Materialise Reports Fourth Quarter and Full Year 2019 Results

LEUVEN, Belgium--(BUSINESS WIRE)—March 4, 2020 -- Materialise NV (NASDAQ:MTLS), a leading provider of additive manufacturing and medical software and of sophisticated 3D printing services, today announced its financial results for the fourth quarter and full year
ended December 31, 2019.

Highlights – Fourth Quarter and Full Year 2019

Fourth Quarter 2019

  • Total revenue increased 3.5% to 50,712 kEUR for the fourth quarter of 2019 compared to the 2018 period.

  • Adjusted EBITDA increased 28.0% to 7,749 kEUR for the fourth quarter of 2019 compared to the 2018 period.Net profit for the fourth quarter of 2019 was 1,327 kEUR, or 0.03 EUR per diluted share, compared to 525 kEUR, or 0.01 EUR

  • per diluted share, for the same period last year.

 

Full Year 2019

  • Total revenue increased 6.5% to 196,679 kEUR for 2019 from 184,721 kEUR for 2018.

  • Adjusted EBITDA increased 13.3% to 26,656 kEUR for 2019 from 23,526 kEUR for 2018.

  • Total deferred revenue from annual software sales and maintenance contracts increased by 5,061 kEUR to 27,667 kEUR from 22,606 kEUR at the end of 2018.

  • Net profit for 2019 was 1,724 kEUR, or 0.03 EUR per diluted share, compared to 3,027 kEUR, or 0.06 EUR per diluted share, last year

Executive Chairman Peter Leys commented, “In 2019 we increased our revenues by almost 12 million EUR and grew our deferred
revenues from software license and maintenance fees by an additional 5 million EUR.

Our Adjusted EBITDA rose by more than 13% to 26,7 million EUR. Materialise Software and Materialise Medical both achieved record quarterly revenues while Materialise Manufacturing experienced headwinds from a difficult macro-environment. We closed 2019 with cash and cash equivalents on our balance sheet totaling almost 129 million EUR, an increase of 13 million EUR compared to year-end 2018. We believe our continued solid and profitable growth and financial strength position us well to expand our existing business and capture new growth opportunities as our company enters its fourth decade and the additive manufacturing market continues to develop.”

 

Fourth Quarter 2019 Results

Total revenue for the fourth quarter of 2019 increased 3.5% to 50,712 kEUR compared to 49,014 kEUR for the fourth quarter of 2018.
Adjusted EBITDA increased to 7,749 kEUR from 6,052 kEUR. The Adjusted EBITDA margin (Adjusted EBITDA divided by total revenue)
for the fourth quarter of 2019 was 15.3% compared to 12.3% for the fourth quarter of 2018.


Revenue from our Materialise Software segment increased 20.7% to 12,124 kEUR for the fourth quarter of 2019 from 10,044 kEUR for
the same quarter last year. Segment EBITDA increased to 5,026 kEUR from 2,969 kEUR while the segment EBITDA margin was 41.5%
compared to 29.6% for the prior-year period.


Revenue from our Materialise Medical segment increased 14.1% to 17,209 kEUR for the fourth quarter of 2019 compared to 15,081
kEUR for the same period in 2018, including the impact of Engimplan, the Brazil-based manufacturer of orthopedic and craniomaxillofacial (CMF) implants and instruments in which we acquired a 75% stake on August 1 2019. Compared to the fourth quarter of
2018, revenues from medical devices and services grew 16.9%. Revenues from our medical software grew 8.0% and deferred revenue
from license and maintenance fees within the segment increased by 926 kEUR compared to the fourth quarter of 2018. Segment EBITDA
was 3,468 kEUR compared to 3,593 kEUR while the segment EBITDA margin was 20.1% compared to 23.8% for the fourth quarter of
2018.


Revenue from our Materialise Manufacturing segment decreased 11.0% to 21,295 kEUR for the fourth quarter of 2019 from 23,926 kEUR
for the fourth quarter of 2018. Segment EBITDA decreased to 1,761 kEUR from 1,983 kEUR while the segment EBITDA margin remained
flat at 8.3%.


Gross profit was 28,578 kEUR, or 56.4% of total revenue, for the fourth quarter of 2019 compared to 27,261 kEUR, or 55.6% of total
revenue, for the fourth quarter of 2018.


Research and development (“R&D”), sales and marketing (“S&M”) and general and administrative (“G&A”) expenses increased, in the
aggregate, 0.6% to 27,462 kEUR for the fourth quarter of 2019 from 27,290 kEUR for the fourth quarter of 2018.
Net other operating income increased to 1,474 kEUR compared to 810 kEUR for the fourth quarter of 2018.
Operating result increased to 2,589 kEUR from 781 kEUR for the fourth quarter of 2018.


Net financial result was (558) kEUR compared to (420) kEUR for the fourth quarter of 2018. The share in loss of joint venture amounted
to (147) kEUR compared to (184) kEUR for the same period in 2018.


The fourth quarter of 2019 contained income tax expenses of (558) kEUR, compared to net tax income of 348 kEUR in the fourth
quarter of 2018.


As a result of the above, net profit for the fourth quarter of 2019 was 1,327 kEUR, compared to net profit of 525 kEUR for the same
period in 2018. Total comprehensive income for the fourth quarter of 2019, which includes exchange differences on translation of
foreign operations, was 1,597 kEUR compared to 507 kEUR for the 2018 period.

 

Full Year 2019 Results

Total revenues for the year ended December 31, 2019 increased 6.5% to 196,679 kEUR compared to 184,721 kEUR for the year ended
December 31, 2018. Excluding the 2,437 kEUR revenue impact of Engimplan, revenues increased 5.2%. Adjusted EBITDA for the year
ended December 31, 2019 was 26,656 kEUR, an increase of 13.3% compared to 23,526 kEUR for the year ended December 31, 2018.


The Adjusted EBITDA margin increased to 13.6% from 12.7% in 2018.


Revenues from our Materialise Software segment increased 11.4% to 41,654 kEUR for the year ended December 31, 2019 compared to
37,374 kEUR for the year ended December 31, 2018. The segment EBITDA margin was 33.2% in 2019 compared to 30.9% in 2018.
Revenues from our Materialise Medical segment grew by 16.4% for the year ended December 31, 2019 to 60,809 kEUR from 52,252
kEUR for the year ended December 31, 2018. Medical software growth was 13.9%, and revenues from medical devices and services
increased 17.6%, including Engimplan’s impact. The segment EBITDA margin was 17.7% in 2019, compared to 19.6% in 2018.


Revenues from our Materialise Manufacturing segment decreased 0.8% to 94,156 kEUR for the year ended December 31, 2019 from
94,956 kEUR for the year ended December 31, 2018. The segment EBITDA margin increased from 11.4% for 2018 to 12.9% in 2019.
Operating profit improved 1,852 kEUR to 7,016 kEUR for the year ended December 31, 2019 from 5,164 kEUR. The increased net
financial expenses of 1,070 kEUR and increased income tax expenses of 2,170 kEUR impacted our net result. Accordingly, net profit
decreased to 1,724 kEUR for 2019 compared to 3,027 kEUR for 2018.


At December 31, 2019, we had cash and equivalents of 128,897 kEUR compared to 115,506 kEUR at December 31, 2018. Gross debt
amounted to 127,939 kEUR (including 5,160 kEUR of lease liabilities recognized under the new accounting standard IFRS 16), compared
to 106,037 kEUR at December 31, 2018.


Cash flow from operating activities for the year ended December 31, 2019 was 28,402 kEUR compared to 28,320 kEUR in the year
ended December 31,2018. Total capital expenditures for the year ended December 31, 2019 amounted to 15,665 kEUR. This amount
included 1,070 kEUR of capitalized R&D expenditures from medical programs.


Net shareholders’ equity at December 31, 2019 was 142,675 kEUR compared to 135,989 kEUR at December 31, 2018.

 

Note on Comparability

As a result of the implementation of the new accounting standard IFRS 16, we recognized additional lease assets and liabilities in the
amount of 4,998 kEUR at January 1, 2019. At the end of the year ended December 31, 2019, the total commitment of lease assets and
liabilities amounted to 5,025 kEUR. Our Adjusted EBITDA for the year ended December 31, 2019 was affected positively by the new
standard as a result of the rental payments decrease of 2,580 kEUR; however, our operating profit was impacted by (18) kEUR as
depreciation expenses increased by 2,597 kEUR. For the fourth quarter of 2019 our Adjusted EBITDA was affected positively by 641
kEUR, while our operating profit was impacted by (93) kEUR and depreciation expenses increased by 735 kEUR.

 

2020 Guidance

Mr. Leys concluded, “The additive manufacturing market continues to evolve, with new applications steadily finding their way to
market. We intend to continue positioning Materialise to benefit from these promising growth opportunities in the coming years. In
2020, we will dedicate significant attention to supporting the development of a wide variety of meaningful end part applications with
our generic software tools, and, more specifically, to growing a select number of key applications Materialise is more directly involved
in.

In our Materialise Software segment, we intend to maintain our leadership position in the existing service bureau market and to
grow our position in the expanding end part manufacturing market through both innovation and strategic partnerships.In our
Materialise Medical segment, we intend to continue penetrating the hospital market with our software tools and simultaneously driving
the next stage of innovation in the orthopaedic, CMF and cardiovascular markets.

In our Materialise Manufacturing segment, we will increasingly focus on complex and unique parts, in general, and on the growth of our wearables and aviation initiatives, in particular.

“For fiscal 2020, which has started with some unexpected challenges for businesses worldwide in connection with the COVID-19 virus,
we expect to report consolidated revenue between 202,000 kEUR – 215,000 kEUR, with growth coming primarily from our Materialise
Software and Materialise Medical segments, and Adjusted EBITDA between 27,500 kEUR – 30,000 kEUR. We expect the amount of
deferred revenue we generate from annual licenses and maintenance in 2020 to increase by an amount between 3,000 kEUR – 5,000
kEUR.”

 

Non-IFRS Measures

Materialise uses EBITDA and Adjusted EBITDA as supplemental financial measures of its financial performance. EBITDA is calculated as
net profit plus income taxes, financial expenses (less financial income), shares of loss in a joint venture and depreciation and
amortization. Adjusted EBITDA is determined by adding non-cash stock-based compensation expenses and acquisition-related expenses
of business combinations to EBITDA. Management believes these non-IFRS measures to be important measures as they exclude the
effects of items which primarily reflect the impact of long-term investment and financing decisions, rather than the performance of
the company’s day-to-day operations. As compared to net profit, these measures are limited in that they do not reflect the periodic
costs of certain capitalized tangible and intangible assets used in generating revenues in the company’s business, or the charges
associated with impairments. Management evaluates such items through other financial measures such as capital expenditures and
cash flow provided by operating activities. The company believes that these measurements are useful to measure a company’s ability
to grow or as a valuation measurement. The company’s calculation of EBITDA and Adjusted EBITDA may not be comparable to similarly
titled measures reported by other companies. EBITDA and Adjusted EBITDA should not be considered as alternatives to net profit or
any other performance measure derived in accordance with IFRS. The company’s presentation of EBITDA and Adjusted EBITDA should
not be construed to imply that its future results will be unaffected by unusual or non-recurring items.

 

Exchange Rate

This document contains translations of certain euro amounts into U.S. dollars at specified rates solely for the convenience of readers.
Unless otherwise noted, all translations from euros to U.S. dollars in this document were made at a rate of EUR 1.00 to USD 1.117319,
the reference rate of the European Central Bank on December 31, 2019.

 

Conference Call and Webcast

Materialise will hold a conference call and simultaneous webcast to discuss its financial results for the fourth quarter of 2019 on
Wednesday March 4, 2020, at 8:30 a.m. ET/2:30 p.m. CET. Company participants on the call will include Wilfried Vancraen, Founder
and Chief Executive Officer; Peter Leys, Executive Chairman; and Johan Albrecht, Chief Financial Officer. A question-and-answer
session will follow management’s remarks.

 

  • To access the conference call, please dial 844-469-2530 (U.S.) or 765-507-2679 (international), passcode 7697685#.

 

The conference call will also be broadcast live over the Internet with an accompanying slide presentation, which can be accessed on
the company’s website at http://investors.materialise.com. A webcast of the conference call will be archived on the company's
website for one year.

 

About Materialise

Materialise incorporates 30 years of 3D printing experience into a range of software solutions and 3D printing services, which form the
backbone of the 3D printing industry. Materialise’s open and flexible solutions enable players in a wide variety of industries, including
healthcare, automotive, aerospace, art and design, and consumer goods, to build innovative 3D printing applications that aim to make
the world a better and healthier place. Headquartered in Belgium, with branches worldwide, Materialise combines one of the largest
groups of software developers in the industry with one of the largest 3D printing facilities in the world. For additional information,
please visit: www.materialise.com.


Cautionary Statement on Forward-Looking Statements


This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended,
and Section 21E of the Securities Exchange Act of 1934, as amended, regarding, among other things, our intentions, beliefs,
assumptions, projections, outlook, analyses or current expectations, plans, objectives, strategies and prospects, both financial and
business, including statements concerning, among other things, current estimates of fiscal 2020 revenues, deferred revenue from
annual licenses and maintenance and Adjusted EBITDA, results of operations, cash needs, capital expenditures, expenses, financial
condition, liquidity, prospects, growth and strategies (including our strategic priorities for 2020), and the trends and competition that
may affect the markets, industry or us. Such statements are subject to known and unknown uncertainties and risks. When used in
this press release, the words “estimate,” “expect,” “anticipate,” “project,” “plan,” “intend,” “believe,” “forecast,” “will,” “may,”
“could,” “might,” “aim,” “should,” and variations of such words or similar expressions are intended to identify forward-looking
statements. These forward-looking statements are based upon the expectations of management under current assumptions at the
time of this press release. These expectations, beliefs and projections are expressed in good faith and the company believes there is 
a reasonable basis for them. However, the company cannot offer any assurance that our expectations, beliefs and projections will
actually be achieved. By their nature, forward-looking statements involve risks and uncertainties because they relate to events,
competitive dynamics and industry change, and depend on economic circumstances that may or may not occur in the future or may
occur on longer or shorter timelines than anticipated. We caution you that forward-looking statements are not guarantees of future
performance and involve known and unknown risks, uncertainties and other factors that are in some cases beyond our control. All of
the forward-looking statements are subject to risks and uncertainties that may cause the company's most recent actual results to
differ materially from our expectations, including risk factors described in the company's most recent annual report on Form 20-F filed
with the U.S. Securities and Exchange Commission. There are a number of risks and uncertainties that could cause the company's
actual results to differ materially from the forward-looking statements contained in this press release.


The company is providing this information as of the date of this press release and does not undertake any obligation to update any
forward-looking statements contained in this press release as a result of new information, future events or otherwise, unless it has
obligations under the federal securities laws to update and disclose material developments related to previously disclosed information.

Consolidated income statements (Unaudited)

 

 

For the three months ended
December 31,

   

 

For the twelve
months ended
December 31,

 

In 000, except per share amounts

 

2019

 

 

2019

 

 

2018

 

 

 

2019

 

 

2018

 

 

 

U.S.$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

 

 

56,660

 

 

 

50,712

 

 

 

49,014

 

 

 

 

196,679

 

 

 

184,721

 

Cost of sales

 

 

(24,730)

 

 

 

(22,134)

 

 

 

(21,753)

 

 

 

 

(86,972)

 

 

 

(82,299)

 

Gross profit

 

 

31,930

 

 

 

28,578

 

 

 

27,261

 

 

 

 

109,707

 

 

 

102,422

 

Gross profit as % of revenue

 

 

56.4%

 

 

 

56.4%

 

 

 

55.6%

 

 

 

 

55.8%

 

 

 

55.4%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Research and development expenses

 

 

(6,633)

 

 

 

(5,937)

 

 

 

(5,335)

 

 

 

 

(23,348)

 

 

 

(22,416)

 

Sales and marketing expenses

 

 

(15,857)

 

 

 

(14,192)

 

 

 

(12,571)

 

 

 

 

(52,989)

 

 

 

(46,303)

 

General and administrative expenses

 

 

(8,194)

 

 

 

(7,333)

 

 

 

(9,384)

 

 

 

 

(31,786)

 

 

 

(32,310)

 

Net other operating income (expenses)

 

 

1,646

 

 

 

1,474

 

 

 

810

 

 

 

 

5,432

 

 

 

3,771

 

Operating (loss) profit

 

 

2,893

 

 

 

2,589

 

 

 

781

 

 

 

 

7,016

 

 

 

5,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financial expenses

 

 

(1,156)

 

 

 

(1,035)

 

 

 

(1,308)

 

 

 

 

(3,682)

 

 

 

(4,864)

 

Financial income

 

 

533

 

 

 

477

 

 

 

888

 

 

 

 

1,377

 

 

 

3,627

 

Share in loss of joint venture

 

 

(164)

 

 

 

(147)

 

 

 

(184)

 

 

 

 

(392)

 

 

 

(475)

 

(Loss) profit before taxes

 

 

2,106

 

 

 

1,885

 

 

 

177

 

 

 

 

4,319

 

 

 

3,452

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

(623)

 

 

 

(558)

 

 

 

348

 

 

 

 

(2,595)

 

 

 

(425)

 

Net (loss) profit for the period

 

 

1,483

 

 

 

1,327

 

 

 

525

 

 

 

 

1,724

 

 

 

3,027

 

Net (loss) profit attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The owners of the parent

 

 

1,475

 

 

 

1,321

 

 

 

525

 

 

 

 

1,646

 

 

 

3,027

 

Non-controlling interest

 

 

8

 

 

 

7

 

 

 

 

 

 

 

79

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share attributable to owners of the parent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

0.03

 

 

 

0.03

 

 

 

0.01

 

 

 

 

0.03

 

 

 

0.06

 

Diluted

 

 

0.03

 

 

 

0.03

 

 

 

0.01

 

 

 

 

0.03

 

 

 

0.06

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average basic shares outstanding

 

 

52,891

 

 

 

52,891

 

 

 

52,882

 

 

 

 

52,891

 

 

 

49,806

 

Weighted average diluted shares outstanding

 

 

53,797

 

 

 

53,797

 

 

 

53,761

 

 

 

 

53,779

 

 

 

50,609

 

Consolidated statement of comprehensive income (Unaudited)

 

 

For the three months ended
December 31,

 

 

 

 

For the twelve
months ended
December 31,

 

In 000

 

2019

 

 

2019

 

 

2018

 

 

 

 

2019

 

 

2018

 

 

 

U.S.$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) for the period

 

 

1,483

 

 

 

1,327

 

 

 

525

 

 

 

 

 

1,724

 

 

 

3,027

 

Other comprehensive income

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange difference on translation of foreign operations

 

 

165

 

 

 

148

 

 

 

(18)

 

 

 

 

 

245

 

 

 

(47)

 

Other comprehensive income (loss), net of taxes

 

 

165

 

 

 

148

 

 

 

(18)

 

 

 

 

 

245

 

 

 

(47)

 

Total comprehensive income (loss) for the year, net of taxes

 

 

1,648

 

 

 

1,475

 

 

 

507

 

 

 

 

 

1,969

 

 

 

2,980

 

Total comprehensive income (loss) attributable to:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

The owners of the parent

 

 

1,784

 

 

 

1,597

 

 

 

507

 

 

 

 

 

2,102

 

 

 

2,980

 

Non-controlling interest

 

 

(136)

 

 

 

(122)

 

 

 

 

 

 

 

 

(133)

 

 

 

 

Consolidated statement of financial position (Unaudited)

 

 

As of
December
31,

 

 

As of
December
31
,

 

In 000

 

2019

 

 

2018

 

 

 

 

 

 

Assets

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

 

 

 

 

 

 

 

 

Goodwill

 

 

20,174

 

 

 

17,491

 

Intangible assets

 

 

27,395

 

 

 

26,326

 

Property, plant & equipment

 

 

100,917

 

 

 

92,537

 

Investments in joint ventures

 

 

39

 

 

 

 

 

Deferred tax assets

 

 

192

 

 

 

315

 

Other non-current assets

 

 

9,391

 

 

 

7,237

 

Total non-current assets

 

 

158,108

 

 

 

143,906

 

 

 

 

Current assets

 

 

 

 

 

 

 

 

Inventories & contracts in progress

 

 

12,696

 

 

 

9,986

 

Trade receivables

 

 

40,322

 

 

 

36,891

 

Other current assets

 

 

9,271

 

 

 

6,936

 

Cash and cash equivalents

 

 

128,897

 

 

 

115,506

 

Total current assets

 

 

191,186

 

 

 

169,319

 

Total assets

 

 

349,294

 

 

 

313,225

 

 

 

 

 

 

 

 

 

 

 

 

 

As of
December
31,

 

 

As of
December
31,

 

In 000

 

2019

 

 

2018

 

 

 

 

 

 

Equity and liabilities

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Share capital

 

 

3,066

 

 

 

3,050

 

Share premium

 

 

138,090

 

 

 

136,637

 

Consolidated reserves

 

 

(195)

 

 

 

(1,848)

 

Other comprehensive loss

 

 

(1.394)

 

 

 

(1,850)

 

Equity attributable to the owners of the parent

 

 

139,567

 

 

 

135,989

 

Non-controlling interest

 

 

3,107

 

 

 

 

Total equity

 

 

142,675

 

 

 

135,989

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

 

Loans & borrowings

 

 

111,100

 

 

 

92,440

 

Deferred tax liabilities

 

 

5,747

 

 

 

6,226

 

Deferred income

 

 

5,031

 

 

 

4,587

 

Other non-current liabilities

 

 

696

 

 

 

868

 

Total non-current liabilities

 

 

122,575

 

 

 

104,121

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

 

Loans & borrowings

 

 

16,839

 

 

 

13,598

 

Trade payables

 

 

18,516

 

 

 

18,667

 

Tax payables

 

 

3,363

 

 

 

2,313

 

Deferred income

 

 

27,641

 

 

 

23,195

 

Other current liabilities

 

 

17,686

 

 

 

15,342

 

 

 

 

Total current liabilities

 

 

84,044

 

 

 

73,115

 

Total equity and liabilities

 

 

349,294

 

 

 

313,225

 

 

Consolidated statement of cash flows (Unaudited)

 

 

For the twelve months ended
December 31,

in 000

 

2019

 

2018

 

 

 

Operating activities

 

 

 

 

Net profit for the period

 

1,724

 

3,027

Non-cash and operational adjustments

 

 

 

 

Depreciation of property, plant & equipment

 

14,339

 

12,223

Amortization of intangible assets

 

4,859

 

5,064

Share-based payment expense

 

(9)

 

1,075

Loss (gain) on disposal of property, plant & equipment

 

165

 

(83)

Movement in provisions

 

138

 

5

Movement reserve for bad debt

 

121

 

1,293

Financial income

 

(1,383)

 

(581)

Financial expense

 

3,693

 

2,172

Impact of foreign currencies

 

(176)

 

(299)

Share in loss of a joint venture (equity method)

 

392

 

475

(Deferred) income taxes

 

2,593

 

425

Other

 

64

 

(105)

Working capital adjustment & income tax paid

 

 

 

 

Increase in trade receivables and other receivables

 

216

 

(3,156)

Decrease (increase) in inventories

 

(745)

 

812

Increase in trade payables and other payables

 

4,196

 

7,341

Income tax paid & interest received

 

(1,783)

 

(1 368)

Net cash flow from operating activities

 

28,402

 

28,320

 

 

 

 

 

 

 

For the twelve months ended
December 31,

in 000

 

2019

 

2018

 

 

 

Investing activities

 

 

 

 

Purchase of property, plant & equipment

 

(13,472)

 

(18,270)

Purchase of intangible assets

 

(2,193)

 

(1,836)

Proceeds from the sale of property, plant & equipment & intangible assets (net)

 

278

 

281

Other equity investments in non-listed entities

 

(281)

 

(2,671)

Investments in joint ventures

 

(875)

 

--

Convertible loan to third party

 

(2,743)

 

Investments in subsidiary, net of cash acquired

 

(6,331)

 

Interest received

 

-

 

363

Net cash flow used in investing activities

 

(25,617)

 

(22,133)

 

 

 

 

 

Financing activities

 

 

 

 

Proceeds from loans & borrowings

 

29,000

 

32,554

Repayment of loans & borrowings

 

(12,126)

 

(18,820)

Repayment of finance leases

 

(5,283)

 

(3,102)

Capital increase in parent company

 

1,268

 

60,489

Direct attributable expense of capital increase

 

 

(4,003)

Interest paid

 

(2,286)

 

(1,733)

Other financial income (expense)

 

208

 

(150)

Net cash flow from (used in) financing activities

 

10,782

 

65,235

 

 

 

 

 

Net increase of cash & cash equivalents

 

13,566

 

71,422

Cash & cash equivalents at beginning of the year

 

115,506

 

43,175

Exchange rate differences on cash & cash equivalents

 

-173

 

908

Cash & cash equivalents at end of the period

 

128,897

 

115,506

Reconciliation of Net Profit (Loss) to EBITDA and Adjusted EBITDA (Unaudited)

 

 

For the three months
ended December 31,

 

 

 

 

For the twelve months
ended December 31,

 

In 000

 

2019

 

 

2018

 

 

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) for the period

 

 

1,327

 

 

 

525

 

 

 

 

 

1,724

 

 

 

3,027

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Income taxes

 

 

(558)

 

 

 

(348)

 

 

 

 

 

2,595

 

 

 

425

 

Financial expenses

 

 

1,035

 

 

 

1,308

 

 

 

 

 

3,682

 

 

 

4,864

 

Financial income

 

 

(477

)

 

 

(888

)

 

 

 

 

(1,377)

 

 

 

(3,627)

 

Share in loss of joint venture

 

 

147

 

 

 

184

 

 

 

 

 

392

 

 

 

475

 

Depreciation and amortization

 

 

5,115

 

 

 

4,753

 

 

 

 

 

19,198

 

 

 

17,287

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

EBITDA

 

 

7,705

 

 

 

5,534

 

 

 

 

 

26,214

 

 

 

22,451

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-cash stock-based compensation expense (1)

 

 

44

 

 

 

518

 

 

 

 

 

302

 

 

 

1,075

 

Acquisition-related expenses of business combinations (2)

 

 

 

 

 

 

 

 

 

 

 

140

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

ADJUSTED EBITDA

 

 

7,749

 

 

 

6,052

 

 

 

 

 

26,656

 

 

 

23,526

 

(1) Non-cash stock-based compensation expense represents the cost of equity-settled and cash-settled share-based payments to employees.
(2) Acquisition-related expenses of business combinations represents expenses incurred in connection with the Engimplan acquisition. 

Segment P&L (Unaudited)

In 000

 

Materialise
Software

 

Materialise
Medical

 

Materialise
Manu-
facturing

 

Total
segments

 

Unallocated
(1)(2)

 

Consoli-
dated

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

12,124

 

17,209

 

21,295

 

50,628

 

84

 

50,712

Segment EBITDA

 

5,026

 

3,468

 

1,761

 

10,255

 

(2,506)

 

7,749

 

 

 

 

 

 

 

Segment EBITDA %

 

41.5%

 

20.1%

 

8.3%

 

20.3%

 

 

 

15.3%

 

 

 

 

 

 

 

 

 

 

 

 

 

For the three months ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

10,044

 

15,081

 

23,926

 

49,051

 

(37)

 

49,014

Segment EBITDA

 

2,969

 

3,593

 

1,983

 

8,545

 

(2,492)

 

6,052

 

 

 

 

 

 

 

Segment EBITDA %

 

29.6%

 

23.8%

 

8.3%

 

17.4%

 

 

 

12.3%

In 000

 

Materialise
Software

 

Materialise
Medical

 

Materialise
Manu-
facturing

 

Total
segments

 

Unallocated
(1)(2)

 

Consoli-
dated

 

 

 

 

 

 

 

 

 

 

 

 

 

For the twelve months ended December 31, 2019

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

41,654

 

60,809

 

94,156

 

196,619

 

61

 

196,679

Segment EBITDA

 

13,812

 

10,774

 

12,154

 

36,740

 

(10,526)

 

26,656

 

 

 

 

 

 

 

Segment EBITDA %

 

33.2%

 

17.7%

 

12.9%

 

18.7%

 

 

 

13.6%

 

 

 

 

 

 

 

 

 

 

 

 

 

For the twelve months ended December 31, 2018

 

 

 

 

 

 

 

 

 

 

 

 

Revenues

 

37,374

 

52,252

 

94,956

 

184,582

 

139

 

184,721

Segment EBITDA

 

11,536

 

10,252

 

10,785

 

32,573

 

(10,122)

 

23,526

 

 

 

 

 

 

 

Segment EBITDA %

 

30.9%

 

19.6%

 

11.4%

 

17.6%

 

 

 

12.7%

(1) Unallocated Revenues consists of occasional one-off sales in our core competencies not allocated to any of our segments.
(2) Unallocated segment EBITDA consists of corporate research and development, corporate headquarter costs and other operating income (expense), and
the added non-cash stock-based compensation expenses and acquisition related expenses of business combinations that are included in Adjusted
EBITDA. 

Reconciliation of Net Profit (Loss) to Segment EBITDA (Unaudited)

 

 

For the three months

ended December 31,

 

 

 

 

For the twelve months

ended December 31,

 

In 000

 

2019

 

 

2018

 

 

 

 

2019

 

 

2018

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit (loss) for the period

 

 

1,327

 

 

 

525

 

 

 

 

 

1,724

 

 

 

3,027

 

Income taxes

 

 

558

 

 

 

(348)

 

 

 

 

 

2,595

 

 

 

425

 

Financial cost

 

 

1,035

 

 

 

1,308

 

 

 

 

 

3,682

 

 

 

4,864

 

Financial income

 

 

(477)

 

 

 

(888)

 

 

 

 

 

(1,377)

 

 

 

(3,627)

 

Share in loss of joint venture

 

 

147

 

 

 

184

 

 

 

 

 

392

 

 

 

475

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit

 

 

2,590

 

 

 

781

 

 

 

 

 

7,016

 

 

 

5,164

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

5,115

 

 

 

4,753

 

 

 

 

 

19,198

 

 

 

17,287

 

Corporate research and development

 

 

456

 

 

 

444

 

 

 

 

 

1,798

 

 

 

1,913

 

Corporate headquarter costs

 

 

2,573

 

 

 

2,844

 

 

 

 

 

10,547

 

 

 

10,358

 

Other operating income (expense)

 

 

(479)

 

 

 

(277)

 

 

 

 

 

(1,819)

 

 

 

(2,149)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Segment EBITDA

 

 

10,255

 

 

 

8,545

 

 

 

 

 

36,740

 

 

 

32,573

 

                                       

Press contacts:

Investor Relations
LHA
Harriet Fried,
212-838-3777
hfried@lhai.com
Source: Materialise NV 

AddThis