Interim results Q3 and 9M 2022
27 October 2022
Copyright © 2022 - Confidential
Received voluntary bid from Visma at NOK 11.20/share
- Voluntary cash offer from Visma of NOK 11.20 per share announced on 26 September
- 60% premium to last traded
- 58% premium to 30 days WWAP
- 65% premium to 90 days WWAP
- Unanimously recommended by the Board of House of Control
- Result of strategic process conducted by the Board in consultation with financial advisers
- Pre-acceptancefrom 33.84% of shareholders, including management and Board members
- Offer period 29 September - 31 October 2022
- Transaction contingent on 90% acceptance and regulatory approval
- Transaction expected to be completed during Q4
Copyright © 2022 - Confidential
Our long-term growth journey
+26%
ARR* and Revenue last 12 months, NOKm
225 | 214 | 215 | |||||
200 | 195 | ||||||
177 | 171 | ||||||
175 | |||||||
+35% | 162 | ||||||
150 | |||||||
ARR CAGR | 125 128 | ||||||
125 | '16-21 | ||||||
94 | 102 | ||||||
100 | |||||||
83 | |||||||
75 | 71 | ||||||
52 | 58 | ||||||
45 | 44 | ||||||
50 |
25
0
2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 9M'21 | 9M'22 | ||
Revenue | ARR | ||||||||
*ARR excluding the 'on-premises' business divested 1 March 2022
Copyright © 2022 - Confidential
Growing revenue base, EBITDA turning positive
- Q3 2022 revenue of NOK 54.5m, +23% y-o-y
- Organic revenue growth +15%
- Expect revenue of NOK 218-222m for FY'22
Revenue last 12 months, NOKm
Continuing business | ||||||
Divested business | 204 | 214 | ||||
191 | 10 | |||||
177 | 14 | |||||
162 | 18 | |||||
22 | ||||||
24 | ||||||
174 | 190 | 204 | ||
156 | ||||
138 | ||||
LTM to Q3'21 LTM to Q4'21 LTM to Q1'22 LTM to Q2'22 LTM to Q3'22
- Q3 EBITDA of NOK -2.4m
- Adj. EBITDA of NOK +12.1m, excluding special items mainly relating to transaction costs and vesting of options triggered by the Visma transaction
- Expect positive adj. EBITDA of NOK 16-20m for FY 2022
- Expect positive Cash EBITDA from mid-2023
NOKm | Q4 21 | Q1 22 | Q2 22 | Q3 22 | |
EBITDA adj. | -5.0 | -2.0 | +1.7 | +12.1 | |
Cash EBITDA adj. | -15.5 | -10.1 | -5.2 | +5.5 |
Copyright © 2022 - Confidential
Operations
01 Highlights
02 Operations
03 Financials
04 Summary and Outlook
05 Appendix
07 Agenda
08 Agenda
09 Agenda
10 Agenda
Copyright © 2022 - Confidential
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
House of Control Group AS published this content on 27 October 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 27 October 2022 05:13:05 UTC.