AI assistant
windeln.de SE — Earnings Release 2020
Mar 18, 2021
490_ip_2021-03-18_36582e75-7cc6-45d5-8c55-72649a0ea8bd.pdf
Earnings Release
Open in viewerOpens in your device viewer
Full Year and Q4 2020 Financial Results
March 25, 2021
Disclaimer
This document and its related communication ("Presentation") have been issued by windeln.de SE and its subsidiaries ( "Company") and do not constitute or form part of and should not be construed as any offer or invitation to sell or issue, or any solicitation of any offer to purchase or subscribe for, any securities of the Company in the U.S.A. or in any other country, nor shall any part of it nor the fact of its distribution form part of or be relied on in connection with any contract or investment decision relating thereto, nor does it constitute a recommendation regarding the securities of the Company. Nothing in this Presentation constitutes tax, legal or accounting advice; investors and prospective investors should seek such advice from their own advisors. Third parties whose data is cited herein are neither registered broker-dealers nor financial advisors and the use of any market research data does not constitute financial advice or recommendations. Securities may not be offered or sold in the U.S.A. absent registration or an exemption from registration under the U.S. Securities Act of 1933, as amended; neither this Presentation nor any copy of it may be taken or transmitted or distributed, directly or indirectly, to the U.S.A., its territories or possessions or to any US person.
This Presentation has been carefully prepared. However, no reliance may be placed for any purposes whatsoever on the information contained herein or on its completeness. No representation or warranty, express or implied, is given by or on behalf of the Company or its directors, officers or employees or any other person as to the accuracy or completeness of the information or opinions contained in this Presentation and no liability whatsoever is accepted by the Company or its directors, officers or employees nor any other person for any loss howsoever arising, directly or indirectly, from any use of such information or opinions or otherwise arising in connection therewith. This Presentation is subject to amendment, revision and updating. Certain statements and opinions in this Presentation are forward-looking, which reflect the Company's or its management's expectations about future events. Forward-looking statements involve many risks, uncertainties and assumptions that could cause actual results or events to differ materially from those expressed or implied herein or could adversely affect the outcome and financial effects of the plans and events described herein and may include (without limitation): macroeconomic conditions; behavior of suppliers, competitors and other market participants; inadequate performance with regard to integration of acquired businesses, anticipated cost savings and productivity gains, management of fulfillment centers, hazardous material/ conditions in private label production or within the supply chain, data security or market knowledge; external fraud; actions of government regulators or administrators; strike; or other factors described in the "risk" section of the Company's annual report. Forward-looking statements regarding past trends or activities should not be taken as a representation that such trends or activities will continue. The Company does not undertake any obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise. You should not place undue reliance on forwardlooking statements.
This Presentation may include supplemental financial measures that are or may be non-GAAP financial measures. These supplemental financial measures should not be viewed in isolation or as alternatives to measures of the Company's net assets and financial positions or results of operations as presented in accordance with IFRS in its consolidated financial statements. Other companies that report or describe similarly titled financial measures may calculate them differently.
By attending, reviewing, accepting or consulting this Presentation you will be taken to have represented, warranted and undertaken that you have read and agree to comply with the contents of this notice.
Summary
X
Positive development of WDL in FY 2020 but China lower than targeted in Q4; CFO Nick Weinberger to leave the Company
- Revenues EUR 76.1m in FY 2020 (+8.4% yoy) and EUR 17.3m for Q4 2020 (-14.8% yoy)
- − China revenues EUR 56.0m in FY 2020 (+9.1% yoy) and EUR 12.4m for Q4 2020 (-20% yoy); lower product availability in Q4 2020
- − Europe (DACH) revenues EUR 20.0m in FY 2020 (+6.5% yoy) and 4.9m (+2.4% yoy) for Q4 2020; growth despite strong focus on profitable revenues
- − Bebitus revenues EUR 12.6m in FY 2020 (+3.3% yoy) and EUR 2.9m for FY 2020 (+9.3% yoy); growth mainly due to new toys category; divestiture of Bebitus further being explored
- Adj. EBIT of EUR (8.6)m or (11.3)% of revenues in FY 2020 compared to EUR (10.3)m or (14.7)% of revenues in FY 2019; Q4 2020 adj. EBIT EUR (3.1)m after EUR (1.0)m in previous year
- − Operating contribution of EUR 0.6m (3.5% of revenues) in Q4 2020 after EUR 3.0m in previous year as a result of performance of China business; China EUR 0.6m, Europe (DACH) EUR (0.0)m, Bebitus EUR 0.1m in Q4 2020
- − Adj. other SG&A of EUR (3.7)m in Q4 after EUR (4.0)m in previous year despite team build-up in China (43 employees year end of year)
- Liquidity of EUR 8.5m as of 31 Dec 2020; current cash value approximately EUR 5m after net working capital built-up
- − Net working capital with EUR 2.2m as of 31st December; lower than previous year due to lower inventory
- Financial targets for full year 2021 with strong revenue growth and strong resulting EBIT improvement yoy; adj. break-even target for full year 2022
- CFO Dr. Nikolaus Weinberger will leave the Company on March 31, 2021; contract with Matthias Peuckert extended for three years
- − After six years with windeln.de Dr. Weinberger takes on a new professional challenge and leaves the Company at his own request and in mutual agreement; duties of Dr. Weinberger will be taken over by Matthias Peuckert
- − The contract of CEO Mr. Peuckert was extended for further three years until April 30, 2024
Business Highlights and Strategy
Matthias Peuckert
Good yoy growth but Q4 revenues below mgmt. targets; focus on expanding product range and sales channels
- Good year-over year (yoy) growth but weaker than expected sales in Q4 2020 mainly due to lower product availability
- Q4 2020 financials impacted by:
- Shift of B2B revenues to January
- Higher marketing expenses due to promotions
- Re-launch of SPDC process (dutypaid delivery from Germany) accompanied by promotions to reactivate channel
- Focus in 2021 on
- Improved product availability
- New co-operations and launch of shops on popular platforms
- marketing co-operations with platform experts to increase sales
- Launch of new brands
Operating contribution China
China
Extension of our shops and sales channels in the attractive Chinese market
Europe (DACH)
DACH business developed favorably in 2020 and Q4 with clear focus on margins
- For 2020 +6.5% yoy growth despite negative impact of data leak in Q3 2020; operating contribution margin also improved yoy
- Q4 financials
- +2.4% revenues growth; several promotion deals but focusing on profitable traffic
- High conversion rate of 4.2% reflecting efficient marketing spent
- Margin 1 +465bps in Q4 2020 yoy
- Planned warehouse move about to start
Operating contribution Europe (DACH)
Bebitus
Bebitus business continued to develop positively in 2020 and Q4
- For 2020 +3% revenue growth; operating contribution margin also improved
- Q4 2020 financials
- Revenue +9% in Q4 2020 yoy thanks to toys category +100% and Black Friday promotions
- Higher revenue share of nonconsumable products (+1700 bps) increasing margin 1 (+180 bps)
- Lower relative fulfillment costs thanks to +11% AOV
- Operating contribution margin positive
- Divestiture of Bebitus further being assessed
Operating contribution Bebitus
| Ongoing projects | Topic | Update |
|---|---|---|
| Outsourcing of IT Shop Platform |
Outsourcing of self-developed IT shop platform to external provider to lower maintenance costs and have better flexibility |
• Tmall and CH shop live, outsourcing of other shops ongoing |
| German Warehouse Move |
Contract with new warehouse service provider to reduce costs, improve process and packaging quality and shorten delivery times to customers |
• Finalization of warehouse move in first half year 2021 |
| New Channels in China |
Expand number of sales channels in China |
• Launch of new channels and cooperations being worked on |
Financial Highlights and Outlook
Dr. Nikolaus Weinberger
Revenue development full year and Q4 2020
Group Profitability
Financials FY 2020 on Group level positive; Q4 2020 below management expectations
| EUR million % of revenues |
Full Year | |||||
|---|---|---|---|---|---|---|
| (excl. Bebitus) | FY 2019 |
FY 2020 |
Q4 2019 |
|||
| Revenues | 70.1 | 76.0 | 20.3 | |||
| Gross profit1 | 25.6% | 21.3% | 28.1% | |||
| Fulfilment costs2 | (13.2)% | (7.7)% | (10.1)% | |||
| Marketing costs3 | (4.0)% | (3.4)% | (3.3)% | |||
| Operating contr. | 5.9 | 7.8 | 3.0 | |||
| Operating contr. | 8.4% | 10.2% | 14.8% | |||
| Other SG&A4 | (16.2) | (16.4) | (4.0) | |||
| Other SG&A4 | (23.1)% | (21.5)% | (19.8)% | |||
| Adj. EBIT5 | (10.3) | (8.6) | (1.0) | |||
| Adj. EBIT5 | (14.7)% | (11.3)% | (5.0)% | |||
| Total cash avail. | 8.4 | 8.5 | 8.4 |
| Q4 2019 |
Q4 2020 |
|---|---|
| 20.3 | 17.3 |
| 28.1% | 17.4% |
| (10.1)% | (8.4)% |
| (3.3)% | (5.4)% |
| 3.0 | 0.6 |
| 14.8% | 3.5% |
| (4.0) | (3.7) |
| (19.8)% | (21.4)% |
| (1.0) | (3.1) |
| (5.0)% | (17.9)% |
Comments on FY2020/Q4 Growth yoy; Q4 below previous year Gross profit lower due to higher share of B2B revenues; therefore also fulfilment costs lower Yoy lower due to higher B2B revenue share; Q4 higher due to promotions Includes positive impact from China VAT refund Higher in Q4 due to build up of China team Improved yoy; qoq not improved due to weaker China quarter
Capital increase in Q4 with gross proceeds of EUR 3.4m
Only few reconciliation items from reported EBIT to adjusted EBIT full year and Q4 2020
| Full year | Q4 | |||
|---|---|---|---|---|
| EUR million % of revenues |
FY 2019 |
FY 2020 |
Q4 2019 |
Q4 2020 |
| Reported EBIT | (11.1) | (8.7) | (1.7) | (4.0) |
| Reported EBIT | (15.8)% | (11.4)% | (8.6)% | (23.2)% |
| Effects of deconsolidation | 0.0 | (0.2) | 0.0 | 0.0 |
| Share-based compensation | 0.0 | 0.1 | 0.0 | 1.0 |
| Costs of reorganization | 0.0 | 0.0 | 0.0 | 0.0 |
| Costs of acquisitions | 0.0 | 0.0 | (0.0) | 0.0 |
| Impairments/remeasurements | 0.6 | 0.0 | 0.6 | 0.0 |
| Costs of warehouse move | 0.0 | 0.3 | 0.0 | 0.0 |
| Adjusted EBIT | (10.3) | (8.6) | (1.0) | (3.1) |
| Adjusted EBIT | (14.7)% | (11.3)% | (5.0)% | (17.9)% |
Segments
Continuous improvement in European business; lower contribution from Chinese business in Q4 2020
| Full year | Q4 | |||||
|---|---|---|---|---|---|---|
| EUR million % of revenues |
FY 2019 |
FY 2020 |
Q4 2019 |
Q4 2020 |
Comments on 2020/Q4 | |
| Europe (DACH) | 18.8 | 20.0 | 4.8 | 4.9 | • Revenue growth in DACH yoy and qoq |
|
| Revenues | China | 51.3 | 56.0 | 15.6 | 12.4 | • Revenue growth China yoy; |
| (EUR m) | excl. VAT refund | 49.6 | 52.1 | 13.9 | 12.4 | Q4 below targets |
| Total Continued | 70.1 | 76.1 | 20.3 | 17.3 | ||
| Europe (DACH) | (1.7) | (0.4) | (0.6) | (0.0) | • Profitability improvement DACH |
|
| Europe (DACH) | (9.1)% | (1.8)% | (13.0)% | (0.8)% | yoy and qoq |
|
| Operating | China | 7.6 | 8.2 | 3.6 | 0.6 | |
| Contribution (EUR m; % of |
China | 14.8% | 14.6% | 23.3% | 5.2% | • Profitability improvement China yoy (incl. VAT refund); Q4 below targets |
| revenues) | excl. VAT refund | 6.2 | 5.3 | 2.2 | 0.5 | |
| Total Continued | 5.9 | 7.8 | 3.0 | 0.6 | ||
| Total Continued | 8.4% | 10.2% | 14.8% | 3.5% |
Positive development of Bebitus for full year and Q4 2020
| Full year | Q4 | ||||
|---|---|---|---|---|---|
| EUR million % of revenues |
FY 2019 |
FY 2020 |
Q4 2019 |
Q4 2020 |
Comments |
| Revenues (EUR) | 12.2 | 12.6 | 2.7 | 2.9 | Revenue growth yoy and qoq |
| Contribution Margin (EUR) |
(0.1) | 0.3 | (0.1) | 0.1 | Positive contribution margin full year |
| Contribution Margin (%) |
(1.0)% | 2.7% | XX (2.1)% |
3.1% | and Q4 2020 |
| Adj. EBIT (EUR)* | (3.5) | (2.7) | (0.8) | (0.7) | EBIT improvement yoy and qoq |
| Adj. EBIT(%) | (28.6)% | (21.6)% | (28.9)% | (23.4)% |
Inventory and net working capital further lowered in Q4
Note:
Net Working Capital (NWC) defined as inventories, prepayments, trade receivables, accrued advertising subsidies, vendors with credit balance, net VAT assets/liabilities minus trade payables and deferred revenues.
Numbers including Bebitus; without remeasurement according to IFRS 5
Liquidity
Liquidity position strengthened through successful capital increases in October 2020 and March 2021
Outlook
Outlook 2021
| 2019 Actuals | 2020 Actuals | 2021 Target | |
|---|---|---|---|
| Revenue (cont. bus.) |
• EUR 70.1m |
• EUR 76.0m (+8.4%) |
• Very strong increase yoy |
| Adj. EBIT (cont. bus.) |
• EUR -10.3m (-14.7% margin) |
• EUR -8.6m (-11.3% margin) |
• Very strong improvement • Adj. EBIT break-even target for full year 2022 |
| Net Working Capital (Dec) |
• EUR 5.4m |
• EUR 2.2m |
• Improve cash conversion cycle for Chinese business |
| Cash | • EUR 8.4m |
• EUR 8.5m |
• Further capital increase planned post annual shareholder meeting (AGM) mid of May |
Thank you and questions
Appendix
Current Shareholder Structure
Basic share data
| WKN | WNDL20 / WNDL12 |
|---|---|
| ISIN | DE000WNDL201 DE000WNDL128 |
| Market place | Frankfurt Stock Exchange / Stuttgart Stock Exchange |
| Type of share | No-par value bearer shares |
| Initial listing | May 6, 2015 |
| Designated Sponsor | Pareto Securities |
| Number of shares | 12,080,280 |
Supervisory Board members
Clemens Jakopitsch (Chairman)
- Christian Reitermann
- Weijian Miao
- Xiao Jing Yu
- Yafang Tang
- Maurice Reimer
As of 25 March 2021
Disclaimer: The shareholder structure pictured above is based on the number of shares in voting rights announcements published most recently and company information.
windeln.de SE assumes no responsibility for the correctness, completeness or currentness of the figures. Total number of shares: 12,080,280
Free Float <3%
ISINs: DE000WNDL201 and DE000WNDL128
Key performance indicators quarter over quarter from continuing operations (excl. Bebitus)
| Excl. pannolini, Feedo and Bebitus |
Q2 '18 | Q3 '18 | Q4'18 | Q1' 19 | Q2 ' 19 | Q3' 19 | Q4'19 | Q1'20 | Q2'20 | Q3'20 | Q4'20 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Site Visits (in thousand) ¹ 4 |
9,411 | 7,681 | 9,869 | 6,787 | 6,157 | 6,672 | 6,130 | 4,299 | 4,670 | 5,572 | 6,187 |
| Mobile Visit Share (in % of Site Visits) 2 |
82.7% | 74.7% | 83.5% | 80.1% | 80.8% | 74.2% | 86.3% | 84.1% | 82.8% | 89.2% | 90.2% |
| Mobile Orders (in % of Number of Orders) 3 |
56.6% | 55.2% | 60.9% | 61.2% | 59.9% | 61.7% | 59.0% | 59.5% | 63.3% | 64.9% | 66.3% |
| Active Customers (in thousand) 4 |
334 | 329 | 305 | 355 | 334 | 329 | 305 | 299 | 297 | 282 | 283 |
| Number of Orders (in thousand) 5 |
203 | 176 | 209 | 150 | 138 | 146 | 138 | 124 | 113 | 106 | 139 |
| Average Orders per Active Customer (in number of Orders) 6 |
2.2 | 2.1 | 2.1 | 2.1 | 2.2 | 2.0 | 2.1 | 1.8 | 1.8 | 1.7 | 1.7 |
| Orders from Repeat Customers (in thousand) 7 |
233 | 192 | 195 | 110 | 102 | 105 | 101 | 85 | 74 | 69 | 87 |
| Share of Repeat Customer Orders (in % of Number of Orders) 7 |
74.91% | 79.76% | 82.56% | 74.82% | 73.84% | 72.59% | 72.08% | 70.96% | 68.91% | 67.62% | 65.41% |
| Gross Order Intake (in kEUR) 8 |
18,049 | 15,696 | 18,703 | 13,399 | 12,899 | 12,561 | 13,346 | 11,597 | 9,899 | 8,677 | 12,217 |
| Average Order Value (in EUR) 9 |
88.73 | 89.01 | 89.55 | 89.59 | 93.78 | 86.10 | 96.79 | 93.38 | 87.55 | 82.23 | 87,96 |
| Returns (in % of Gross Revenues from orders) 10 |
3.9% | 4.3% | 3.2% | 3.4% | 2.5% | 2.9% | 2.2% | 4.6% | 1.6% | 2.5% | 2,0% |
KPIs
Definitions of key performance indicators
- 1) We define Site Visits as the number of series of page requests from the same device and source in the measurement period. Visits to our online magazine are included until mid of Q3 2020. A visit is considered ended when no requests have been recorded in more than 30 minutes. The number of site visits depends on a number of factors including the availability of the products we offer, the level and effectiveness of our marketing campaigns and the popularity of our online shops. Measured by Google Analytics.
- 2) We define mobile visit share (as % of site visits) as the number of visits via mobile devices (smartphones and tablets) to our mobile optimized websites and mobile apps divided by the total number of site visits in the measurement period. Site visits of our online magazine are excluded. Additionally, we excluded visits from China until end of 2016, because the most common online translation services on which most of our customers who order for delivery to China rely to translate our website content are not able to do so from their mobile devices. Therefore, only few Chinese customers ordered via their mobile devices. Due to the launch of our website in Chinese language in December 2016, site visits from China are included since Q1 2017. Measured by Google Analytics.
- 3) We define mobile orders (as % of number of orders) as the number of orders via mobile devices to our mobile optimized websites and mobile apps divided by the total number of orders in the measurement period. Since Q1 2017, orders from China are included. Measured by Google Analytics.
- 4) We define active customers as the number of unique customers placing at least one order in one of our shops in the 12 months preceding the end of the measurement period, irrespective of returns..
- 5) We define number of orders as the number of customer orders placed in the measurement period irrespective of returns. An order is counted on the day the customer places the order. Orders placed and orders delivered may differ due to orders that are in transit at the end of the measurement period or have been cancelled. Every order which has been placed, but for which the products in the order have not been shipped (e. g., the products are not available or the customer cancels the order), is considered ''cancelled''. Cancellations are deducted from the number of orders.
- 6) We define average orders per active customer as number of orders divided by the number of active customers in the last 12 months.
- 7) We define orders from repeat customers as the number of orders from customers who have placed at least one previous order, irrespective of returns. The share of repeat customer orders represents the number of orders from repeat customers in the last twelve months divided by the number of orders in the last twelve months.
- 8) We define gross order intake as the aggregate Euro amount of customer orders placed in the measurement period minus cancellations. The Euro amount includes value added tax and excludes marketing rebates.
- 9) We define average order value as gross order intake divided by the number of orders in the measurement period..
- 10) We define returns (as % of gross revenues from orders) as the returned amount in Euro divided by gross revenues from orders in the measurement period. Since Q2 2016 including Bebitus returns. Gross revenues from orders are defined as the total aggregated Euro amount spent by our customers minus cancellations but irrespective of returns. The Euro amount does not include value added tax.Until Q1 2017 returns were calculated in relation to the net merchandise value. As the gross revenues from orders do not exclude returns and include all marketing rebatesdiscounts, it is more reasonable to use this KPI for the return rate calculation than the net merchandise value. The change of the calculation logic has no material impact on the reported return rate. The new calculation method is applied from Q2 2017 onwards.
Footnotes to page 12
Note: Adjusted continuing operations shown (i.e. excluding discontinued operation Feedo Group and Bebitus).
- 1 The adjustments of gross profit relate to income expenses of the shop pannolini.it until the shops closure, and expenses for share-based compensation.
- 2 Fulfilment costs consist of logistics and warehouse rental expenses which are recognized within selling and distribution expenses in the consolidated statement of profit and loss. Fulfilment expenses incurred in the shop pannolini.it are adjusted until the shops closure.
- 3 Marketing costs mainly consist of advertising expenses, including search engine marketing, online display and other marketing channel expenses, as well as costs for the marketing tools of the Group. Marketing expenses incurred in the shop pannolini.it are adjusted until the shops closure.
- 4 Other selling, general and administration expenses (other SG&A expenses) consist of selling and distribution expenses, excluding marketing costs and fulfilment costs, and administrative expenses as well as other operating income and expenses. Adjusted other SG&A expenses exclude expenses from share-based compensation, reorganization measures, acquisitions, the warehouse move, impairments of purchased intangible assets (if applicable in the reporting period) and income and expenses incurred in the shop pannolini.it until the shop's closure.
- 5 Adjusted for expenses and income in connection with share-based compensation, reorganization measures, acquisitions, the warehouse move, impairments of purchased intangible assets (if applicable in the reporting period) and income and expenses of the closed shop pannolini.it.
Income statement Q4 2020
| kEUR | FY 2019 | FY 2020 | Q4 2019 | Q4 2020 |
|---|---|---|---|---|
| Revenues | 70,146 | 76,067 | 20,311 | 17,315 |
| Cost of sales | -52,179 | -59,883 | -14,597 | -14,309 |
| Gross profit | 17,967 | 16,184 | 5,714 | 3,006 |
| % margin | 25.6% | 21.3% | 28.1% | 17.4% |
| Selling and distribution expenses | -21,707 | -19,038 | -5,417 | -4,777 |
| Administrative expenses | -8,000 | -6,319 | -2,222 | -2,244 |
| Other operating income | 766 | 809 | 200 | 94 |
| Other operating expenses | -118 | -305 | -14 | -102 |
| EBIT | -11,092 | -8,669 | -1,740 | -4,023 |
| % margin | -15.8% | -11.4% | -8.6% | -23.2% |
| Financial result | -68 | -68 | -14 | -29 |
| EBT | -11,160 | -8,737 | -1,754 | -4,052 |
| % margin | -15.9% | -11.5% | -8.6% | -23.4% |
| Income taxes | -7 | -3 | 0 | 1 |
| Profit or loss from continuing operations | -11,167 | -8,740 | -1,754 | -4,051 |
| % margin | -15.9% | -11.5% | -8.6% | -23.4% |
| Profit or loss after taxes from discontinued operations | -3,445 | -5,008 | -767 | -956 |
| Profit or loss for the period | -14,612 | -13,748 | -2,521 | -5,007 |
| EBIT | -11,092 | -8,669 | -1,740 | -4,023 |
|---|---|---|---|---|
| Effects of deconsolidation | 0 | -207 | 0 | 0 |
| Share-based compensation |
38 | 61 | 11 | 925 |
| Reorganization | 20 | 0 | 34 | 0 |
| Costs of acquisitions | 45 | 0 | -3 | 0 |
| Impairments/remeasurements | 644 | 0 | 644 | 0 |
| Costs of warehouse move | 29 | 250 | 29 | 0 |
| Adjusted EBIT |
-10,316 | -8,565 | -1,026 | -3,098 |
| % margin | 14.7% | -11.3% | -5.0% | -17.9% |
Balance sheet December 31, 3020
| kEUR | December 31, 2019 |
December 31, 2020 |
kEUR | December 31, 2019 |
December 31, 2020 |
|---|---|---|---|---|---|
| Intangible assets | 2,843 | 2,017 | |||
| Fixed assets | 631 | 1,385 | Issued capital | 2,989 | 10,982 |
| Other financial assets | 16 | 108 | Share premium | 172,904 | 173,714 |
| Other non-financial assets | 149 | 121 | Accumulated loss | -160,734 | -174,482 |
| Deferred tax assets | 2 | 6 | Cumulated other comprehensive income | 200 | -11 |
| Total non-current assets | 3,641 | 3,637 | Total equity | 15,359 | 10,203 |
| Inventories | 7,339 | 4,079 | Total non-current liabilities | 101 | 1,738 |
| Prepayments | 1 | 435 | Other provisions | 288 | 138 |
| Trade receivables | 838 | 718 | Financial liabilities | 519 | 603 |
| Miscellaneous other current assets1 | 4,613 | 2,555 | Trade payables | 3,639 | 3,490 |
| Cash and cash equivalents | 8,377 | 8,530 | Deferred revenue | 2,287 | 2,210 |
| Total current assets | 21,168 | 16,317 | Miscellaneous current liabilities2 | 2,616 | 2,661 |
| Assets held for sale | - | 1,089 | Total current liabilities | 9,349 | 9,102 |
| Total assets | 24,809 | 21,043 | Total equity & liabilities | 24,809 | 21,043 |
1 Miscellaneous other current assets include income tax receivables, other current financial assets and other current non-financial assets.
2 Miscellaneous other current liabilities include income tax payables, other current financial liabilities and other current non-financial liabilities.
Cash flow statement Q3 2020
| kEUR | FY 2019 |
FY 2020 |
|---|---|---|
| Net cash flows from/used in operating activities | -11,567 | -7,070 |
| Net cash flows from/used in investing activities | 257 | -484 |
| Net cash flows from/used in financing activities | -8,547 | -7,714 |
| Cash and cash equivalents at the beginning of the period | 8,547 | 8,377 |
| Net increase/decrease in cash and cash equivalents | -2,763 | 160 |
| Cash and cash equivalents at the end of the period | 8,377 | 8,530 |