroll and related costs | 4 2 0 3 | 1 425 | 4779 | 14 909 | 19 57 | |
| Other operating expenses | 2 9 9 2 | 2 5 2 5 | 922 | 10729 | 6 83 | |
| Capitalised development cost | $-10.348$ | $-8758$ | $-6124$ | $-31523$ | $-1714$ | |
| Total Operating Expenses | 5 1 3 1 | 2 3 5 8 | 3 5 7 7 | 19 105 | 18 25 | |
| EBITDA | $-5131$ | $-2358$ | $-3534$ | $-19036$ | $-1789$ | |
| Depreciation | 92 | 92 | 136 | 451 | 65 | |
| Operating profit (loss) | $-5223$ | $-2450$ | $-3670$ | $-19486$ | $-1854$ | |
| Net financial income (loss) | $-129$ | $-47$ | $-907$ | $\overline{4}$ | 15 | 61 |
| Profit (loss) before taxes from continuing operations |
$-5352$ | $-2497$ | $-4577$ | $-19471$ | $-1792$ | |
| Tax on ordinary result from continuing operations | Ö | $\overline{0}$ | $\overline{0}$ | $\theta$ | ||
| Net profit (loss) from continuing operations | $-5352$ | $-2497$ | $-4577$ | 9 | $-19471$ | $-1792$ |
| Discontinued operations: | ||||||
| Profit (loss) after tax for the period from discontinued operations |
$-838$ | $\mathbf 0$ | $-750$ | 12 | $-4344$ | $-3.38$ |
| Net profit (loss) | $-6190$ | $-2497$ | $-5327$ | $-23815$ | $-2130$ | |
| Profit (loss) attributable to non-controlling interests | 0 | $\theta$ | $-198$ | 54 | $-84$ | |
| Profit (loss) attributable to equity holders of the | ||||||
| parent | $-6190$ | $-2497$ | $-5129$ | $-23869$ | $-2046$ | |
| Earnings per share | $-0,33$ | $-0,25$ | $-0,28$ | $-1,31$ | $-1,1$ | |
| Earnings per share diluted | $-0,33$ | $-1,31$ |
| Unaudited figures in NOK 1000 | ||||
|---|---|---|---|---|
| ASSETS | 31.12.2013 | 30.09.2013 | Ilote | 31.12.2012 |
| NON-CURRENT ASSETS | ||||
| Capitalised development costs | 130 785 | 125 244 | 2, 3, 7 | 121 637 |
| Patent rights | 387 | 387 | 387 | |
| Goodwill | $\Omega$ | $\theta$ | 4,12 | 5 5 9 5 |
| Total intangible assets | 131 172 | 125 631 | 127 619 | |
| Property, plant & equipment | 573 | 646 | 12 | 15 27 3 |
| Total tangible assets | 573 | 646 | 15 273 | |
| Investments in associates | 2 701 | 2959 | 4,12 | 0 |
| Total investments in associates | 2701 | 2959 | $\Omega$ | |
| TOTAL NON-CURRENT ASSETS | 134 446 | 129 235 | 142 893 | |
| CURRENT ASSETS | ||||
| Inventories | $\mathbf{0}$ | $\theta$ | 1932 | |
| Sum Inventories | 0 | 0 | 1932 | |
| Accounts receivables | $\Omega$ | 0 | 4,10 | 2 124 |
| Other receivables | 6 9 20 | 7 467 | 4,12 | 3 6 5 2 |
| Total receivables | 6920 | 7 467 | 5776 | |
| Cash and cash equivalents | 24 943 | 17 259 | 4, 10, 12 | 17 608 |
| TOTAL CURRENT ASSETS | 31 863 | 24727 | 25 315 | |
| TOTAL ASSETS | 166 309 | 153 962 | 9 | 168 208 |
| Unaudited figures in NOK 1000 | |||||
|---|---|---|---|---|---|
| EQUITY AND LIABILITIES | 31.12.2013 | 30.09.2013 | Ilote | 31.12.2012 | |
| EQUITY | |||||
| Share capital | 2 3 1 7 | 2 3 1 7 | $\overline{4}$ | 2 3 1 7 | |
| Share premium fund | 218 070 | 218 070 | 5 | 218 070 | |
| Other paid in capital | 2966 | 2856 | $\overline{4}$ | 4582 | |
| Total paid in equity | 223 353 | 223 243 | 224 969 | ||
| Retained earnings | $-121725$ | $-115.487$ | $-99790$ | ||
| Total retained earnings | $-121725$ | $-115487$ | $-99790$ | ||
| Non-controlling interests | 0 | $\circ$ | 12 | 1880 | |
| TOTAL EQUITY | 101 628 | 107 756 | 127 059 | ||
| LIABILITIES | |||||
| Capitalised grants | 53 920 | 38 7 20 | $\overline{7}$ | 24 000 | |
| Total non-current liabilities | 53 9 20 | 38 7 20 | 24 000 | ||
| Accounts payables | 4 4 0 1 | 4 4 1 2 | 4,10 | 3 801 | |
| Interest-bearing loans and borrowings | 0 | $\Omega$ | 10 | 8 200 | |
| Public duties payables | 3 104 | 603 | 1 2 7 1 | ||
| Other short term liabilities | 3 2 5 5 | 2 471 | 3878 | ||
| Total current liabilities | 10761 | 7 486 | 17 149 | ||
| TOTAL LIABILITIES | 64 681 | 46 206 | 41 149 | ||
| TOTAL EQUITY AND LIABILITIES | 166 309 | 153 962 | 168 208 |
BXPL Group: Consolidated Cash Flow
| Quarters | rear end | |||||
|---|---|---|---|---|---|---|
| Unaudited figures in NOK 1000 | Q4 2013 | Q3 2013 | Q4 2012 | I lote | 31.12.2013 | 31.12.2012 |
| Contribution from operations ® | $-5004$ | $-4761$ | $-3943$ | $-20597$ | $-16517$ | |
| Change in accounts receivables and accounts payables | 913 | 121 | 909 4,10 | 2 487 | $-2003$ | |
| Change in other receivables and payables | 3 8 20 | 983 | $-347$ | 1079 | $-1953$ | |
| Het cash flow from operating activities | $-271$ | $-3658$ | $-3381$ | $-17032$ | $-20473$ | |
| Investment/sales fixed assets | $\theta$ | $\theta$ | $\theta$ | $\theta$ | 75 | |
| Capitalisation of development cost | $-10348$ | $-8758$ | $-6$ 124 | 3 | $-31523$ | $-17149$ |
| Sales of capitalised equipment | $\theta$ | $\theta$ | 34 | 3 | 0 | 294 |
| Reclassification of contribution from industry partner | 0 | $\Omega$ | $\theta$ | 0 | 2 4 8 8 | |
| Sale of shares in subsidiaries | 0 | 6360 | 752 | 4 | 5.442 | 752 |
| Het cash flow from investment activities | $-10348$ | $-2398$ | $-5338$ | $-26081$ | $-13541$ | |
| Public grants | 2 2 6 7 | 4279 | 2 0 4 6 | $\overline{1}$ | 20 34 3 | 2843 |
| Contribution from industry partners | 15 200 | $\Omega$ | $\theta$ | 7 | 29 920 | 7800 |
| Interest received | 46 | 148 | 166 | 387 | 821 | |
| Interest paid | $-1$ | $\mathbf{0}$ | $-89$ | $-3$ | $-51$ | |
| Het cash flow from financing activities | 17512 | 4 4 2 7 | 2 1 2 3 | 50 647 | 11 413 | |
| Total net changes in cash flow - continued operations | 6845 | $-1628$ | $-6,596$ | 7535 | $-22601$ | |
| Total net changes in cash flow - discontinued operations | 838 | $\mathbf{0}$ | $-992$ | 12 | $-199$ | 1030 |
| Het foreign translation differences | $\theta$ | $\theta$ | 75 | $\Omega$ | $\Omega$ | |
| Cash and cash equivalents beginning of period | 17 259 | 18887 | 25 120 | 17 608 | 39 179 | |
| Cash and cash equivalents end of period | 24 943 | 17 25 9 | 17 607 | 24 943 | 17 608 | |
| Profit (loss) attributable to equity holders of the Company | $-5352$ | $-2497$ | $-5129$ | $-19471$ | $-17083$ | |
| Profit (loss) attributable to non-controlling interests | $\theta$ | $\mathbf{0}$ | $-198$ | 54 | $-845$ | |
| Employee options | 110 | $-2.384$ | 411 | $-1616$ | 1 3 6 3 | |
| Depreciation | 92 | 92 | 493 | 451 | 651 | |
| Financial income | $-349$ | $-134$ | $-100$ | $-735$ | $-820$ | |
| Financial expenses | 238 | 40 | 89 | 339 | 51 | |
| Share of (profit) / loss of associates | 258 | 123 | 166 | $\overline{4}$ | 380 | $\Omega$ |
| Loss on sale of subsidiary and shares | $\theta$ | $\Omega$ | $\Omega$ | $\theta$ | 166 | |
| *Contribution from operations before tax | $-5004$ | $-4761$ | $-3943$ | $-20597$ | $-16.517$ |
Company Structure and Financials: Spending/Investment
- • Badger Explorer has funded its operations through a) equity issues, b) oil company partner funding and c) various government grants
- • 75 MNOK was raised from private equity players in 2005 and 160 MNOK in relation to the IPO in 2007
- • The main assets are investments in the Badger Explorer technology
Funding 2014
- •Estimated cash balance as of 01-Jan-2014: 24.943 MNOK
- • Innovasjon Norge 6.000 MNOK• RCN Field Pilot Program 5.024 MNOK • SkatteFUNN1.554 MNOK
- •Sponsors – M5 & M6 completion BDP 5.780 MNOK
-
•Petromaks Ultrasonic grant awarded 4.325 MNOK
-
- 47.626 MNOK
20 Largest Shareholders as of 31 December 2013
| Rank Investor | Holding Percentage | ||
|---|---|---|---|
| т | CONVEXA CAPITAL IV AS | 3 200 780 | 17.3 % |
| $\overline{2}$ | STATE STREET BANK AND TRUST CO. | 2 699 997 | 14.6% |
| 3 | BANK OF NEW YORK MELLON SA/NV | 922 224 | 5.0% |
| 4 | INVESCO PERP EUR SMALL COMP FD | 874 551 | 4.7% |
| 5 | HOLBERG NORDEN VERDIPAPIRFONDET | 830 311 | 4.5% |
| 6 | ODIN OFFSHORE | 673 093 | 3.6% |
| 7 | SKANDINAVISKA ENSKILDA BANKEN S.A. | 655 000 | 3.5% |
| 8 | IRIS-FORSKNINGSINVEST AS | 497 584 | 2.7% |
| 9 | BANK OF NEW YORK MELLON (LUX) S.A. | 358787 | 1.9% |
| 10 | DALVIN RÅDGIVNING AS (DOLVEN GUNNAR) | 301 872 | 1.6% |
| п | ANØY INVEST DA | 278 800 | 1.5% |
| 12 | TTC INVEST AS | 250 000 | 1.3 % |
| 13 | AM KNUT | 242 600 | 1.3% |
| 14 | DREVDAL KJELL ERIK | 222 600 | 1.2% |
| 15 | CSV II AS | 214 000 | 1.2% |
| 16 | MP PENSJON PK | 213 200 | 1.2% |
| 17 | NILSHOLMEN INVESTERING AS (MARKMAN KIELL) | 209 222 | 1.1% |
| 18 | VENTOR AS | 190 004 | 1.0% |
| 19 | THE NORTHERN TRUST CO. | 188 190 | 1.0% |
| 20 | STOKKA SIGMUND | 178 693 | 1.0% |
| Top 20 shareholders | 13 201 508 | 71.2% | |
| Other shareholders | 5 335 780 | 28,8% | |
| Total shares outstanding | 18 537 288 | 100,0% |
- • 785 shareholders as of 31-Dec-2013
- •63.9 % Norwegian shareholders
- •20 largest shareholders held 71.2%
- •Primary insiders held 7.4%
• Completion of Badger Demonstrator Program by end of 2014
Outlook
- • Badger Beta versions, comprehensive test phases to conclude with MS5 and MS6
- • Strengthen sponsor/partner relations
- •Increased technical co-operation with our partners
- •Cash Management continues to be a priority
- •Secure funding for the Badger Development Program