22% Organic Growth for Q3/2023
28% Organic Growth for the Frist 9 Months of 2023
22% Higher Revenue Over Q3/2022
33% Higher Revenue Over First 9 Months of 2022
44% Q3/2023 Gross Margin, Up From 18% in Q3/2022
44% First Nine Months 2023 Gross Margin, Up From 20% in the Same Period in 2022
48% Q3/2023 Adjusted Gross Margin, Up From 28% in Q3/2022
48% First Nine Months 2023 Adjusted Gross Margin, Up From 36% in the Same Period in 2022
CEO Letter Outlines Additional Actions to Reshape Business,
Enhance Future Prospects and Drive Value
Conference Call to be Held Today at 9:00 AM EDT
WALTHAM, Mass., Nov. 28, 2023 (GLOBE NEWSWIRE) -- Nano Dimension Ltd. (Nasdaq: NNDM, “Nano Dimension” or “Nano” or the “Company”), a leading supplier of Additively Manufactured Electronics (“AME”) and multi-dimensional polymer, metal & ceramic Additive Manufacturing (“AM”), today announced financial results for the third quarter ended September 30th, 2023.
Revenue
- $12.2 million for Q3/2023; up 22% compared to Q3/2022
- $41.9 million for the first nine months of 2023; up 33% compared to the same period in 2022
Gross Margin
- 44% for Q3/2023; up from 18% in Q3/2022
- 44% for the first nine months of 2023; up from 20% in the same period in 2022
Adjusted1 Gross Margin
- 48% for Q3/2023; up from 28% in Q3/2022
- 48% for the first nine months of 2023; up from 36% in the same period in 2022
Net Loss
- $66.9 million for Q3/2023
- $54.3 million for the first nine months of 2023
Adjusted EBITDA
- Negative $30 million for Q3/2023, which includes research and development (“R&D”) expenses of $11 million2
- Negative $77 million for the first nine months of 2023, which includes R&D expenses of $39 million3
Details regarding Adjusted EBITDA and Adjusted gross profit can be found below in this press release under “Non-IFRS Measures.”
______________________
1 Excluding cost of revenues from depreciation and amortization and share-based payments expenses.
2 Excluding share-based payments expenses and depreciation.
3 Excluding share-based payments expenses and depreciation.
CEO MESSAGE TO SHAREHOLDERS:
Dear Shareholders,
Nano Dimension’s strong organic growth continues. Our efforts to scale our business with a focus on revenue growth and gross margin improvement are delivering results. Revenue of $41.9 million for the first nine months of 2023 was 33% higher than the same period in 2022. Gross margins and adjusted gross margins also increased considerably for the first nine months of 2023 compared to same period in 2022 from 20% to 44% and 36% to 48%, respectively.
This revenue increase happened during notable macroeconomic uncertainty which challenged all companies in our ecosystem. The fact that our leading peers have posted year-over-year declines in revenue for their respective first nine months of 2023 makes our 33% growth even more notable. This is a result of our successful efforts to close new high-profile customer relationships, secure recurring sales from existing customers, and develop new products that open greater opportunities.
The marked improvements in our gross margins – IFRS and adjusted – are driven by our meticulous, ongoing efforts to improve our supply chain and how we make and deliver our products. We have been laser-focused on this effort as we work to drive profitability. A positive bottom line cannot happen without a healthy margin, and we have positioned the Company for just that.
I would like to acknowledge the investors and other stakeholders who have supported us on an individual and collective level with their concern and well-wishes as the war of Israel against Hamas terrorism (the “War”) continues.
Our focus remains on meeting our business targets, especially the new initiatives we have implemented to drive improved profitability, as described below. Despite the War, we are confident that we are on track to meet our full-year 2023 expectations.
Another unwelcomed hostility, of the “business type”, involved our interaction with dissident shareholders this year. It is unfortunate, despite our attempts to settle these matters in an amicable manner, that we needed to deploy time and money, over $15M in 2023 alone, to defend Nano against the self-interested pursuit of these shareholders. That said, we are grateful that – through your support – their efforts were defeated at the last Annual Shareholders Meeting.
We should also note that we have acted on the feedback we received from ISS, Glass Lewis and shareholders throughout this process, including making changes to our board of directors’ composition and governance, to ensure we are best positioned to guide Nano in delivering value for you, our shareholders.
In addition to those actions, we shall finish 2023 and orient 2024 around a new initiative – Reshaping Nano (the “Initiative”). Considering the current macro environment as well as investor feedback gathered through our ongoing engagements, the Initiative is designed to enable Nano Dimension to become operating income positive at some point in 2025, and potentially cash flow positive earlier. To do this, we are thinking critically about our operating expenses across R&D, sales & marketing, and general & administrative expenses.
Over the last several years, we have expanded Nano’s platform from a niche company focused on AME into a broad AM, Additive Electronics, leveraging our DeepCube Artificial Intelligence for industrial applications leader. The Initiative will be the next step in driving performance across our platform by leveraging synergies and setting clear financial objectives for each group across the business and the product lines within them. We believe that the Initiative will result in approximately $30 million of annual savings, which should begin to appear in our Q1/2024 results. It is important to note that this strategy is not sacrificing innovation and future growth engines. This is about setting financial objectives that reflect the maturity of the respective groups and product lines. We will continue to invest where we see the most robust future opportunities.
In parallel with the Initiative, we quickly approach the epicenter of mergers and acquisitions (“M&A”) opportunities, with the benefit of our significant cash firepower and the reduction of valuations in our industry. As we have stated previously, we believe that our industry is ripe for consolidation and we are well-positioned with both the financial, managerial and leadership resources to execute these efforts. As we pursue this path, we will balance potential M&A, ground-breaking R&D, and high-returning go-to-market investments with repurchasing shares at attractive valuation levels, particularly in light of Nano Dimension’s shares currently trading at a discount to net asset value. We will remain disciplined in our capital allocation approach to ensure we are capitalizing on the best way to deliver shareholder value.
Thank you for your support.
Yoav Stern
Chief Executive Officer and a member of the Board of Directors
Nano Dimension
FINANCIAL RESULTS:
Third Quarter 2023 Financial Results
- Total revenues for the third quarter of 2023 were $12,158,000, compared to $14,737,000 in the second quarter of 2023, and $9,998,000 in the third quarter of 2022.
- Cost of revenues (excluding amortization of intangibles and write-down of inventories) for the third quarter of 2023 was $6,739,000, compared to $8,180,000 in the second quarter of 2023, and $7,428,000 in the third quarter of 2022. The decrease compared to the second quarter of 2023 is attributed mostly to the decrease of sales of the Company’s product lines. The decrease compared to the third quarter of 2022 is attributed mostly to the change in product mix and markets.
- R&D expenses for the third quarter of 2023 were $12,788,000, compared to $16,386,000 in the second quarter of 2023, and $18,535,000 in the third quarter of 2022. The decrease compared to the second quarter of 2023 is mainly attributed to a decrease in share-based payments, payroll, materials, and other R&D expenses. The decrease compared to the third quarter of 2022 is mainly attributed to a decrease in share-based payments, subcontractors, and payroll expenses.
- Sales and marketing (“S&M”) expenses for the third quarter of 2023 were $7,715,000, compared to $8,217,000 in the second quarter of 2023, and $9,652,000 in the third quarter of 2022. The decrease compared to the second quarter of 2023 is mainly attributed to a decrease in marketing and payroll expenses. The decrease compared to the third quarter of 2022 is mainly attributed to a decrease in payroll expenses and share-based payments expenses.
- General and administrative (“G&A”) expenses for the third quarter of 2023 were $20,848,000, compared to $12,322,000 in the second quarter of 2023, and $7,417,000 in the third quarter of 2022. The increase compared to the second quarter of 2023 is mainly attributed to an increase in professional services and payroll expenses. The increase compared to the third quarter of 2022 is mainly attributed to an increase in professional services and payroll expenses.
- Net loss attributed to owners of the Company for the third quarter of 2023 was $66,604,000, or $0.26 loss per share, compared to a net loss of $9,119,000, or $0.04 loss per share, in the second quarter of 2023, and net loss of $66,931,000, or $0.26 loss per share, in the third quarter of 2022.
Nine months ended September 30, 2023 Financial Results
- Total revenues for the nine months period ended September 30, 2023, were $41,860,000, compared to $31,529,000 in the nine months period ended September 30, 2022. The increase is attributed to increased sales of the Company’s product lines.
- Cost of revenues (excluding amortization of intangibles and write-down of inventories) for the nine months period ended September 30, 2023, was $23,186,000, compared to $21,159,000 in the nine months period ended September 30, 2022. The increase is attributed mostly to increased sales of the Company’s product lines.
- R&D expenses for the nine months period ended September 30, 2023, were $48,424,000, compared to $54,770,000 in the nine months period ended September 30, 2022. The decrease is mainly attributed to a decrease in share-based payments and subcontractors’ expenses, and is partially offset by an increase in materials, depreciation and other R&D expenses.
- S&M expenses for the nine months period ended September 30, 2023, were $23,418,000, compared to $29,075,000 in the nine months period ended September 30, 2022. The decrease is mainly attributed to a decrease in share-based payments, payroll and other marketing expenses.
- G&A expenses for the nine months period ended September 30, 2023, were $44,203,000, compared to $21,366,000 in the nine months period ended September 30, 2022. The increase is mainly attributed to an increase in professional services, payroll and shared-based payments expenses.
- Net loss attributed to the owners of the Company for the nine months period ended September 30, 2023, was $53,501,000, or $0.21 per share, compared to loss of $139,756,000, or $0.54 per share, in the nine months period ended September 30, 2022.
Balance Sheet Highlights
- Cash and cash equivalents, together with short-term unrestricted bank deposits totaled $872,677,000 as of September 30, 2023, compared to $1,032,025,000 as of December 31, 2022.
- Shareholders’ equity totaled $1,021,483,000 as of September 30, 2023, compared to $1,149,525,000 as of December 31, 2022.
CONFERENCE CALL INFORMATION:
The Company will host a conference call to discuss the Q3/2023 financial results today, November 28th, 2023, at 9:00 a.m. EDT (4:00 p.m. IDT). Please dial-in or connect via webcast through the below details. Those dialing-in will be able to ask questions. Those connecting via webcast will see a live presentation.
- Dial-in pre-registration: https://dpregister.com/sreg/10184404/fb08a97248
- Dial-in - toll free: 1-844-695-5517
- Dial-in - international: 1-412-902-6751
- Webcast:
https://event.choruscall.com/mediaframe/webcast.html?webcastid=w2qoFPuq
There will be a replay available from a link on Nano Dimension’s website at http://investors.nano-di.com/events-and-presentations.
About Nano Dimension
Nano Dimension’s (Nasdaq: NNDM) vision is to transform existing electronics and mechanical manufacturing into Industry 4.0 environmentally friendly & economically efficient precision additive electronics and manufacturing – by delivering solutions that convert digital designs to electronic or mechanical devices - on demand, anytime, anywhere.
Nano Dimension’s strategy is driven by the application of deep learning based AI to drive improvements in manufacturing capabilities by using self-learning & self-improving systems, along with the management of a distributed manufacturing network via the cloud.
Nano Dimension has served over 2,000 customers across vertical target markets such as aerospace & defense, advanced automotive, high-tech industrial, specialty medical technology, R&D and academia. The company designs and makes Additive Electronics and Additive Manufacturing 3D printing machines and consumable materials. Additive Electronics are manufacturing machines that enable the design and development of High-Performance-Electronic-Devices (Hi-PED®s). Additive Manufacturing includes manufacturing solutions for production of metal, ceramic, and specialty polymers based applications - from millimeters to several centimeters in size with micron precision.
Through the integration of its portfolio of products, Nano Dimension is offering the advantages of rapid prototyping, high-mix-low-volume production, IP security, minimal environmental footprint, and design-for-manufacturing capabilities, which is all unleashed with the limitless possibilities of additive manufacturing.
For more information, please visit www.nano-di.com.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the “safe harbor” provisions of the Private Securities Litigation Reform Act of 1995 and other Federal securities laws. Words such as “expects,” “anticipates,” “intends,” “plans,” “believes,” “seeks,” “estimates” and similar expressions or variations of such words are intended to identify forward-looking statements. Because such statements deal with future events and are based on Nano Dimension’s current expectations, they are subject to various risks and uncertainties, and actual results, performance or achievements of Nano Dimension could differ materially from those described in or implied by the statements in this press release. For example, Nano Dimension is using forward-looking statements when it discusses its organic growth, potential profitability, opportunities, full-year 2023 expectations, ability to create value for shareholders, the potential benefits from the Initiative, including estimated annual savings, ability to become operating income positive and cash flow positive, potential M&A opportunities and investments, future share repurchases and future capital allocation. The forward-looking statements contained or implied in this press release are subject to other risks and uncertainties, including those discussed under the heading “Risk Factors” in Nano Dimension’s Annual Report on Form 20-F filed with the Securities and Exchange Commission (“SEC”) on March 30, 2023, and in any subsequent filings with the SEC. Except as otherwise required by law, Nano Dimension undertakes no obligation to publicly release any revisions to these forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events. References and links to websites have been provided as a convenience, and the information contained on such websites is not incorporated by reference into this press release. Nano Dimension is not responsible for the contents of third-party websites.
NANO DIMENSION INVESTOR RELATIONS CONTACT
Investor Relations | ir@nano-di.com
| Unaudited Consolidated Statements of Financial Position as at | ||||||
| September 30, | December 31, | |||||
| 2022 | 2023 | 20224 | ||||
| (In thousands of USD) | (Unaudited) | (Unaudited) | ||||
| Assets | ||||||
| Cash and cash equivalents | 370,197 | 489,323 | 685,362 | |||
| Bank deposits | 650,111 | 383,354 | 346,663 | |||
| Restricted deposits | 77 | 60 | 60 | |||
| Trade receivables | 5,929 | 10,310 | 6,342 | |||
| Other receivables | 2,925 | 4,845 | 6,491 | |||
| Inventory | 17,837 | 21,276 | 19,400 | |||
| Total current assets | 1,047,076 | 909,168 | 1,064,318 | |||
| Restricted deposits | 521 | 846 | 850 | |||
| Bank deposits | 28,404 | — | — | |||
| Investment in securities | 139,707 | 131,951 | 114,984 | |||
| Deferred tax | 480 | 259 | 115 | |||
| Other receivables | 802 | 831 | 809 | |||
| Property plant and equipment, net | 13,166 | 14,814 | 5,843 | |||
| Right-of-use assets | 13,972 | 12,963 | 16,539 | |||
| Intangible assets | 31,799 | 2,235 | — | |||
| Total non-current assets | 228,851 | 163,899 | 139,140 | |||
| Total assets | 1,275,927 | 1,073,067 | 1,203,458 | |||
| Liabilities | ||||||
| Trade payables | 2,925 | 8,148 | 3,722 | |||
| Financial derivatives and deferred consideration | 8,189 | — | 8,798 | |||
| Other payables | 18,864 | 28,624 | 24,150 | |||
| Current portion of other long-term liability | 370 | 235 | 363 | |||
| Total current liabilities | 30,348 | 37,007 | 37,033 | |||
| Liability in respect of government grants | 1,507 | 1,861 | 1,492 | |||
| Employee benefits | 296 | 2,468 | 1,462 | |||
| Liability in respect of warrants | 124 | — | 69 | |||
| Lease liability | 10,519 | 9,000 | 12,374 | |||
| Deferred tax liabilities | 587 | — | — | |||
| Other long-term liabilities | 180 | — | — | |||
| Loan from banks | 785 | 588 | 736 | |||
| Total non-current liabilities | 13,998 | 13,917 | 16,133 | |||
| Total liabilities | 44,346 | 50,924 | 53,166 | |||
| Equity | ||||||
| Non-controlling interests | 865 | 660 | 767 | |||
| Share capital | 387,646 | 399,327 | 388,406 | |||
| Share premium and capital reserves | 1,291,290 | 1,299,303 | 1,296,194 | |||
| Treasury shares | (1,509 | ) | (89,375 | ) | (1,509 | ) |
| Foreign currency translation reserve | (848 | ) | 938 | 583 | ||
| Remeasurement of net defined benefit liability (IAS 19) | 3,127 | 1,448 | 2,508 | |||
| Accumulated loss | (448,990 | ) | (590,158 | ) | (536,657 | ) |
| Equity attributable to owners of the Company | 1,230,716 | 1,021,483 | 1,149,525 | |||
| Total equity | 1,231,581 | 1,022,143 | 1,150,292 | |||
| Total liabilities and equity | 1,275,927 | 1,073,067 | 1,203,458 | |||
____________________________
4 The December 31, 2022 balances were derived from the Company’s audited annual financial statements
| Unaudited Consolidated Statements of Profit or Loss and Other Comprehensive Income | ||||||||||
| Nine Months
Ended September 30, | Three Months Ended
September 30, | Year ended
December 31, | ||||||||
| 2022 | 2023 | 2022 | 2023 | 2022 | ||||||
| Thousands | Thousands | Thousands | Thousands | Thousands | ||||||
| USD | USD | USD | USD | USD | ||||||
| Revenues | 31,529 | 41,860 | 9,998 | 12,158 | 43,633 | |||||
| Cost of revenues | 21,159 | 23,186 | 7,428 | 6,739 | 24,943 | |||||
| Cost of revenues - write-down of inventories and impairment of assets recognized in business combination and technology | 3,990 | 244 | 771 | 50 | 4,639 | |||||
| Total cost of revenues | 25,149 | 23,430 | 8,199 | 6,789 | 29,582 | |||||
| Gross profit | 6,380 | 18,430 | 1,799 | 5,369 | 14,051 | |||||
| Research and development expenses | 54,770 | 48,424 | 18,535 | 12,788 | 75,763 | |||||
| Sales and marketing expenses | 29,075 | 23,418 | 9,652 | 7,715 | 38,833 | |||||
| General and administrative expenses | 21,366 | 44,203 | 7,417 | 20,848 | 30,457 | |||||
| Impairment losses on intangible assets | — | — | — | — | 40,523 | |||||
| Operating loss | (98,831 | ) | (97,615 | ) | (33,805 | ) | (35,982 | ) | (171,525 | ) |
| Finance income | 13,826 | 34,592 | 7,001 | 11,101 | 22,965 | |||||
| Finance expense | 18,064
| 8,385 | 1,601 | 2,031 | 11,680 | |||||
| Finance income (expense) from investment in securities | (38,068 | ) | 16,967 | (38,681 | ) | (40,234 | ) | (67,791 | ) | |
| Loss before taxes on income | (141,137 | ) | (54,441 | ) | (67,086 | ) | (67,146 | ) | (228,031 | ) |
| Taxes benefit (expenses) | 742 | 121 | (47 | ) | 273 | (264 | ) | |||
| Loss for the period | (140,395 | ) | (54,320 | ) | (67,133 | ) | (66,873 | ) | (228,295 | ) |
| Loss attributable to non-controlling interests | (639 | ) | (819 | ) | (202 | ) | (269 | ) | (872 | ) |
| Loss attributable to owners | (139,756 | ) | (53,501 | ) | (66,931 | ) | (66,604 | ) | (227,423 | ) |
| Loss per share | ||||||||||
| Basic loss per share | (0.54 | ) | (0.21 | ) | (0.26 | ) | (0.26 | ) | (0.88 | ) |
| Other comprehensive income items that after initial recognition in comprehensive income were or will be transferred to profit or loss | ||||||||||
| Foreign currency translation differences for foreign operations | (2,351 | ) | 344 | (1,113 | ) | (253 | ) | (844 | ) | |
| Other comprehensive income items that will not be transferred to profit or loss | ||||||||||
| Remeasurement of net defined benefit liability (IAS 19), net of tax | 3,127 | (1,060 | ) | — | — | 2,508 | ||||
| Total other comprehensive income (loss) for the period | 776 | (716 | ) | (1,113 | ) | (253 | ) | 1,664 | ||
| Total comprehensive loss for the period | (139,619 | ) | (55,036 | ) | (68,246 | ) | (67,126 | ) | (226,631 | ) |
| Comprehensive loss attributable to non-controlling interests | (735 | ) | (830 | ) | (247 | ) | (284 | ) | (892 | ) |
| Comprehensive loss attributable to owners of the Company | (138,884 | ) | (54,206 | ) | (67,999 | ) | (66,842 | ) | (225,739 | ) |
| Consolidated Statements of Changes in Equity (Unaudited) | ||||||||||||||||
| (In thousands of USD) | ||||||||||||||||
| Share
capital | Share
premium and capital reserves | Remeasurement
of IAS 19 | Treasury
shares | Foreign
currency translation reserve | Accumulated
loss | Total | Non-
controlling interests | Total
equity | ||||||||
| Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | ||||||||
| For the nine months ended
September 30, 2023: | USD | USD | USD | USD | USD | USD | USD | USD | USD | |||||||
| Balance as of December 31, 2022 | 388,406 | 1,296,194 | 2,508 | (1,509 | ) | 583 | (536,657 | ) | 1,149,525 | 767 | 1,150,292 | |||||
| Investment of non-controlling party in subsidiary | — | — | — | — | — | — | — | 723 | 723 | |||||||
| Loss for the period | — | — | — | — | — | (53,501 | ) | (53,501 | ) | (819 | ) | (54,320 | ) | |||
| Other comprehensive income (loss) for the period | — | — | (1,060 | ) | — | 355 | — | (705 | ) | (11 | ) | (716 | ) | |||
| Exercise of warrants, options and
conversion of convertible notes | 10,921 | (10,921 | ) | — | — | — | — | — | — | — | ||||||
| Repurchase of
treasury shares | — | — | — | (87,866 | ) | — | — | (87,866 | ) | — | (87,866 | ) | ||||
| Share based payment acquired | — | (1,780 | ) | — | — | — | — | (1,780 | ) | — | (1,780 | ) | ||||
| Share-based payments | — | 15,810 | — | — | — | — | 15,810 | — | 15,810 | |||||||
| Balance as of September 30, 2023 | 399,327 | 1,299,303 | 1,448 | (89,375 | ) | 938 | (590,158 | ) | 1,021,483 | 660 | 1,022,143 | |||||
| Share
capital | Share
premium and capital reserves | Remeasurement of
IAS 19 | Treasury
shares | Foreign
currency translation reserve | Accumulated
loss | Total | Non-
controlling interests | Total
equity | ||||||||
| Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | Thousands | ||||||||
| For the three months ended
September 30, 2023: | USD | USD | USD | USD | USD | USD | USD | USD | USD | |||||||
| Balance as of June 30, 2023 | 396,238 | 1,298,124 | 1,448 | (24,768 | ) | 1,176 | (523,554 | ) | 1,148,664 | 892 | 1,149,556 | |||||
| Investment of non-controlling party in subsidiary | — | — | — | — | — | — | — | 52 | 52 | |||||||
| Loss for the period | — | — | — | — | — | (66,604 | ) | (66,604 | ) | (269 | ) | (66,873 | ) | |||
| Other comprehensive loss for the period | — | — | — | — | (238 | ) | — | (238 | ) | (15 | ) | (253 | ) | |||
| Exercise of options and
conversion of convertible notes | 3,089 | (3,089 | ) | — | — | — | — | — | — | — | ||||||
| Repurchase of
treasury shares | — | — | — | (64,607 | ) | — | — | (64,607 | ) | — | (64,607 | ) | ||||
| Share-based payments | — | 4,268 | — | — | — | — | 4,268 | — | 4,268 | |||||||
| Balance as of September 30, 2023 | 399,327 | 1,299,303 | 1,448 | (89,375 | ) | 938 | (590,158 | ) | 1,021,483 | 660 | 1,022,143 | |||||
| Consolidated Statements of Cash Flows (Unaudited) | ||||||||||
| (In thousands of USD) | ||||||||||
| Nine Months Ended
September 30, | Three Months Ended
September 30, | Year ended
December 31 | ||||||||
| 2022 | 2023 | 2022 | 2023 | 2022 | ||||||
| Cash flow from operating activities: | ||||||||||
| Net loss | (140,395 | ) | (54,320 | ) | (67,133 | ) | (66,873 | ) | (228,295 | ) |
| Adjustments: | ||||||||||
| Depreciation and amortization | 6,084 | 4,551 | 3,228 | 1,588 | 7,283 | |||||
| Impairment losses | — | — | — | 40,523 | ||||||
| Financing (income) expenses, net | 9,089 | (26,675 | ) | (3,466 | ) | (9,053 | ) | (1,769 | ) | |
| Revaluation of financial liabilities accounted at fair value | (4,851 | ) | 468 | (1,934 | ) | (17 | ) | (4,516 | ) | |
| Revaluation of financial assets accounted at fair value | 38,068 | (16,967 | ) | 38,681 | 40,234 | 62,791 | ||||
| Loss (gain) from disposal of property plant and equipment and right-of-use assets | 91 | 333 | 97 | (12 | ) | 948 | ||||
| Increase in deferred tax | (1,441 | ) | (95 | ) | (109 | ) | — | (581 | ) | |
| Share-based payments | 26,637 | 15,810 | 7,300 | 4,268 | 32,563 | |||||
| Other | 121 | 121 | 8 | 53 | 166 | |||||
| 73,798 | (22,454 | ) | 43,805 | 37,061 | 137,408 | |||||
| Changes in assets and liabilities: | — | |||||||||
| Increase in inventory | (3,384 | ) | (3,253 | ) | (1,506 | ) | (2,041 | ) | (4,603 | ) |
| (Increase) decrease in other receivables | 3,574 | 1,659 | 3,871 | 990 | (1,978 | ) | ||||
| (Increase) decrease in trade receivables | (1,761 | ) | (3,951 | ) | 198 | 2,088 | (1,992 | ) | ||
| Increase (decrease) in other payables | 1,333 | 2,908 | (64 | ) | 4,253 | 5,281 | ||||
| Increase (decrease) in employee benefits | 1,101 | (992 | ) | (635 | ) | (593 | ) | 1,497 | ||
| Increase (decrease) in trade payables | (42 | ) | 4,742 | (881 | ) | 5,570 | 628 | |||
| 821 | 1,113 | 983 | 10,267 | (1,167 | ) | |||||
| Net cash used in operating activities | (65,776 | ) | (75,661 | ) | (22,345 | ) | (19,545 | ) | (92,054 | ) |
| Cash flow from investing activities: | ||||||||||
| Change in bank deposits | (187,412 | ) | (37,016 | ) | (140,921 | ) | 114,375 | 141,555 | ||
| Interest received | 4,634 | 29,804 | 2,143 | 11,806 | 17,465 | |||||
| Change in restricted bank deposits | (16 | ) | (38 | ) | 59 | (4 | ) | (327 | ) | |
| Acquisition of property plant and equipment | (6,059 | ) | (9,066 | ) | (1,520 | ) | (1,945 | ) | (9,388 | ) |
| Acquisition of intangible asset | (1,524 | ) | — | (1,524 | ) | — | ||||
| Acquisition of subsidiaries, net of cash acquired | (31,058 | ) | — | (12,899 | ) | — | (31,057 | ) | ||
| Payment of a liability to pay a contingent consideration of business combination | (10,708 | ) | (9,255 | ) | (709 | ) | — | (10,708 | ) | |
| Acquisition of financial assets in fair value through profit and loss | (177,775 | ) | — | (159,972 | ) | — | (177,775 | ) | ||
| Decrease in deposit in escrow | — | — | — | — | 3,362 | |||||
| Other | — | — | — | — | (800 | ) | ||||
| Net cash from (used in) investing activities | (408,394 | ) | (27,095 | ) | (313,819 | ) | 122,708 | (67,673 | ) | |
| Cash flow from financing activities: | ||||||||||
| Lease payments | (3,088 | ) | (3,640 | ) | (1,207 | ) | (1,169 | ) | (4,151 | ) |
| Repayment long-term bank debt | (303 | ) | (193 | ) | (85 | ) | (97 | ) | (406 | ) |
| Proceeds from non-controlling interests | 510 | 550 | 510 | — | 510 | |||||
| Amounts recognized in respect of government grants liability | (132 | ) | (225 | ) | (39 | ) | (53 | ) | (221 | ) |
| Payments of share price protection recognized in business combination | (744 | ) | (1,780 | ) | — | (1,005 | ) | |||
| Repurchase of treasury shares | — | (85,726 | ) | — | (65,985 | ) | — | |||
| Net cash used in financing activities | (3,757 | ) | (91,014 | ) | (821 | ) | (67,304 | ) | (5,273 | ) |
| Increase (decrease) in cash | (477,927 | ) | (193,770 | ) | (336,985 | ) | 35,859 | (165,000 | ) | |
| Cash at beginning of the period | 853,626 | 685,362 | 706,220 | 454,555 | 853,626 | |||||
| Effect of exchange rate fluctuations on cash | (5,502 | ) | (2,269 | ) | 962 | (1,091 | ) | (3,264 | ) | |
| Cash at end of the period | 370,197 | 489,323 | 370,197 | 489,323 | 685,362 | |||||
| Non-cash transactions: | ||||||||||
| Property plant and equipment and intangible asset acquired on credit | 509 | 410 | 474 | 82 | 52 | |||||
| Repurchase of treasury shares on credit | — | 2,140 | — | (1,378 | ) | — | ||||
| Recognition of a right-of-use asset | 11,536 | 199 | 286 | — | 15,196 | |||||
| Acquisition of financial assets in fair value through profit and loss | — | (2,158 | ) | — | — | |||||
Non-IFRS Measures
The following are reconciliations of income before taxes, as calculated in accordance with International Financial Reporting Standards (“IFRS”), to EBITDA and Adjusted EBITDA, as well as of gross profit, as calculated in accordance with IFRS, to Adjusted Gross Profit:
| For the Nine-Months
Period Ended September 30, | For the Three-Months
Period Ended September 30, | |||
| 2023 | ||||
| In thousands of USD | In thousands of USD | |||
| Net loss | (54,320 | ) | (66,873 | ) |
| Tax income | (121 | ) | (273 | ) |
| Depreciation and amortization | 4,551 | 1,588 | ||
| Interest income | (34,575 | ) | (11,008 | ) |
| EBITDA (loss) | (84,465 | ) | (76,566 | ) |
| Finance income from revaluation of assets and liabilities | (16,139 | ) | 40,160 | |
| Exchange rate differences | 7,490 | 2,015 | ||
| Share-based compensation expenses | 15,810 | 4,268 | ||
| Adjusted EBITDA (loss) | (77,304 | ) | (30,123 | ) |
| For the Nine-Months Period
Ended September 30, | For the Three-Months Period
Ended September 30, | |||
| 2022 | 2023 | 2022 | 2023 | |
| Gross profit | 6,380 | 18,430 | 1,799 | 5,369 |
| Depreciation and amortization | 3,887 | 275 | 589 | 89 |
| Share-based payments | 1,113 | 1,189 | 370 | 377 |
| Adjusted gross profit | 11,380 | 19,894 | 2,758 | 5,835 |
EBITDA is a non-IFRS measure and is defined as income before taxes, excluding depreciation and amortization expenses and amortization of assets recognized in business combination and interest income. We believe that EBITDA, as described above, should be considered in evaluating the Company’s operations. EBITDA facilitates the Company’s performance comparisons from period to period and company to company by backing out potential differences caused by variations in capital structures, and the age and depreciation charges and amortization of fixed and intangible assets, respectively (affecting relative depreciation and amortization expense, respectively), and EBITDA is useful to an investor in evaluating our operating performance because it is widely used by investors, securities analysts and other interested parties to measure a company’s operating performance without regard to the items mentioned above.
Adjusted EBITDA is a non-IFRS measure and is defined as income before taxes, excluding depreciation and amortization expenses, interest income, finance income for revaluation of assets and liabilities, exchange rate differences and share-based payments. We believe that Adjusted EBITDA, as described above, should also be considered in evaluating the Company’s operations. Like EBITDA, Adjusted EBITDA facilitates the Company’s performance comparisons from period to period and company to company by backing out potential differences caused by variations in capital structures, and the age and depreciation charges and amortization of fixed and intangible assets, respectively (affecting relative depreciation and amortization expense, respectively), as well as from revaluation of assets and liabilities, exchange rate differences and share-based payment expenses. Adjusted EBITDA is useful to an investor in evaluating our operating performance because it is widely used by investors, securities analysts and other interested parties to measure a company’s operating performance without regard to non-cash items, such as expenses related to revaluation, exchange rate differences and share-based payments.
Adjusted gross profit, excluding depreciation and amortization and share-based compensation expenses, is a non-IFRS measure and is defined as gross profit excluding amortization expenses. We believe that adjusted gross profit, as described above, should also be considered in evaluating the Company’s operations. Adjusted gross profit facilitates gross profit and gross margin comparisons from period to period and company to company by backing out potential differences caused by variations in amortization of inventory and intangible assets. Adjusted gross profit is useful to an investor in evaluating our performance because it enables investors, securities analysts and other interested parties to measure a company’s performance without regard to non-cash items, such as amortization expenses. Adjusted gross margin is calculated by dividing the adjusted gross profit by the revenues.
EBITDA, Adjusted EBITDA, and Adjusted gross profit do not represent cash generated by operating activities in accordance with IFRS and should not be considered alternatives to net income (loss) as indicators of our operating performance or as measures of our liquidity. These measures should be considered in conjunction with net income (loss) as presented in our consolidated statements of profit or loss and other comprehensive income. Other companies may calculate these measures differently than we do.
