Annual / Quarterly Financial Statement • Feb 17, 2012
Annual / Quarterly Financial Statement
Open in ViewerOpens in native device viewer
Net Insight AB [publ] Corporate Reg. No 556533-4397
Net Insight AB discloses the information provided herein pursuant to the Securities Market Act and/ or the Financial Instruments Trading Act. The information was submitted for publication on February 17, 2012 at 08.30 am CET.
The fourth quarter was our second best quarter from a revenue perspective so far but 8.9 % lower than the same quarter in the previous year Revenues reached 80.3 MSEK and in comparison, the currency effects were insignificant. The gross margin strengthened to 62 % (59). The operating margin increased to 20 % (17.9) as the operating earnings reached 16.1 MSEK (15.7). In summary, the financial result in the fourth quarter was slightly ahead of the same period previous year. There were several factors affecting the fourth quarter revenues. On the one hand there was a significant decline in the business in Western Europe and lower volumes than expected in Digital Terrestrial Television networks (DTT). The decline is mainly due to timing factors rather than a lasting decline. On the other hand revenues were up in the Americas and APAC. The business area Broadcast and Media Network (BMN) continues to grow and represented 94 % of our business in Q4 (82). It can be noted that there is a significant number of DTT projects ahead.
Revenues 2011 reached 294.5 MSEK (287.7), a growth of 2.4 % compared to previous year. In comparable currencies the growth amounted to 7.8 %. The gross margin remained high at 61.9 % (62.7) and the operating earnings were 42.8 MSEK (43.1) producing an operating margin of 14.5 % (15).
Despite lower growth than anticipated, we have expanded geographically, won new customers and broadened our product portfolio. We now count 150 operators in over 50 countries. An important part of our growth strategy is our indirect sales which reached 56% (38) of our total revenues. We also continued to win business with telecom operators as well as cable TV operators that are very key customer groups for Net Insight going forward.
The media and broadcast market is undergoing major changes driven by the digitization of media and the migration to IP. This changes the way we produce, distribute and consume video. The production of video is changing towards IT based workflows and is real-time critical requiring media networks with high quality and low delay. The consumption of video over broadband (over-the-top) has massively increased in the last year and gradually consumers will demand live and higher quality content delivered over-the-top. We have during the year clarified our unique value proposition in an industry migrating to IP, strengthening Net Insight's position as a future player in video transport. For certain we will leverage these trends and the changes in the market place based on our position as a recognized provider ensuring high quality real-time sensitive video transport.
Stockholm, February 17, 2012 Fredrik Trägårdh CEO
Net Insight had a steady repeat business during the quarter and the Business Area Broadcast and Media represented 94% of total revenue. The Business Area Digital Terrestrial TV represented 6% and CATV/IPTV 0%.
Net Insight announced some new customers during the quarter Telecom Italia Media Broadcast in Italy, which was won and mentioned in the interim report for the third quarter. Cypriot Velister Ltd was also announced as a new customer. Velister is the commercial DVB-T operator in Cyprus and is the second DTT-implementation in Cyprus. During the quarter Net Insight entered a new segment in the Americas, the Government sector, by winning the US Library of Congress business. The Nimbra platform will be used to transport video from the House and Senate fiber ring location to the Library of Congress' National Audio Visual Conservation Center (NAVCC).
Since the launch of our broadened access portfolio at IBC in September, Net Insight has actively introduced the new offerings to our partners and customers. The expansion order from Wisconsin Independent Network (WIN) and Midwest Video Solutions, in which WIN has ownership, has expanded its IPTV network with Net Insight's Nimbra 320. The Nimbra 320 allows the WIN network to expand to additional sites and territories while ensuring 100 percent QoS and lossless routing for its IPTV network distribution.
A significant order was won from a national broadcaster during the quarter that will expand their nationwide TV and media network. The expansion order value exceeded EUR 1 million.
Two new partners, value added resellers, were signed by Net Insight. SiSelectrón, based in Mexico, is a wellestablished systems integrator and service partner in all Mexican states that will penetrate the broadcast and DTT markets with Net Insight's solutions. In Asia a new partner was recruited, Vietcoms, based in Vietnam, specializing in the media business. In regards to our Global Partner Network, Net Insight had 48 partners at the end of the quarter.
Net Insight has participated at a number of exhibitions during the quarter in Saudi Arabia, Japan and in the US. Net Insight has continued its PR efforts in thought leadership around Service Aware Media Networks enabling network owners to deliver enhanced Quality of Service and service integrity in IP media networks. Net Insight is also driving the trend towards remote production and we have seen a lot of media coverage on the topic during the quarter.
As mentioned above Net Insight has introduced our new broadened access portfolio, Nimbra 140, 230 and 320 to our partners and customers. These products enable Net Insight to offer its customers a more complete endto-end transport solution bringing the Nimbra portfolio's unique QoS and service-centric control further into the customers' premises.
No significant events have occurred after the end of the period.
Net Sales for the fourth quarter amounted to SEK 80.3 million (88.1), which represents a decrease of 8.9% compared to the fourth quarter 2010. Revaluation of accounts receivables in foreign currencies had a negative effect on Net Sales of SEK 0.7 million compared to SEK 0.6 million for the same period last year. In comparable currencies the decrease amounts to 7.6%.
The EMEA region accounted for SEK 56.7 million (80.1) of total sales. The reason for the decreased turnover in EMEA is due to fewer DTT projects in the roll-out phase and the absence of major events such as the soccer World Cup or Olympic Games. The Americas showed growth of SEK 12.1 million to SEK 18.3 million (6.2) and APAC is up compared to previous year to SEK 5.3 million (1.8).
| Q4 | Q4 | Q1 | Q2 | Q3 | Full year | Full year | |
|---|---|---|---|---|---|---|---|
| Amount in SEK million | 2011 | 2010 | 2011 | 2011 | 2011 | 2011 | 2010 |
| EMEA | 56,7 | 80,1 | 50,3 | 45,1 | 51,8 | 203,9 | 229,2 |
| Americas | 18,3 | 6,2 | 13,2 | 21,8 | 16,8 | 70,1 | 43,8 |
| APAC | 5,3 | 1,8 | 3,1 | 5,3 | 6,8 | 20,5 | 14,7 |
| Totalt | 80,3 | 88,1 | 66,6 | 72,2 | 75,4 | 294,5 | 287,7 |
Sales in the Broadcast & Media business area made up 94% (82) of total sales. DTT & Mobile TV accounted for 6% (17) and IPTV/CATV for 0% (1). The Business Area DTT & Mobile TV tends to vary between quarters and years as investments are driven mainly by government decisions.
Hardware revenue is slightly down to SEK 59.5 million (68.2). Sales of software licenses show a slight growth to SEK 8.3 million (7.5) whereas support and service revenue has increased compared to previous year to SEK 12.9 million (11.3). The above figures are exclusive of other revenues of SEK -0.3 million (1.1), which mainly consists of revaluation effects of the accounts receivables stock in foreign currencies.
As shown in the condensed income statement on page 11, the gross margin is 62% (59.0). The strong gross margin is primarily connected to an increased share of repeat sales to existing customers. Depreciation on capitalized R&D projects, which is charged to Cost of Sales, amount to SEK 7.6 million (6.1). Adjusted for this, the Gross Margin amount to 71.5% (65.9)
Total operating expenses for the fourth quarter is at SEK 33.7 million (36.3), SEK 2.6 million lower than previous year. R&D expenses have decreased by SEK 2.9 million to SEK 3.7 million (6.6) as a larger share of resources has been assigned to development projects which have qualified for capitalization. Administration expenses are on par with previous year at SEK 4.9 million (5.2). Sales & Marketing expenses show a slight increase of SEK 0.6 million. The underlying increase in Sales & Marketing expenses is approximately SEK 2.6 million adjusted for one time charges in Q4 2010
Operating earnings for the fourth quarter amounted to SEK 16.1 million (15.7), which corresponds to an Operating Margin of 20.0% (17.8)
The financial net amounted to SEK 0.4 million (0.6). The decrease compared to last year is related to translation differences on cash held in foreign currencies.
Earnings before tax amounted to SEK 16.5 million (16.3), which corresponds to a profit margin of 20.6% (18.5).
Net Income amounted to SEK 21.5 million (19.0) resulting in a Net Profit margin of 26.8% (21.6). The improved Net Income is mainly a result of the improved Operating Earnings and capitalization of SEK 9.5 million (5.3) of deferred tax assets.
Net Sales for the twelve months period ending December 31st, amounted to SEK 294.5 million (287.7), which is an improvement of 2.4% over last year. Revaluation of the accounts receivables stock had a positive effect on Net Sales of SEK 1.8 million (-7.1). In comparable currencies the growth amounts to 7.8%.
The EMEA region accounted for SEK 203.9 million (229.2) The reason for the decreased turnover in EMEA is due to fewer DTT projects in the roll-out phase and the absence of major events such as the soccer World Cup or Olympic Games. Americas showed increased sales of SEK 26.3 million to SEK 70.1 (43.8). The improvement is mainly related to BMN business in North America. APAC also showed a growth of SEK 5.8 million to SEK 20.5 million (14.7).
Sales by business area are distributed between Broadcast & Media 79% (67), DTT & Mobile TV 17% (31) and IPTV/CATV 4% (2). The Business Area DTT & Mobile TV tends to vary between quarters and years as investments are driven mainly by government decisions.
Hardware sales amounted to SEK 215.7 million (220.9), software licenses SEK 28.5 million (28.5) and support and services revenue SEK 47.4 million (41.5). The above figures are exclusive of other revenues of SEK 3.3 million (-3.2), which mainly consists of revaluation effects of the accounts receivables stock in foreign currencies.
As shown in the condensed income statement on page 11, the Gross Margin is 61.9% (62.7). Depreciation on capitalized R&D projects, which is charged to Cost of Sales, amount to SEK 27.5 million (23.3). Adjusted for this, the Gross Margin amount to 71.2% (70.9). The improvement is mainly related to a favorable product mix.
Operating expenses for the full year amounted to SEK 139.3 million (137.4). Sales & Marketing expenses amount to SEK 91.9 million (95.0). The decrease is related to lower partner commissions and one time charges taken in 2010. Adjusted for this, the increase is SEK 2.3 million mainly related to increased salary expenses. Administration expenses amounted to SEK 27.4 million (20.3). The increase is related to added staff, consultants to cover for staff on long term leave and a one-time effect from resolved provisions in 2010. R&D expenses amount to SEK 20.1 million (22.1). The decrease is related to a larger share of resources having been assigned to development projects which are qualified for capitalization. R&D expenditures amount to SEK 86.1 million (74.7). The increase is related to added staff.
Operating earnings amounted to SEK 42.8 million (43.1), which correspond to an Operating Margin of 14.5% (15.0).
The financial net was positive at SEK 4.2 million (0.5). The improvement is related to a higher yield on cash balances following increased interest rates.
Earnings before tax amounted to SEK 47.1 million (43.6) and the corresponding profit margin amount to 16.0% (15.1)
Net Income amounted to SEK 49.9 million (102.8). The transaction, announced in Q1 2010, whereby Net Insights intellectual property rights were moved to a new wholly owned limited liability company gave a positive tax and cash effect of approximately SEK 60 million during 2010.
Cash flow from ongoing operations in the fourth quarter amounted to SEK 21.7 million (46.6). The decrease compared to last year is mainly related to a build-up of accounts receivables and somewhat lower liabilities. Investments in intangible fixed assets increased in the quarter and amount to SEK 20.3 million (14.8) and thus affecting cash flow negatively with the same amount. The increase is related to an increased level of capitalization of R&D expenditures. Cash flow in the quarter amounts to SEK 0.8 million (31.6).
Cash flow from ongoing operations for the full year amounts to SEK 29.9 million (77.8). The decrease is related to a build-up of working capital, mainly accounts receivables and lower liabilities. As Net Insight is expanding its business in the Middle East and Latin America there is a push for longer payment terms also underpinned by a general trend for longer payment terms in the wake of the financial crisis. Investments in intangible fixed assets increased by SEK 12.7 million to SEK 66.0 million (53.3). The increase is related to a higher spend in R&D and a larger share of R&D projects qualifying for capitalization. Cash flow from the Investment activity, where capitalization of R&D expenditures constitutes the bulk, affected cash flow negatively by SEK 69.5 million (6.1). Last year's positive cash flow from the investment activity was generated from the first quarter IPR transaction which gave a cash surplus of around SEK 60 million. Total cash flow for 2011 amounts to a negative SEK 39.6 million (83.9) and liquid funds at the end of the period amounted to SEK 196.2 million (235.9).
Shareholders' equity amounted to SEK 491.7 million (440.6) with a resulting equity ratio of 86.4% (83.0).
Fourth quarter investments in tangible assets amounted to SEK 0.7 million (0.3) and depreciation of tangible assets amounted to SEK 0.6 million (0.2). Capitalization of development expenditures totaled SEK 20.3 million (14.8). Depreciation of capitalized development expenditures totaled SEK 7.6 million (6.1).
Investments in tangible assets for the twelve months period amounted to SEK 3.5 million (0.5) and depreciation of tangible assets amounted to SEK 1.9 million (1.0). Capitalization of development expenditures totaled SEK 66.0 million (52.6). Depreciation of capitalized development expenditures totaled SEK 27.5 million (23.3).
At the end of the period, net book value of capitalized development expenditures amounted to SEK 158.9 million (121.6) of which SEK 71.4 million (45.0) is not yet released for depreciation.
At the end of the period Net Insight had 150 (133) employees. The parent company Net Insight AB had 140 (124) employees, Net Insight Intellectual Property AB had 5 (4) employees and the US subsidiary Net Insight Inc. had 5 (5) employees.
The parent company's net sales during the fourth quarter were SEK 103.5 million (106.8). Net income amounted to SEK -114.6 million (-198.7). The negative result for the quarter is due to a write down of shares in a fully owned subsidiary and has no effect on the result of the group.
For the twelve month period ending December 31st, the net sales were SEK 381.2 (349.9) and the Net income amounted to -77.7 (14.3). Liquid funds amounted to SEK 123.7 million (167.7).
Remaining tax losses carried forward amount to SEK 65 million.
Net Insight's operations and results are impacted by a number of external and internal factors. A continuous process identifies existing risks and assesses how each risk shall be managed and mitigated.
The risks to which, the company are exposed are divided into market related risks (including competition, technology development, political risks), operational risks (including product reliability, intellectual property rights, litigation, and customer dependence) and financial risks.
No additional significant risks or uncertainties than those described in the annual report 2010 have developed in the fourth quarter.
For a complete description of the Company's risk analysis and risk management, see page 26 and 44 in the 2010 Annual report.
| Q4 | Q4 | Full year | Full year | |
|---|---|---|---|---|
| Amount in SEK thousands | 2011 | 2010 | 2011 | 2010 |
| Net sales | 80 303 | 88 060 | 294 524 | 287 698 |
| Cost of goods & service sold | -30 497 | -36 069 | -112 352 | -107 168 |
| Gross earnings | 49 806 | 51 991 | 182 172 | 180 530 |
| Sales and marketing expenses | -25 131 | -24 563 | -91 918 | -95 043 |
| Administration expenses | -4 903 | -5 152 | -27 365 | -20 257 |
| Development expenses | -3 674 | -6 552 | -20 065 | -22 146 |
| Operating earnings | 16 098 | 15 724 | 42 824 | 43 084 |
| Net financial items | 405 | 569 | 4 247 | 474 |
| Earnings before tax | 16 503 | 16 293 | 47 071 | 43 558 |
| Tax | 5 005 | 2 714 | 2 857 | 59 245 |
| Net income Net income for the period attributable to the stockholders of |
21 508 | 19 007 | 49 928 | 102 803 |
| the parent company | 21 508 | 19 007 | 49 928 | 102 803 |
| Earnings/loss per share, based on net profit attributable to the parent company's shareholders during the period (in SEK per share) |
||||
| Earnings per share before dilution | 0,06 | 0,05 | 0,13 | 0,26 |
| Earnings per share after dilution | 0,06 | 0,05 | 0,13 | 0,26 |
| Average number of shares in thousands before dilution | 389 933 | 389 933 | 389 933 | 389 933 |
Average number of shares in thousands after dilution 389 933 389 933 389 933 389 933
Amount in SEK thousands
| Net income | 21 508 | 19 007 | 49 928 | 102 803 |
|---|---|---|---|---|
| Other comprehensive income | ||||
| Exchange rate differences | 79 | 65 | 139 | -411 |
| Total other comprehensive income, net after tax | 79 | 65 | 139 | -411 |
| Total comprehensive income for the period Total comprehensive income for the period attributable to the |
21 587 | 19 072 | 50 067 | 102 392 |
| stockholders of the parent company | 21 587 | 19 072 | 50 067 | 102 392 |
| Q4 | Q4 | Full year | Full year | |
|---|---|---|---|---|
| 2011 | 2010 | 2011 | 2010 | |
| Return on equity before tax (%) | 3,4 | 3,7 | 9,6 | 9,9 |
| Equity per share (SEK) | 1,3 | 1,1 | ||
| Cash flow from ongoing operations per share (SEK) | 0,06 | 0,07 | 0,20 | 0,19 |
| Q4 | Q4 | Full year | Full year | |
|---|---|---|---|---|
| Amount in SEK thousands | 2011 | 2010 | 2011 | 2010 |
| Ongoing operations | ||||
| Net income before tax | 16 503 | 16 293 | 47 071 | 43 558 |
| Depreciation | 8 196 | 6 477 | 29 456 | 25 165 |
| Other items not affecting liquidity | -1 703 | 3 494 | 440 | 4 291 |
| Cash flow from ongoing operations | ||||
| before change in working capital | 22 996 | 26 264 | 76 967 | 73 014 |
| Change in working capital | ||||
| Increase-/decrease+ in inventories | 374 | -3 334 | -8 125 | -1 558 |
| Increase-/decrease+ in receivables | -8 729 | 11 733 | -27 945 | -12 397 |
| Increase+/decrease- in current liabilities | 7 074 | 11 938 | -11 040 | 18 699 |
| Cash flow from ongoing operations | 21 715 | 46 601 | 29 857 | 77 758 |
| Investment activity | ||||
| Acquisitions of intangible fixed assets | -20 281 | -14 766 | -66 006 | -53 289 |
| Acquisitions of tangible fixed assets | -659 | -260 | -3 454 | -496 |
| Acquistion of net assets | 0 | 0 | 0 | 59 990 |
| Increase-/decrease+ in long-term receivables | 57 | 12 | -44 | -105 |
| Cash flow from investment activity | -20 883 | -15 014 | -69 504 | 6 100 |
| Increase/decrease in liquid funds | 832 | 31 587 | -39 647 | 83 858 |
| Liquid funds, opening balance | 195 378 | 204 270 | 235 857 | 151 999 |
| Liquid funds, closing balance | 196 210 | 235 857 | 196 210 | 235 857 |
| Amount in SEK thousands | Dec 31 2011 Dec 31 2010 | |
|---|---|---|
| ASSETS | ||
| Intangible assets | ||
| Capitalized expenditure for development | 158 871 | 121 600 |
| Goodw ill | 4 354 | 4 354 |
| Other intangible assets | 1 291 | 2 156 |
| Tangible fixed assets | ||
| Equipment | 4 075 | 1 702 |
| Financial assets | ||
| Deferred tax asset | 31 932 | 29 075 |
| Deposits paid, long-term | 397 | 353 |
| Total fixed assets | 200 920 | 159 239 |
| Current assets | ||
| Inventory | 36 353 | 28 228 |
| Customer receivables | 123 896 | 98 430 |
| Other receivables | 11 513 | 9 034 |
| Cash and bank balances | 196 210 | 235 857 |
| Total current assets Total assets |
367 972 568 892 |
371 549 530 788 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | ||
| Shareholders' equity | ||
| Restricted shareholders' equity | ||
| Share capital | 15 597 | 15 597 |
| Other contributed capital | 1 192 727 | 1 192 727 |
| Translation difference | -1 520 | -1 659 |
| Accumulated deficit | -715 088 | -766 091 |
| Total shareholders' equity | 491 716 | 440 574 |
| Long-term liabilities | ||
| Provisions | 7 771 | 5 001 |
| Total long-term liabilities | 7 771 | 5 001 |
| Current liabilities | ||
| Accounts payable | 26 130 | 32 719 |
| Other liabilities | 43 275 | 52 494 |
| Total current liabilities | 69 405 | 85 213 |
| Total liabilities and equity | 568 892 | 530 788 |
| Other | Total | ||||
|---|---|---|---|---|---|
| Share | contributed | Translation | Accumulated | shareholders' | |
| Amount in SEK thousands | capital | capital | difference | deficit | equity |
| 2010-01-01 | 15 597 | 1 192 727 | -1 248 | -871 843 | 335 233 |
| Total comprehensive income | 0 | 0 | -411 | 102 803 | 102 392 |
| Employee stock option program: | |||||
| Value of employees' services | 0 | 0 | 0 | 2 949 | 2 949 |
| 2010-12-31 | 15 597 | 1 192 727 | -1 659 | -766 091 | 440 574 |
| 2011-01-01 | 15 597 | 1 192 727 | -1 659 | -766 091 | 440 574 |
| Total comprehensive income | 0 | 0 | 139 | 49 928 | 50 067 |
| Employee stock option program: | |||||
| Value of employees' services | 0 | 0 | 0 | 1 075 | 1 075 |
| 2011-12-31 | 15 597 | 1 192 727 | -1 520 | -715 088 | 491 716 |
| Q4 2011 | Q4 2010 | Jan-Dec 2011 | Jan-Dec 2010 | |||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Amount in SEK million | EMEA APAC | AM | Total EMEA APAC | AM | Total EMEA APAC | AM | Total EMEA APAC | AM | Total | |||||||
| Net Sales | 57 | 5 | 18 | 80 | 80 | 2 | 6 | 88 | 204 | 21 | 69 | 294 | 229 | 15 | 44 | 288 |
| Regional Contribution | 21 | 0 | 4 | 25 | 27 | -1 | 1 | 27 | 68 | -1 | 22 | 90 | 75 | -3 | 13 | 85 |
| Regional Contribution (%) | 37% | 0% | 20% | 31% | 34% | -64% | 22% | 31% | 33% | -6% | 31% | 31% | 33% | -19% | 31% | 30% |
| Adjusted for R&D Depreciation | 5 | 1 | 2 | 8 | 6 | 0 | 0 | 6 | 19 | 2 | 7 | 28 | 19 | 1 | 4 | 23 |
| Adjusted Regional Contribution | 26 | 1 | 6 | 33 | 33 | -1 | 2 | 33 | 87 | 1 | 28 | 118 | 93 | -2 | 17 | 109 |
| Adjusted Regional Contribution (%) | 46% | 18% | 31% | 41% | 41% | -57% | 29% | 38% | 43% | 3% | 41% | 40% | 41% | -11% | 39% | 38% |
Regional Contribution is defined as Gross earnings less Sales and Marketing expenses. AM is short for Americas.
| Full year | Full year | ||||||
|---|---|---|---|---|---|---|---|
| Amount in SEK, millions | Q4 2011 | Q4 2010 | Q1 2011 | Q2 2011 | Q3 2011 | 2011 | 2010 |
| Net Sales | 80,3 | 88,1 | 66,6 | 72,2 | 75,4 | 294,5 | 287,7 |
| Gross earnings | 49,9 | 52,0 | 38,5 | 44,2 | 49,6 | 182,2 | 180,5 |
| Gross margin | 62,2% | 59,0% | 57,8% | 61,2% | 65,8% | 61,9% | 62,7% |
| Operating earnings | 16,1 | 15,7 | 2,9 | 8,3 | 15,5 | 42,8 | 43,1 |
| Operating margin | 20,0% | 17,8% | 4,4% | 11,5% | 20,6% | 14,5% | 15,0% |
| Pretax profit | 16,5 | 16,3 | 3,8 | 9,7 | 17,0 | 47,0 | 43,6 |
| Net income | 21,5 | 19,0 | 4,7 | 9,3 | 14,3 | 49,8 | 102,8 |
| Net margin | 26,8% | 21,6% | 7,1% | 12,9% | 19,0% | 16,9% | 35,7% |
| Q4 | Q4 | Full Year | Full Year | |
|---|---|---|---|---|
| Amount in SEK thousands | 2011 | 2010 | 2011 | 2010 |
| Net Sales | 103 519 | 106 790 | 381 211 | 349 859 |
| Cost of goods & services sold | -51 510 | -58 940 | -187 697 | -177 231 |
| Gross earnings | 52 009 | 47 850 | 193 514 | 172 628 |
| Sales and marketing expenses | -29 921 | -23 248 | -86 665 | -92 874 |
| Administration expenses | 1 717 | -5 152 | -27 364 | -20 257 |
| Development expenses | -3 675 | -6 552 | -20 065 | -22 146 |
| Operating earnings | 20 130 | 12 898 | 59 420 | 37 350 |
| Net financial items | -138 607 | -215 060 | -135 739 | -215 308 |
| Earnings before tax | -118 477 | -202 162 | -76 319 | -177 958 |
| Tax | 3 905 | 3 492 | -1 336 | 192 245 |
| Net income | -114 572 | -198 670 | -77 655 | 14 286 |
| Amount in SEK thousands | Dec 31, 2011 Dec 31, 2010 | |
|---|---|---|
| ASSETS | ||
| Intangible assets | ||
| Capitalized expenditure for development | 158 871 | 121 600 |
| Other intangible assets | 1 291 | 2 156 |
| Tangible fixed assets | ||
| Equipment | 4 075 | 1 702 |
| Financial assets | ||
| Shares in group companies | 18 398 | 18 398 |
| Deferred tax asset | 17 109 | 25 580 |
| Deposits paid, long-term | 397 | 339 |
| Total fixed assets | 200 141 | 169 775 |
| Current assets | ||
| Inventory | 36 353 | 28 228 |
| Customer receivables | 123 896 | 98 430 |
| receivables, subsidiaries | 429 097 | 533 937 |
| Other receivables | 13 390 | 11 501 |
| Cash and bank balances | 123 670 | 167 650 |
| Total current assets | 726 406 | 839 746 |
| Total assets | 926 547 | 1 009 521 |
| SHAREHOLDERS' EQUITY AND LIABILITIES | ||
| Shareholders' equity | ||
| Restricted shareholders' equity | ||
| Share capital | 15 597 | 15 597 |
| Other contributed capital | 112 822 | 112 822 |
| Non-restricted equity/Accumulated deficit | 707 865 | 764 449 |
| Total shareholders' equity | 836 284 | 892 869 |
| Long-term liabilities | ||
| Other provisions | 7 771 | 4 509 |
| Total long-term liabilities | 7 771 | 4 509 |
| Current liabilities | ||
| Accounts payable | 25 839 | 32 641 |
| Liabilitis, subsidiaries | 16 618 | 29 398 |
| Other liabilities | 40 035 | 50 105 |
| Total current liabilities | 82 492 | 112 144 |
| Total liabilities and equity | 926 547 | 1 009 521 |
This interim report has been prepared in accordance with IAS 34 Interim financial Reporting and applicable rules in the Annual Accounting Act. The interim report for the parent company was prepared in accordance with Chapter 9 of the Annual Accounts Act, interim report. The accounting policies applied are consistent with those of the annual financial statements for the year ended 31 December 2010, as described in those annual financial statements.
This report has not been subject to review by the company's auditors.
The Annual General Meeting will be held Thursday April 26, 2012, at 10:00 am at the Net Insight's office in Stockholm.
Shareholders who are entered in the share register kept by the Securities Register Center (EuroClear Sweden AB) on 20 April 2012 and apply to the Company no later than 20 April 2012 are entitled to attend and vote at the Annual General Meeting.
Applications to participate may be sent to the address Net Insight AB, Box 42093, 126 14 Stockholm or by telephone to +46 (0) 8 685 04 00 or by fax to +46 (0) 8 685 04 20 or by e-mail to [email protected].
Shareholders who wish to have a matter considered at the Annual General Meeting may submit their proposals to the Chairman of the Board of Directors to [email protected] no later than March 9th, 2012.
The Annual Report 2011 will be published in the week starting with April 2, 2012 on www.netinsight.net.
The Board proposes that the AGM resolves that no dividend be paid for the financial year 2011.
Annual General Meeting 2012 April 26, 2012 Interim report January - March 2012 May 4, 2012 Interim report January – June 2012 July 20, 2012 Interim report January – September 2012 October 24, 2012
Stockholm, February 17, 2012
Fredrik Trägårdh Chief Executive Officer
Fredrik Trägårdh, CEO Net Insight AB Tel: +46 (0) 8-685 04 00, email: [email protected]
Net Insight AB Box 42093 126 14 Stockholm Tel +46 (0) 8 685 04 00 www.netinsight.net Corporate Reg. No. 556533-4397
Net Insight delivers the world's most efficient and scalable transport solution for Broadcast and IP Media, Digital Terrestrial TV, Mobile TV and IPTV/CATV networks. Net Insight products truly deliver 100 percent Quality of Service with three times improvement in utilization of bandwidth for a converged transport infrastructure. Net Insights Nimbra™ platform is the industry solution for video, voice and data, reducing operational costs by 50 percent and enhancing competitiveness in delivery of existing and new media services. More than 150 world class customers run mission critical video services over Net Insight products in over 50 countries. Net Insight is quoted on the NASDAQ OMX, Stockholm.
For more information, visit www.netinsight.net
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.