Optomed Plc: Interim Report, January – March 2022

Report this content

Optomed Plc Stock Exchange Release 5 May 2022 at 9.00, Helsinki

 

Optomed Plc: Interim Report, January – March 2022

January – March 2022

 

  • Revenue decreased by 18.5 percent to EUR 3.2 (3.9) million
  • Devices segment revenue decreased by 26.5 % to EUR 1.1 (1.4) million
  • Software segment revenue decreased by 13.9 % to EUR 2.2 (2.5) million against the strong comparison period
  • EBITDA amounted to EUR -937 (-315) thousand corresponding to -29.2 (-8.0) percent of revenue
  • In the Devices segment, the revenue from China declined over 90% whereas the rest of the world grew over 50%. The key driver for the decline in China was the changes communicated in February
  • Optomed announced the results from the prospective, multi-center clinical trial intended to assess its handheld fundus camera Aurora together with AEYE Health’s AI for autonomous detection of more than mild diabetic retinopathy

 

 

Key figures

 

 

EUR, thousand

Q1/2022

Q1/2021

Change, %

2021

Revenue

3,214

3,944

-18.5%

14,850

Gross profit *

2,190

2,577

-15.0%

10,558

Gross margin % *

68.1%

65.3%

 

71.1%

EBITDA

-937

-315

-197.9%

-2,002

EBITDA margin *, %

-29.2%

-8.0%

 

-13.5%

Adjusted EBITDA *

-937

-315

-197.9%

-2,002

Adjusted EBITDA margin *, %

-29.2%

-8.0%

 

-13.5%

Operating result (EBIT)

-1,461

-851

-71.7%

-4,780

Operating margin (EBIT) *, %

-45.4%

-21.6%

 

-32.2%

Adjusted operating result (EBIT) *

-1,461

-851

-71.7%

-4,780

Adjusted operating margin (EBIT margin) *, %

-45.4%

-21.6%

 

-32.2%

Net profit/ loss

-1,370

-616

-122.5%

-4,249

Earnings per share

-0.10

-0.05

-101.6%

-0.32

Cash flow from operating activities

-688

-257

-75.4%

-2,940

Net Debt

1,821

-3,416

-153.3%

213

Net debt/ Adjusted EBITDA (LTM)

-0.7

7.2

 

-0.1

Equity ratio *

57.9%

64.2%

 

58.8%

R&D expenses personnel

376

479

-21.4%

1,773

R&D expenses other costs

209

149

40.1%

511

Total R&D expenses

585

628

-6.8%

2,284

 

*) Alternative performance measures, see section Alternative Performance Measures for definitions and calculations. 

 

 

CEO comments

Significant growth expectations in the US market, China market remains difficult to forecast. Global demand for screening and artificial intelligence solutions is growing. The first half of the year is expected to be weak, the second half looks strong.

 

Revenue decreased by 18.5 percent in the first quarter. The main reason for this negative trend in sales was low camera sales to China compared to a relatively high comparison period last year. In addition, no significant new software deliveries occurred in the first quarter. The weakened covid-19 situation and the consequent large-scale lockdowns significantly complicated sales and marketing work, as well as building new distribution channels in China. In addition, the war in Ukraine is currently having some negative effects on the business of both segments. However, the impact of the war on our full-year revenue is expected to be relatively small.

 

The most significant event of the quarter was the completion of the clinical trial of our Aurora AEYE product in the United States and the publication of the results. The study was arranged by our strategic artificial intelligence partner AEYE Health that is also responsible for the FDA application process.  We were very pleased with the results of the study, and we are now in our view able to move forward with our FDA clearance process, which is our main strategic goal for the year. The transformation of the diabetic retinopathy screening market in the United States is now getting started with the establishment of the new reimbursement code (CPT 92229), and Optomed will be in a unique position if our FDA clearance process is successful. Optomed's AI-based screening solution business model in the US will be a continuous revenue model based on a monthly fee, and the company will aim to gain a significant share of the US diabetic retinopathy screening market.

 

The United States, Western Europe and Asia markets excluding China continued to develop well. The demand for screening solutions together with artificial intelligence has clearly increased over the past six months. Optomed currently has several new pilots and sales projects around the world that are expected to materialize into major solution deliveries in the future, including both hardware and software. We see this positive development as a sign of a general market recovery from the covid-19 pandemic.

 

Because of low camera sales in China, the first half of the year is expected to be weak, but starting from the second half our outlook looks strong due to the positive development trends in the US and other Western markets. In addition, our major product development projects, which have been ongoing for years, will be completed by the end of the year and we aim to introduce new products to the market in 2022 and 2023. This will be reflected in lower product development costs from the second half of the year onwards. We expect these new products to contribute to accelerating the company’s revenue growth significantly in the coming years. Currently, we are strongly prioritizing the development of our Aurora-AEYE solution which will be reflected as slightly lower revenue from other software deliveries during 2022.

 

 

Seppo Kopsala

CEO

 

Outlook 2022


Optomed expects its full year 2022 revenue to grow compared to 2021.

 

Telephone conference


A telephone conference for analysts, investors and media will be arranged on 5 May 2022 at 11.00 EEST. The event will be held in English. The presentation material will be available at www.optomed.com/investors 10.00 EEST at the latest.

 

The participants are requested to register for the call-in advance by email to sakari.knuutti@optomed.com.

 

Please see the call-in numbers below:

 

FI +358 9 856 263 00

SE +46 8 505 218 52

UK +44 20 3321 5273

US +1 646 838 1719

FR +33 1 70 99 53 92

 

The conference id is 924 665 869#.

 

Please note that by dialing into the conference call, the participant agrees that personal information such as name and company name will be collected.

 

Group performance

 

January – March 2022

 

In January-March 2022, Group revenue decreased by 18.5 percent to EUR 3,214 (3,944) thousand. The main reason for the decline was the earlier communicated changes in China impacting camera sales. This was partly compensated by continued growth in Western markets, especially Europe and the USA. The Devices segment’s revenue decreased by 26.5 percent as the revenue from China declined over 90% whereas the rest of the world grew over 50%. The Software segment’s revenue decreased by 13.9 percent against the strong comparison period The decline was partly compensated by recurring revenue growth from existing customers.

 

The Group gross margin was 68.1 (65.3) percent. The Group recorded other operating income of EUR 36 (82) thousand during January-March. The gross margin excluding other operating income was 67.0 percent in 2022 and 63.3 percent in 2021.

 

In January-March 2022, Group reported EBITDA amounted to EUR -937 (-315).  The main reason for the negative EBITDA development compared to 2021 was lower revenue. 

 

In January-March 2022, net financial items amounted to EUR 71 (216) thousand and consisted mainly of interest payments to financial institutions and the translation effect of Chinese RMB and USD to EUR.

Cash flow and financial position


January – March 2022

 

In January-March 2022, the cash flow from operating activities amounted to EUR -688 (-257) thousand. Net cash in investing activities was EUR -859 (-557) thousand and relates mainly to capitalized development expenses. Net cash from financing activities amounted to EUR -622 (-71).

 

Consolidated cash and cash equivalents at the end of the period amounted to EUR 4,630 (9,767) thousand. Interest-bearing net debt totaled EUR 1,821 (-3,416) thousand at the end of the period.

 

Net working capital was EUR 4,115 (3,689) thousand at the end of the period.

Devices segment


Optomed has two synergistic business segments: Devices and Software.

The Devices segment develops, commercializes, and manufactures easy-to-use, and affordable handheld fundus cameras, that are suitable for any clinic for screening of various eye diseases, such as diabetic retinopathy, glaucoma, and AMD (Age Related Macular Degeneration).

 

 

EUR, thousand

Q1/2022

Q1/2021

Change, %

2021

Revenue

1,065

1,447

-26.5 %

5,839

Gross profit *

641

842

-23.9 %

4,139

Gross margin, % *

60.2%

58.2%

 

70.9%

EBITDA

-499

-231

-116.3 %

-1,014

EBITDA margin, % *

-46.9%

-15.9%

 

-17.4%

Operating result (EBIT)

-864

-615

-40.6 %

-3,182

Operating margin (EBIT), % *

-81.1%

-42.5%

 

-54.5%

 

*) Alternative performance measures, see section Alternative Performance Measures for definitions and calculations.

 

 

 

 

January – March 2022

In January-March 2022, the Devices segment revenue decreased by 26.5 percent and was EUR 1,065 (1,447) thousand. The negative growth was mainly due to changes in China, which were communicated in February, impacting camera sales. This was partly compensated by continued growth in Western markets, especially in Europe and the USA. The revenue from China declined over 90% whereas the rest of the world grew over 50%.  China market remains difficult to forecast due to covid19 pandemic.

 

In January-March 2022, the gross margin increased to 60.2 percent from 58.2 percent in the previous year.

In January-March 2022 EBITDA was EUR -499 (-231) thousand or -46.9 (-15.9) percent of revenue. The key driver for the lower EBITDA was lower revenue.

Software segment

 

Optomed has two synergistic business segments: Devices and Software.

The Software segment develops and commercializes screening software for diabetic retinopathy and cancer screening for healthcare organizations. The segment also distributes off-the-shelf products from selected partners to supplement its own solutions and expertise and provides software consultation to support the Devices segment screening solution projects.

 

EUR, thousand

Q1/2022

Q1/2021

Change, %

2021

Revenue

2,150

2,497

-13.9 %

9,011

Gross profit *

1,549

1,734

-10.7 %

6,420

Gross margin, % *

72.0 %

69.5%

 

71.2%

EBITDA

414

540

-23.3 %

1,855

EBITDA margin, % *

19.3 %

21.6%

 

20.6%

Operating result (EBIT)

257

388

-33.7 %

1,247

Operating margin (EBIT), % *

12.0 %

15.5%

 

13.8%

 

*) Alternative performance measures, see section Alternative Performance Measures for definitions and calculations.

 

January – March 2022

In January-March 2022, the Software segment revenue decreased by 13.9 percent and was EUR 2,150 (2,497) thousand against the strong comparison period as no large software delivery projects were completed during the quarter. The decline was partly compensated by the continued stable recurring business from the current customer base. In January-March 2022, the gross margin was 72.0 (69.5) percent.

 

EBITDA was EUR 414 (540) thousand or 19.3 (21.6) percent of revenue, respectively. The key driver for the lower EBITDA was lower revenue.

 

Group-wide expenses

 

Group-wide expenses relate to functions supporting the entire group such as treasury, group accounting, Marketing, legal, HR, and IT.

 

January – March 2022

 

 In January-March 2022, group-wide operating expenses amounted to EUR 853 (624) thousand. The increase is mainly related to strengthened of Group Marketing function in second half of 2021.  

Personnel

 

Number of personnel at the end of the reporting period.

 

 

31 March 2022

31 March 2021

Devices

53

57

Software

45

40

Group

23

18

Total

121

114

Corporate Governance

 

Optomed complies with Finnish laws and regulations, Optomed’s Articles of Association, the rules of Nasdaq Helsinki and the Finnish Corporate Governance Code 2021 issued by the Securities Market Association of Finland. The code is publicly available at http://cgfinland.fi/en/. Optomed’s corporate governance statement 2021 is available on the company website www.optomed.com/investors/.

Annual General Meeting

 

Optomed’s Annual General Meeting will be held at Life Science Center, Keilaranta 16 B, FI-02150, Espoo, Finland on 10 May 2022. The registration period and advance voting period commenced on 14 April 2022 at 10:00 a.m. (EEST) and ended on 3 May 2022 at 4:00 p.m. (EEST). Shareholders and their proxy representatives can only participate in the meeting and use shareholders’ rights by voting in advance as well as by posing counterproposals and questions in advance. The invitation and other material is available at https://www.optomed.com/investors/annual-general-meeting-2022/

Shares and shareholders

 

The company has one share series with all shares having the same rights. At the end of the review period Optomed Plc's share capital consisted of 14,003,144 shares and the company held 406,217 shares in the treasury which corresponds approximately 2.9 percent of the total amount of the shares and votes. Additional information with respect to the shares, shareholding and trading can be found on the company’s website www.optomed.com/investors/.

 

Risks and uncertainties

 

The key risks and uncertainties are described in the company’s Annual Report 2021 which was published on 4 March 2022. The complete report is available at https://www.optomed.com/investors/. The risk position of Optomed has not changed since then.

 

Flagging notifications

 

26 January 2022, the total holding in Optomed shares and votes held by BIAM has decreased to 4.31 % of all of the registered shares in Optomed.

 

Events after the review period

 

No material events after the reporting period.

Audit review

 

This financial report has not been audited by the company's auditors.

Financial reporting in 2022

 

4 August 2022  Half-Year Financial Report for 1 January – 30 June 2022

3 November 2022 Interim Report for 1 January – 30 September 2022

For more information, contact

 

Lars Lindqvist, CFO

Tel: +46 702 59 57 89

E-mail: lars.lindqvist@optomed.com

 

Seppo Kopsala, CEO

Tel.: +358 40 555 1050

E-mail:  seppo.kopsala@optomed.com

www.optomed.com

 

About Optomed

 

Optomed is a Finnish medical technology company and a leading manufacturer of handheld fundus cameras and screening software. Optomed combines handheld fundus cameras with software and artificial intelligence with the aim to transform the diagnostic process of various diseases, such as rapidly increasing diabetic retinopathy. Optomed has offices in Finland, the US and China and the company’s products are sold via various sales channels in over 60 countries globally.

Alternative Performance Measures

 

Optomed uses certain alternative performance measures (APMs) with the purpose to provide a better understanding of how the business develops. These APMs, as defined, cannot be fully compared with other companies’ APMs.

 

 

 

 

Alternative Performance Measures

Definition

Gross profit

Revenue + Other operating income – Materials and services expenses

Gross margin, %

Gross profit / Revenue

EBITDA

Operating result before depreciation, amortization, and impairment losses

EBITDA margin, %

EBITDA / Revenue

Operating result

Profit/loss after depreciation, amortization, and impairment losses

Operating margin, %

Operating result / Revenue

Adjusted operating result

Operating result excluding items affecting comparability

Adjusted operating margin, %

Adjusted operating result / Revenue

Adjusted EBITDA

EBITDA excluding items affecting comparability

Adjusted EBITDA margin %

Adjusted EBITDA / Revenue

Items affecting comparability

Material items outside ordinary course of business including restructuring costs, net gains or losses from sale of business operations or other non-current assets, strategic development projects, external advisory costs related to capital reorganization, impairment charges on non-current assets incurred in connection with restructurings, compensation for damages and transaction costs related to business acquisitions.

Net Debt

Interest-bearing liabilities (borrowings from financial institutions, government loans and subordinated loans) – cash and cash equivalents (excl. lease liabilities according to IFRS 16)

Net Debt / Adjusted EBITDA (LTM), times

Net Debt / Adjusted EBITDA (for the last twelve months, LTM)

Earnings per share

Net result / Number of outstanding shares (reflecting changes in the number of shares following the resolution of the EGM to split the shares of the company with a ratio of 1:20)

Equity ratio, %

Total equity / Total assets

R&D expenses

Employee benefit expenses for R&D personnel and other operational expenses related to R&D activities

 

Consolidated income statement

 

 

In thousands of euro

Q1/2022

Q1/2021

2021

Revenue

3,214

3,944

14,850

Other operating income

36

82

810

Materials and services

-1,061

-1,449

-5,102

Employee benefit expenses

-2,243

-2,148

-8,702

Depreciation, amortization, and Impairment losses

-524

-536

-2,778

Other operating expenses

-884

-744

-3,858

Operating result

-1,461

-851

-4,780

 

 

 

 

Finance income

116

239

715

Finance expenses

-45

-23

-263

Net finance expenses

71

216

453

 

 

 

 

Profit (loss) before income taxes

-1,390

-635

-4,327

 

 

 

 

Income tax expense

20

19

78

 

 

 

 

Loss for the period

-1,370

-616

-4,249

 

 

 

 

Loss for the period attributable to

 

 

 

Owners of the parent company

-1,370

-616

-4,249

Loss per share attributable to owners of the parent company

 

 

 

Weighted average number of shares

13,591,827

13,326,099

13,441,437

Basic loss per share (euro)

-0.10

-0.05

-0.32

 

 

 

 


Consolidated condensed comprehensive income statement

 

In thousands of euro

Q1/2022

Q1/2021

2021

Loss for the period

-1,370

-616

-4,249

Other comprehensive income

 

 

 

Foreign currency translation difference

-77

-78

-253

Other comprehensive income, net of tax

-77

-78

-253

Total comprehensive income for the period

-1,447

-694

-4,502

Total comprehensive loss attributable to Owners of the parent company

-1,447

-694

-4,502

 

 

 

 

 

 

 

Consolidated balance sheet

 

In thousands of euro

March 31 2022

March 31 2021

Dec 31, 2021

 

 

 

 

ASSETS

 

 

 

Non-current assets

 

 

 

Goodwill

 4,256

 4,256

 4,256

Development costs

 6,623

 5,842

 6,338

Customer relationships

 1,330

 1,552

 1,386

Technology

 611

 712

 636

Other intangible assets

 358

 454

 358

Total intangible assets

 13,177

 12,816

 12,975

Tangible assets

 667

 399

 433

Right-of-use assets

 1,101

 1,091

 1,205

Deferred tax assets

 13

 11

 13

Total non-current assets

 14,959

 14,317

 14,626

 

 

 

 

Current assets

 

 

 

Inventories

3,260

 2,353

 2,936

Trade and other receivables

4,247

 4,410

4,631

Cash and cash equivalents

 4,630

 9,767

 6,804

Total current assets

 12,136

 16,530

 14,371

 

 

 

 

Total assets

 

27,096

 

 30,847

 28,998

 

In thousands of euro

March 31 2022

March 31 2021

Dec 31, 2021

EQUITY

 

 

 

Share capital

 80

 80

 80

Share premium

 504

 504

 504

Reserve for invested non-restricted equity

 38,579

 37,708

 38,526

Translation differences

-164

 88

-88

Retained earnings

-21,933

-17,950

-17,721

Profit (loss) for the financial year

-1,370

-616

-4,249

Total equity

 15,696

 19,813

 17,052

LIABILITIES

 

 

 

Non-current liabilities

 

 

 

Borrowings from financial institutions

 3,646

 3,299

 3,813

Government loans

 1,908

 2,336

 1,940

Lease liabilities

 721

 699

 818

Deferred tax liabilities

 444

 521

 463

Total Non-current liabilities

 6,719

 6,855

 7,034

 

 

 

 

Current liabilities

 

 

 

Borrowings from financial institutions

 705

 220

 1,071

Government loans

 193

 495

 193

Lease liabilities

 392

 389

 396

Trade and other payables

3,391

 3,075

3,252

Total current liabilities

 4,682

 4,180

 4,912

 

 

 

 

Total liabilities

 11,400

 11,034

 11,946

 

 

 

 

Total equity and liabilities

 27,096

 30,847

 28,998

 

Consolidated statement of changes in shareholders’ equity

 

 

Equity attributable to
owners of the parent company

 

 

 

 

 

 

 

In thousands of euro

Share
capital

Share premium

Reserve for invested non-restricted equity

Translation differences

Retained earnings

Total

 

 

 

 

 

 

 

Balance at January 1, 2022

80

504

38,526

-88

-21,970

17,052

Comprehensive income

 

 

 

 

 

 

Loss for the financial year

 

 

 

 

-1,370

-1,370

Other comprehensive income

 

 

 

 

 

 

Translation differences

 

 

 

-77

 

-77

Total comprehensive income
for the financial year

 

 

 

-77

-1,370

-1,447

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share options

 

 

 54

 

37

91

Total transactions
with owners of the company

 

 

54

 

37

91

Other adjustments

 

 

 

 

 

 

Balance at March 31, 2022

80

504

38,579

-164

-23,303

 15,696

 

 

 

Equity attributable to
owners of the parent company

 

 

 

 

 

 

In thousands of euro

Share capital

Share premium

Reserve for invested non-restricted equity

Translation differences

Retained earnings

Total

 

 

 

 

 

 

 

Balance at January 1, 2021

80

504

37,470

166

-18,147

20,073

Comprehensive income

 

 

 

 

 

 

Loss for the period

 

 

 

 

-616

-616

Other comprehensive income

 

 

 

 

 

 


Translation differences

 

 

 

-78

 

-78

Total comprehensive income for the period

 

 

 

-78

-616

-694

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share options

 

 

 237

 

111

348

Total transactions with owners of the company

 

 

237

 

111

348

Other adjustments

 

 

 

 

86 

86

Balance at March 31, 2021

80

504

37,708

88

-18,566

19,813

 

 

Equity attributable to
owners of the parent company

 

 

 

 

 

 

In thousands of euro

Share capital

Share premium

Reserve for invested non-restricted equity

Translation differences

Retained earnings

Total

 

 

 

 

 

 

 

Balance at January 1, 2021

80

504

37,470

166

-18,147

20,073

Comprehensive income

 

 

 

 

 

 

Loss for the period

 

 

 

 

-4,249

-4,249

Other comprehensive income

 

 

 

 

 

 


Translation differences

 

 

 

-253

 

-253

Total comprehensive income for the period

 

 

 

-253

-4,249

-4,502

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share options

 

 

 1,055

 

340

1,395

Total transactions with owners of the company

 

 

1,055

 

340

1,395

Other adjustments

 

 

 

 

86

86

Balance at December 31, 2021

80

504

38,526

-88

-21,970

17,052

 

Consolidated cash flow statement

 

 

In thousands of euro

Q1/2022

Q1/2021

2021

Cash flows from operating activities

 

 

 

Loss for the financial period

-1,370

-616

-4,249

Adjustments:

 

 

 

Depreciation, amortization and
           impairment losses

535

536

2,689

Finance income and finance expenses

-73

-7

-472

Other adjustments

15

89

992

Cash flows before change in net working capital

-893

2

-1,041

Change in net working capital:

 

 

 

Change in trade and other receivables
          (increase (-) / decrease (+))

425

-600

-1,409

Change in inventories
          (increase (-) / decrease (+))

-303

209

-340

Change in trade and other payables
          (increase (+) / decrease (-))

117

169

-22

Cash flows before finance items

-654

-221

-2,811

Interest paid

-11

-18

-66

Other finance expenses paid

-23

-18

-64

Interest received

0

0

1

Net cash from operating activities (A)

-688

-257

-2,94

Cash flows from investing activities

 

 

 

Capitalization of development expenses

-542

-436

-2,112

Acquisition of tangible assets

-317

-121

-462

Net cash used in investing activities (B)

-859

-557

-2,574

Cash flows from financing activities

 

 

 

Proceeds from share subscriptions

54

237

1,012

Proceeds from loans and borrowings

0

0

1,366

Repayment of loans and borrowings

-574

-189

-327

Repayment of lease liabilities

-101

-119

-414

Net cash from financing activities (C)

-622

-71

1,637

Net cash from (used in) operating, investing, and financing activities (A+B+C)

-2,169

-884

-3,876

Net increase (decrease) in cash and cash equivalents

-2,169

-884

-3,876

Cash and cash equivalents at beginning of period

6,804

10,608

10,608

Effect of movements in exchange rate on cash held

-5

43

73

Cash and cash equivalents at end of period

4,630

9,767

6,804

Selected notes

 

Corporate information and basis of accounting                                            

Corporate information

Optomed is a Finnish medical technology group (hereafter ‘Optomed’ or ‘Group’) that specializes in handheld fundus cameras and solutions for screening of blinding eye diseases, established in 2004.

 

The Group’s parent company, Optomed Plc. (hereafter the ‘company’) is a Finnish public limited liability company established under the laws of Finland, and its business ID is 1936446-1. It is domiciled in Oulu, Finland and the Company’s registered address is Yrttipellontie 1, 90230 Oulu, Finland.

 

Basis of accounting     

Optomed’s consolidated financial statements has been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. The preparation of this interim report also takes into account the amendments to IFRS standards that have become effective by January 1, 2022.

 

All presented figures have been rounded. Financial ratios have been calculated using exact figures.

 

These interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting and should be read in conjunction with Group`s last annual consolidated financial statements as at and for the year ended 31 December 2021. This Interim financial statements do not include all of the information required by IAS 34: selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group`s financial position and performance since the last annual financial statements. 

 

Reportable segments

 

Q1/2022

 

In thousands of euro

Devices

Software

Group admin

Total

External revenue

 1,065

 2,150

0

 3,214

Net operating expenses

-424

-601

0

-1,025

Margin

641

1,549

0

 2,190

Depreciation and amortization

-365

-157

-2

-524

Other expenses

-1,140

-1,135

-853

-3,127

Operating result

-864

257

-854

-1,461

Finance items

0

0

71

71

Loss before tax expense

-864

257

-783

-1,390

 

Q1/2021

 

In thousands of euro

Devices

Software

Group admin

Total

External revenue

 1,447

 2,494

0

 3,944

Net operating expenses

-605

-762

0

-1,367

Margin

846

1,731

 0 

 2,577

Depreciation and amortization

-384

-152

0

-536

Other expenses

-1,073

-1,194

-624

-2,891

Operating result

-611

385

-624

-851

Finance items

0

0

216

216

Loss before tax expense

-611

385

-409

-635

 

2021

 

In thousands of euro

Devices

Software

Group Admin

Total

External revenue

 5,839

 9,011

0

 14,850

Net operating expenses

-1,700

-2,592

0

-4,292

Margin

4,139

6,420

0

 10,558

Depreciation and amortization

-2,168

-608

-2

-2,778

Other expenses

-5,153

-4,565

-2,843

-12,561

Operating result

-3,182

1,247

-2,844

-4,780

Finance items

0

0

453

453

Loss before tax expense

-3,182

1,247

-2,392

-4,327

Financial liabilities 

 

In thousands of euro 

31.3.2022 

31.3.2021 

31.12.2021 

 

 

 

 

Non-current financial liabilities 

 

 

 

Borrowings from financial institutions 

3,646

3,299

3,813

Government loans 

1,908

2,336

1,940

Lease liabilities 

721

699

818

Total 

6,275

6,334

6,571

 

 

 

 

Current financial liabilities 

 

 

 

Borrowings from financial institutions 

705

220

1,071

Government loans 

193

495

193

Lease liabilities 

392

389

396

Trade payables 

841

686

944

Total 

2,131

1,791

2,604

  

 

 

 

Total financial liabilities 

8,406

8,125

9,175

 Fair values - financial liabilities measured at amortized cost

 

Optomed considers that the carrying amounts of the financial liabilities measured at amortized cost substantially equal to their fair values.

 

 

Exposure to credit risk and loss allowance

 

Optomed considers it has heightened risk regarding Chinese customer's trade receivables. The credit risk concentration has been formed and is associated with an increased credit loss risk due to overdue trade receivables. Chinese customer has paid its overdue receivable according to planned schedule.

 

In thousands of euro

Gross carrying amount

 

Weighted av.

loss rate %

Loss

allowance

 

 

 

 

At March 31, 2022

 

 

 

Current (not past due)

 1,203

0.5 %

 6

Past due

 

 

 

1-30 days

 79

1.5 %

 1

31-60 days

 52

4 %

 2

61-90 days

 55

9 %

 5

More than 90 days past due

 33

12 %

 4

Specific loss allowance

 2,371

30 %

 711

Total

 3,792

 

 729

 

The year 2021 include a specific credit risk accrual of EUR 715 thousand  which consist of overdue trade receivable from a Chinese customer.

 

 

In thousands of euro

Gross carrying amount

 

Weighted av.

loss rate %

Loss

allowance

 

 

 

 

At December 31, 2021

 

 

 

Current (not past due)

 1,143

0.5 %

6

Past due

0

 

 

1-30 days

 67

1.5 %

1

31-60 days

 10

4 %

0

61-90 days

 2

9 %

0

More than 90 days past due

 40

12 %

5

Specific loss allowance

 2,382

30 %

715

Total

 3,644

 

 727