Ekinops 2019 Annual Results: Revenue +11% - EBITDA +43%
PARIS, Feb. 26, 2020 /PRNewswire/ -- EKINOPS (Euronext Paris - FR0011466069 - EKI), a leading supplier of telecommunications solutions for telecom operators, has published its financial statements for the year ended December 31, 2019 as approved by the Board of Directors on February 25, 2020. The audit of the consolidated financial statements has been completed and the certification report will be issued after specific checks.
https://mma.prnewswire.com/media/814911/Ekinops_Logo.jpg
EURm - IFRS - Audit procedures completed
2018(2) 2019 Change in %
--- ---
Revenue 84.2 93.5 +11%
--- ---
Gross margin 47.1 49.9 +6%
% of revenue 55.9% 53.4%
---
Operating expenses 45.8 45.3 -1%
EBITDA
(1) 10.4 15.0 +43%
% of revenue 12.4% 16.0%
Current operating income 1.3 4.6 +255%
--- ---
Other operating income/(expenses) (2.0) (2.6)
Operating income/(loss) (0.7) 2.0
---
Net income/(loss) (0.7) 1.6
n.a.
--- ---
(1) EBITDA (Earnings before interest, taxes, depreciation and amortization) corresponds to current operating income restated for
(i) amortization, depreciation, provisions and write-offs, and (ii) income and expenses relating to share-based payments.
(2) 2018 data has been restated due to revaluation of the earn-out portion payment payable in shares in respect of the OneAccess acquisition.
This resulted in a EUR1.4 million reduction in the earn-out liability as of December 31, 2018 and impacted 'Other operating income and expenses'
(net expense of EUR2.0 million versus EUR3.4 million as reported in 2018).
Ekinops posted consolidated full-year 2019 revenue of EUR93.5 million following sustained year-on-year growth of 11.0% (9.7% at constant exchange rates), including 15.0% growth (13.3% at constant exchange rates) in the second half. These results are in line with the Group's long-term target of maintaining double-digit organic growth.
This buoyant growth largely came from strong demand for optical transport products, with the proven success of the 200G and 400G ranges. A success further illustrated by the win of several key accounts in the USA which contributed strongly to the impressive 56% growth rate recorded in the region. The revenue outside of France grew significantly in 2019 at 28.5%.
Last year, the Group made further strategic progress in virtualization, with several leading operators and service providers adopting Ekinops products: OneOS6, OneAccess' VNFs (Virtual Network Functions) and OVP (Open Virtual Platform). Ekinops' leading position in virtualization was confirmed by the MEF Award in the 'Virtualization' category obtained in November 2019 and, more recently, by Orange Business Services' choice of Ekinops as a partner for its universal customer premises equipment solution (uCPE) to step up the transformation of edge networks.
Gross margin rate of 53.4% at the upper end of the target range
Gross margin amounted to EUR49.9 million, up 6%. The gross margin rate came to 53.4%, at the upper end of the Group's long-term target range (50-55%), after an exceptional margin of 55.9% in 2018.
The slight year-on-year decrease is due to three factors: (i) a strong performance in 2018 driven by one-off service sales to a major client, (ii) strategic business development initiatives with two major Top 10 clients (one Asia-Pacific key account and a major European operator) leading to respective revenue growth of 48% and 82% with these two clients in 2019, and (iii) a less favorable product mix coupled with price increases affecting some electronic components.
43% EBITDA growth, record full-year EBITDA margin of 16.0%
2019 EBITDA came to EUR15.0 million, up 43% from 2018 driven by tight management of the cost structure. Accordingly, operating expenses fell 1% versus 2018, with reductions seen in R&D (down 3%) and sales and marketing expenditure (down 5%).
The main reasons for the leveling of operating expenses were: (i) the full-year impact of the reorganization and optimization measures implemented in 2018 following the OneAccess acquisition, (ii) reduced hiring requirements after the intake of 25 R&D engineers based in Campinas (Brazil) following the July acquisition of OTN technology, and (iii) a EUR1.3 million increase in 2019 grants for innovation and research tax credit versus 2018.
Furthermore, application of IFRS 16 increased 2019 EBITDA by EUR1.9 million.
2019 EBITDA margin came to 16.0% (14.0% excluding IFRS 16 impact) versus 12.4% in 2018.
After net depreciation, amortization and provisions (EUR8.6 million) and non-cash expenses relating to share-based payments (EUR1.8 million), current operating income amounted to EUR4.6 million (4.9% of revenue) compared to EUR1.3 million last year (up 255%).
Other operating income and expenses amounted to a net expense of EUR2.6 million (vs EUR2.0 million in 2018), mainly consisting of fees and charges relating to acquisitions. Operating income amounted to EUR2.0 million (vs a EUR0.7 million loss in 2018).
Net income came to EUR1.6 million, compared to a EUR0.7 million loss in 2018.
EUR14.0 million net cash([1]) as of December 31, 2019
During 2019 Ekinops generated operating cash flow of EUR10.5 million.
Cash flow from investing activities amounted to EUR16.1 million comprising EUR3.9 million capex (non-current assets and R&D capitalization) and a EUR12.3 million outflow representing the acquisition of OTN technology in July 2019 and payment of the last earn-out installment in respect of the OneAccess acquisition.
Cash flow from financing activities amounted to a EUR13.1 million inflow, which includes a net EUR7.3 million capital increase through private placement carried out in June 2019 to finance the OTN acquisition and new bank borrowings totaling EUR7.9 million net of repayments.
The overall change in cash and cash equivalents was a EUR7.5 million increase in 2019.
ASSETS - EURm
12/31 12/31
EQUITY & LIABILITIES - EURm
12/31 12/31
IFRS 2018 2019
IFRS 2018 2019
---
Non-current assets 71.1 83.9
Shareholders' equity 74.4 86.5
o/w goodwill 27.5 28.6
Financial liabilities 10.9 18.6
o/w intangible assets 30.4 34.4
o/w factoring 5.0 6.7
o/w right-of-use assets 6.2
o/w conditional advances/interest 2.1 1.5
free loans
---
Current assets 37.8 38.9
R&D tax credit pre-financing 4.8 5.4
o/w inventories 11.2 10.5
Trade payables 14.0 13.8
o/w trade receivables 20.7 21.4
Lease liabilities 6.5
---
Cash & cash equivalents 25.1 32.6
Other liabilities 30.0 24.6
---
TOTAL 134.1 155.4
TOTAL 134.1 155.4
---
Outlook
After the growth achieved in 2018, 2019 results fully reflect the successful merger with OneAccess and the high value-added generated.
Over the coming months, the Group plans to stay focused on high value-added applications such as SD-WAN (Software-Defined Wide Area Network), uCPEs, OneOS6, VNFs, services, 1G/10G routers, OTN and SDN software.
Recent achievements in virtualization (MEF Award, Orange Business Services) confirm the merits of the Group's innovator positioning in this sector and ambition to establish itself as a leading supplier of new-generation virtualization solutions to operators.
2020 financial targets
As the year 2020 gets underway, Ekinops is confirming its goal of delivering double-digit annual organic growth over the long term, as achieved in 2018 (14% pro forma growth) and 2019 (11%).
The Group's upselling strategy driven by increasing sales of software solutions over the coming years strengthens its confidence in achieving its gross margin target of 50-55%, above the industry average.
Lastly, in terms of operating performance the Group is confirming its target of keeping the increase in expenses down to EUR2-4 million (excluding depreciation and amortization charges and non-recurring expenditure) versus 2019, in view of the full-year consolidation of the new OTN business and the hiring required to support growth.
Potential impact of coronavirus epidemic on Ekinops' business
Along with the publication of its 2019 annual results, Ekinops wishes to inform the market of the possible impact of the coronavirus epidemic and production line shutdowns in China on its business.
So far, the epidemic has not had a major impact on the Group's business.
It is reminded that the Group's equipment is manufactured entirely in Europe at assembly plants located in France, Belgium and Hungary.
However, supply issues affecting some components manufactured in China could cause delays in equipment deliveries to clients. Meanwhile, the Group is looking into alternative supply solutions for some categories of components and parts.
The Group will keep its shareholders and the market informed of any related material developments affecting its business.
Financial reporting calendar
Date Release
---
Wednesday, April 8, 2020 Q1 2020 revenue (unaudited)
---
Thursday, May 28, 2020
General Meeting
---
Thursday, July 9, 2020 Q2 2020 revenue (unaudited)
---
Tuesday, July 28, 2020 H1 2020 results (limited
review)
---
Monday, October 12, 2020 Q3 2020 revenue (unaudited)
---
Tuesday, January 12, 2021 FY 2020 revenue (unaudited)
---
All press releases are published after Euronext Paris market close.
[1] Net cash = cash and cash equivalents - borrowings (excluding bank debt relating to CIR pre-financing and IFRS 16 lease liabilities)
For more information, visit www.ekinops.com
Logo - https://mma.prnewswire.com/media/814911/Ekinops_Logo.jpg
EKINOPS contact
Didier Brédy
Chairman and CEO
contact@ekinops.com
Investors
Mathieu Omnes
Investor relation
Tel.: +33 (0)1 53 67 36 92
momnes@actus.fr
Press
Nicolas Bouchez
Press relation
Tel.: +33 (0)1 53 67 36 74
nbouchez@actus.fr
View original content:http://www.prnewswire.com/news-releases/ekinops-2019-annual-results-revenue-11---ebitda-43-301011940.html
SOURCE Ekinops
