UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16
UNDER THE SECURITIES EXCHANGE ACT OF 1934
For the month of November 2016
Commission File Number: 001-36515
Materialise NV
Technologielaan 15
3001 Leuven
Belgium
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F ☒ Form 40-F ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): ☐
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): ☐
EXHIBIT INDEX
Exhibit |
Description | |
99.1 | Press Release dated November 9, 2016 |
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
MATERIALISE NV | ||
By: | /s/ Wilfried Vancraen | |
Name: | Wilfried Vancraen | |
Title: | Chief Executive Officer |
Date: November 9, 2016
Exhibit 99.1
Materialise Reports Third Quarter 2016 Results
Leuven, Belgium November 9, 2016 - Materialise NV (NASDAQ: MTLS), a leading provider of additive manufacturing software and of sophisticated 3D printing services, today announced its financial results for the third quarter ended September 30, 2016.
Highlights Third Quarter 2016
| Total revenue increased 11.0% from the third quarter of 2015 to 28,736 kEUR, with increases in all three business segments. |
| Materialise Software revenue up 21.1% from the third quarter of 2015. |
| Adjusted EBITDA was 2,833 kEUR compared to 1,175 kEUR for the third quarter of 2015 |
| Total deferred revenue from annual software sales and maintenance contracts increased 2,347 kEUR from 11,816 kEUR for the third quarter of 2015 to 14,163 kEUR for the third quarter of 2016. |
Executive Chairman Peter Leys commented, Despite continued soft market conditions, Materialise again delivered double-digit revenue growth and an increase in Adjusted EBITDA. Led by gains in our Materialise Software segment, where we realized strong gains in new licenses and recurring license revenue, total revenue rose 11.0% from the third quarter of 2015. Adjusted EBITDA increased from 1,175 kEUR to 2,833 kEUR. While many market participants continue to await the introduction of the next generation of printers, Materialise took a significant step forward with the launch of our partnership with HOYA Vision Care to transform the eyewear industry. Together, we are enabling the worlds first vision-centric 3D-tailored eyewear, using 3D printing technology to provide individualized lens and frame design backed by an end-to-end digital supply chain. Our groundbreaking partnership with an industry leader is a prime example of the way we continue to position Materialise as the software and services backbone of the 3D printing industry. We are developing additional meaningful partnerships that should serve us well when the industry resumes its growth and continue to fine-tune our operations to enhance efficiency.
Third Quarter 2016 Results
Total revenue for the third quarter of 2016 increased by 11.0% to 28,736 kEUR compared to 25,883 kEUR for the third quarter of 2015, with gains in all three of our segments, particularly Materialise Software. Adjusted EBITDA increased from 1,175 kEUR to 2,833 kEUR, as a result of the combination of continued revenue growth, an improvement in our gross margins and a modest increase in operational expenses. The Adjusted EBITDA margin (Adjusted EBITDA divided by total revenue) in the third quarter was 9.9% compared to 4.5% in the third quarter of last year.
Revenue from our Materialise Software segment, which offers a proprietary software backbone that enables and enhances the functionality of 3D printers and 3D printing operations worldwide, increased by 21.1% to 7,632 kEUR for the third quarter of 2016 from 6,303 kEUR for the same quarter last year, driven by the growth of OEM sales and recurring license revenue. Segment EBITDA rose to 2,814 kEUR from 2,157 kEUR while the segment EBITDA margin was 36.9% compared to 34.2% in the prior-year period.
Revenue from our Materialise Medical segment, which offers a unique platform consisting of medical planning and design software, clinical engineering services and patient specific devices, increased by 4.5% to 9,537 kEUR for the third quarter of 2016 compared to 9,123 kEUR for the same period in 2015. The increase was driven by direct sales of our complex surgery solutions, which increased by 28.0% from the same period in 2015. Sales from our collaborated medical device business, and our medical software sales decreased by 2.2% and 1.9%, respectively, compared to the same quarter in 2015. Segment EBITDA was approximately flat at 754 kEUR compared 763 kEUR while the segment EBITDA margin decreased to 7.9% from 8.4% in the third quarter of 2015.
Revenue from our Materialise Manufacturing segment, which offers an integrated suite of 3D printing and engineering services to industrial and commercial customers, increased 10.6% to 11,567 kEUR for the third quarter of 2016 from 10,457 kEUR for the third quarter of 2015, as a result of increased end part manufacturing. Segment EBITDA rose to 1,723 kEUR from 799 kEUR, including 460 kEUR related to the updated accounting valuation of resin materials stock as result of steady efficiency improvements. The segment EBITDA margin increased to 14.9% from 7.6% for the 2015 quarter. Excluding our growth businesses i.materialise and RapidFit, the segment EBITDA margin for the third quarter was 21.8% compared to 17.1% for the same quarter of the prior year.
Gross profit was 16,937 kEUR, or 58.9% of total revenue, for the third quarter of 2016 compared to 14,702 kEUR, or 56.8% of total revenue, for the third quarter of 2015. The increase was primarily a result of the improvement in the gross margin of Materialise Manufacturing.
Research and development (R&D), sales and marketing (S&M) and general and administrative (G&A) expenses increased, in the aggregate, by 4.6% to 17,974 kEUR for the third quarter of 2016 from 17,179 kEUR for the third quarter of 2015. R&D expenses decreased slightly from 4,566 kEUR to 4,389 kEUR while S&M expenses declined slightly from 8,657 kEUR to 8,299 kEUR. G&A expenses increased from 3,956 kEUR to 5,286 kEUR. As in the first two quarters of 2016, these changes compared to last year primarily reflected the managerial structure and support we have implemented within our S&M and R&D groups to support their significant growth since our initial public offering (IPO). A number of employees with mixed roles within these groups have evolved into more managerial/administrative roles, and their cost as well as certain other expenses are now categorized into G&A.
Net other operating income decreased by 274 kEUR to 1,369 kEUR, compared to 1,643 kEUR for the third quarter of 2015. Net other operating income consists primarily of withholding tax exemptions for qualifying researchers, development grants, partial funding of R&D projects and currency exchange results on purchase and sales transactions.
Net financial result was (124) kEUR, compared to 151 kEUR for the prior-year period, reflecting smaller variances in the currency exchange rates, primarily on the portion of the companys IPO proceeds held in U.S. dollars versus the euro.
Net loss for the third quarter of 2016 was (52) kEUR, compared to a net loss of (1,104) kEUR for the same period in the prior year. The improvement of 1,052 kEUR reflected an increase of 1,166 kEUR in operating profit, a decrease of 275 kEUR in the financial result, and an improvement of 105 kEUR in income tax income. Total comprehensive loss for the third quarter of 2016, which reflects exchange differences on translation of foreign operations, was (511) kEUR compared to (1,821) kEUR for the same period in the prior year.
At September 30, 2016, we had cash and equivalents of 50,490 kEUR compared to 50,726 kEUR at December 31, 2015. Cash flow from operating activities in the third quarter of 2016 was (1,466) kEUR, compared to 268 kEUR in the same period last year.
Net shareholders equity at September 30, 2016 was 78,098 kEUR, compared to 82,955 kEUR at December 31, 2015.
Facility Expansion
In August 2016, to position Materialise for long-term growth, the company closed on two debt financings to expand our production facilities in Poland and our corporate facilities in Belgium. Materialise plans to invest approximately 17,000 kEUR in capital expenditures over the next nine months. The terms of the financings provide for 15-year term loans at fixed interest rates below 1.5%, with amortization deferred until 2023 and 2019 for the Belgium and Poland loans, respectively.
2016 Guidance
The companys outlook for fiscal year 2016 remains within our previous guidance range for revenues and Adjusted EBITDA, which called for consolidated revenue between 115,000 - 120,000 kEUR and Adjusted EBITDA between 7,000 - 9,000 kEUR. We expect a seasonally active fourth quarter for our Materialise Software segment, but given the transition stage of our industry, which is awaiting a new generation of systems with increased value propositions, we expect that revenues for fiscal year 2016 will be at the lower end of the guidance range. We expect deferred revenue from annual licenses and maintenance to increase by an amount between 2,000 and 3,000 kEUR from 13,136 kEUR as of December 31, 2015.
Non-IFRS Measures
Materialise uses EBITDA and Adjusted EBITDA as supplemental financial measures of its financial performance. EBITDA is calculated as net profit plus income taxes, financial expenses (less financial income), shares of loss in a joint venture and depreciation and amortization. Adjusted EBITDA is determined by adding non-cash stock-based compensation expenses to EBITDA. Management believes these non-IFRS measures to be important measures as they exclude the effects of items which primarily reflect the impact of long-term investment and financing decisions, rather than the performance of the companys day-to-day operations. As compared to net profit, these measures are limited in that they do not reflect the periodic costs of certain capitalized tangible and intangible assets used in generating revenues in the companys business, or the charges associated with impairments. Management evaluates such items through other financial measures such as capital expenditures and cash flow provided by operating activities. The company believes that these measurements are useful to measure a companys ability to grow or as a valuation measurement. The companys calculation of EBITDA and Adjusted EBITDA may not be comparable to similarly titled measures reported by other companies. EBITDA and Adjusted EBITDA should not be considered as alternatives to net profit or any other performance measure derived in accordance with IFRS. The companys presentation of EBITDA and Adjusted EBITDA should not be construed to imply that its future results will be unaffected by unusual or non-recurring items.
Exchange Rate
This press release contains translations of certain euro amounts into U.S. dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from euros to U.S. dollars in this press release were made at a rate of EUR 1.00 to USD 1.1161, the 12:00 noon ET buying rate of the Federal Reserve Bank of New York for the euro on September 30, 2016.
Conference Call and Webcast
Materialise will hold a conference call and simultaneous webcast to discuss its financial results for the third quarter of 2016 today, November 9, 2016, at 8:30 a.m. ET/14:30 CET. Company participants on the call will include Wilfried Vancraen, Founder and Chief Executive Officer; Peter Leys, Executive Chairman; and Johan Albrecht, Chief Financial Officer. A question-and-answer session will follow managements remarks.
To access the conference call, please dial 844-469-2530 (U.S.) or 765-507-2679 (international), passcode #2102394. The conference call will also be broadcast live over the Internet with an accompanying slide presentation, which can be accessed on the companys website at http://investors.materialise.com.
A replay of the conference call will be available via telephone beginning approximately one hour after the call ends through Thursday, November 10, 2016. U.S. participants can access the replay by dialing 855-859-2056 and international participants can dial 404-537-3406. The access code for the replay is #2102394. A webcast of the conference call and slide presentation will be archived on the companys website for one year.
About Materialise
Materialise incorporates more than 25 years of 3D printing experience into a range of software solutions and 3D printing services, which Materialise seeks to form the backbone of the 3D printing industry. Materialises open and flexible solutions enable players in a wide variety of industries, including healthcare, automotive, aerospace, art and design, and consumer goods, to build innovative 3D printing applications that aim to make the world a better and healthier place. Headquartered in Belgium, with branches worldwide, Materialise combines one of the largest groups of software developers in the industry with one of the largest 3D printing facilities in the world. For additional information, please visit: www.materialise.com.
Cautionary Statement on Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, regarding, among other things, our intentions, beliefs, assumptions, projections, outlook, analyses or current expectations, plans, objectives, strategies and prospects, both financial and business, including statements concerning, among other things, current estimates of fiscal 2016 revenues, deferred revenue from annual licenses and maintenance and Adjusted EBITDA, results of operations, cash needs, capital expenditures, expenses, financial condition, liquidity, prospects, growth and strategies, and the trends and competition that may affect the markets, industry or us. Such statements are subject to known and unknown uncertainties and risks. When used in this press release, the words estimate, expect, anticipate, project, plan, intend, believe, forecast, will, may, could, might, aim, should, and variations of such words or similar expressions are intended to identify forward-looking statements. These forward-looking statements are based upon the expectations of management under current assumptions at the time of this press release. These expectations, beliefs and projections are expressed in good faith and the company believes there is a reasonable basis for them. However, the company cannot offer any assurance that our expectations, beliefs and projections will actually be achieved. By their nature, forward-looking statements involve risks and uncertainties because they relate to events, competitive dynamics and industry change, and depend on economic circumstances that may or may not occur in the future or may occur on longer or shorter timelines than anticipated. We caution you that forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties and other factors that are in some cases beyond our control. All of the forward-looking statements are subject to risks and uncertainties that may cause the companys actual results to differ materially from our expectations, including risk factors described in the companys annual
report on Form 20-F filed with the U.S. Securities and Exchange Commission on April 28, 2016. There are a number of risks and uncertainties that could cause the companys actual results to differ materially from the forward-looking statements contained in this press release.
The company is providing this information as of the date of this press release and does not undertake any obligation to update any forward-looking statements contained in this press release as a result of new information, future events or otherwise, unless it has obligations under the federal securities laws to update and disclose material developments related to previously disclosed information.
Consolidated income statements (Unaudited)
(in thousands, except EPS) | For the three months ended 30 September |
For the nine month period ended 30 September |
||||||||||||||||||
2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
U.S.$ | euros | euros | euros | euros | ||||||||||||||||
Revenue |
32,072 | 28,736 | 25,883 | 83,000 | 74,003 | |||||||||||||||
Cost of sales |
(13,169 | ) | (11,799 | ) | (11,181 | ) | (33,848 | ) | (31,507 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Gross profit |
18,903 | 16,937 | 14,702 | 49,152 | 42,496 | |||||||||||||||
58.9 | % | 56.8 | % | 59.2 | % | 57.4 | % | |||||||||||||
Research and development expenses |
(4,899 | ) | (4,389 | ) | (4,566 | ) | (13,521 | ) | (13,444 | ) | ||||||||||
Sales and marketing expenses |
(9,263 | ) | (8,299 | ) | (8,657 | ) | (26,647 | ) | (27,492 | ) | ||||||||||
General and administrative expenses |
(5,900 | ) | (5,286 | ) | (3,956 | ) | (15,225 | ) | (11,278 | ) | ||||||||||
Other operating income |
1,528 | 1,369 | 1,643 | 4,433 | 4,897 | |||||||||||||||
Other operating expenses |
| | | | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating profit |
369 | 332 | (834 | ) | (1,808 | ) | (4,821 | ) | ||||||||||||
Financial expenses |
(203 | ) | (182 | ) | (373 | ) | (1,688 | ) | (2,108 | ) | ||||||||||
Financial income |
65 | 58 | 524 | 1,037 | 2,793 | |||||||||||||||
Share in loss of joint venture |
(77 | ) | (69 | ) | (125 | ) | (368 | ) | (248 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Profit (loss) before taxes |
154 | 139 | (808 | ) | (2,827 | ) | (4,384 | ) | ||||||||||||
Income taxes |
(213 | ) | (191 | ) | (296 | ) | (812 | ) | (621 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net profit (loss) |
(59 | ) | (52 | ) | (1,104 | ) | (3,639 | ) | (5,005 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net profit (loss) attributable to: |
||||||||||||||||||||
The owners of the parent |
(59 | ) | (52 | ) | (1,104 | ) | (3,639 | ) | (4,952 | ) | ||||||||||
Non-controlling interest |
| | | | (53 | ) | ||||||||||||||
Earnings per share attributable to ordinary owners of the parent |
||||||||||||||||||||
Basic |
(0.00 | ) | (0.00 | ) | (0.02 | ) | (0.08 | ) | (0.10 | ) | ||||||||||
Diluted |
(0.00 | ) | (0.00 | ) | (0.02 | ) | (0.08 | ) | (0.10 | ) | ||||||||||
Weighted average basic |
47,325 | 47,325 | 47,227 | 47,325 | 47,208 | |||||||||||||||
Weighted average with effect dilution |
47,325 | 47,325 | 47,227 | 47,325 | 47,208 |
Consolidated statements of comprehensive income (Unaudited)
(in thousands, except EPS) | ||||||||||||||||||||
For the three months ended 30 September |
For the nine month period ended 30 September |
|||||||||||||||||||
2016 | 2016 | 2015 | 2016 | 2015 | ||||||||||||||||
U.S.$ | euros | euros | euros | euros | ||||||||||||||||
Net profit (loss) for the period |
(59 | ) | (52 | ) | (1,104 | ) | (3,639 | ) | (5,005 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss) |
||||||||||||||||||||
Exchange differences on translation of foreign operations |
(512 | ) | (459 | ) | (717 | ) | (1,898 | ) | 759 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Other comprehensive income (loss), net of taxes |
(512 | ) | (459 | ) | (717 | ) | (1,898 | ) | 759 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total comprehensive income (loss) for the period, net of taxes |
(571 | ) | (511 | ) | (1,821 | ) | (5,537 | ) | (4,246 | ) | ||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total comprehensive income (loss) attributable to: |
||||||||||||||||||||
The owners of the parent |
(571 | ) | (511 | ) | (1,821 | ) | (5,537 | ) | (4,193 | ) | ||||||||||
Non-controlling interest |
| | | | (53 | ) |
Consolidated statements of financial position (Unaudited)
|
30 September | 31 December | |||||||
(in thousand euros) | 2016 | 2015 | ||||||
Assets |
||||||||
Non-current assets |
||||||||
Goodwill |
8,850 | 9,664 | ||||||
Intangible assets |
8,482 | 9,657 | ||||||
Property, plant & equipment |
42,124 | 38,400 | ||||||
Investments in joint ventures |
650 | 1,018 | ||||||
Deferred tax assets |
417 | 1,092 | ||||||
Other financial assets |
411 | 356 | ||||||
|
|
|
|
|||||
Total non-current assets |
60,934 | 60,187 | ||||||
Current assets |
||||||||
Inventory |
6,215 | 5,387 | ||||||
Trade receivables |
23,143 | 22,843 | ||||||
Held to maturity investments |
| | ||||||
Other current assets |
6,744 | 4,993 | ||||||
Cash and cash equivalents |
50,490 | 50,726 | ||||||
|
|
|
|
|||||
Total current assets |
86,592 | 83,949 | ||||||
|
|
|
|
|||||
Total assets |
147,526 | 144,136 | ||||||
|
|
|
|
|||||
Equity and liabilities |
||||||||
Equity |
||||||||
Share capital |
2,729 | 2,729 | ||||||
Share premium |
78,770 | 78,098 | ||||||
Consolidated reserves |
(2,224 | ) | 1,407 | |||||
Treasury shares |
| | ||||||
Other comprehensive income |
(1,177 | ) | 721 | |||||
|
|
|
|
|||||
Equity attributable to the owners of the parent |
78,098 | 82,955 | ||||||
Non-controlling interest |
| | ||||||
|
|
|
|
|||||
Total equity |
78,098 | 82,955 | ||||||
Non-current liabilities |
||||||||
Loans & borrowings |
20,682 | 16,607 | ||||||
Deferred tax liabilities |
1,284 | 2,068 | ||||||
Deferred income |
| 92 | ||||||
Other non-current liabilities |
2,374 | 2,244 | ||||||
|
|
|
|
|||||
Total non-current liabilities |
24,340 | 21,011 | ||||||
Current liabilities |
||||||||
Loans & borrowings |
5,734 | 4,482 | ||||||
Trade payables |
9,944 | 9,712 | ||||||
Tax payables |
489 | 255 | ||||||
Deferred income |
17,963 | 16,509 | ||||||
Other current liabilities |
10,958 | 9,212 | ||||||
|
|
|
|
|||||
Total current liabilities |
45,088 | 40,170 | ||||||
|
|
|
|
|||||
Total equity and liabilities |
147,526 | 144,136 | ||||||
|
|
|
|
Segment P&L (Unaudited)
In thousands euros | Materialise Software |
Materialise Medical |
Materialise Manufacturing |
Total segments | Adjustments & eliminations |
Consolidated | ||||||||||||||||||
For the three month period ended 30 September 2016 |
| |||||||||||||||||||||||
Revenues |
7,632 | 9,537 | 11,567 | 28,736 | | 28,736 | ||||||||||||||||||
Segment EBITDA |
2,814 | 754 | 1,723 | 5,291 | (2,816 | ) | 2,475 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment EBITDA % |
36.9 | % | 7.9 | % | 14.9 | % | 18.4 | % | 8.6 | % | ||||||||||||||
For the three month period ended 30 September 2015 |
| |||||||||||||||||||||||
Revenues |
6,303 | 9,123 | 10,457 | 25,883 | | 25,883 | ||||||||||||||||||
Segment EBITDA |
2,157 | 763 | 799 | 3,719 | (2,724 | ) | 995 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment EBITDA % |
34.2 | % | 8.4 | % | 7.6 | % | 14.4 | % | 3.8 | % | ||||||||||||||
For the nine month period ended 30 September 2016 |
| |||||||||||||||||||||||
Revenues |
22,044 | 27,849 | 33,080 | 82,973 | 27 | 83,000 | ||||||||||||||||||
Segment EBITDA |
7,181 | 238 | 2,410 | 9,829 | (5,543 | ) | 4,286 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment EBITDA % |
32.6 | % | 0.9 | % | 7.3 | % | 11.8 | % | 5.2 | % | ||||||||||||||
For the nine month period ended 30 September 2015 |
| |||||||||||||||||||||||
Revenues |
18,497 | 25,286 | 30,220 | 74,003 | | 74,003 | ||||||||||||||||||
Segment EBITDA |
6,387 | (325 | ) | 612 | 6,674 | (6,618 | ) | 56 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Segment EBITDA % |
34.5 | % | -1.3 | % | 2.0 | % | 9.0 | % | 0.1 | % |
Reconciliation of Net Profit/(Loss) to EBITDA and Adjusted EBITDA (Unaudited)
(in thousands) | For the three months ended 30 September |
|||||||
2016 | 2015 | |||||||
euros | euros | |||||||
Net profit / (loss) |
(52 | ) | (1,104 | ) | ||||
|
|
|
|
|||||
Income taxes |
191 | 296 | ||||||
Financial expenses |
181 | 373 | ||||||
Financial income |
(58 | ) | (524 | ) | ||||
Share in loss of a joint venture |
69 | 125 | ||||||
Depreciation & amortization |
2,144 | 1,829 | ||||||
EBITDA |
2,475 | 995 | ||||||
|
|
|
|
|||||
Non-cash stock-based compensation expenses (1) |
358 | 180 | ||||||
Adjusted EBITDA |
2,833 | 1,175 | ||||||
|
|
|
|
(1) | Non-cash stock-based compensation expenses represent the cost of equity-settled and cash-settled share-based payments to employees. |
Consolidated cash flow statements (Unaudited)
(in thousand euros) | For the nine month period ended 30 September |
|||||||
2016 | 2015 | |||||||
euros | euros | |||||||
Operating activities |
||||||||
Net profit for the period |
-3,639 | -5,005 | ||||||
Non-cash and operational adjustments |
||||||||
Depreciation of property, plant & equipment |
4,669 | 3,816 | ||||||
Amortization of intangible assets |
1,425 | 1,061 | ||||||
Share-based payment expense |
718 | 652 | ||||||
Loss (gain) on disposal of property, plant & equipment |
-147 | 1 | ||||||
Fair value adjustment contingent liabilities |
54 | | ||||||
Movement in provisions and allowance for bad debt |
-2 | 162 | ||||||
Financial income |
-126 | -2,523 | ||||||
Financial expense |
668 | 1,733 | ||||||
Impact of foreign currencies |
55 | 55 | ||||||
Share of loss of an associate or joint venture (equity method) |
368 | 248 | ||||||
Deferred tax expense (income) |
225 | 46 | ||||||
Income taxes |
587 | 575 | ||||||
Other |
7 | | ||||||
Working capital adjustments |
||||||||
Increase in trade receivables and other receivables |
-2,394 | -1,644 | ||||||
Decrease (Increase) in inventories |
-828 | -973 | ||||||
Increase in trade payables and other payables |
3,203 | 3,955 | ||||||
4,843 | 2,159 | |||||||
Income tax paid |
-528 | -530 | ||||||
|
|
|
|
|||||
Net cash flow from operating activities |
4,315 | 1,629 | ||||||
|
|
|
|
|||||
Investing activities |
||||||||
Purchase of property, plant & equipment |
-6,816 | -5,918 | ||||||
Purchase of intangible assets |
-871 | -1,019 | ||||||
Proceeds from the sale of property, plant & equipment, net |
192 | 13 | ||||||
Acquisition of subsidiary |
| -1,602 | ||||||
Investments in joint-ventures |
| -500 | ||||||
Proceeds from held to maturity investments |
| 10,000 | ||||||
Interest received |
7 | 8 | ||||||
|
|
|
|
|||||
Net cash flow used in investing activities |
-7,488 | 982 | ||||||
|
|
|
|
|||||
Financing activities |
||||||||
Proceeds from loans & borrowings and convertible debt |
7,004 | 324 | ||||||
Repayment of loans & borrowings |
-2,116 | -3,889 | ||||||
Repayment of finance leases |
-1,293 | -1,108 | ||||||
Purchase of non-controlling interest |
| -1,377 | ||||||
Capital increase in parent company |
| 580 | ||||||
Interest paid |
-406 | -399 | ||||||
Other financial income / (expense) |
-7 | -34 | ||||||
|
|
|
|
|||||
Net cash flow from financing activities |
3,182 | -5,903 | ||||||
|
|
|
|
|||||
Net increase of cash and cash equivalents |
9 | -3,292 | ||||||
Cash and cash equivalents at beginning of period |
50,726 | 51,019 | ||||||
Exchange rate differences on cash & cash equivalents |
-245 | 1,007 | ||||||
|
|
|
|
|||||
Cash & cash equivalents at end of period |
50,490 | 48,734 |
Contacts
Investors:
LHA
Harriet Fried/Jody Burfening
212-838-3777
hfried@lhai.com