Half-year Report, January – June 2024
Optomed Plc: Half-year Report, January – June 2024
April – June 2024
- Revenue decreased by 6.4 percent to EUR 3.5 (3.7) million.
- Devices segment revenue decreased by 15.7 percent to EUR 1.1 (1.3) million.
- Software segment revenue decreased by 1.6 percent to EUR 2.4 (2.5) million.
- Adjusted EBITDA amounted to EUR -0.8 (-0.5) million corresponding to -22.9 (-12.4) percent of revenue.
and EBITDA was EUR -1.2 (-0.5) million corresponding to -33.8 (-12.4) percent of revenue and
- EBITDA was negatively affected by the increase of the credit risk accrual regarding a Chinese client from 50% (EUR 767 thousand) to 75% (EUR 1,161 thousand) for an issue dating back to 2021.
- Optomed Aurora with AEYE-DS AI has successfully received FDA clearance.
- Optomed successfully completed directed share issue at the end of June raising gross proceeds approximately EUR 7.9 million.
- Optomed signed a shareholder’s agreement with Zhongbao Fund to establish a joint venture in China.
- Outlook unchanged: Optomed expects its full year 2024 revenue to grow compared to 2023.
January – June 2024
- Revenue decreased by 5.4 percent to EUR 6.8 (7.2) million.
- Devices segment revenue decreased by 9.2 percent to EUR 2.0 (2.2) million.
- Software segment revenue decreased by 3.8 percent to EUR 4.9 (5.1) million.
- Adjusted EBITDA amounted to EUR -1,450 (-976) thousand corresponding to -21.2 (-13.5) percent of revenue and EBITDA amounted to -1,833 (-976) EUR thousand.
Key figures
| EUR, thousand | Q2/2024 | Q2/2023 | Change, % | H1/2024 | H1/2023 | Change, % | 2023 |
| Revenue | 3,505 | 3,744 | -6.4% | 6,832 | 7,222 | -5.4% | 15,100 |
| Gross profit * | 2,450 | 2,486 | -1.5% | 4,663 | 4,962 | -6.0% | 10,292 |
| Gross margin % * | 69.9% | 66.4% | 68.3% | 68.7% | 68.2% | ||
| EBITDA | -1,185 | -462 | -156.2% | -1,833 | -976 | -87.9% | -1,781 |
| EBITDA margin *, % | -33.8% | -12.4% | -26.8% | -13.5% | -11.8% | ||
| Adjusted EBITDA * | -802 | -462 | -73.4% | -1,450 | -976 | -48.6% | -1,470 |
| Adjusted EBITDA margin *, % | -22.9% | -12.4% | -21.2% | -13.5% | -9.7% | ||
| Operating result (EBIT) | -1,869 | -1,009 | -85.2% | -3,061 | -2,052 | -49.2% | -3,974 |
| Operating margin (EBIT) *, % | -53.3% | -27.0% | -44.8% | -28.4% | -26.3% | ||
| Adjusted operating result (EBIT) * | -1,486 | -1,009 | -47.3% | -2,677 | -2,052 | -30.5% | -3,663 |
| Adjusted operating margin (EBIT margin) *, % | -42.4% | -27.0% | -39.2% | -28.4% | -24.3% | ||
| Net profit/ loss | -1,793 | -1,314 | -36.4% | -2,883 | -2,471 | -16.7% | -4,441 |
| Earnings per share | -0.10 | -0.08 | -22.3% | -0.16 | -0.16 | -4.6% | -0.27 |
| Cash flow from operating activities | -560 | -468 | -19.8% | -1,071 | -913 | -17.3% | -615 |
| Net Debt | -9,221 | -883 | 944.2% | -9,221 | -883 | 944.2% | -3,768 |
| Net debt/ EBITDA (LTM) * | 3.5 | 0.7 | 3.5 | 0.7 | 2.1 | ||
| Net debt/ Adjusted EBITDA (LTM) * | 4.7 | 0.7 | 4.7 | 0.7 | 2.6 | ||
| Equity ratio * | 74.9% | 63.6% | 74.9% | 63.6% | 70.0% | ||
| R&D expenses personnel | 336 | 362 | -7.3% | 635 | 645 | -1.6% | 1,280 |
| R&D expenses other costs | 165 | 150 | 9.7% | 309 | 313 | -1.5% | 644 |
| Total R&D expenses | 501 | 512 | -2.3% | 943 | 958 | -1.6% | 1,924 |
*) Alternative performance measures, see section Alternative Performance Measures for definitions and calculations.
Optomed presents Adjusted EBITDA and Adjusted operating result as alternative performance measures to enhance comparability of business performance between reporting periods. In Q2 2024, items affecting comparability amounted to EUR 383 thousand and related to increased credit risk with respect to an overdue trade receivable from a customer in China.
CEO Review
As we review the second quarter of 2024, it is crucial to reflect on our achievements, challenges, and the strategic decisions we are implementing to drive future growth.
Our revenue for Q2 2024 was EUR 3.5 million, representing a decrease of 6.4% compared to the same period last year. This decline is attributable to reductions in both our Devices and Software segments, In Devices, revenue decreased by 15.7% to EUR 1.1 million from EUR 1.3 million. In Software, revenue decreased by 1.6% to EUR 2.4 million from EUR 2.5 million.
The adjusted EBITDA stood at EUR -0.8 million, corresponding to -22.9% of revenue.
Despite the relatively soft sales in both business segments, we have made substantial progress in the most important strategic areas:
- FDA Clearance for Optomed Aurora with AEYE-DS AI:S. Food and Drug Administration (FDA) clearance was successfully received for Optomed Aurora with AEYE-DS AI, a milestone that validates our innovative approach and opens new market opportunities in the United States.
- Directed Share Issue: We successfully completed a directed share issue, raising gross proceeds approximately EUR 7.9 million. This capital infusion strengthens our financial position and supports our strategic initiatives.
- Joint Venture with Zhongbao Fund: We signed a shareholder’s agreement with Zhongbao Fund to establish a joint venture in China. This partnership aims to enhance our market presence and leverage local expertise for better penetration in the Chinese market.
- Cooperation Agreement with Toku Eyes: We signed a cooperation agreement with Toku Eyes, whose algorithms have received FDA breakthrough designation for detecting kidney and cardiovascular risks through eye examinations. This collaboration will enable us to expand the range of diseases that can be assessed using Optomed’s cameras.
We remain optimistic about our growth prospects. Our outlook for the full year 2024 remains unchanged, with an expectation of revenue growth compared to 2023. We are committed to executing our strategic plan, improving operational efficiencies, and expanding our market footprint. In accordance with our strategy, we will continue to invest in product development, clinical trials, and finally bringing new products to markets.
In conclusion, while the second quarter presented some financial challenges, we have made significant strides in key strategic areas that position us well for the future. Our focus remains on delivering long-term value to our shareholders through innovation, strategic partnerships, and market expansion.
Thank you for your continued support and confidence in Optomed. We look forward to updating you on our progress in the coming quarters.
Warm regards,
Juho Himberg
CEO
Outlook 2024
Optomed expects its full year 2024 revenue to grow compared to 2023.
Telephone conference
A telephone conference for analysts, investors and media will be arranged on 8 August 2024 at 11.00 EET, (10.00 CET). The event will be held in English. The presentation material will be available at www.optomed.com/investors 10.00 EET 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 861 267 118#
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
April – June 2024
In April – June 2024, Group revenue decreased by 6.4 percent to EUR 3,505 (3,744) thousand. In spite of strong sales of the US and China channels, Devices segment had a slow quarter due to softness of the global distributor sales and OEM channel. The revenue decreased 15.7 percent to EUR 1 073 (1,273) thousand. The Software segment revenue was fairly stable and decreased by 1.6 percent to EUR 2,432 (2,471) thousand.
In April – June 2024, the gross margin increased to 69.9 from 66.4 percent of last year.
Adjusted EBITDA decreased and it was EUR -802 (-462) thousand.
EBIT decreased and it was EUR -1,869 (-1,009) thousand.
In April – June 2024, net financial items amounted to EUR 53 (-325) thousand and consisted mainly of interest income and the translation effect of CNY and USD to EUR.
In late April, Optomed Aurora with AEYE-DS AI received FDA clearance which was the requirement to start sales and marketing activities of the Optomed Aurora-AEYE AI fundus camera service in the US. The device is the first handheld device + a fully autonomous AI to receive FDA clearance for diagnosis of referable diabetic retinopathy. The clinical results were: 92% – 93% sensitivity, 89% – 94% specificity, and 99+% imageability. Screening for diabetic retinopathy with AI is reimbursable in the United States using the newly approved, first ever AI CPT code 92229 for autonomous screening. Additionally, it serves as a major HEDIS measure for most health plans.
In June, Optomed signed a shareholder’s agreement with regards to a joint venture in China with Zhongbao, a Chinese private equity firm based in Shenzhen, China. The firm focuses on growth opportunities, and it invests in a diversified range of industries. Optomed will own 19.9% of the joint venture and Zhongbao 80.1%. The business model for this venture will be a recurring revenue model, ensuring sustainability and long-term success.
January – June 2024
In January-June 2024, Group revenue decreased by 5.4 percent to EUR 6,832 (7,222) thousand. Devices segment’s revenue decreased by 9.2 percent while the Software segment’s revenue decreased by 3.8 percent.
The gross margin decreased to 68.2 percent from 68.7 percent last year.
Adjusted EBITDA amounted to EUR -1,450 (-976) thousand and EBIT was EUR -3,061 (-2,052) thousand.
Net financial items amounted to EUR 147 (-459) thousand and consisted mainly of interest income and the translation effect of Chinese RMB to EUR.
Cash flow and financial position
April – June 2024
In April – June 2024, the cash flow from operating activities amounted to EUR -560 (-468) thousand. Net cash used in investing activities was EUR -534 (-668) thousand and relates to capitalized development expenses. Net cash from financing activities amounted to EUR 7,506 (-348) thousand. Optomed completed a directed share issue consisting of 1,500,000 shares and collected gross proceeds of approximately EUR 7.9 million in June 26 2024.
Consolidated cash and cash equivalents at the end of the period amounted to EUR 12,106 (5,691) thousand. Net debt was EUR -9,221 (-883) thousand at the end of the period.
Net working capital was EUR 1,306 (3,537) thousand at the end of the period.
Optomed has large trade receivables from a Chinese customer. The customer has missed several payments since H2-2023 and, consequently, the specific loss allowance weighted average loss rate was increased to 75% in Q2-2024. The payment negotiations continue with the said customer. The total amount of the receivable in the balance sheet is now EUR 387 thousand.
January – June 2024
In January-June 2024, the cash flow from operating activities amounted to EUR -1,071 (-913) thousand.
Net cash used in investing activities was EUR -1,068 (-1,213) thousand and relates to capitalized development expenses.
Net cash from financing activities amounted to EUR 7,139 (-696) thousand.
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 | Q2/2024 | Q2/2023 | Change, % | H1/2024 | H1/2023 | Change, % | 2023 |
| Revenue | 1,073 | 1,273 | -15.7% | 1,963 | 2,161 | -9.2% | 5,009 |
| Gross profit * | 695 | 674 | 3.2% | 1,211 | 1,233 | -1.7% | 2,947 |
| Gross margin % * | 64.8% | 53.0% | 61.7% | 57.0% | 58.8% | ||
| EBITDA | -686 | -217 | -215.7% | -1,047 | -643 | -62.8% | -1,264 |
| EBITDA margin *, % | -64.0% | -17.1% | -53.3% | -29.8% | -25.2% | ||
| Operating result (EBIT) | -1,164 | -578 | -101.5% | -1,869 | -1,356 | -37.8% | -2,707 |
| Operating margin (EBIT) *, % | -108.5% | -45.4% | -95.2% | -62.8% | -54.0% |
*) Alternative performance measures, see section Alternative Performance Measures for definitions and calculations.
April – June 2024
In April – June 2024, the Devices segment revenue decreased by 15.7 percent to EUR 1,073 (1,273) thousand. The revenue declined due to slow quarter of the global distributor sales and OEM channel. Revenue of the US and China channels increased.
The gross margin was 64.8 (53.0) percent. The increase was due to a single high margin delivery.
EBITDA was EUR -686 (-217) thousand or -64.0 (-17.1) percent of revenue. The decline was mainly due to the previously mentioned EUR 383 increase of the credit risk accrual with regards to China.
January-June 2024
In January-June 2024, the Devices segment revenue decreased by 9.2 percent to EUR 1,963 (2,161) thousand. The decrease was driven by weaker than expected sales of the global distributor sales and OEM channels.
The gross margin increased to 61.7 percent from 57.0 percent.
EBITDA was EUR -1,047 (-643) thousand or -53.3 (-29.8) percent of 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 | Q2/2024 | Q2/2023 | Change, % | H1/2024 | H1/2023 | Change, % | 2023 |
| Revenue | 2,432 | 2,471 | -1.6% | 4,869 | 5,061 | -3.8% | 10,091 |
| Gross profit * | 1,746 | 1,812 | -3.7% | 3,442 | 3,729 | -7.7% | 7,346 |
| Gross margin % * | 71.8% | 73.3% | 70.7% | 73.7% | 72.8% | ||
| EBITDA | 456 | 578 | -21.1% | 982 | 1,368 | -28.2% | 2,629 |
| EBITDA margin *, % | 18.7% | 23.4% | 20.2% | 27.0% | 26.1% | ||
| Operating result (EBIT) | 252 | 393 | -35.9% | 581 | 1,009 | -42.4% | 1,889 |
| Operating margin (EBIT) *, % | 10.4% | 15.9% | 11.9% | 19.9% | 18.7% |
*) Alternative performance measures, see section Alternative Performance Measures for definitions and calculations.
April – June 2024
In April – June 2024, the Software segment was stable and decreased by 1.6 percent to EUR 2,432 (2,471) thousand.
The gross margin decreased and was 71.8 (73.3) percent. EBITDA was EUR 456 (578) thousand or 18.7 (23.4) percent of revenue.
During the quarter, Software segment won a contract to provide non-healthcare development services to a Finnish governmental agency. Optomed has been providing the services since 2003 but the contract was subject to a procurement process.
January – June 2024
In January-June 2024, the Software segment revenue decreased by 3.8 percent to EUR 4,869 (5,061) thousand.
Gross margin increased and it was 70.7 (73.7) percent. EBITDA was EUR 982 (1,368) thousand or 20.2 (27.0) percent of revenue.
Group-wide expenses
Group-wide expenses relate to functions supporting the entire group such as treasury, group accounting, marketing, legal, HR, and IT.
April – June 2024
Group-wide operating expenses amounted to EUR 963 (823) thousand.
January – June 2024
Group-wide operating expenses amounted to EUR 1,777 (1,700) thousand.
Personnel
Number of personnel at the end of the reporting period.
| 6/2024 | 6/2023 | 12/2023 | |
| Devices | 46 | 47 | 47 |
| Software | 46 | 46 | 47 |
| Group common | 18 | 22 | 20 |
| Total | 110 | 115 | 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 2020 issued by the Securities Market Association of Finland. The code is publicly available at http://cgfinland.fi/en/. Optomed’s corporate governance statement 2023 is available on the company website www.optomed.com/investors/.
Annual General Meeting
The Annual General Meeting held on 10 May 2024 adopted the financial statements for the financial period ended on 31 December 2023, discharged the members of the Board of Directors and the CEO from liability for the financial period ended on 31 December 2023 and adopted the Company’s Remuneration Report and Remuneration Policy for Governing Bodies.
The Annual General Meeting resolved in accordance with the proposal of the Board of Directors that no dividend will be paid for the year 2023.
The number of members of the Board of Directors was confirmed as six. Catherine Calarco, Ty Lee, Seppo Mäkinen, Petri Salonen, Reijo Tauriainen and Anna Tenstam were re-elected as members of the Board.
The Annual General Meeting confirmed the annual Board remuneration as follows:
Chairman of the Board EUR 36,000
members of the Board EUR 18,000.
In addition, a meeting fee in the amount of EUR 300 is paid to the Chairpersons and EUR 200 to members of the Committees for each Committee meeting. 40 percent of the Board remuneration is paid in Optomed shares and 60 percent in cash. The part of the Board remuneration paid in Optomed shares will, if possible, be conveyed from the treasury shares of the Company in accordance with the authorization of the Board of Directors to resolve on the issuance of shares and special rights entitling to shares. The remuneration will be paid once a year in August, after Optomed’s H1 report has been announced.
The Annual General Meeting decided to re-elect KPMG Oy Ab, a firm of authorized public accountants, as the Company’s auditor. KPMG Oy Ab has informed the Company that Authorized Public Accountant Heidi Hyry acts as the auditor with principal responsibility. The auditor’s remuneration will be paid in accordance with an invoice approved by the Company.
The Annual General Meeting resolved in accordance with the Board’s proposal to amend the terms and conditions of the Stock Option Plans 2017B, 2018C, 2019A and 2019C so that the subscription periods for shares pursuant to all option rights granted under each Stock Option Plan will end on 31 December 2027.
The Annual General Meeting approved the authorization for the Board of Directors to repurchase Optomed’s own shares and to accept them as pledge. Altogether no more than 1,813,039 shares may be repurchased or accepted as pledge. The authorization will be valid until the earlier of the end of the next Annual General Meeting or 18 months from the resolution of the Annual General Meeting.
The Annual General Meeting authorized the Board of Directors to decide on the issuance of shares and other special rights entitling to shares referred to in Chapter 10, Section 1 of the Finnish Companies Act. The number of shares to be issued based on this authorization may not exceed 1,813,039. The Board of Directors is authorized to resolve on all terms and conditions of the issuance of shares and special rights entitling to shares, including the right to derogate from the pre-emptive right of the shareholders. The authorization will be valid until the earlier of the end of the next Annual General Meeting or 18 months from the resolution of this Annual General Meeting.
Decisions of the Board of Directors:
At its meeting held after the Annual General Meeting, the Board of Directors elected from among its members Petri Salonen as its Chairman. The committee members were elected as follows:
Audit Committee:
Reijo Tauriainen (Chairman)
Catherine Calarco
Ty Lee
Anna Tenstam
Remuneration Committee:
Seppo Mäkinen (Chairman)
Ty Lee
Catherine Calarco
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 18,130,397 shares and the Company held 353,973 shares in the treasury which approximately corresponds to 1.95 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/.
Directed share issue
Optomed completed a directed share issue consisting of 1,500,000 shares and collected gross proceeds of approximately EUR 7.9 million in June 2024. According to the assessment of the Company, the Share Issue supports the Company’s target best compared to other equity financing options.
The Board has considered other financing options, including various capital market financing options. According to the assessment of the Board, the other alternatives involved significant costs, timetable requirements as well as uncertainties related to the implementation which are not in the interest of the Company and its shareholders when taking into account the Company’s capital needs and the need for rapidly developing the Company’s business to utilise its market position. Therefore, the Board of the Company has considered that there is a weighty financial reason for the Company to deviate from the pre-emptive subscription rights, and according to the Board of the Company, the Share Issue is in the interest of the Company and its shareholders.
The subscription price was EUR 5.25 per Share. The subscription price represented a discount of approximately 13.8 per cent compared to the closing price of the Company’s share on 26 June 2024. The subscription price has been determined through negotiations corresponding to a bookbuilding, involving a limited number of institutional and qualified investors. The investors were identified on the basis of their investment potential, expertise in the Company and its industry, and knowledge of the Finnish market. The purpose of the procedure has been to ensure the realisation of the financing arrangement and the subscription price being market based. The subscription price was credited in full to the Company’s reserve for invested unrestricted equity.
New shares subscribed for in Optomed Plc’s directed share issue have been registered into the Finnish Trade Register, and the shares were admitted to trading on the official list of Nasdaq Helsinki Ltd on 1 July 2024.
Risks and uncertainties
The key risks and uncertainties are described in the company’s Annual Report 2023 which was published on 29 February 2024. The complete report is available at https://www.optomed.com/investors/. The risk position of Optomed has not changed since then, except for that the risks titled “AURORA AEYE FDA CLEARANCE PROCESS” and “PUBLIC PROCUREMENT” are no longer applicable.
Audit review
This financial report has not been audited by the company’s auditors.
Financial reporting in 2024
- 7 November 2024 Interim Report for 1 January – 30 September 2024
For more information, contact
Sakari Knuutti, CFO
E-mail: sakari.knuutti@optomed.com
Juho Himberg, CEO
E-mail: juho.himberg@optomed.com
About Optomed
Optomed is a Finnish medical technology company and one of the leading providers of handheld fundus cameras. Optomed combines handheld fundus cameras with software and artificial intelligence with the aim to transform the diagnostic process of various eye diseases, such as rapidly increasing diabetic retinopathy. In its business Optomed focuses on eye screening devices and software solutions related R&D in Finland and sales through different channels in over 60 countries.
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 reorganisation, 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 / EBITDA (LTM), times | Net Debt / EBITDA (for the last twelve months, LTM) |
| Net Debt / Adjusted EBITDA (LTM), times | Net Debt / Adjusted EBITDA (for the last twelve months, LTM) |
| Earnings per share | Net result / Weighted average number of outstanding shares |
| 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 |
Reconciliation of Alternative Performance Measures
| In thousand of Euro | Q2/2024 | Q2/2023 | H1/2024 | H1/2023 | 2023 |
| Revenue | 3,505 | 3,744 | 6,832 | 7,222 | 15,100 |
| Other operating income | 9 | 34 | 10 | 34 | 49 |
| Material and services | -1,064 | -1,292 | -2,179 | -2,294 | -4,857 |
| Gross profit | 2,450 | 2,486 | 4,663 | 4,962 | 10,292 |
| Operating result (EBIT) | -1,869 | -1,009 | -3,061 | -2,052 | -3,974 |
| Items affecting comparability | |||||
| Specific credit risk percent change | 383 | 0 | 383 | 0 | 311 |
| Adjusted EBIT | -1,486 | -1,009 | -2,677 | -2,052 | -3,663 |
| Depreciation, amortization and impairment losses | 684 | 547 | 1,228 | 1,076 | 2,193 |
| Adjusted EBITDA | -802 | -462 | -1,450 | -976 | -1,470 |
Consolidated income statement
| In thousands of euro | Q2/2024 | Q2/2023 | H1/2024 | H1/2023 | 2023 |
| Revenue | 3,505 | 3,744 | 6,832 | 7,222 | 15,100 |
| Other operating income | 9 | 34 | 10 | 34 | 49 |
| Materials and services | -1,064 | -1,292 | -2,179 | -2,294 | -4,857 |
| Employee benefit expenses | -2,190 | -2,190 | -4,316 | -4,382 | -8,699 |
| Depreciation, amortization and Impairment losses | -684 | -547 | -1,228 | -1,076 | -2,193 |
| Other operating expenses | -1,445 | -758 | -2,179 | -1,556 | -3,374 |
| Operating result | -1,869 | -1,009 | -3,061 | -2,052 | -3,974 |
| Finance income | 148 | 38 | 359 | 106 | 479 |
| Finance expenses | -95 | -363 | -213 | -565 | -1,024 |
| Net finance expenses | 53 | -325 | 147 | -459 | -545 |
| Profit (loss) before income taxes | -1,816 | -1,334 | -2,914 | -2,511 | -4,519 |
| Income tax expense | 23 | 20 | 31 | 40 | 79 |
| Loss for the period | -1,793 | -1,314 | -2,883 | -2,471 | -4,441 |
| Loss for the period attributable to | |||||
| Owners of the parent company | -1,793 | -1,314 | -2,883 | -2,471 | -4,441 |
| Weighted average number of shares | 17,510,243 | 15,691,727 | 17,510,243 | 15,691,727 | 16,706,508 |
| Basic loss per share (euro) | -0.10 | -0.08 | -0.16 | -0.16 | -0.27 |
Consolidated condensed comprehensive income statement
| In thousands of euro | Q2/2024 | Q2/2023 | H1/2024 | H1/2023 | 2023 |
| Loss for the period | -1,793 | -1,314 | -2,883 | -2,471 | -4,441 |
| Other comprehensive income | |||||
| Foreign currency translation difference | -61 | 166 | -141 | 244 | 283 |
| Other comprehensive income, net of tax | -61 | 166 | -141 | 244 | 283 |
| Total comprehensive loss attributable to Owners of the parent company | -1,854 | -1,148 | -3,024 | -2,227 | -4,157 |
Consolidated balance sheet
| In thousands of euro | June 30, 2024 | June 30, 2023 | December 31, 2023 |
| ASSETS | |||
| Non-current assets | |||
| Goodwill | 4,256 | 4,256 | 4,256 |
| Development costs | 8,126 | 7,200 | 7,731 |
| Customer relationships | 832 | 1,053 | 942 |
| Technology | 382 | 483 | 433 |
| Other intangible assets | 373 | 381 | 384 |
| Total intangible assets | 13,969 | 13,374 | 13,746 |
| Tangible assets | 630 | 769 | 710 |
| Right-of-use assets | 1,187 | 1,231 | 1,472 |
| Deferred tax assets | 15 | 17 | 23 |
| Total non-current assets | 15,800 | 15,391 | 15,951 |
| Current assets | |||
| Inventories | 2,654 | 2,954 | 2,820 |
| Trade and other receivables | 2,594 | 4,590 | 3,190 |
| Cash and cash equivalents | 12,106 | 5,691 | 7,118 |
| Total current assets | 17,354 | 13,235 | 13,128 |
| Total assets | 33,154 | 28,627 | 29,079 |
| In thousands of euro | June 30, 2024 | June 30, 2023 | December 31, 2023 |
| EQUITY | |||
| Share capital | 80 | 80 | 80 |
| Share premium | 504 | 504 | 504 |
| Reserve for invested non-restricted equity | 58,288 | 46,912 | 50,936 |
| Translation differences | 194 | 296 | 334 |
| Retained earnings | -31,365 | -27,117 | -27,052 |
| Profit (loss) for the financial year | -2,883 | -2,471 | -4,441 |
| Total equity | 24,818 | 18,203 | 20,361 |
| LIABILITIES | |||
| Non-current liabilities | |||
| Borrowings from financial institutions | 1,187 | 2,983 | 1,651 |
| Government loans | 645 | 837 | 713 |
| Lease liabilities | 737 | 744 | 991 |
| Deferred tax liabilities | 272 | 349 | 310 |
| Total Non-current liabilities | 2,841 | 4,913 | 3,665 |
| Current liabilities | |||
| Borrowings from financial institutions | 860 | 794 | 794 |
| Government loans | 193 | 193 | 193 |
| Lease liabilities | 500 | 515 | 516 |
| Trade and other payables | 3,943 | 4,008 | 3,550 |
| Total current liabilities | 5,496 | 5,510 | 5,052 |
| Total liabilities | 8,337 | 10,423 | 8,718 |
| Total equity and liabilities | 33,154 | 28,627 | 29,079 |
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, 2024 | 80 | 504 | 50,936 | 334 | -31,493 | 20,361 |
| Comprehensive income | ||||||
| Loss for the period | -2,883 | -2,883 | ||||
| Other comprehensive income | ||||||
| Translation differences | -141 | -141 | ||||
| Total comprehensive income for the period | -141 | -2,883 | -3,024 | |||
| Share issue * | 7,353 | 7,353 | ||||
| Share based payments | 0 | |||||
| Share options | 128 | 128 | ||||
| Total transactions with owners of the company | 7,353 | 128 | 7,480 | |||
| Balance at June 30, 2024 | 80 | 504 | 58,288 | 194 | -34,248 | 24,818 |
* Shares registered to trade registry 1.7.2024.
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, 2023 | 80 | 504 | 46,896 | 51 | -27,189 | 20,342 |
| Comprehensive income | ||||||
| Loss for the period | -2,471 | -2,471 | ||||
| Other comprehensive income | ||||||
| Translation differences | 244 | 244 | ||||
| Total comprehensive income for the period | 244 | -2,471 | -2,227 | |||
| Share options | 16 | 72 | 88 | |||
| Total transactions with owners of the company | 16 | 72 | 88 | |||
| Balance at June 30, 2023 | 80 | 504 | 46,912 | 296 | -29,588 | 18,203 |
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, 2023 | 80 | 504 | 46,896 | 51 | -27,189 | 20,342 |
| Comprehensive income | ||||||
| Loss for the period | -4,441 | -4,441 | ||||
| Other comprehensive income | ||||||
| Translation differences | 283 | 283 | ||||
| Total comprehensive income for the period | 283 | -4,441 | -4,157 | |||
| Share issue | 3,973 | 3,973 | ||||
| Share based payments | 48 | 48 | ||||
| Share options | 19 | 137 | 156 | |||
| Total transactions with owners of the company | 4,039 | 137 | 4,176 | |||
| Balance at December 31, 2023 | 80 | 504 | 50,936 | 334 | -31,493 | 20,361 |
Consolidated cash flow statement
| In thousands of euro | Q2/2024 | Q2/2023 | H1/2024 | H1/2023 | 2023 |
| Cash flows from operating activities | |||||
| Loss for the financial year | -1,793 | -1,314 | -2,883 | -2,471 | -4,441 |
| Adjustments: | |||||
| Depreciation, amortization and impairment
losses |
684 | 547 | 1,228 | 1,076 | 2,193 |
| Finance income and finance expenses | -30 | 333 | -77 | 470 | 468 |
| Other adjustments | 451 | -44 | 450 | -55 | 289 |
| Cash flows before change in net working capital | -688 | -479 | -1,283 | -980 | -1,491 |
| Change in net working capital: | |||||
| Change in trade and other receivables
(increase (-) / decrease (+)) |
288 | -252 | 254 | -21 | 1,094 |
| Change in inventories
(increase (-) / decrease (+)) |
129 | 82 | 183 | -14 | 118 |
| Change in trade and other payables
(increase (+) / decrease (-)) |
-252 | 223 | -141 | 139 | -75 |
| Cash flows before finance items | -523 | -426 | -987 | -875 | -354 |
| Interest paid | -27 | -34 | -56 | -52 | -169 |
| Other finance expenses paid | -11 | -7 | -42 | 13 | -93 |
| Interest received | 0 | 0 | 14 | 0 | 0 |
| Net cash from operating activities (A) | -560 | -468 | -1,071 | -913 | -615 |
| Cash flows from investing activities | |||||
| Capitalization of development expenses | -475 | -606 | -984 | -1,124 | -2,199 |
| Acquisition of tangible assets | -59 | -62 | -84 | -89 | -213 |
| Net cash used in investing activities (B) | -534 | -668 | -1,068 | -1,213 | -2,412 |
| Cash flows from financing activities | |||||
| Proceeds from share subscriptions | 7,875 | 12 | 7,875 | 16 | 4,310 |
| Share issue transaction costs | 0 | 0 | 0 | 0 | -318 |
| Repayment of loans and borrowings | -235 | -235 | -465 | -465 | -1,921 |
| Repayment of lease liabilities | -134 | -125 | -270 | -247 | -462 |
| Net cash from financing activities (C) | 7,506 | -348 | 7,139 | -696 | 1,609 |
| Net cash from (used in) operating, investing and financing activities (A+B+C) | 6,411 | -1,483 | 5,000 | -2,822 | -1,419 |
| Cash and cash equivalents at beginning of period | 5,706 | 7,179 | 7,118 | 8,524 | 8,524 |
| Effect of movements in exchange rate on cash held | -10 | -5 | -12 | -11 | 13 |
| Cash and cash equivalents at end of period | 12,106 | 5,691 | 12,106 | 5,691 | 7,118 |
Selected notes
Corporate information and basis of accounting
Corporate information
Optomed is a Finnish medical technology group (hereafter ‘Optomed’ or ‘Group’) that specialises 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.
All presented figures have been rounded so the sum of the individual figures may differ from the presented total figure.
This report has been authorized for issue by the company`s board of directors.
The preparation of financial statements under IFRS requires management to make judgments, estimates and assumptions that affect the reported amounts of assets and liabilities, and disclosure of contingent assets and liabilities at the end of the reporting period as well as the reported amounts of income and expenses during the reporting period. These estimates and assumptions are based on historical experience and other justified assumptions, such as future expectations, that Optomed management believes are reasonable under the circumstances at the end of the reporting period and the time when they were made.
Although these estimates are based on management’s best knowledge of current events and actions, actual results may ultimately differ from those estimates. The estimates and underlying assumptions are reviewed on an on-going basis and when preparing financial statements. Changes in accounting estimates may be necessary if there are changes in the circumstances on which the estimate was based, or as a result of new information or more experience. Such changes are recognized in the period in which the estimate or the assumption is revised.
Use of judgment and estimates
Judgements that management has made in the process of applying accounting policies and that have the most significant effect on the amounts recognized in the financial statements, relate to the following areas:
— Determining trade receivables credit risk
— capitalization of development costs: determination of development expenditure eligible for capitalization
— impairment testing of development expenditures
Reportable segments
Q2/2024
| In thousands of euro | Devices | Software | Group
Admin |
Total |
| External revenue | 1,073 | 2,432 | 0 | 3,505 |
| Net operating expenses | -378 | -686 | 9 | -1,055 |
| Margin | 695 | 1,746 | 9 | 2,450 |
| Depreciation and amortization | -478 | -204 | -3 | -684 |
| Other expenses | -1,382 | -1,290 | -963 | -3,635 |
| Operating result | -1,164 | 252 | -957 | -1,869 |
| Finance items | 0 | 0 | 53 | 53 |
| Loss before tax expense | -1,164 | 252 | -904 | -1,816 |
Q2/2023
| In thousands of euro | Devices | Software | Group Admin | Total |
| External revenue | 1,273 | 2,471 | 0 | 3,744 |
| Net operating expenses | -599 | -659 | 0 | -1,258 |
| Margin | 674 | 1,812 | 0 | 2,486 |
| Depreciation and amortization | -360 | -184 | -2 | -547 |
| Other expenses | -891 | -1,234 | -823 | -2,948 |
| Operating result | -578 | 393 | -825 | -1,009 |
| Finance items | 0 | 0 | -325 | -325 |
| Loss before tax expense | -578 | 393 | -1,149 | -1,334 |
H1/2024
| In thousands of euro | Devices | Software | Group
Admin |
Total |
| External revenue | 1,963 | 4,869 | 0 | 6,832 |
| Net operating expenses | -752 | -1,427 | 9 | -2,169 |
| Margin | 1,211 | 3,442 | 9 | 4,663 |
| Depreciation and amortization | -822 | -401 | -5 | -1,228 |
| Other expenses | -2,258 | -2,461 | -1,777 | -6,496 |
| Operating result | -1,869 | 581 | -1,773 | -3,061 |
| Finance items | 0 | 0 | 147 | 147 |
| Loss before tax expense | -1,869 | 581 | -1,626 | -2,914 |
H1/2023
| In thousands of euro | Devices | Software | Group
Admin |
Total |
| External revenue | 2,161 | 5,061 | 0 | 7,222 |
| Net operating expenses | -928 | -1,332 | 0 | -2,260 |
| Margin | 1,233 | 3,729 | 0 | 4,962 |
| Depreciation and amortization | -713 | -359 | -4 | -1,076 |
| Other expenses | -1,876 | -2,362 | -1,700 | -5,938 |
| Operating result | -1,356 | 1,009 | -1,704 | -2,052 |
| Finance items | 0 | 0 | -459 | -459 |
| Loss before tax expense | -1,356 | 1,009 | -2,163 | -2,511 |
2023
| In thousands of euro | Devices | Software | Group
Admin |
Total |
| External revenue | 5,009 | 10,091 | 0 | 15,100 |
| Net operating expenses | -2,062 | -2,745 | 0 | -4,807 |
| Margin | 2,947 | 7,346 | 0 | 10,292 |
| Depreciation and amortization | -1,444 | -740 | -9 | -2,193 |
| Other expenses | -4,210 | -4,717 | -3,146 | -12,074 |
| Operating result | -2,707 | 1,889 | -3,155 | -3,974 |
| Finance items | 0 | 0 | -545 | -545 |
| Loss before tax expense | -2,707 | 1,889 | -3,701 | -4,519 |
Revenue
| In thousands of euro | Q2/2024 | Q2/2023 | H1/2024 | H1/2023 | 2023 |
| Finland | 2,335 | 2,391 | 4,674 | 4,911 | 9,643 |
| Rest of the Europe | 260 | 234 | 612 | 470 | 1,870 |
| Rest of the World | 910 | 1,119 | 1,546 | 1,841 | 3,586 |
| Total | 3,505 | 3,744 | 6,832 | 7,222 | 15,100 |
Other operating expenses
| Other operating expenses | Q2/2024 | Q2/2023 | H1/2024 | H1/2023 | 2023 |
| Sales and marketing | -213 | -192 | -308 | -339 | -635 |
| Research and development | -52 | -43 | -131 | -132 | -230 |
| General and administration | -1180 | -523 | -1,741 | -1,085 | -2,509 |
| Total operating expenses | -1,445 | -758 | -2,179 | -1,556 | -3,374 |
Other operating expenses also comprise changes in expected credit losses and realized credit losses.
Tangible assets
| Machinery and equipment | Machinery and equipment | Machinery and
equipment |
|
| In thousands of euro | 30.6.2024 | 30.6.2023 | 31.12.2023 |
| Cost | |||
| Balance at January 1 | 3,724 | 3,512 | 3,512 |
| Additions | 89 | 88 | 212 |
| Balance at End of Period | 3,813 | 3,600 | 3,724 |
| Accumulated depreciation and impairment losses | |||
| Balance at January 1 | -3,015 | -2,660 | -2,660 |
| Depreciation | -169 | -170 | -355 |
| Balance at end of period | -3,184 | -2,830 | -3,015 |
| Carrying amount at January 1 | 710 | 852 | 852 |
| Carrying amount at June 30/ December 31 | 630 | 769 | 710 |
Leases
Leased tangible assets
| In thousands of euro | 30.6.2024 | 30.6.2023 | 2023 |
| Changes to right-of-use assets | -31 | 280 | 532 |
| Depreciation change for right-of-use assets | -255 | -253 | -508 |
| Carrying amount at the end of the reporting period | 1,187 | 1,231 | 1,472 |
| Leased tangible assets comprise business premises and cars and are presented as a separate line item Right-of-use assets in the consolidated balance sheet. | |||
Lease liabilities |
|||
| In thousands of euro | 30.6.2024 | 30.6.2023 | 2023 |
| Current | 500 | 515 | 516 |
| Non-current | 737 | 744 | 991 |
| Total | 1,237 | 1,260 | 1,507 |
The above liabilities are presented on the line item Lease liabilities (non-current / current) in the consolidated balance sheet, based on their maturity.
Intangible assets and goodwill
June 30, 2024
| In thousands of euro | Goodwill | Development costs | Customer relationships | Technology | Other intangible assets | Total |
| Cost | ||||||
| Balance at January 1 | 4,256 | 16,067 | 2,222 | 1,023 | 1,147 | 24,715 |
| Additions | 0 | 1,002 | 0 | 0 | 25 | 1,027 |
| Balance at June 30 | 4,256 | 17,069 | 2,222 | 1,023 | 1,172 | 25,742 |
| Accumulated amortisation and impairment losses | ||||||
| Balance at January 1 | 0 | -8,336 | -1,280 | -590 | -763 | -10,969 |
| Amortization | 0 | -494 | -110 | -51 | -35 | -692 |
| Impairment losses | 0 | -112 | 0 | 0 | 0 | -112 |
| Balance at June 30 | 0 | -8,943 | -1,390 | -641 | -798 | -11,773 |
| Carrying amount at January 1 | 4,256 | 7,731 | 942 | 433 | 384 | 13,746 |
| Carrying amount at June 30 | 4,256 | 8,126 | 832 | 382 | 373 | 13,969 |
Impairment losses consist of terminated project cost.
June 30, 2023
| In thousands of euro | Goodwill | Development costs | Customer relationships | Technology | Other intangible assets | Total |
| Cost | ||||||
| Balance at January 1 | 4,256 | 13,978 | 2,222 | 1,023 | 1,054 | 22,533 |
| Additions | 0 | 1,099 | 0 | 0 | 33 | 1,132 |
| Balance at June 30 | 4,256 | 15,077 | 2,222 | 1,023 | 1,087 | 23,665 |
| Accumulated amortization and impairment losses | ||||||
| Balance at January 1 | 0 | -7,416 | -1,057 | -489 | -676 | -9,638 |
| Amortization | 0 | -461 | -112 | -51 | -30 | -653 |
| Balance at June 30 | 0 | -7,877 | -1,169 | -540 | -706 | -10,291 |
| Carrying amount at January 1 | 4,256 | 6,562 | 1,164 | 534 | 379 | 12,895 |
| Carrying amount at June 30 | 4,256 | 7,200 | 1,053 | 483 | 381 | 13,374 |
December 31, 2023
| In thousands of euro | Goodwill | Development costs | Customer relationships | Technology | Other intangible assets | Total |
| Cost | ||||||
| Balance at January 1 | 4,256 | 13,978 | 2,222 | 1,023 | 1,054 | 22,533 |
| Additions | 0 | 2,089 | 0 | 0 | 93 | 2,182 |
| Balance at December 31 | 4,256 | 16,067 | 2,222 | 1,023 | 1,147 | 24,715 |
| Accumulated amortisation and impairment losses | – | |||||
| Balance at January 1 | 0 | -7,416 | -1,057 | -489 | -676 | -9,638 |
| Amortization | 0 | -920 | -223 | -101 | -66 | -1,311 |
| Impairment losses | 0 | 0 | 0 | 0 | -21 | -21 |
| Balance at December 31 | 0 | -8,336 | -1,280 | -590 | -763 | -10,969 |
| – | ||||||
| Carrying amount at January 1 | 4,256 | 6,562 | 1,164 | 534 | 379 | 12,895 |
| Carrying amount at December 31 | 4,256 | 7,731 | 942 | 433 | 384 | 13,746 |
Financial assets
| In thousands of euro | 30.6.2024 | 30.6.2023 | 31.12.2023 |
| Trade receivables | |||
| Other trade receivables | 1,980 | 3,442 | 2,583 |
| Total trade receivables | 1,980 | 3,442 | 2,583 |
| Cash and cash equivalents | 12,106 | 5,691 | 7,118 |
| Total | 14,086 | 9,133 | 9,701 |
Due to overdue trade receivables, financial assets are subject to an increased risk of credit loss. Optomed successfully completed directed share issue at the end of June raising approximately EUR 7.9 million, which increased Cash and cash equivalents significantly.
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. Specific loss allowance weighted average loss rate% increased from comparison period 30% first to 50% and then to 75%.
| In thousands of euro | Gross carrying amount | Weighted av.
loss rate% |
Loss
allowance |
| At June 30, 2024 | |||
| Current (not past due) | 1,443 | 0.50% | 7 |
| Past due | |||
| 1-30 days | 113 | 1.50% | 2 |
| 31-60 days | 16 | 4% | 1 |
| 61-90 days | 1 | 9% | 0 |
| More than 90 days past due | 35 | 12% | 4 |
| Specific loss allowance | 1,549 | 75% | 1,161 |
| Total | 3,156 | 1,175 |
| In thousands of euro | Gross carrying amount | Weighted av.
loss rate% |
Loss
allowance |
| At June 30, 2023 | |||
| Current (not past due) | 1,877 | 0.5% | 9 |
| Past due | |||
| 1-30 days | 170 | 1.5% | 3 |
| 31-60 days | 35 | 4% | 1 |
| 61-90 days | 8 | 9% | 1 |
| More than 90 days past due | 279 | 12% | 33 |
| Specific loss allowance | 1,600 | 30% | 480 |
| Total | 3,970 | 528 |
| In thousands of euro | Gross carrying amount | Weighted av.
loss rate% |
Loss
allowance |
| At December 31, 2023 | |||
| Current (not past due) | 1,516 | 0.50% | 8 |
| Past due | |||
| 1-30 days | 51 | 1.50% | 1 |
| 31-60 days | 6 | 4% | 0 |
| 61-90 days | 10 | 9% | 1 |
| More than 90 days past due | 277 | 12% | 33 |
| Specific loss allowance | 1,534 | 50% | 767 |
| Total | 3,392 | 809 |
Financial liabilities
| In thousands of euro | June 30, 2024 | June 30, 2023 | December 31, 2023 |
| Non-current financial liabilities | |||
| Borrowings from financial institutions | 1,187 | 2,983 | 1,651 |
| Government loans | 645 | 837 | 713 |
| Lease liabilities | 737 | 744 | 991 |
| Total | 2,569 | 4,565 | 3,355 |
Company has paid one loan in October 2023.
|
|
|||
| In thousands of euro | June 30, 2024 | June 30, 2023 | December 31, 2023 |
| Current financial liabilities | |||
| Borrowings from financial institutions | 860 | 794 | 794 |
| Government loans | 193 | 193 | 193 |
| Lease liabilities | 500 | 515 | 516 |
| Trade payables | 576 | 785 | 782 |
| Total | 2,129 | 2,287 | 2,285 |
| Total financial liabilities | 4,698 | 6,852 | 5,640 |
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.
Financial covenants
Optomed’s borrowings from financial institutions contain a financial covenant (equity ratio).
Optomed has to comply with the financial covenant terms specified in the loan agreement terms at the financial year-end. Equity ratio is calculated using the agreed formula. The table below summarizes the Group’s financial covenant term and compliance during the reporting period.
| Covenant term | Actual ratio | Applicable level | |
| OP loan equity ratio | |||
| At June 30, 2024 | 35% | 86.8% | Optomed Group |
| At June 30, 2023 | 35% | 77.1% | Optomed Group |
| At December 31, 2023 | 35% | 83.1% | Optomed Group |
Comparison period number has been adjusted and is calculated using below mentioned formula.
Company’s Equity ratio is calculated as follows.
OP loan equity ratio calculation formula: Adjusted equity/(Balance sheet total- received advances-goodwill)
Optomed was in compliance with the covenant as at June 30, 2024.
Related party transactions
| In thousands of euro | Revenues | Trade receivables | Other expenses |
| Jan 1 – Jun 30 2024 | 0 | 0 | -39 |
| Jan 1 – Jun 30 2023 | 0 | 0 | -40 |
| Jan 1 – Dec 31 2023 | 0 | 0 | -78 |
Revenue and trade receivables and some of the other expenses relate to the major shareholders of Optomed Ltd considered to be related parties to the parent company.
Other expenses consist of consulting fees paid to the Chairman of the Board of Directors.
Events after the review period
New shares subscribed for in directed share issue have been registered into the Finnish Trade Register on July 1, 2024.