Olink Reports Second Quarter 2023 Financial Results
| Three months ended June 30 | Six months ended June 30 | ||||||||
| Amounts in thousands of U.S. Dollars unless otherwise stated | Note | 2023 | 2022 | 2023 | 2022 | ||||
| Revenue | 4 | 29,436 | 27,514 | 56,893 | 50,191 | ||||
| Cost of goods sold | (12,145 | ) | (10,444 | ) | (21,988 | ) | (19,804 | ) | |
| Gross profit | 17,292 | 17,070 | 34,905 | 30,387 | |||||
| Selling expenses | (12,608 | ) | (10,588 | ) | (24,602 | ) | (20,053 | ) | |
| Administrative expenses | (15,790 | ) | (13,994 | ) | (32,171 | ) | (28,393 | ) | |
| Research and development expenses | (8,055 | ) | (7,333 | ) | (14,441 | ) | (13,318 | ) | |
| Other operating income | 180 | 239 | 9 | 567 | |||||
| Operating loss | (18,981 | ) | (14,606 | ) | (36,300 | ) | (30,810 | ) | |
| Interest income | 528 | 10 | 606 | 11 | |||||
| Interest expense | (116 | ) | (135 | ) | (236 | ) | (266 | ) | |
| Foreign exchange, net | 7,585 | 8,714 | 7,421 | 10,479 | |||||
| Other finance income | 561 | - | 578 | - | |||||
| Loss before tax | (10,423 | ) | (6,017 | ) | (27,932 | ) | (20,586 | ) | |
| Income tax benefit | 5 | 2,149 | 1,195 | 5,701 | 3,594 | ||||
| Net loss for the period (Attributable to shareholders of the Parent) | (8,274 | ) | (4,822 | ) | (22,231 | ) | (16,992 | ) | |
| Other comprehensive loss: | |||||||||
| Items that may be reclassified to profit or loss: | |||||||||
| Exchange differences from translation of foreign operations | (21,939 | ) | (41,097 | ) | (18,839 | ) | (52,389 | ) | |
| Other comprehensive loss for the period, net of tax | (21,939 | ) | (41,097 | ) | (18,839 | ) | (52,389 | ) | |
| Total comprehensive loss for the period, net of tax | (30,213 | ) | (45,919 | ) | (41,070 | ) | (69,381 | ) | |
| Total comprehensive loss for the period (Attributable to shareholders of the Parent) | (30,213 | ) | (45,919 | ) | (41,070 | ) | (69,381 | ) | |
| Basic and diluted loss per share | 9 | (0.07 | ) | (0.04 | ) | (0.18 | ) | (0.14 | ) |
INTERIM CONDENSED CONSOLIDATED BALANCE SHEET (UNAUDITED)
| Amounts in thousands of U.S. Dollars | Note | June 30, 2023 | December 31, 2022 | ||
| ASSETS | |||||
| Non-current assets | |||||
| Intangible assets | 243,784 | 257,480 | |||
| Property, plant and equipment | 18,013 | 15,056 | |||
| Right-of-use asset | 8,425 | 9,891 | |||
| Deferred tax assets | 5 | 16,335 | 10,846 | ||
| Other long-term receivables | 407 | 571 | |||
| Total non-current assets | 286,964 | 293,844 | |||
| Current assets | |||||
| Inventories | 51,575 | 44,246 | |||
| Trade receivables | 30,973 | 52,743 | |||
| Other receivables | 2,303 | 2,562 | |||
| Prepaid expenses and accrued income | 7,467 | 7,786 | |||
| Cash at bank and in hand | 151,217 | 75,109 | |||
| Total current assets | 243,535 | 182,446 | |||
| TOTAL ASSETS | 530,499 | 476,290 | |||
| EQUITY | |||||
| Share capital | 6 | 32,221 | 30,988 | ||
| Other contributed capital | 6 | 613,783 | 514,133 | ||
| Reserves/(Deficit) | (77,426 | ) | (58,588 | ) | |
| Accumulated Deficit | (98,079 | ) | (75,848 | ) | |
| Total equity attributable to shareholders of the Parent | 470,498 | 410,685 | |||
| LIABILITIES | |||||
| Non-current liabilities | |||||
| Interest-bearing loans and borrowings | 7 | 6,720 | 7,322 | ||
| Deferred tax liabilities | 5 | 20,433 | 22,196 | ||
| Total non-current liabilities | 27,153 | 29,518 | |||
| Current liabilities | |||||
| Interest-bearing loans and borrowings | 7 | 1,511 | 2,113 | ||
| Accounts payable | 7,426 | 6,885 | |||
| Current tax liabilities | 698 | 1,389 | |||
| Other current liabilities | 10 | 23,213 | 25,700 | ||
| Total current liabilities | 32,847 | 36,086 | |||
| Total liabilities | 60,000 | 65,605 | |||
| TOTAL EQUITY AND LIABILITIES | 530,499 | 476,290 |
INTERIM CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS (UNAUDITED)
| Six months ended June 30 | |||||
| Amounts in thousands of U.S. Dollars | Note | 2023 | 2022 | ||
| Operating activities | |||||
| Loss before tax | (27,932 | ) | (20,586 | ) | |
| Adjustments reconciling loss before tax to operating cash flows: | |||||
| Depreciation and amortization | 8,760 | 8,794 | |||
| Net finance income | (8,368 | ) | (10,224 | ) | |
| Loss on sale of assets | 35 | 489 | |||
| Share-based compensation expense | 6 | 5,017 | 4,172 | ||
| Other | 26 | (49 | ) | ||
| Changes in working capital: | |||||
| Increase in inventories | (9,280 | ) | (11,007 | ) | |
| Decrease in accounts receivable | 21,485 | 14,509 | |||
| Decrease in other current receivables | 259 | 2,320 | |||
| Increase in trade payables | 876 | 3,413 | |||
| Decrease in other current liabilities | (2,101 | ) | (190 | ) | |
| Interest received | 606 | 11 | |||
| Interest paid | (236 | ) | (266 | ) | |
| Other finance income | 578 | - | |||
| Tax paid | (1,213 | ) | (1,110 | ) | |
| Cash flow used in operating activities | (11,490 | ) | (9,724 | ) | |
| Investing activities | |||||
| Purchase of intangible assets | (1,177 | ) | (868 | ) | |
| Purchase of property, plant and equipment | (5,581 | ) | (3,356 | ) | |
| Proceeds from sale of property, plant and equipment | 5 | - | |||
| Increase in other non-current financial assets | 159 | 55 | |||
| Cash flow used in investing activities | (6,595 | ) | (4,169 | ) | |
| Financing activities | |||||
| Proceeds from issue of share capital | 6 | 100,205 | 24 | ||
| Share issue costs | 6 | (5,026 | ) | - | |
| Payment of principal portion of lease liability | (1,142 | ) | (1,502 | ) | |
| Cash flow from/(used in) financing activities | 94,037 | (1,478 | ) | ||
| Net cash flow during the period | 75,952 | (15,371 | ) | ||
| Cash at bank and in hand at the beginning of the period | 75,109 | 118,096 | |||
| Net foreign exchange difference | 157 | (2,884 | ) | ||
| Cash at bank and in hand at the end of the period | 151,217 | 99,841 |
Reconciliations of adjusted gross profit to gross profit, the most directly comparable IFRS measure, by segment (unaudited):
| Three months ended June 30 | Six months ended June 30 | |||||||
| Amounts in thousands of U.S. Dollars unless otherwise stated | 2023 | 2022 | 2023 | 2022 | ||||
| Kit | ||||||||
| Revenue | 10,510 | 7,146 | 24,044 | 11,140 | ||||
| Cost of goods sold | (2,222 | ) | (821 | ) | (4,732 | ) | (1,424 | ) |
| Gross profit | 8,288 | 6,325 | 19,312 | 9,716 | ||||
| Gross profit margin | 78.9 | % | 88.5 | % | 80.3 | % | 87.2 | % |
| Less: | ||||||||
| Depreciation charges | 179 | 136 | 336 | 268 | ||||
| Share-based compensation expenses | 72 | 27 | 112 | 80 | ||||
| Adjusted Gross Profit | 8,539 | 6,488 | 19,760 | 10,064 | ||||
| Adjusted Gross Profit % | 81.2 | % | 90.8 | % | 82.2 | % | 90.3 | % |
| Service | ||||||||
| Revenue | 15,516 | 17,885 | 25,938 | 34,491 | ||||
| Cost of goods sold | (7,427 | ) | (8,262 | ) | (12,010 | ) | (15,925 | ) |
| Gross profit | 8,089 | 9,623 | 13,928 | 18,566 | ||||
| Gross profit margin | 52.1 | % | 53.8 | % | 53.7 | % | 53.8 | % |
| Less: | ||||||||
| Depreciation charges | 550 | 591 | 1,100 | 1,282 | ||||
| Share-based compensation expenses | 101 | 76 | 155 | 89 | ||||
| Adjusted Gross Profit | 8,740 | 10,290 | 15,183 | 19,937 | ||||
| Adjusted Gross Profit % | 56.3 | % | 57.5 | % | 58.5 | % | 57.8 | % |
| Corporate / Unallocated | ||||||||
| Revenue | 3,411 | 2,483 | 6,911 | 4,560 | ||||
| Cost of goods sold | (2,496 | ) | (1,361 | ) | (5,245 | ) | (2,455 | ) |
| Gross profit | 915 | 1,122 | 1,666 | 2,105 | ||||
| Gross profit margin | 26.8 | % | 45.2 | % | 24.1 | % | 46.2 | % |
| Less: | ||||||||
| Depreciation charges | - | - | - | - | ||||
| Share-based compensation expenses | - | - | - | - | ||||
| Adjusted Gross Profit | 915 | 1,122 | 1,666 | 2,105 | ||||
| Adjusted Gross Profit % | 26.8 | % | 45.2 | % | 24.1 | % | 46.2 | % |
Reconciliation of constant currency revenue growth to revenue growth as reported under IFRS, the most directly comparable IFRS measure (unaudited):
We use the non-IFRS measure of constant currency growth, which we define as our total revenue growth from one fiscal year to the next on a constant currency exchange rate basis. We measure our constant currency revenue growth by applying the current fiscal period's average exchange rate to the prior year fiscal period.
| Three months ended June 30 | Six months ended June 30 | ||||||
| Amounts in thousands of U.S. Dollars, unless otherwise stated | 2023 | 2022 | 2023 | 2022 | |||
| Revenue | 29,436 | 27,514 | 56,893 | 50,191 | |||
| Revenue growth (IFRS) | 7.0 | % | 56 | % | 13 | % | |
| Foreign exchange impact | (0.2 | %) | (6 | %) | (2 | %) | |
| Constant currency revenue growth | 7.2 | % | 62 | % | 15 | % |
Reconciliation of consolidated adjusted gross profit to gross profit, the most directly comparable IFRS measure (unaudited):
| Three months ended June 30 | Six months ended June 30 | |||||||
| Amounts in thousands of U.S. Dollars, unless otherwise stated | 2023 | 2022 | 2023 | 2022 | ||||
| Revenue | 29,436 | 27,514 | 56,893 | 50,191 | ||||
| Cost of goods sold | (12,145 | ) | (10,444 | ) | (21,988 | ) | (19,804 | ) |
| Gross Profit | 17,292 | 17,070 | 34,905 | 30,387 | ||||
| Gross Profit % | 58.7 | % | 62.0 | % | 61.4 | % | 60.5 | % |
| Less: | ||||||||
| Depreciation charges | 729 | 727 | 1,436 | 1,550 | ||||
| Share-based compensation expenses | 173 | 103 | 267 | 169 | ||||
| Adjusted Gross Profit | 18,193 | 17,900 | 36,608 | 32,106 | ||||
| Adjusted Gross Profit % | 61.8 | % | 65.1 | % | 64.3 | % | 64.0 | % |
Reconciliation of adjusted EBITDA to operating loss, the most directly comparable IFRS measure (unaudited):
| Three months ended June 30 | Six months ended June 30 | |||||||
| Amounts in thousands of U.S. Dollars | 2023 | 2022 | 2023 | 2022 | ||||
| Operating income/(loss) | (18,981 | ) | (14,606 | ) | (36,300 | ) | (30,810 | ) |
| Add: | ||||||||
| Amortization | 2,763 | 2,847 | 5,497 | 5,822 | ||||
| Depreciation | 1,677 | 1,510 | 3,263 | 2,972 | ||||
| EBITDA | (14,540 | ) | (10,249 | ) | (27,540 | ) | (22,016 | ) |
| Management Adjustments | 5 | 321 | 1,505 | 765 | ||||
| Share-based compensation expenses | 2,913 | 1,992 | 5,017 | 4,190 | ||||
| Adjusted EBITDA | (11,622 | ) | (7,936 | ) | (21,017 | ) | (17,061 | ) |
Tags earnings
Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.

Comments
No comment