Investor Presentation • Jul 12, 2022
Investor Presentation
Open in ViewerOpens in native device viewer
| 3 | Q2 highlights |
|---|---|
| 4 | Key figures |
| 5 | Q2 & H1 2022 review |
| Operational review Revenue Financial results Financial position Cash flow Risk and uncertainty |
|
| 14 | Outlook |
| 16 | Condensed financial information |
| 20 | Notes to the condensed consolidated financial statements |
| 24 | Board and Management confirmation |
| 25 | Alternative performance measures |
Cellular IoT revenue of USD 5 million capped by supply constraints which has now been resolved
Order backlog of USD 1 395 million
| Amount in USD million | Q2 2022 | Q2 2021 | Change | H1 2022 | H1 2021 | Change |
|---|---|---|---|---|---|---|
| Revenue | 200.2 | 147.6 | 35.6% | 383.3 | 290.8 | 31.8% |
| Gross profit | 110.8 | 75.1 | 47.6% | 220.2 | 147.0 | 49.8% |
| Gross margin % | 55.4% | 50.9% | 4.5 p.p. | 57.4% | 50.5% | 6.9 p.p. |
| EBITDA | 51.9 | 29.2 | 78.1% | 106.7 | 54.1 | 97.3% |
| EBITDA % | 25.9% | 19.8% | 6.2 p.p. | 27.8% | 18.6% | 9.2 p.p. |
| Operating profit (EBIT) | 41.4 | 20.1 | 105.6% | 86.1 | 35.8 | 140.5% |
| Operating profit % (EBIT) | 20.7% | 13.6% | 7 p.p. | 22.5% | 12.3% | 10.2 p.p. |
| Net profit after tax | 33.0 | 17.3 | 91.2% | 66.7 | 30.8 | 117.0% |
| Cash and cash equivalents | 319.8 | 227.4 | 40.6% | |||
| Order backlog | 1 394.7 | 1 252.6 | 11.3% | |||
| LTM Opex excluding depreciation / LTM revenue |
31.6% | 31.5% | 0.1 p.p. | |||
| Net working capital / LTM revenue | 21.9% | 19.3% | 2.6 p.p. | |||
| Equity ratio | 76.3% | 78.5% | -2.2 p.p. | |||
| Number of employees | 1 303 | 1 087 | 19.9% |
Revenues reached USD 200.2 million in the second quarter and USD 383.3 million in the first half 2022, corresponding to year-on-year growth of 36% and 32%, respectively. Strong EBITDA-margin of 25.9% in the second quarter and 27.8% in the first half 2022. Revenue remains capped by the limited supply of wafers, and the company continues to work with customers to adjust order volumes to better match delivery capabilities.
Nordic Semiconductor remains significantly affected by the global shortage of wafers, and demand for the company's Bluetooth Low Energy products remains significantly higher than the current production capacity. The strained wafer supply situation is expected to last at least throughout 2022, although Nordic, as previously communicated expects to be allocated a gradually increasing number of wafers during the year.
New Covid-19 restrictions in China and the war in Ukraine have added further pressure on already strained industrial and logistical value chains during the first half of 2022, affecting the availability of components. Nordic and its suppliers and distributors overall have remained fully operational.
Nordic's own backend production capacity and inhouse testing capabilities can handle significantly higher volumes.
As described in the interim report for the first quarter, the significant supply/demand imbalance means that the order backlog development currently is not a good revenue or demand indicator. Nordic has been working with customers to better align order inflow with actual delivery capacity and is rejecting orders where timely delivery cannot be confirmed. However, as described, in a normal situation, where supplies are not constrained, order backlog has been a leading indicator of revenue in the following two quarters.
The order backlog has accordingly been reduced by around 9% during the first quarter and by a further 9% to USD 1 394.7 million during the second quarter. Further backlog adjustments are required unless the wafer supply situation is resolved.
Nordic is working actively on securing supply, both long and short term. The company is progressing with a multi-year cross-technology development program to maintain the lead on connectivity with higher performance and new features fit for future IoT solutions. This involves new process technologies optimized for IoT, which will improve supply security. The first products to be ramped in volumes will be new short-range products, starting in the second half of 2023.
Nordic had a market share of 39% of new design certifications in the Bluetooth Low Energy (Bluetooth LE) market in the second quarter of 2022 and 41% for the past 12 months, according to FCC and Bluetooth SIG data compiled by DNB Markets. In the current market situation, Nordic prioritizes high-volume designs.
The total number of new Bluetooth LE design certifications was 258 in the second quarter of 2022, of which 101 end-product certifications was based on Nordic technology.
Nordic customers launched a variety of new products powered by the company's SoCs (System-On-Chip).
New Bluetooth product launched in the quarter included a connected child car seat, a temperature monitoring tag for cold chain shipping, an access control system, asset trackers, a livestock tracker, smart badges, education systems, industrial IoT solutions, mesh networks, and more.
As announced in the previous quarter, the worldleading audio specialist Sennheiser chose Nordic for a broadcast solution for hard-of-hearing consumers.
The Bluetooth Special Interest Group (SIG) calls Bluetooth LE Audio "the future of wireless sound", and with the first low energy audio customer in volume production, Nordic has now launched its nRF5340 Audio Development Kit to accelerate the development of wireless audio projects.
During the second quarter, Nordic also launched the multisensory prototyping platform Nordic Thingy:53. This includes both the nRF5340 SoC, the nRF21540 frontend module/range extender, and the nPM1100 power management integrated circuit (PMIC). Including also support for embedded machine learning, Thingy:53 represents the fastest route to prototype and develop innovative new IoT products.
Cellular IoT remained held back by component shortage Nordic's end-customers are working on close to 250 different cellular IoT projects across a wide variety of verticals, including smart cities, logistics and asset tracking, industrial and agricultural monitoring systems, metering, parking, and payment systems, etc. Several of these projects have gained good commercial traction.
Product deliveries have, however, been significantly affected by the disruption in supply of a specially adapted filter in the first half year, with an even stronger negative effect in the second quarter than in the first. The supply constraints have now been resolved, and the company expects higher product deliveries and cellular IoT revenues in the second half of the year.
Nordic is seeking to open the broad market for cellular IoT solutions with a scalable and flexible platform which combines leading-edge ultra-low power hardware, open-source software, strong technical support through DevZone and distributors, an expanding partner program and global carrier certification.
Nordic's Partner Program was expanded with the addition of the antenna solution provider Taoglas in the second quarter.
Cellular IoT solutions require access to cellular technology IP, covered by so-called standard essential patents (SEP). In the first quarter, Nordic and Nokia signed an agreement making licensing of Nokia's cellular IoT technology available to the customers at the end-device level.
In the second quarter Nordic signed another SEP licensing agreement with Huawei, this time on the component level. Huawei licenses the rights directly to Nordic, meaning that all Nordic customers using the nRF9160 automatically are covered regardless of endproduct. These licensing agreements add transparency and predictability early in the design process, and are removing one of the main obstacles for widespread adoption of cellular IoT solutions.
New product launches with Nordic's nRF9160 SiP in the second quarter included a smartwatch, an industrial energy sensor system, a pump monitor, and asset tracking devices for indoor and outdoor position monitoring of goods.
Together with other IoT companies, Nordic has this year supported Tributech's "Smart Product Challenge for IoT Solutions" to promote further innovation in cellular IoT. Participants in the competition have been using Tributec's OEM module powered by Nordic's nRF9160 System-in-Package (SiP), with the winners' solutions as diverse as a smart insole for diabetic foot, a ridesharing mobility tracker, and a secure smart-box for storing bikes.
Nordic is investing to expand its scope and opportunity pipeline, with new technologies, new products, and new business models.
As part of this process, the company in early July announced an agreement to acquire Mobile Semiconductor. The Seattle-based company specializes in highly optimized embedded memory technology for microcontrollers (MCUs) and System-on-Chip (SoCs) and has long provided the RAM memory used in Nordic's nRF52 and 53 Series Bluetooth SoCs and the nRF9160 cellular IoT SiPs.
The acquisition is expected to close during Q3, pending approval from U.S. authorities.
Nordic remains on track for a market introduction of its first Wi-Fi product in the second half of the year, and is also progressing the work on the new 5G wireless standard DECT NR+ (NR+).
| Amounts in USD thousand | Q2 2022 | Q2 2021 | Change | H1 2022 | H1 2021 | Change |
|---|---|---|---|---|---|---|
| Bluetooth | 167 543 | 122 992 | 36.2% | 317 999 | 242 809 | 31.0% |
| Proprietary wireless | 25 707 | 17 674 | 45.4% | 50 773 | 38 561 | 31.7% |
| Short range wireless components | 193 249 | 140 666 | 37.4% | 368 771 | 281 370 | 31.1% |
| Cellular IoT | 5 162 | 4 586 | 12.6% | 11 715 | 5 805 | 101.8% |
| ASIC components | 1 025 | 2 189 | -53.2% | 2 036 | 3 247 | -37.3% |
| Consulting services | 0 | 150 | -100.0% | 0 | 400 | -100.0% |
| Other | 751 | —% | 751 | —% | ||
| Total revenue | 200 187 | 147 591 | 35.6% | 383 273 | 290 822 | 31.8% |
Nordic reported total revenue of USD 200.2 million in the first quarter 2022, which was an increase of 36% from USD 147.6 million in the first quarter 2021. Revenue was 9% higher than the previous quarter mainly reflecting higher supply of wafers. Revenue growth continues to be impacted by wafer supplies.
The order backlog stood at USD 1 394.7 million at the end of the second quarter 2022, up from USD 1 252.6 million at the same time last year.
Nordic classifies its revenues into the following technologies: Short-range wireless components, long range (cellular IoT) wireless components, ASIC components, and Consulting services. Short-range wireless components are in turn split between Bluetooth and Proprietary solutions.
Bluetooth revenue amounted to USD 167.5 million in the first quarter 2022, an increase of 36% from USD 123.0 million in the second quarter 2021. Revenue increased by 11% from the previous quarter, reflecting mainly higher supply of wafers. Bluetooth share of total revenue was 84% in Q2 2022.
Proprietary revenue was USD 25.7 million in Q2 2022, which was an increase of 45% year-on-year and up 3% from the previous quarter.
With generally weaker macroeconomic outlook and consumer sentiment, some consumer verticals might see lower demand. As an example, demand for PC accessories, virtual reality and equipment for working out from home has been exceptionally strong throughout the Covid-19 period and might be impacted by return-to-office policies and reduced consumer spending going forward. However, overall demand for Bluetooth Low Energy products remains strong and near-term Bluetooth revenue will continue to be capped by the shortage of wafers.
Cellular IoT reported revenue of USD 5.2 million in Q2 2022, which was an increase of 13% from Q2 2021 and 21% lower than the previous quarter. Cellular IoT deliveries have been held back by component issues which have now been resolved. Demand is good and revenue is expected to pick up sharply in the second half of the year.
ASIC component revenues amounted to USD 1.0 million in Q2 2022, compared with USD 2.2 million in Q2 2021 and USD 1.0 million in the previous quarter.
For the first half year of 2022, revenue amounted to USD 383.3 million, an increase of 32% from USD 290.8 million in the first half of 2021. Bluetooth revenue increased by 31.0% to USD 318.0 million, whereas proprietary wireless revenue increased by 32% to USD 50.8 million. Cellular IoT revenues increased by 102% in the first half of the year, to USD 11.7 million.
| Revenues by end-product markets Amounts in USD thousand |
Q2 2022 | Q2 2021 | Change | H1 2022 | H1 2021 | Change |
|---|---|---|---|---|---|---|
| Consumer | 126 404 | 93 800 | 34.8% | 248 651 | 189 057 | 31.5% |
| Industrial | 48 205 | 37 613 | 28.2% | 87 988 | 71 211 | 23.6% |
| Healthcare | 16 755 | 9 651 | 73.6% | 30 947 | 18 862 | 64.1% |
| Other | 7 798 | 4 188 | 86.2% | 13 653 | 8 045 | 69.7% |
| Total revenue excl. ASIC & Consulting | 199 162 | 145 252 | 37.1% | 381 238 | 287 175 | 32.8% |
As described in the interim report for the fourth quarter 2021, Nordic has changed the end-market reporting structure to better mirror the internal sales and reporting structures and the underlying verticals. The new classification now also includes cellular IoT revenues.
The company reports on four end-user markets: Consumer, Industrial, Healthcare, and Others.
Note that the revenue developments across these verticals reflect customer allocations from Nordic as well the as the changes in underlying demand. This has benefited the Consumer segment at the expense of Industrial customers over the past year, particularly the past three quarters.
Consumer hence accounted for 63% of revenue, having grown by 35% year-on-year to USD 126.4 million in Q2 2022. The main growth drivers in the period were consumer asset tracking solutions, home automation
applications, and continued high demand for PC accessories for home offices and gaming. For the first half year of 2022, Consumer revenue increased by 32% to USD 248.7 million.
Industrial accounted for 24% of revenues, having grown by 28% year-on-year to USD 48.2 million. The main drivers have been industrial automation, utility sensors, asset tracking solutions, and retail solutions. For the first half year of 2022, Industrial revenue increased by 24% to USD 88.0 million.
Revenue in the professional Healthcare vertical increased 74% year-on-year to USD 16.8 million, whereas Other revenue increased 86% to USD 7.8 million. For the first half year of 2022, the Other increased by 64% to USD 30.9 million and 70% to USD 13.7 million respectively. These two smaller verticals hence accounted for 8% and 4% of revenue, respectively.
| Amounts in USD thousand | Q2 2022 | Q2 2021 | Change | H1 2022 | H1 2021 | Change |
|---|---|---|---|---|---|---|
| Gross profit | 110 840 | 75 109 | 47.6% | 220 163 | 147 002 | 49.8% |
| Gross margin | 55.4% | 50.9% | 4.5% | 57.4% | 50.5% | 6.9% |
| Operating expenses excl. depreciation and amortization |
-58 912 | -45 944 | 28.2% | 113 501 | 92 940 | 22.1% |
| EBITDA | 51 928 | 29 165 | 78.1% | 106 662 | 54 061 | 97.3% |
| EBITDA % | 25.9% | 19.8% | 6.2% | 27.8% | 18.6% | 9.2% |
| Depreciation and amortization | -10 550 | -9 039 | 16.7% | 20 588 | 18 270 | 12.7% |
| EBIT | 41 378 | 20 126 | 105.6% | 86 074 | 35 792 | 140.5% |
Gross profit was USD 110.8 million in Q2 2022, up 48% from USD 75.1 million in Q2 2021, with the gross margin increasing to 55.4% from 50.9% in the same quarter last year.
The strong gross margin comes as a result of a continued positive effect of product and customer mix. Compared to last quarter gross margins are down as the effect of the depletion effect of materials purchased prior to the supplier price increases in late 2021 is gone.
For the first half year 2022, gross profit increased by 50% to USD 220.2 million, with the gross margin increasing to 57.4% from 50.5% in the same period last year.
Operating expenses amounted to USD 58.9 million in Q2 2022, excluding depreciation and amortization, compared to USD 45.9 million in Q2 2021. The increase primarily reflects a higher activity level and a 20% growth in the workforce to 1 303 employees over the past year.
R&D costs amounted to USD 39.8 million, compared to USD 31.4 million in Q2 2021. USD 24.4 million related to the short-range business, USD 11.8 million to cellular R&D and USD 3.9 million to Wi-Fi.
Nordic capitalized a total of USD 1.8 million in development expenses in Q2 2022, compared to USD 2.4 million in Q2 2021.
USD 1.4 million of this related to Wi-Fi investments and USD 0.4 million to the short-range business. Expenses related to equity compensation were USD 2.4 million in Q2 2022.
Total cash operating expenses amounted to USD 58.2 million in Q2 2022, when adding back capitalized development expenses and deducting depreciation and equity-based compensation from total operating expenses. This compares to USD 46.7 million in Q2 2021.
USD 37.4 million of the cash operating expenses were related to payroll expenses, compared to USD 32.6m in Q2 2021. The company continues to invest and add new employees to support a higher activity level, strengthen customer relations, and continue its technology innovation. The number of employees in R&D has increased 20% over the past year to 985. The Sales & Marketing staff increased 15% to 152, whereas the supply chain organization increased 21% to 81 employees.
Other cash operating expenses were USD 20.8 million in Q2 2022, compared to USD 14.1 million in Q2 2021. The increase of 47% is explained by higher activity level, with more tape-outs, higher consulting fees and increased travel expenses.
For the first half of 2022, operating expenses amounted to USD 113.5 million, excluding depreciation and amortization, up from USD 92.9 million in the first half of 2021. Cash operating expenses increased to USD 112.9 million from USD 94.4 million in the first half of last year.
With both revenue and gross profit at record high levels and continued strong cost control, EBITDA more than doubled to USD 51.9 million in Q2 2022 from USD 29.2 million in Q2 2021. The reported EBITDA margin hence increased to 25.9% from 19.8% in the same quarter last year.
Short-Range EBITDA was USD 65.8 million in Q2 2022, and the EBITDA margin for the short-range business 33.8%. This compares to USD 40.7 million and 28.4% in Q1 2021. These figures exclude the cellular IoT business and the recently acquired Wi-Fi business.
For the first half 2022, EBITDA was USD 106.7 million, compared to USD 54.1 million in the same period last year. The reported EBITDA margin increased to 27.8% from 18.6% in the first half of 2021.
Depreciation and amortization increased to USD 10.5 million in Q2 2022, compared to USD 9.0 million in Q2 2022. The increase mainly reflects higher amortization of cellular IoT and Wi-Fi intangibles. Amortization of internally developed R&D overall amounted to USD 2.6 million and amortizing of leased assets to USD 1.4 million.
Operating profit (EBIT) was hence USD 41.4 million in Q2 2022, more than doubling from USD 20.1 million in Q2 2021. For the first half year 2022, EBIT increased to USD 86.1 million from USD 35.8 million in the same period last year.
Net financial income was USD 5.3 million in Q2 2022, compared to a net financial cost of USD 0.4 million in Q2 2021.
Profit before tax was USD 46.6 million in Q2 2022, compared to a profit before tax of USD 19.7 million in Q2 2021. Tax expense was USD 13.6 million, compared to tax expense of USD 2.4 million in Q2 2021. The company's statutory tax rate is 22%. Net profit was hence USD 33.0 million in Q2 2022, compared to a net profit of USD 17.3 million in Q2 2021.
For the first half 2022, profit before tax was USD 91.1 million and net profit was USD 66.7 million. This compares to USD 35.2 million and USD 30.8 million, respectively, in the first half of last year.
| Amounts in USD thousand | 30.06.2022 | 31.12.2021 | 30.06.2021 |
|---|---|---|---|
| Capitalized development expenses | 29 912 | 31 542 | 34 473 |
| Total non-current assets | 101 001 | 108 844 | 115 428 |
| Inventory | 63 957 | 54 943 | 45 471 |
| Cash and cash equivalents | 319 850 | 279 331 | 227 434 |
| Total current assets | 585 529 | 487 973 | 412 922 |
| Total assets | 686 530 | 596 817 | 528 350 |
| Total equity | 523 705 | 458 209 | 414 945 |
| Equity percentage | 76.3% | 76.8% | 78.5% |
| Total liabilities | 162 824 | 138 608 | 113 405 |
| Total equity and liability | 686 530 | 596 817 | 528 350 |
Total shareholders' equity amounted to USD 523.7 million at the end of Q2 2022, up from USD 414.9 million at the end of Q2 2021 and USD 458.2 million at the end of 2021.
The Group equity ratio was 76.3% of a total asset base of USD 686.5 million.
Cash and cash equivalents amounted to USD 319.8 million, compared to USD 227.4 million at the end of Q2 2021.
Net working capital increased slightly to USD 154.2 million at the end of Q2 2022, up from USD 103.9 million at the end Q2 2021. Measured as a percentage of last 12 months revenue, net working capital increased to 21.9% from 19.3% at the end of Q2 2021. The increase is driven by higher accounts receivables.
The changes in net working capital mainly reflect an increase in accounts receivable to USD 186.6 million from USD 126.2 million at the end of Q2 2021. This increase comes as a result of significantly higher revenue. Inventory increased to USD 64.0 million from USD 45.5 million.
Total current assets amounted to USD 585.5 million at the end of Q2 2022, up from USD 412.9 million at the end of the Q2 2021.
Non-current assets amounted to USD 101.0 million at the end of Q2 2022, compared to USD 115.4 million at the end of Q2 2021.
Current liabilities amounted to USD 150.1 million, compared to USD 94.4 million at the end of Q2 2021. The increase mainly reflects increased taxes payable and public duties, as well as a moderate increase in accounts payable and other current liabilities.
Non-current liabilities amounted to USD 12.7 million, compared to USD 19.0 million at the end of Q2 2021. Non-current liabilities mainly consist of lease liabilities. Nordic had no interest-bearing debt at the end of Q2 2022.
| Amounts in USD thousand | Q2 2022 | Q2 2021 | H1 2022 | H1 2021 |
|---|---|---|---|---|
| Cash flows from operations | 29 797 | 54 566 | 61 790 | 27 858 |
| Cash flows from investing activities | -6 137 | -12 027 | -11 940 | -19 070 |
| Cash flows from financing activities | -6 263 | -12 159 | -7 790 | -23 944 |
| Change in cash and cash equivalents | 16 292 | 30 638 | 40 520 | -15 114 |
| Cash and cash equivalents at the end of the period | 319 850 | 227 434 | 319 850 | 227 434 |
Cash flow from operating activities was USD 29.8 million in Q2 2022, compared to USD 54.6 million in Q2 2021. The decline is due to increase of net working capital and reflects the normalization of working capital levels.
Cash flows from investing activities was an outflow of USD 6.1 million in Q2 2022, compared to an outflow of USD 12.0 million in Q2 2021. Capital expenditures -including software- amounted to USD 4.4 million, down from USD 9.6 million in the second quarter last year, whereas capitalized development expenses decreased to USD 1.8 million from USD 2.4 million in the same period last year.
Capex over the past years has been investments in lab equipment and purchase of test equipment to secure higher capacity when the wafer shortage eases.
Cash flows from financing activities was an outflow of USD 6.3 million relating to lease liabilities and cash settlement of employee options. This compares to an outflow of USD 12.2 million in Q2 2021, which included USD 10.1 million related to cash settlement of options contracts
For the first half year 2022, cash flow from operating activities amounted to USD 61.8 million from USD 27.9 million in the same period last year, whereas cash outflow for investing activities was USD 11.9 million compared to USD 19.1 million in the same period last year. Net cash flow from financing activities was an outflow of USD 7.8 million, compared to USD 23.9 million in the same period last year.
The Group's cash position was USD 319.8 million at the end of Q2 2022, compared to USD 227.4 million at the end of Q2 2021 and USD 227.4 million at the end of 2021. The cash is mainly kept in the Group's functional currency USD to minimize the impact of currency fluctuations.
Available cash including credit and overdraft facilities amounted to USD 384.8 million, including Nordic's right to borrow USD 25 and 40 million at any time under a Revolving Credit Facility (RCF). In early July, Nordic replaced the aforementioned RCFs with a new USD 150 million sustainability linked RCF.
As described in the Annual Report for 2021, the company has identified four major groups of risk: Strategic, Operational, Financial and Legal & Compliance. Some of these risks are outside of Nordic's control, including industry and specific cyclical risks. The supply of and demand for semiconductors and electronic products is sensitive to global economic conditions and international trade flows. While the underlying long-term market trends point towards increasing demand for Nordic's products, the operations are exposed to a variety of factors with real or perceived impact on the economy.
Please refer to the Annual Report for 2021 for a thorough review of the company's main strategic risks and external factors, including geopolitical risk and trade tensions, the coronavirus, climate change and natural disasters, changes in the competitive landscape, risks related to the Bluetooth and cellular IoT technologies, and risks related to the dependency on key personnel.
The Annual Report also provides a review of operational risks related to product availability, quality, safety, and integrity, risks related to product ramp, and IT and cyber risk.
As a response to the Russian invasion of Ukraine in February 2022, many governments imposed targeted sanctions and restrictive export control measures including the restriction of semiconductors and related technical assistance destined to Russia and regions of Ukraine. Nordic decided to cease its relatively limited supply of products and services to targeted areas, and to only allow exceptional requests for products providing full compliance with export control regulations. At the time of publication of the quarterly report, there is no indication of notable impact to revenue nor upstream supply. Monitors have been put in place to early detect possible causes for concern going forward.
Nordic's growth is dependent, in part, on demand for its customers' end products, primarily within the IoT, consumer, healthcare, and industrial sectors. Industry downturns that adversely affect the Group's customers or their customers could adversely affect demand for the Group's products. Additionally, global or regional economic slowdowns affecting business and consumer confidence generally could cause demand for semiconductor products to decline.
Although restrictions related to Covid-19 have been lifted in most countries, the pandemic continues to affect the availability and transportation logistics for a variety or components and products, particularly for shipments in and out of Chinese ports. Nordic's main suppliers and distributors are fully operational, although local restrictions and lockdowns temporarily have affected and can in the future affect production and shipments in some areas.
As a fabless semiconductor company, Nordic is exposed to third-party suppliers' ability to deliver the wafer volumes required to facilitate the company's sales volumes. Due to persistent imbalances in demand/ supply through the value chain, the company has been informed by its main wafer supplier that wafer allocations will remain capped also in 2022.
Nordic is in continuous dialog with its suppliers, distributors, and customers about the effects of the capacity constraints, and is doing its utmost both to secure additional wafers and help its customers manage the challenges brought about by the value chain imbalances. However, the current situation increases the risk of customers seeking alternative sourcing and/or cancelling orders.
The tight supply situation across the semiconductor industry also affects Nordic's cellular IoT business, where the company's module-based product is dependent on a large number of third-party components and assembly capacity.
The company has seen no major changes to the financial risk compared to the statements given in the Annual Report 2021. Nordic maintains a sharp focus on cost and cash flows and navigates from a strong position. Nordic's strategy and growth ambitions require an adequate cash position to fund the R&D activities needed to drive the technology and product roadmaps forward. The Group's cash position was USD 319.8 million at the end of the second quarter 2022. The Board of Directors continue to assess the liquidity risk as low.
Nordic holds no interest-bearing debt, and the direct risk associated with interest rate fluctuations is considered low. As described in the Annual Report 2021 the company also assesses the credit risk as low.
Nordic is exposed to foreign exchange risk, as sales revenue and direct production costs almost in entirety are nominated in USD, whereas operating expenses primarily are in NOK and EUR. A 1% increase in USD/ NOK is – all other things equal – estimated to translate into USD 0.5 million in added profit before tax on an annual basis. The company presents its accounts in USD, with profits translated into NOK for taxation purposes.
Nordic Semiconductor delivered 36% revenue growth to USD 200.2 million in the second quarter 2022, and 32% to USD 383.3 million for the first half year. Revenue continues to be capped by the availability of wafers, and the tight wafer supply situation is expected to continue at least through the remainder of this year.
Indicated wafer allocations allows Nordic to guide for a revenue level of USD 190-210 million in the third quarter. With a full-year revenue level keeping the company on track for its 2023 revenue target of USD 1 billion.
Several cellular IoT projects are gaining commercial traction, although product deliveries and revenues were impacted by unavailability of a component throughout the first half of the year. This issue has now been resolved, and the company expects significantly higher cellular IoT revenue in the second half of the year.
Nordic sees continued strong growth opportunities well beyond 2023 and maintains its ambition to generate annual revenue growth of at least 25% in 2023-26.
Gross profit was 55.4% in the second quarter and 57.4% for the first half year. The strong gross margin reflects a generally tight market situation.
The company expects a customer and product mix allowing gross margins to remain above 54% also in the third quarter.
The company maintains its medium-term target to generate gross margins above 50%, allowing for changes in the customer mix and a relatively higher share of revenue from cellular IoT.
Oslo, July 11, 2022
Jan Frykhammar Birger Steen Anita Huun
Inger Berg Ørstavik Svenn-Tore Larsen Endre Holen
Board member, employee Board member, employee Board member, employee
Board member Chief Executive Officer Board member
Øyvind Birkenes Jon Helge Nistad Annastiina Hintsa Board member Board member, employee Board member
Anja Dekens Gro Fykse Morten Dammen
Board member Chair Board member
| Income statement | |||||||||
|---|---|---|---|---|---|---|---|---|---|
| Amounts USD thousand | Note | Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|||
| Total revenue | 200 187 | 147 591 | 383 273 | 290 823 | 610 528 | ||||
| Cost of materials | -89 347 | -72 020 | -163 110 | -143 358 | -283 415 | ||||
| Direct project costs | — | -462 | — | -462 | -472 | ||||
| Gross profit | 110 840 | 75 109 | 220 163 | 147 002 | 326 640 | ||||
| Payroll expenses | -39 071 | -32 479 | -79 155 | -68 429 | -149 824 | ||||
| Other operating expenses | -19 840 | -13 467 | -34 346 | -24 511 | -52 098 | ||||
| EBITDA | 51 928 | 29 164 | 106 662 | 54 061 | 124 718 | ||||
| Depreciation and amortization | 6 | -10 550 | -9 038 | -20 588 | -18 270 | -37 798 | |||
| Operating Profit | 41 378 | 20 126 | 86 074 | 35 792 | 86 920 | ||||
| Net interest income | 158 | -215 | 102 | -470 | -399 | ||||
| Net foreign exchange gains (losses) | 5 112 | -228 | 4 922 | -91 | 739 | ||||
| Profit before tax | 46 648 | 19 683 | 91 098 | 35 231 | 87 260 | ||||
| Income tax expense | -13 645 | -2 422 | -24 356 | -4 470 | -16 097 | ||||
| Net profit after tax | 33 003 | 17 261 | 66 742 | 30 761 | 71 162 | ||||
| Earnings per share | |||||||||
| Ordinary earning per share (USD) | 0.172 | 0.090 | 0.349 | 0.161 | 0.373 | ||||
| Fully diluted earning per share (USD) | 0.171 | 0.089 | 0.346 | 0.159 | 0.369 | ||||
| Weighted average number of shares | |||||||||
| Basic | 191 341 | 190 959 | 191 153 | 190 959 | 190 961 | ||||
| Fully diluted | 192 704 | 193 724 | 192 746 | 193 299 | 193 042 | ||||
| Net profit after tax | 33 003 | 17 261 | 66 742 | 30 761 | 71 162 | ||||
| Other comprehensive income not to be reclassified to profit or loss in subsequent periods: |
|||||||||
| Actuarial gains (losses) on defined benefit plans (before tax) |
-163 | ||||||||
| Income tax effect | 36 | ||||||||
| Other comprehensive income that may be reclassified to profit or loss in subsequent periods: |
|||||||||
| Currency translation differences | -990 | 150 | -1 558 | -389 | -1 186 | ||||
| Total comprehensive income | 32 013 | 17 411 | 65 184 | 30 372 | 69 849 |
| Amounts USD thousand | Note | 30.6.22 | 31.12.21 | 30.6.21 |
|---|---|---|---|---|
| ASSETS | ||||
| Non-current assets | ||||
| Goodwill | 11 | 2 318 | 2 386 | 2 406 |
| Capitalized development expenses | 5/6 | 29 912 | 31 542 | 34 473 |
| Software and other intangible assets | 5/6/11 | 13 735 | 15 764 | 17 115 |
| Deferred tax assets | 5 554 | 6 331 | 3 681 | |
| Fixed assets | 6 | 31 451 | 33 885 | 34 744 |
| Right-of-use assets | 6 | 18 031 | 18 935 | 23 009 |
| Total non-current assets | 101 001 | 108 844 | 115 428 | |
| Current assets | ||||
| Inventory | 63 957 | 54 943 | 45 471 | |
| Accounts receivable | 186 601 | 141 748 | 126 202 | |
| Current financial assets | — | — | — | |
| Other current receivables | 15 121 | 11 951 | 13 816 | |
| Cash and cash equivalents | 319 850 | 279 331 | 227 434 | |
| Total current assets | 585 529 | 487 973 | 412 922 | |
| Total assets | 686 530 | 596 817 | 528 350 | |
| EQUITY | ||||
| Share capital | 317 | 317 | 317 | |
| Treasury shares | -2 | -2 | -2 | |
| Share premium | 235 448 | 235 448 | 235 448 | |
| Other equity | 287 941 | 222 442 | 179 180 | |
| Total equity | 523 705 | 458 209 | 414 945 | |
| LIABILITIES | ||||
| Non-current liabilities | ||||
| Pension liability | 508 | 580 | 468 | |
| Non-current lease liabilities | 12 232 | 14 281 | 18 581 | |
| Total non-current liabilities | 12 740 | 14 861 | 19 049 | |
| Current liabilities | ||||
| Accounts payable | 37 960 | 28 392 | 24 052 | |
| Income taxes payable | 33 403 | 17 427 | 6 108 | |
| Public duties | 9 690 | 7 599 | 9 358 | |
| Current lease liabilities | 5 112 | 5 594 | 5 849 | |
| Current financial liabilities | 71 | 520 | 857 | |
| Other current liabilities | 63 848 | 64 215 | 48 132 | |
| Total current liabilities | 150 084 | 123 747 | 94 356 | |
| Total liabilities | 162 824 | 138 608 | 113 405 | |
| Total equity and liability | 686 530 | 596 817 | 528 350 |
| Amount in USD thousand | Share capital |
Treasury shares |
Share premium |
Other paid in capital |
Currency translation reserve |
Retained earnings |
Total equity |
|---|---|---|---|---|---|---|---|
| Equity as of 1.1.22 | 317 | -2 | 235 448 | 1 829 | -806 | 221 421 | 458 209 |
| Net profit for the period | 66 742 | 66 742 | |||||
| Other comprehensive income | -1 558 | -1 558 | |||||
| Share based compensation | 4 404 | 4 404 | |||||
| Option exercise | -4 278 | -4 278 | |||||
| RSU and PSU exercise | 1 | -54 | -53 | ||||
| Board compensation (shares) | 0 | 241 | 241 | ||||
| Equity as of 30.6.22 | 317 | -2 | 235 448 | 2 142 | -2 364 | 288 163 | 523 705 |
| Equity as of 1.1.21 | 317 | -2 | 235 448 | 15 980 | 379 | 150 368 | 402 492 |
| Net profit for the period | 30 761 | 30 761 | |||||
| Other comprehensive income | -389 | -389 | |||||
| Share based compensation | 0 | 2 902 | 2 902 | ||||
| Option exercise | -20 821 | -20 821 | |||||
| Equity as of 30.6.21 | 317 | -2 | 235 448 | -1 939 | -9 | 181 129 | 414 945 |
| Amount in USD thousand | Note | Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|---|---|---|---|---|---|---|
| Cash flows from operating activities | ||||||
| Profit before tax | 46 648 | 19 683 | 91 098 | 35 231 | 87 260 | |
| Taxes paid for the period | -4 707 | -240 | -7 631 | -1 988 | -6 332 | |
| Depreciation and amortization | 10 550 | 9 401 | 20 588 | 18 633 | 37 798 | |
| Change in inventories, trade receivables and payables |
-25 104 | 21 927 | -44 191 | -20 482 | -41 043 | |
| Share-based compensation | 2 438 | 1 805 | 4 242 | 2 690 | 6 670 | |
| Movement in pensions | -200 | — | -66 | — | 134 | |
| Other operations related adjustments | 171 | 1 990 | -2 249 | -6 225 | 11 332 | |
| Net cash flows from operating activities | 29 797 | 54 566 | 61 790 | 27 858 | 95 818 | |
| Cash flows used in investing activities | ||||||
| Capital expenditures (including software) | 6 | -4 368 | -9 585 | -8 513 | -15 018 | -25 050 |
| Capitalized development expenses | 6 | -1 769 | -2 442 | -3 428 | -4 053 | -5 644 |
| Net cash flows used in investing activities | -6 137 | -12 027 | -11 940 | -19 070 | -30 693 | |
| Cash flows from financing activities | ||||||
| Cash settlement of options contract | -4 727 | -10 617 | -4 727 | -20 758 | -20 758 | |
| Repayment of lease liabilities | -1 536 | -1 542 | -3 063 | -3 187 | -6 493 | |
| Net cash flows from financing activities | -6 263 | -12 159 | -7 790 | -23 944 | -27 250 | |
| Effects of exchange rate changes on cash and cash equivalents |
-1 105 | 258 | -1 540 | 43 | -1 090 | |
| Net change in cash and cash equivalents | 16 292 | 30 638 | 40 520 | -15 114 | 36 784 | |
| Cash and cash equivalents beginning of period |
303 559 | 196 795 | 279 331 | 242 547 | 242 547 | |
| Cash and cash equivalents at end of period | 319 850 | 227 434 | 319 850 | 227 434 | 279 331 |
The Board of Directors approved the condensed second quarter interim financial statements for the three months ended June 30, 2022 and six first months of 2022 for publication on July 11, 2022.
Nordic Semiconductor is a Norwegian fabless semiconductor company specializing in wireless communication technology that powers the Internet of Things (IoT). Nordic was established in 1983 and has more than 1,300 employees across the globe. The company's award-winning Bluetooth Low Energy solutions pioneered ultra-low power wireless, making it the global market leader. Nordic's technology range was later supplemented by ANT+, Thread and Zigbee, and in 2018 Nordic launched its low power, compact LTE-M/ NB-IoT cellular IoT solutions to extend the penetration of the IoT. The Nordic portfolio was further complemented by Wi-Fi technology in 2021.
Nordic Semiconductor ASA is listed on the Oslo Stock Exchange under the ticker NOD, and is a public limited liability company registered in Norway. The parent company's head office is located at Otto Nielsens veg 12, 7052 Trondheim.
The Group financial statements for Nordic Semiconductor ASA and its wholly owned subsidiaries, together called "The Group" have been prepared in accordance with IAS 34 Interim Financial Statements. The interim financial statements for Q2 2022 do not include all the information required for the full year financial statements and shall be read in conjunction with the Group Annual Accounts for 2021.
The financial statements are presented in thousand USD, unless otherwise stated. As a result of rounding adjustments, the figures in one or more rows or columns included in the financial statements may not add up to the total of that row or column.
In the interim financial statements for 2022, judgments, estimates and assumptions have been applied that may affect the use of accounting principles, book values of assets and liabilities, revenues and expenses. Actual values may differ from these estimates. The major assumptions applied in the interim financial statements for 2022 and the major sources of uncertainty in the statements are similar to those found in the Financial Statements for 2021.
Significant accounting principles are described in the Group Financial Statement for 2021. The group accounts for 2021 were prepared in accordance with International Financial Reporting Standards (IFRS), relevant interpretations of this, as well as additional Norwegian disclosure requirements described in the Norwegian GAAP and the Norwegian Securities Trading Act.
New standards, amendments to standards, and interpretations have been published, but are not effective at December 31, 2022 and have not been applied in preparing these condensed financial statements. The Group intends to adopt these standards, if applicable, when they become effective.
In accordance with IFRS 8, the Group has only one business segment, which is the design and sale of integrated circuits and related solutions.
The Group classifies its revenues into the following technologies: Short range wireless components, long range (cellular IoT), ASIC components and consulting services. Within Wireless components, the Group reports its revenues based on the markets to which its components communicate. These include: Consumer Electronics, Industrial, Healthcare, and Others.
The Group also reports its short range Wireless component revenue by proprietary wireless and Bluetooth protocols.
The Group recognizes intangible assets in the balance sheet if it is likely that the expected future economic benefits attributable to the asset will accrue to the Group and the assets acquisition cost can be measured reliably.
Intangible assets with finite lives are amortized over the useful economic life and assessed for impairment whenever there is an indication that the intangible asset may be impaired. The amortization period and the amortization method for an intangible asset with a finite useful life are reviewed at least at the end of each reporting period. Changes in the expected useful life or the expected pattern of consumption of future economic benefits embodied in the asset are considered to modify the amortization period or method, as appropriate, and are treated as changes in accounting estimates.
| Specification of capital expenditures, balance sheet | Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|---|---|---|---|---|---|
| Capitalized development expenses (payroll expenses) | 806 | 1 774 | 2 229 | 2 724 | 4 121 |
| Capitalized acquired development expenses | 963 | 668 | 1 200 | 1 329 | 1 523 |
| Capital expenditures (including software) | 4 368 | 9 585 | 8 513 | 15 018 | 24 996 |
| Right-of-use assets (non-cash) | 614 | 634 | 1 918 | 856 | -100 |
| Currency adjustments | -97 | 198 | -336 | -147 | -467 |
| Total | 6 654 | 12 858 | |||
| 13 522 | 19 779 | 30 073 | |||
| Depreciation and amortization | |||||
| Capitalized development expenses | 2 586 | 1 962 | 5 065 | 4 142 | 8 666 |
| Software and other intangible assets | 1 852 | 1 683 | 3 448 | 3 686 | 7 238 |
| Fixed assets | 4 697 | 3 987 | 9 255 | 7 563 | 16 018 |
| Right-of-use assets | 1 414 | 1 405 | 2 820 | 2 878 | 5 875 |
The Group has long-term revolving credit facilities, which enables it to borrow up to USD 40 million and USD 25 million at any time with an interest rate equal to LIBOR + margin. Both lines of credit expire end of November 2022. As of June 30, 2022, the Group had not drawn on any credit facilities. The security for the credit lines are provided by inventory, receivables and operating equipment.
Equity ratio shall not be lower than 40%.
Nordic has a stock option program for employees and management. Please see the annual report for 2021 for information about the program.
| H1 2022 | H1 2021 | Full year 2021 | |
|---|---|---|---|
| Outstanding options beginning of period | 545 203 | 2 548 589 | 2 548 589 |
| Granted | — | — | — |
| Forfeited | 705 | 19 001 | 28 992 |
| Exercised (cash settlement due to cap being reached) | 544 498 | 1 974 394 | 1 974 394 |
| Expired | — | — | — |
| Outstanding end of period | — | 555 194 | 545 203 |
With reference to the Annual general meeting held on April 28, 2022, Nordic Semiconductor, on May 6, 2022, granted 517 053 RSUs and performance shares to employees, including management. The shares vest over two and three years. The Annual General Meeting of Nordic Semiconductor ASA approved the issue of up to 550 000 Restricted Stock Units (RSUs) and Performance Shares, equivalent to approximately 0.3% of the company's outstanding share capital.
| H1 2022 | H1 2021 | Full year 2021 | |
|---|---|---|---|
| Outstanding RSUs beginning of period | 1 058 947 | 690 617 | 690 617 |
| Granted | 486 677 | 423 383 | 423 383 |
| Forfeited | 12 359 | 4 874 | 55 053 |
| Released | 492 780 | — | — |
| Outstanding end of period | 1 040 485 | 1 109 126 | 1 058 947 |
| H1 2022 | H1 2021 | Full year 2021 | |
|---|---|---|---|
| Outstanding performance shares beginning of period | 142 990 | 114 020 | 114 020 |
| Granted | 30 376 | 28 970 | 28 970 |
| Forfeited | — | — | — |
| Performance adjusted | 55 813 | ||
| Released | 111 626 | — | — |
| Outstanding end of period | 117 553 | 142 990 | 142 990 |
Nordic is exposed to several risks, including currency risk, interest rate risk, liquidity risk and credit risk. For a detailed description of these risks and how the Group manages these risks, please see the annual report for 2021.
Effective July 5, 2022, Nordic replaced the USD 25 million and USD 40 million long-term revolving credit facility (RCF) expiring in November 2022 with a new USD 150 million sustainability linked - RCF expiring in June 2025 (with option to extend). The new RCF in entered into with Danske Bank A/S and HSBC Continental Europe. Danske Bank acted as agent and coordinator whilst HSBC acted as sustainability coordinator.
July 8, 2022, Nordic announced that the company had entered into an agreement to acquire Mobile Semiconductor, a privately-held U.S. company specializing in highly optimized embedded memory technology for microcontrollers and System-on-Chip. The acquisition is expected to close during Q3 2022 pending U.S. government approval.
The security is provided by inventory, receivables and operating equipment. The following financial covenants are included for the revolving credit facilities:
■ Equity ratio shall not be lower than 40 %
No other events have occurred since June 30, 2022 with any significant effect that will impact the evaluation of the submitted accounts.
We confirm that, to the best of our knowledge, the enclosed condensed set of financial statements for the first half year of 2022, which has been prepared in accordance with IAS 34 Interim Financial Statements, gives a true and fair view of the Company's consolidated assets, liabilities, financial position and results of operations, and that the interim management report includes a fair review of the information required under the Norwegian Securities Trading Act section 5-6 fourth paragraph.
The Board of Directors and Chief Executive Officer of Nordic Semiconductor ASA Oslo, July 11, 2022
Jan Frykhammar Birger Steen Anita Huun Board member Chair Board member
Board member Board member, employee Board member
Board member, employee Board member, employee Board member, employee
Inger Berg Ørstavik Svenn-Tore Larsen Endre Holen Board member Chief Executive Officer Board member
Øyvind Birkenes Jon Helge Nistad Annastiina Hintsa
Anja Dekens Gro Fykse Morten Dammen
The financial information is prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by EU. Additionally, it is management's intent to provide alternative performance measures (APM) that are regularly reviewed by management to enhance the understanding of the Group's performance.
The Group has identified the following APMs used in reporting (amount in USD million): Gross margin. Gross profit divided by Total revenue. Gross margin is presented as it is the main financial KPI to measure the Group's operational performance.
| Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|
|---|---|---|---|---|---|
| Gross profit | 110.8 | 75.1 | 220.2 | 147.0 | 326.6 |
| Total revenue | 200.2 | 147.6 | 383.3 | 290.8 | 610.5 |
| Gross margin | 55.4% | 50.9% | 57.4% | 50.5% | 53.5% |
EBITDA terms are presented as they are commonly used by investors and financial analysts.
■ EBITDA. Earnings before interest, taxes, depreciation and amortization.
| Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|
|---|---|---|---|---|---|
| Operating Profit | 41.4 | 20.1 | 86.1 | 35.8 | 86.9 |
| Depreciation and amortization | 10.5 | 9.0 | 20.6 | 18.3 | 37.8 |
| EBITDA | 51.9 | 29.2 | 106.7 | 54.1 | 124.7 |
■ EBITDA margin. EBITDA divided by Total Revenue.
| Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|
|---|---|---|---|---|---|
| EBITDA | 51.9 | 29.2 | 106.7 | 54.1 | 124.7 |
| Total revenue | 200.2 | 147.6 | 383.3 | 290.8 | 610.5 |
| EBITDA margin | 25.9% | 19.8% | 27.8% | 18.6% | 20.4% |
| Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|
|---|---|---|---|---|---|
| Payroll expenses | 39.1 | 32.5 | 79.2 | 68.4 | 149.8 |
| Other operating expenses | 19.8 | 13.5 | 34.3 | 24.5 | 52.1 |
| Depreciation and amortization | 10.5 | 9.0 | 20.6 | 18.3 | 37.8 |
| Total operating expenses | 69.5 | 55.0 | 134.1 | 111.2 | 239.7 |
■ Total Operating Expenses. Sum of payroll expenses, other operating expenses, depreciation and amortization.
■ Cash operating Expenses. Total payroll and other operating expenses adjusted for non-cash related items including option expenses, receivable write-off and capitalization of development expenses. Nordic management believes that this measurement best captures the expenses impacting the cash flow of the Group.
| Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|
|---|---|---|---|---|---|
| Total operating expenses | 69.5 | 55.0 | 134.1 | 111.2 | 239.7 |
| Depreciation and amortization | -10.5 | -9.0 | -20.6 | -18.3 | -37.8 |
| Option expense | -2.4 | -1.7 | -4.0 | -2.6 | -7.6 |
| Capitalized expenses | 1.8 | 2.4 | 3.4 | 4.1 | 5.6 |
| Cash operating expenses | 58.2 | 46.7 | 112.9 | 94.4 | 199.9 |
| Q2 2022 | Q2 2021 | H1 2022 | H1 2021 | Full year 2021 |
|
|---|---|---|---|---|---|
| Reported EBITDA | 51.9 | 29.2 | 106.7 | 54.1 | 124.7 |
| Long range (cellular IoT) EBITDA loss | 10.7 | 8.5 | 20.5 | 17.9 | 38.5 |
| Wi-Fi expense | 3.2 | 3.0 | 6.1 | 5.2 | 12.3 |
| Adjusted EBITDA | 65.8 | 40.7 | 133.3 | 77.2 | 175.7 |
| Total revenue (excluding cellular IoT revenue) | 195.0 | 143.0 | 371.6 | 285.0 | 593.5 |
| Adjusted EBITDA margin | 33.8% | 28.4% | 35.9% | 27.1% | 29.6% |
■ Last twelve months operating expenses excluding depreciation and amortization divided by last twelve months revenue. Nordic's business is seasonal and by dividing last twelve months operating expenses excl. depreciation by last twelve months revenue, management is able to track cost level trends in relation to revenue. As a growth business it is key to keep cost level under control while still growing the business, and this ratio keeps track on that.
| Q2 2022 | Q2 2021 | |
|---|---|---|
| Total operating expenses | 262.6 | 203.5 |
| Depreciation and amortization | -40.1 | -34.4 |
| Operating expenses excluding depreciation and amortization | 222.5 | 169.1 |
| Total revenue LTM | 703.0 | 537.3 |
| LTM opex / LTM revenue | 31.6% | 31.5% |
■ Net working capital divided by last twelve months revenue. Net working capital is a measure of both a company's efficiency and its short-term financial health, and by dividing the measure by last twelve months, seasonal effects are excluded. Nordic management uses this ratio to report on liquidity management to the financial market and internally to track performance.
| Q2 2022 | Q2 2021 | |
|---|---|---|
| Current assets | 585.5 | 412.9 |
| Cash and cash equivalents | -319.8 | -227.4 |
| Current liabilities | -150.1 | -94.4 |
| Current financial liabilities | 0.1 | 0.9 |
| Current lease liabilities | 5.1 | 5.8 |
| Income taxes payable | 33.4 | 6.1 |
| Net working capital | 154.2 | 103.9 |
| Total revenue LTM | 703.0 | 537.3 |
| NWC / LTM revenue | 21.9% | 19.3% |
Norway | TRONDHEIM
Norway | OSLO Karenlyst Alle 5 0213 Oslo, Norway Phone: +47 22 51 10 50
Building tools?
Free accounts include 100 API calls/year for testing.
Have a question? We'll get back to you promptly.