|
The Netherlands
(State or other jurisdiction of
incorporation or organization) |
| |
8099
(Primary Standard Industrial
Classification Code Number) |
| |
Not Applicable
(I.R.S. Employer
Identification Number) |
|
|
William B. Brentani
Simpson Thacher & Bartlett LLP 2475 Hanover Street Palo Alto, California 94304 Tel: (650) 251-5000 Fax: (650) 251-5002 |
| |
Nicholas J. Shaw
Simpson Thacher & Bartlett LLP CityPoint One Ropemaker Street London EC2Y 9HU Tel: +44 20 7275 6500 Fax: +44 20 7275 6502 |
| |
Michael Benjamin
Latham & Watkins LLP 885 Third Avenue New York, New York 10022 Tel: (212) 906-1200 Fax: (212) 751-4864 |
|
|
CALCULATION OF REGISTRATION FEE
|
| ||||||||||||||
|
Title of Each Class
of Securities to be Registered |
| | |
Proposed Maximum
Offering Price Per Share(1)(2) |
| | |
Amount of
Registration Fee(3) |
| ||||||
|
Common shares, nominal value €0.01 per share
|
| | | | $ | | | | | | $ | | | |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 19 | | | |
| | | | 81 | | | |
| | | | 83 | | | |
| | | | 84 | | | |
| | | | 85 | | | |
| | | | 86 | | | |
| | | | 88 | | | |
| | | | 90 | | | |
| | | | 92 | | | |
| | | | 119 | | | |
| | | | 140 | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Combined Statements of Comprehensive Loss Data: | | | | | | | | | | | | | | | | ||||||||||
Revenue
|
| | | € | 151,090 | | | | | € | 119,668 | | | | | € | 45,655 | | | | | € | 34,482 | | |
Operating expenses | | | | | | | | | | | | | | | | ||||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | | (73,427) | | | | | | (59,077) | | | | | | (19,860) | | | | | | (16,645) | | |
Marketing and selling expenses
|
| | | | (78,865) | | | | | | (62,926) | | | | | | (24,487) | | | | | | (18,985) | | |
General and administrative expenses
|
| | | | (10,096) | | | | | | (6,987) | | | | | | (4,158) | | | | | | (2,286) | | |
Depreciation and amortization
|
| | | | (5,516) | | | | | | (3,526) | | | | | | (1,825) | | | | | | (1,257) | | |
Other operating income, net
|
| | | | 301 | | | | | | 198 | | | | | | 195 | | | | | | 249 | | |
Loss from operations
|
| | | | (16,513) | | | | | | (12,650) | | | | | | (4,480) | | | | | | (4,442) | | |
Interest income
|
| | | | 1,124 | | | | | | 205 | | | | | | 456 | | | | | | 193 | | |
Interest expenses
|
| | | | (7,153) | | | | | | (5,068) | | | | | | (1,774) | | | | | | (1,466) | | |
Other financial income (expense), net
|
| | | | (439) | | | | | | 156 | | | | | | 303 | | | | | | 19 | | |
Loss before income taxes
|
| | | | (22,981) | | | | | | (17,357) | | | | | | (5,495) | | | | | | (5,696) | | |
Income tax expense
|
| | | | (130) | | | | | | (41) | | | | | | (42) | | | | | | (17) | | |
Net loss.
|
| | | € | (23,111) | | | | | € | (17,398) | | | | | € | (5,537) | | | | | € | (5,713) | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Combined Statements of Cash Flow Data: | | | | | | | | | | | | | | | | ||||||||||
Net cash used in operating activities
|
| | | € | (16,661) | | | | | € | (9,596) | | | | | € | (3,519) | | | | | € | (5,989) | | |
Net cash used in investing activities
|
| | | | (11,393) | | | | | | (5,177) | | | | | | (2,847) | | | | | | (1,836) | | |
Net cash provided by financing activities
|
| | | | 31,305 | | | | | | 14,717 | | | | | | 5,439 | | | | | | 7,881 | | |
Effect of exchange rates on cash and cash equivalents
|
| | | | (60) | | | | | | (36) | | | | | | 36 | | | | | | (8) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | € | 3,191 | | | | | € | (92) | | | | | € | (891) | | | | | € | 48 | | |
| | |
As of December 31, 2020
|
| |||||||||
| | |
Actual
|
| |
As Adjusted
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Combined Balance Sheet Data: | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | € | 3,230 | | | | | € | | | |
Total assets
|
| | | | 84,857 | | | | | | | | |
Total liabilities
|
| | | | 178,163 | | | | | | | | |
of which, constitute liabilities to WS Audiology group companies
|
| | | | 137,984 | | | | | | | | |
Total equity
|
| | | | (93,306) | | | | | | | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
Pro Forma Per Share Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Basic and diluted loss per common share
|
| | | € | | | | | € | | | | | € | | | | | € | | | ||||
Expected number of common shares outstanding
|
| | | | | | | | | | | | | | | | | | | | | | | | |
| | |
As of or for the Year Ended
September 30, |
| |||
| | |
2020
|
| |
2019
|
|
Number of appointments(1)
|
| |
291,000
|
| |
218,000
|
|
Number of partner providers(1)
|
| |
5,168
|
| |
4,526
|
|
Number of appointments per partner provider(1)
|
| |
56
|
| |
48
|
|
Customer sales(2)
|
| |
59,116
|
| |
47,142
|
|
Conversion rate(1)
|
| |
20.3%
|
| |
21.6%
|
|
Total unit volume(2)
|
| |
105,951
|
| |
82,951
|
|
Average selling price(2)
|
| |
€ 1,426
|
| |
€ 1,443
|
|
| | |
Year Ended September 30,
|
| |
Three Months Ended December 31,
|
| ||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
|
| | |
(in thousands, unless indicated otherwise)
|
| |||||||||
Revenue
|
| |
€ 151,090
|
| |
€ 119,668
|
| |
€ 45,655
|
| |
€ 34,482
|
|
Cost of revenue, excluding depreciation and amortization(1)
|
| |
(73,427)
|
| |
(59,077)
|
| |
(19,860)
|
| |
(16,645)
|
|
Revenue less cost of revenue, excluding depreciation and amortization
|
| |
77,663
|
| |
60,591
|
| |
25,795
|
| |
17,837
|
|
Total gross margin
|
| |
51.4%
|
| |
50.6%
|
| |
56.5%
|
| |
51.7%
|
|
| | |
Year Ended
September 30, |
| |
Three Months Ended
December 31, |
| ||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
|
| | |
(in thousands, unless indicated otherwise)
|
| |||||||||
Revenue
|
| |
€ 151,090
|
| |
€ 119,668
|
| |
€ 45,655
|
| |
€ 34,482
|
|
Less: | | | | | | | | | | | | | |
Cost of materials
|
| |
(35,149)
|
| |
(29,921)
|
| |
(8,869)
|
| |
(8,640)
|
|
Revenue less cost of materials
|
| |
115,245
|
| |
89,747
|
| |
36,786
|
| |
25,842
|
|
Gross product margin
|
| |
76.7%
|
| |
75.0%
|
| |
80.6%
|
| |
74.9%
|
|
| | |
Year Ended September 30,
|
| |
Three Months Ended December 31,
|
| ||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
|
| | |
(in thousands)
|
| |||||||||
Net loss
|
| |
€ (23,111)
|
| |
€ (17,398)
|
| |
€ (5,537)
|
| |
€ (5,713)
|
|
Interest expenses
|
| |
7,153
|
| |
5,068
|
| |
1,774
|
| |
1,466
|
|
Interest income
|
| |
(1,124)
|
| |
(205)
|
| |
(456)
|
| |
(193)
|
|
Other financial income (expense), net
|
| |
439
|
| |
(156)
|
| |
(303)
|
| |
(19)
|
|
Income taxes
|
| |
130
|
| |
41
|
| |
42
|
| |
17
|
|
Depreciation and amortization
|
| |
5,516
|
| |
3,526
|
| |
1,825
|
| |
1,257
|
|
EBITDA
|
| |
€ (10,997)
|
| |
€ (9,124)
|
| |
€ (2,655)
|
| |
€ (3,185)
|
|
| | |
As of December 31, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | € | 3,230 | | | | | € | | | | | € | | | ||
Long-term debt, including current portion of long-term debt:(1) | | | | | | | | | | | | | | | |||||
Shareholder loans owed to the WS Audiology Group
|
| | | € | 11,391 | | | | | € | | | | | € | | | | |
Cash pooling arrangements with the WS Audiology Group
|
| | | | 126,593 | | | | | | | | | | | | | | |
Total long-term debt
|
| | | | 137,984 | | | | | | | | | | | | | | |
Shareholders’ Equity: | | | | | | | | | | | | | | | | | | | |
Common shares, nominal value, €1.00 per share, 225,000 shares authorized, actual, 45,000 shares issued and outstanding, actual; common shares, nominal value €0.01 per share, shares authorized, pro forma, shares issued and outstanding, pro forma; common shares, nominal value €0.01 per share, shares authorized, pro forma as adjusted, shares issued and outstanding, pro forma as adjusted
|
| | | | | | | | | | | | | | | | | | |
Net assets attributable to the WS Audiology Group
|
| | | | (98,052) | | | | | | | | | | | | | | |
Currency translation differences
|
| | | | 4,746 | | | | | | | | | | |||||
Total equity (deficit)
|
| | | | (93,306) | | | | | | | | | | | | | | |
Total capitalization
|
| | | € | 44,678 | | | | | € | | | | | € | | | |
|
Initial public offering price per share
|
| |
|
| | | $ | | | ||||
|
Net tangible book value per share as of December 31, 2020 before giving effect to this offering
|
| | | $ | | | | | | | | | |
|
Net tangible book value per share as of December 31, 2020 before giving effect to this offering on a pro forma basis after giving effect to the Recapitalization and the Corporate Reorganization
|
| | | $ | | | | | | | | | |
|
Increase in net tangible book value per share attributable to new investors purchasing shares in this offering
|
| | | | | | | | | | | | |
|
Net tangible book value (deficit) per share as adjusted to give effect to this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration(1)
|
| |
Average
Price Per Share |
| | | ||||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | |||||||||||||||
| | |
(in millions)
|
| | | | | | | |
(in millions)
|
| | | | | | | | | | ||||||||||||
Existing shareholders
|
| |
|
| | | | | | | | | $ | | | | | | | | | | | $ | | | | | ||||||
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||
Total
|
| | | | | | | 100.0% | | | | | $ | | | | | | 100.0% | | | | | | | | | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended December 31,
|
| ||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||||||||
Combined Statements of Comprehensive Loss Data:
|
| | | | | | | | | ||||||||||
Revenue
|
| |
€ 151,090
|
| |
€ 119,668
|
| | | € | 45,655 | | | | | € | 34,482 | | |
Operating expenses | | | | | | | | | | ||||||||||
Cost of revenue, excluding depreciation
and amortization |
| |
(73,427)
|
| |
(59,077)
|
| | | | (19,860) | | | | | | (16,645) | | |
Marketing and selling expenses
|
| |
(78,865)
|
| |
(62,926)
|
| | | | (24,487) | | | | | | (18,985) | | |
General and administrative expenses
|
| |
(10,096)
|
| |
(6,987)
|
| | | | (4,158) | | | | | | (2,286) | | |
Depreciation and amortization
|
| |
(5,516)
|
| |
(3,526)
|
| | | | (1,825) | | | | | | (1,257) | | |
Other operating income, net
|
| |
301
|
| |
198
|
| | | | 195 | | | | | | 249 | | |
Loss from operations
|
| |
(16,513)
|
| |
(12,650)
|
| | | | (4,480) | | | | | | (4,442) | | |
Interest income
|
| |
1,124
|
| |
205
|
| | | | 456 | | | | | | 193 | | |
Interest expenses
|
| |
(7,153)
|
| |
(5,068)
|
| | | | (1,774) | | | | | | (1,466) | | |
Other financial income (expenses), net
|
| |
(439)
|
| |
156
|
| | | | 303 | | | | | | 19 | | |
Loss before income taxes
|
| |
(22,981)
|
| |
(17,357)
|
| | | | (5,495) | | | | | | (5,696) | | |
Income tax expense
|
| |
(130)
|
| |
(41)
|
| | | | (42) | | | | | | (17) | | |
Net loss
|
| |
€ (23,111)
|
| |
€ (17,398)
|
| | | € | (5,537) | | | | | € | (5,713) | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended December 31,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Combined Statements of Cash Flow Data: | | | | | | | | | | | | | | | | ||||||||||
Net cash used in operating activities
|
| | | € | (16,661) | | | | | € | (9,596) | | | | | € | (3,519) | | | | | € | (5,989) | | |
Net cash used in investing activities
|
| | | | (11,393) | | | | | | (5,177) | | | | | | (2,847) | | | | | | (1,836) | | |
Net cash provided by financing activities
|
| | | | 31,305 | | | | | | 14,717 | | | | | | 5,439 | | | | | | 7,881 | | |
Effect of exchange rates on cash and cash equivalents
|
| | | | (60) | | | | | | (36) | | | | | | 36 | | | | | | (8) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | € | 3,191 | | | | | € | (92) | | | | | € | (891) | | | | | € | 48 | | |
| | |
As of September 30,
|
| |
As of
December 31, 2020 |
| ||||||||||||
| | |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
Combined Balance Sheet Data: | | | | | | | | | | | | | | | |||||
Cash and cash equivalents
|
| | | € | 4,121 | | | | | € | 930 | | | | | € | 3,230 | | |
Trade receivables, net
|
| | | | 30,377 | | | | | | 25,094 | | | | | | 30,389 | | |
Inventories, net
|
| | | | 10,756 | | | | | | 8,027 | | | | | | 10,608 | | |
Intangible assets, net
|
| | | | 12,573 | | | | | | 7,875 | | | | | | 13,872 | | |
Right-of-use assets, net
|
| | | | 5,997 | | | | | | 5,221 | | | | | | 5,534 | | |
Total assets
|
| | | | 83,222 | | | | | | 56,826 | | | | | | 84,857 | | |
Total current liabilities
|
| | | | 33,886 | | | | | | 24,242 | | | | | | 34,961 | | |
Total non-current liabilities
|
| | | | 139,433 | | | | | | 103,476 | | | | | | 143,202 | | |
Total liabilities
|
| | | | 173,319 | | | | | | 127,718 | | | | | | 178,163 | | |
Total equity (deficit)
|
| | | | (90,097) | | | | | | (70,892) | | | | | | (93,306) | | |
| | |
Year Ended
September 30, 2020 |
| |
Three Months
Ended December 31, 2020 |
| ||||||
| | |
(in thousands)
|
| |
(in thousands)
|
| ||||||
Revenue
|
| | | € | 151,090 | | | | | € | 45,655 | | |
Foreign exchange impact
|
| | | | 36 | | | | | | 1,370 | | |
Revenue on a constant currency basis
|
| | | € | 151,126 | | | | | € | 47,025 | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Number of appointments
|
| | | | 291,000 | | | | | | 218,000 | | |
| | |
As of September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Number of Partner Providers
|
| | | | 5,168 | | | | | | 4,526 | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Number of appointments per partner provider
|
| | | | 56 | | | | | | 48 | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Total customer sales
|
| | | | 59,116 | | | | | | 47,142 | | |
Europe
|
| | | | 27,003 | | | | | | 22,759 | | |
North America
|
| | | | 15,695 | | | | | | 13,019 | | |
Rest of the World
|
| | | | 16,147 | | | | | | 11,364 | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Conversion rate
|
| | | | 20.3% | | | | | | 21.6% | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Total unit volume
|
| | | | 105,951 | | | | | | 82,951 | | |
Europe
|
| | | | 49,533 | | | | | | 42,282 | | |
North America
|
| | | | 30,089 | | | | | | 24,940 | | |
Rest of the World
|
| | | | 26,309 | | | | | | 15,729 | | |
| | |
Year Ended September 30,
|
| |||||||||
| | |
2020
|
| |
2019
|
| ||||||
Average selling price
|
| | | € | 1,426 | | | | | € | 1,443 | | |
Europe
|
| | | | 1,450 | | | | | | 1,447 | | |
North America
|
| | | | 1,919 | | | | | | 1,891 | | |
Rest of the World
|
| | | | 816 | | | | | | 720 | | |
| | |
Three Months Ended December 31,
|
| |
Change
|
| | |||||||||||||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| | |||||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| | | | |||||||||||||||
| | | | | | | | |
(€ in thousands)
|
| | | | ||||||||||||
Combined Statements of Comprehensive Loss
Data: |
| | | | | | | | | | | | | | | | | | | | | | | ||
Revenue
|
| | | € | 45,655 | | | | | € | 34,482 | | | | | € | 11,173 | | | |
32.4%
|
| | ||
Operating expenses
|
| | | | | | | | | | | | | | | | | | | | | | | ||
Cost of revenue, excluding depreciation and amortization
|
| | | | (19,860) | | | | | | (16,645) | | | | | | (3,215) | | | |
19.3%
|
| | ||
Marketing and selling expenses
|
| | | | (24,487) | | | | | | (18,985) | | | | | | (5,502) | | | |
29.0%
|
| | ||
General and administrative expenses
|
| | | | (4,158) | | | | | | (2,286) | | | | | | (1,872) | | | |
81.9%
|
| | ||
Depreciation and amortization
|
| | | | (1,825) | | | | | | (1,257) | | | | | | (568) | | | |
45.2%
|
| | ||
Other operating income, net
|
| | | | 195 | | | | | | 249 | | | | | | (54) | | | |
21.7%
|
| | ||
Loss from operations
|
| | | | (4,480) | | | | | | (4,442) | | | | | | (38) | | | |
0.9%
|
| | ||
Interest income
|
| | | | 456 | | | | | | 193 | | | | | | 263 | | | |
136.3%
|
| | ||
Interest expenses
|
| | | | (1,774) | | | | | | (1,466) | | | | | | (308) | | | |
21.0%
|
| | ||
Other financial income, net
|
| | | | 303 | | | | | | 19 | | | | | | 284 | | | |
1,494.7%
|
| | ||
Loss before income taxes
|
| | | | (5,495) | | | | | | (5,696) | | | | | | 201 | | | |
3.5%
|
| | ||
Income tax expense
|
| | | | (42) | | | | | | (17) | | | | | | (25) | | | |
147.1%
|
| | | |
Net loss
|
| | | € | (5,537) | | | | | € | (5,713) | | | | | € | 176 | | | |
3.1%
|
| |
| | |
Three Months Ended December 31,
|
| |
Change
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| |||||||||
| | |
(unaudited)
|
| |
(unaudited)
|
| | | |||||||||||||
| | | | | | | | |
(€ in thousands)
|
| | | ||||||||||
Revenue
|
| | | € | 45,655 | | | | | € | 34,482 | | | | | € | 11,173 | | | |
32.4%
|
|
Europe
|
| | | | 24,380 | | | | | | 15,970 | | | | | | 8,410 | | | |
52.7%
|
|
North America
|
| | | | 14,998 | | | | | | 14,390 | | | | | | 608 | | | |
4.2%
|
|
Rest of the World
|
| | | | 6,277 | | | | | | 4,122 | | | | | | 2,155 | | | |
52.3%
|
|
| | |
Three Months Ended December 31,
|
| |
Change
|
| ||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
|
| | |
(unaudited)
|
| |
(unaudited)
|
| | | ||||
| | | | | |
(€ in thousands)
|
| | | ||||
Cost of revenue, excluding depreciation and
amortization |
| |
€ (19,860)
|
| |
€ (16,645)
|
| |
€ (3,215)
|
| |
19.3%
|
|
% of revenue
|
| |
43.5%
|
| |
48.3%
|
| | | | | | |
| | |
Three Months Ended December 31,
|
| |
Change
|
| ||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
|
| | |
(unaudited)
|
| |
(unaudited)
|
| | | ||||
| | | | | |
(€ in thousands)
|
| | | ||||
Marketing and selling expenses
|
| |
€ (24,487)
|
| |
€ (18,985)
|
| |
€ (5,502)
|
| |
29.0%
|
|
% of revenue
|
| |
53.6%
|
| |
55.1%
|
| | | | | | |
| | |
Year Ended September 30,
|
| |
Change
|
| |||||||||||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| |||||||||
| | |
(€ in thousands)
|
| | |||||||||||||||||
Combined Statements of Comprehensive Loss: | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | € | 151,090 | | | | | € | 119,668 | | | | | € | 31,422 | | | |
26.3%
|
|
Operating expenses | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | (73,427) | | | | | | (59,077) | | | | | | (14,350) | | | |
(24.3)%
|
|
Marketing and selling expenses
|
| | | | (78,865) | | | | | | (62,926) | | | | | | (15,939) | | | |
(25.3)%
|
|
General and administrative expenses
|
| | | | (10,096) | | | | | | (6,987) | | | | | | (3,109) | | | |
(44.5)%
|
|
Depreciation and amortization
|
| | | | (5,516) | | | | | | (3,526) | | | | | | (1,990) | | | |
(56.4)%
|
|
Other operating income, net
|
| | | | 301 | | | | | | 198 | | | | | | 103 | | | |
52.0%
|
|
Loss from operations
|
| | | | (16,513) | | | | | | (12,650) | | | | | | (3,863) | | | |
(30.5)%
|
|
Interest income
|
| | | | 1,124 | | | | | | 205 | | | | | | 919 | | | |
448.3%
|
|
Interest expenses
|
| | | | (7,153) | | | | | | (5,068) | | | | | | (2,085) | | | |
(41.1)%
|
|
Other financial income (expenses), net
|
| | | | (439) | | | | | | 156 | | | | | | (595) | | | |
(381.4)%
|
|
Loss before income taxes
|
| | | | (22,981) | | | | | | (17,357) | | | | | | (5,624) | | | |
(32.4)%
|
|
Income tax expense
|
| | | | (130) | | | | | | (41) | | | | | | 89 | | | |
(217.1)%
|
|
Net loss
|
| | | € | (23,111) | | | | | € | (17,398) | | | | | € | (5,713) | | | |
(32.8)%
|
|
| | |
Year Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| ||||||||||||
| | |
(€ in thousands)
|
| | ||||||||||||||||||||
Revenue
|
| | | € | 151,090 | | | | | € | 119,668 | | | | | € | 31,422 | | | | | | 26.3% | | |
Europe
|
| | | | 71,874 | | | | | | 61,172 | | | | | | 10,702 | | | | | | 17.4% | | |
North America
|
| | | | 57,749 | | | | | | 47,169 | | | | | | 10,580 | | | | | | 22.4% | | |
Rest of the World
|
| | | | 21,467 | | | | | | 11,327 | | | | | | 10,140 | | | | | | 89.5% | | |
| | |
Year Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| ||||||||||||
| | |
(€ in thousands)
|
| | ||||||||||||||||||||
Cost of revenue, excluding depreciation and amortization
|
| | | € | 73,427 | | | | | € | 59,077 | | | | | € | 14,350 | | | | | | 24.3% | | |
% of revenue
|
| | | | 48.6% | | | | | | 49.4% | | | | | | | | | | | | | | |
| | |
Year Ended September 30,
|
| |
Change
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
€
|
| |
%
|
| ||||||||||||
| | |
(€ in thousands)
|
| | ||||||||||||||||||||
Marketing and selling expenses
|
| | | € | 78,865 | | | | | € | 62,926 | | | | | € | 15,939 | | | | | | 25.3% | | |
% of revenue
|
| | | | 52.2% | | | | | | 52.6% | | | | | | | | | | | | | | |
| | |
Three Months Ended
|
| | |||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| |
June 30,
2020 |
| |
September 30,
2020 |
| |
December 31,
2020 |
| | |||||||||||||||||||||||||||||
(euro in thousands)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||
Revenue
|
| | | $ | 22.963 | | | | | $ | 26.797 | | | | | $ | 32.267 | | | | | $ | 37.641 | | | | | $ | 34.482 | | | | | $ | 39.197 | | | | | $ | 28.494 | | | | | $ | 48.916 | | | | | $ | 45.655 | | | | ||
Net loss
|
| | | | (6.033) | | | | | | (5.054) | | | | | | (3.707) | | | | | | (2.605) | | | | | | (5.713) | | | | | | (6,283) | | | | | | (8.287) | | | | | | (2.826) | | | | | | (5.537) | | | | ||
Interest expenses
|
| | | | (1.164) | | | | | | (1.231) | | | | | | (1.300) | | | | | | (1.373) | | | | | | (1.466) | | | | | | (1.684) | | | | | | (1.649) | | | | | | (2.354) | | | | | | (1.774) | | | | ||
Interest income
|
| | | | 20 | | | | | | 38 | | | | | | 45 | | | | | | 103 | | | | | | 193 | | | | | | 215 | | | | | | 282 | | | | | | 433 | | | | | | 456 | | | | ||
Other financial
income (expenses), net |
| | | | 172 | | | | | | 37 | | | | | | (151) | | | | | | 98 | | | | | | 19 | | | | | | (616) | | | | | | 296 | | | | | | (138) | | | | | | 303 | | | | ||
Income taxes
|
| | | | (19) | | | | | | (20) | | | | | | (4) | | | | | | 3 | | | | | | (17) | | | | | | (24) | | | | | | (1) | | | | | | (89) | | | | | | (42) | | | | | |
Depreciation and amortization
|
| | | | (861) | | | | | | (828) | | | | | | (886) | | | | | | (951) | | | | | | (1.257) | | | | | | (1.292) | | | | | | (1.340) | | | | | | (1.627) | | | | | | (1.825) | | | | ||
EBITDA
|
| | | $ | (4.181) | | | | | $ | (3,050) | | | | | $ | (1,411) | | | | | $ | (485) | | | | | $ | (3,185) | | | | | $ | (2,882) | | | | | $ | (5,875) | | | | | $ | 949 | | | | | $ | (2,655) | | | |
| | |
Year Ended September 30,
|
| |
Three Months Ended
December 31, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | € | (16,661) | | | | | € | (9,596) | | | | | € | (3,519) | | | | | € | (5,989) | | |
Net cash used in investing activities
|
| | | | (11,393) | | | | | | (5,177) | | | | | | (2,847) | | | | | | (1,836) | | |
Net cash provided by financing activities
|
| | | | 31,305 | | | | | | 14,717 | | | | | | 5,439 | | | | | | 7,881 | | |
Effect of changes in exchange rates on cash and cash equivalents
|
| | | | (60) | | | | | | (36) | | | | | | 36 | | | | | | (8) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | € | 3,191 | | | | | € | (92) | | | | | € | (891) | | | | | € | 48 | | |
| | |
Total
|
| |
Less than
1 Year |
| |
1 to 3 Years
|
| |
3 to 5 years
|
| |
More than
5 Years |
|
| | |
(in thousands)
|
| ||||||||||||
Lease obligations(1)
|
| |
€7,236
|
| |
€1,712
|
| |
€3,154
|
| |
€1,740
|
| |
€630
|
|
Purchase obligations(2)
|
| |
8,962
|
| |
4,937
|
| |
4,025
|
| |
―
|
| |
―
|
|
Other long-term liabilities(3)
|
| |
1,247
|
| |
―
|
| |
1,247
|
| |
―
|
| |
―
|
|
|
Source: Stevens, et al. Global and regional hearing impairment prevalence: an analysis of 42 studies in 29 countries, European Journal of Public Health, Volume 23, Issue 1, February 2013
|
| |
Source: WHO (2020)
|
|
Location
|
| |
Approximate
square footage |
| |
Lease expiration
dates |
|
Berlin, Germany
|
| |
28,000
|
| |
2025
|
|
Mainz, Germany
|
| |
3,000
|
| |
2021
|
|
Miami, Florida, U.S.
|
| |
15,000
|
| |
2025
|
|
Denver, Colorado, U.S.
|
| |
9,500
|
| |
2025
|
|
Toronto, Ontario, Canada
|
| |
2,500
|
| |
2023
|
|
Utrecht, Netherlands
|
| |
2,000
|
| |
2024
|
|
Seoul, South Korea
|
| |
6,000
|
| |
2022
|
|
Guragon, India
|
| |
8,000
|
| |
2023
|
|
Kuala Lumpur, Malaysia
|
| |
4,000
|
| |
2023
|
|
Name
|
| |
Age
|
| |
Position
|
| |||
Paul Crusius
|
| | | | 39 | | | | Co-Chief Executive Officer and Executive Director | |
Marco Vietor, PhD
|
| | | | 41 | | | | Co-Chief Executive Officer and Executive Director | |
Alexandra Katthagen
|
| | | | 39 | | | | Chief Financial Officer | |
Marco Wiesmann
|
| | | | 37 | | | | Chief Marketing Officer | |
Christopher Silva
|
| | | | 32 | | | | Chief Technology Officer | |
Patrick Sendowski, PhD
|
| | | | 37 | | | | Head of United States | |
Maximilian Schulte-Terboven
|
| | | | 36 | | | | Head of Germany | |
Alexander Evertz
|
| | | | 29 | | | | Head of Teleaudiology | |
Eric Bernard
|
| | | | 53 | | | | Non-Executive Director and Chairman of the Board | |
Ursula Burns
|
| | | | 62 | | | | Non-Executive Director | |
Elizabeth Kistruck
|
| | | | 42 | | | | Non-Executive Director | |
Kasper Knokgaard
|
| | | | 42 | | | | Non-Executive Director | |
Søren Lonning
|
| | | | 43 | | | | Non-Executive Director | |
Carol Meyers
|
| | | | 60 | | | | Non-Executive Director | |
Adam Westermann
|
| | | | 35 | | | | Non-Executive Director | |
| | |
Shares Beneficially
Owned Prior to the Offering |
| |
Shares to be
Sold in this Offering |
| |
Shares Beneficially
Owned After the Offering |
| ||||||||||||||||||||||||
| | | | | | | | | | | |
If Underwriters’ Option
to Purchase Additional Shares is Not Exercised |
| |
If Underwriters’ Option
to Purchase Additional Shares is Exercised in Full |
| |
If Underwriters’ Option
to Purchase Additional Shares is Not Exercised |
| |
If Underwriters’ Option
to Purchase Additional Shares is Exercised in Full |
| ||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |
Shares
|
| |
Percentage
|
| |||
5% Shareholder: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Auris Luxembourg III S.à r.l.(1)
|
| | | | | | | |
100.0%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Directors and Named Executive Officers:(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Eric Bernard
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Ursula Burns
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Elizabeth Kistruck
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Kasper Knokgaard
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Søren Lonning
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Carol Meyers
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Adam Westermann
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Paul Crusius
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Marco Vietor
|
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
All directors and executive officers
as a group (15 persons) |
| | | | — | | | |
—%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
| | | | |
%
|
|
Name
|
| |
Number of Shares
|
|
Morgan Stanley & Co. LLC
|
| |
|
|
J.P. Morgan Securities LLC
|
| | | |
Deutsche Bank Securities Inc.
|
| | | |
Goldman Sachs & Co. LLC
|
| | | |
BofA Securities, Inc.
|
| | | |
William Blair & Company, L.L.C.
|
| | | |
Truist Securities, Inc.
|
| | | |
Total
|
| | | |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per
Share |
| |
No
Exercise |
| |
Full
Exercise |
| |||||||||
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
Underwriting discounts and commissions to be paid by: | | | | | | | | | | | | | | | | | | | |
Us
|
| | | $ | | | | | $ | | | | | $ | | | |||
The selling shareholder
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | |||
Proceeds, before expenses, to the selling shareholder
|
| | | $ | | | | | $ | | | | | $ | | | |
| | |
Page
|
| |||
Audited Combined Financial Statements | | | | | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
Unaudited Interim Condensed Combined Financial Statements | | | |||||
| | | | F-41 | | | |
| | | | F-42 | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-45 | | |
| | | | | |
September 30,
|
| |
October 1,
2018 |
| ||||||||||||
(in thousands of EUR)
|
| |
Note
|
| |
2020
|
| |
2019
|
| ||||||||||||
Assets | | | | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| |
11
|
| | | | 4,121 | | | | | | 930 | | | | | | 1,022 | | |
Trade receivables, net
|
| |
12
|
| | | | 30,377 | | | | | | 25,094 | | | | | | 19,120 | | |
Receivables from WS Audiology group companies
|
| |
27
|
| | | | 5 | | | | | | 61 | | | | | | 29 | | |
Other current financial assets
|
| |
13
|
| | | | 1,772 | | | | | | 778 | | | | | | 511 | | |
Inventories, net
|
| |
14
|
| | | | 10,756 | | | | | | 8,027 | | | | | | 8,289 | | |
Income tax receivables
|
| | | | | | | 118 | | | | | | 0 | | | | | | 28 | | |
Other current assets
|
| |
15
|
| | | | 3,036 | | | | | | 2,580 | | | | | | 1,844 | | |
Total current assets
|
| | | | | | | 50,185 | | | | | | 37,470 | | | | | | 30,843 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| |
16
|
| | | | 12,573 | | | | | | 7,875 | | | | | | 5,181 | | |
Property and equipment, net
|
| |
17
|
| | | | 4,214 | | | | | | 1,725 | | | | | | 1,614 | | |
Right-of-use assets, net
|
| |
18
|
| | | | 5,997 | | | | | | 5,221 | | | | | | 4,902 | | |
Trade receivables, net
|
| |
12
|
| | | | 8,821 | | | | | | 3,455 | | | | | | 224 | | |
Other financial assets
|
| |
13
|
| | | | 1,432 | | | | | | 1,080 | | | | | | 350 | | |
Total non-current assets
|
| | | | | | | 33,037 | | | | | | 19,356 | | | | | | 12,271 | | |
Total assets
|
| | | | | | | 83,222 | | | | | | 56,826 | | | | | | 43,114 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| |
20
|
| | | | 21,130 | | | | | | 15,146 | | | | | | 9,665 | | |
Liabilities to WS Audiology group companies
|
| |
27
|
| | | | 1,270 | | | | | | 804 | | | | | | 122 | | |
Current lease liabilities
|
| |
31
|
| | | | 1,413 | | | | | | 1,222 | | | | | | 920 | | |
Income tax liabilities
|
| | | | | | | 63 | | | | | | — | | | | | | — | | |
Other current liabilities
|
| |
22
|
| | | | 10,010 | | | | | | 7,070 | | | | | | 4,090 | | |
Total current liabilities
|
| | | | | | | 33,886 | | | | | | 24,242 | | | | | | 14,797 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | | | | |
Liabilities to WS Audiology group companies
|
| |
27
|
| | | | 133,164 | | | | | | 98,369 | | | | | | 75,206 | | |
Lease liabilities
|
| |
31
|
| | | | 4,907 | | | | | | 4,114 | | | | | | 3,982 | | |
Provisions
|
| |
21
|
| | | | 115 | | | | | | 34 | | | | | | 54 | | |
Other liabilities
|
| |
22
|
| | | | 1,247 | | | | | | 959 | | | | | | 422 | | |
Total non-current liabilities
|
| | | | | | | 139,433 | | | | | | 103,476 | | | | | | 79,664 | | |
Total liabilities
|
| | | | | | | 173,319 | | | | | | 127,718 | | | | | | 94,461 | | |
Equity
|
| |
24
|
| | | | | | | | | | | | | | | | | | |
Net assets attributable to WS Audiology
|
| | | | | | | (92,545) | | | | | | (69,555) | | | | | | (52,278) | | |
Currency translation differences
|
| | | | | | | 2,448 | | | | | | (1,337) | | | | | | 931 | | |
Total equity
|
| | | | | | | (90,097) | | | | | | (70,892) | | | | | | (51,347) | | |
Total liabilities and equity
|
| | | | | | | 83,222 | | | | | | 56,826 | | | | | | 43,114 | | |
| | | | | |
Fiscal year ended
September 30, |
| |||||||||
(in thousands of EUR)
|
| |
Note
|
| |
2020
|
| |
2019
|
| ||||||
Revenue
|
| |
3
|
| | | | 151,090 | | | | | | 119,668 | | |
Operating expenses | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| |
4
|
| | | | (73,427) | | | | | | (59,077) | | |
Marketing and selling expenses
|
| |
5
|
| | | | (78,865) | | | | | | (62,926) | | |
General and administrative expenses
|
| |
6
|
| | | | (10,096) | | | | | | (6,987) | | |
Depreciation and amortization
|
| |
7
|
| | | | (5,516) | | | | | | (3,526) | | |
Other operating income, net
|
| |
8
|
| | | | 301 | | | | | | 198 | | |
Loss from operations
|
| | | | | | | (16,513) | | | | | | (12,650) | | |
Interest income
|
| |
9
|
| | | | 1,124 | | | | | | 205 | | |
Interest expenses
|
| |
9
|
| | | | (7,153) | | | | | | (5,068) | | |
Other financial income (expense), net
|
| |
9
|
| | | | (439) | | | | | | 156 | | |
Loss before income taxes
|
| | | | | | | (22,981) | | | | | | (17,357) | | |
Income tax expense
|
| |
10
|
| | | | (130) | | | | | | (41) | | |
Net loss
|
| | | | | | | (23,111) | | | | | | (17,398) | | |
Other comprehensive income (loss) | | | | | | | | | | | | | | | | |
Items that may be reclassified to profit or loss
|
| | | | | | | | | | | | | | | |
Currency translation differences
|
| | | | | | | | | | | | | | | |
Change in unrealized gains and (losses), net
|
| |
2
|
| | | | 3,785 | | | | | | (2,268) | | |
Total other comprehensive income (loss)
|
| | | | | | | 3,785 | | | | | | (2,268) | | |
Total comprehensive loss
|
| | | | | | | (19,326) | | | | | | (19,666) | | |
(in thousands of EUR)
|
| |
Note
|
| |
Net assets
attributable to WS Audiology |
| |
Currency
translation differences |
| |
Total equity
attributable to WS Audiology |
| |||||||||
Balance at October 1, 2018
|
| | | | | | | (52,278) | | | | | | 931 | | | | | | (51,347) | | |
Net loss for the period
|
| | | | | | | (17,398) | | | | | | — | | | | | | (17,398) | | |
Other comprehensive loss for the period
|
| |
2
|
| | | | — | | | | | | (2,268) | | | | | | (2,268) | | |
Total comprehensive loss for the period
|
| | | | | | | (17,398) | | | | | | (2,268) | | | | | | (19,666) | | |
Other transactions with shareholders
|
| |
24
|
| | | | 121 | | | | | | — | | | | | | 121 | | |
Balance at September 30, 2019
|
| | | | | | | (69,555) | | | | | | (1,337) | | | | | | (70,892) | | |
Balance at October 1, 2019
|
| | | | | | | (69,555) | | | | | | (1,337) | | | | | | (70,892) | | |
Net loss for the period
|
| | | | | | | (23,111) | | | | | | — | | | | | | (23,111) | | |
Other comprehensive income for the period
|
| |
2
|
| | | | — | | | | | | 3,785 | | | | | | 3,785 | | |
Total comprehensive (loss) income for the period
|
| | | | | | | (23,111) | | | | | | 3,785 | | | | | | (19,326) | | |
Other transactions with shareholders
|
| |
24
|
| | | | 121 | | | | | | — | | | | | | 121 | | |
Balance at September 30, 2020
|
| | | | | | | (92,545) | | | | | | 2,448 | | | | | | (90,097) | | |
| | | | | |
Fiscal year ended
September 30, |
| |||||||||
(in thousands of EUR)
|
| |
Note
|
| |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | |
Net loss
|
| | | | | | | (23,111) | | | | | | (17,398) | | |
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | | | | |
Amortization and depreciation
|
| |
7
|
| | | | 3,969 | | | | | | 2,424 | | |
Depreciation of right-of-use assets
|
| |
7
|
| | | | 1,547 | | | | | | 1,102 | | |
Income tax expense
|
| |
10
|
| | | | 130 | | | | | | 41 | | |
Interest expense, net
|
| | | | | | | 6,029 | | | | | | 4,863 | | |
Other non-cash expense, net
|
| | | | | | | 20 | | | | | | 54 | | |
Change in current assets and liabilities
|
| | | | | | | | | | | | | | | |
(Increase) decrease in inventories
|
| | | | | | | (3,020) | | | | | | 207 | | |
Increase in trade and other receivables
|
| | | | | | | (6,738) | | | | | | (5,172) | | |
Increase in other current assets
|
| | | | | | | (1,659) | | | | | | (965) | | |
Increase in trade payables
|
| | | | | | | 7,236 | | | | | | 5,679 | | |
Increase in other current liabilities and provisions
|
| | | | | | | 3,486 | | | | | | 2,821 | | |
Decrease in other assets and liabilities, net
|
| | | | | | | (5,487) | | | | | | (3,442) | | |
Interest received
|
| | | | | | | 1,124 | | | | | | 205 | | |
Income taxes paid, net
|
| | | | | | | (187) | | | | | | (15) | | |
Net cash used in operating activities
|
| | | | | | | (16,661) | | | | | | (9,596) | | |
Cash flows from investing activities | | | | | | | | | | | | | | | | |
Purchase of intangible assets, property and equipment, and capitalized information technology and software development costs
|
| | | | | | | (11,393) | | | | | | (5,177) | | |
Net cash used in investing activities
|
| | | | | | | (11,393) | | | | | | (5,177) | | |
Cash flows from financing activities | | | | | | | | | | | | | | | | |
Borrowings under loans and cash pool with shareholder
|
| | | | | | | 39,684 | | | | | | 20,654 | | |
Other transactions with shareholder
|
| | | | | | | 121 | | | | | | 121 | | |
Principal repayments of lease liabilities
|
| | | | | | | (1,597) | | | | | | (1,182) | | |
Interest paid
|
| | | | | | | (6,903) | | | | | | (4,876) | | |
Net cash provided by financing activities
|
| | | | | | | 31,305 | | | | | | 14,717 | | |
Effect of exchange rates on cash and cash equivalents
|
| | | | | | | (60) | | | | | | (36) | | |
Net increase (decrease) in cash and cash equivalents
|
| | | | | | | 3,191 | | | | | | (92) | | |
Cash and cash equivalents at beginning of period
|
| | | | | | | 930 | | | | | | 1,022 | | |
Cash and cash equivalents at end of period
|
| |
11
|
| | | | 4,121 | | | | | | 930 | | |
| | | | | |
Average rate
per 1 EUR |
| |
Period-end rate
per 1 EUR |
| ||||||||||||||||||||||||
| | | | | |
2020
|
| |
2019
|
| |
Sep 30,
2020 |
| |
Sep 30,
2019 |
| |
Oct 01,
2018 |
| |||||||||||||||
Danish krone
|
| | DKK | | | | | 7.4614 | | | | | | 7.4639 | | | | | | 7.4462 | | | | | | 7.4662 | | | | | | 7.4564 | | |
Indian rupee
|
| | INR | | | | | 82.2924 | | | | | | 79.5474 | | | | | | 86.2990 | | | | | | 77.1615 | | | | | | 83.9160 | | |
Japanese yen
|
| | JPY | | | | | 120.7182 | | | | | | 124.2167 | | | | | | 123.7600 | | | | | | 117.5900 | | | | | | 131.2300 | | |
Canadian dollar
|
| | CAD | | | | | 1.5063 | | | | | | 1.4999 | | | | | | 1.5676 | | | | | | 1.4426 | | | | | | 1.5064 | | |
Malaysian ringgit
|
| | MYR | | | | | 4.7217 | | | | | | 4.6770 | | | | | | 4.8653 | | | | | | 4.5592 | | | | | | 4.7890 | | |
Swiss franc
|
| | CHF | | | | | 1.0749 | | | | | | 1.1226 | | | | | | 1.0804 | | | | | | 1.0847 | | | | | | 1.1316 | | |
Singapore dollar
|
| | SGD | | | | | 1.5495 | | | | | | 1.5423 | | | | | | 1.6035 | | | | | | 1.5060 | | | | | | 1.5839 | | |
South African rand
|
| | ZAR | | | | | 18.1845 | | | | | | 16.1668 | | | | | | 19.7092 | | | | | | 16.5576 | | | | | | 16.4447 | | |
South Korean won
|
| | KRW | | | | | 1,337.3398 | | | | | | 1,300.0862 | | | | | | 1,368.5100 | | | | | | 1,304.8300 | | | | | | 1,285.7500 | | |
Thai baht
|
| | THB | | | | | 34.9513 | | | | | | 35.7766 | | | | | | 37.0790 | | | | | | 33.3150 | | | | | | 37.4480 | | |
US dollar
|
| | USD | | | | | 1.1199 | | | | | | 1.1290 | | | | | | 1.1708 | | | | | | 1.0889 | | | | | | 1.1576 | | |
| Intangible assets | | | | |
|
Internally generated intangible assets
|
| |
5 years
|
|
|
Licenses, software and other purchased intangible assets
|
| |
5 years
|
|
| Property, plant and equipment | | | | |
|
Leasehold improvements
|
| |
8 years
|
|
|
Operating and office equipment
|
| |
4 years
|
|
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Revenue from sales
|
| | | | 146,169 | | | | | | 117,867 | | |
Revenue from finance leases
|
| | | | 4,921 | | | | | | 1,801 | | |
| | | | | 151,090 | | | | | | 119,668 | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Fitting fees
|
| | | | (35,845) | | | | | | (27,644) | | |
Cost of materials
|
| | | | (35,149) | | | | | | (29,921) | | |
Freight
|
| | | | (1,323) | | | | | | (785) | | |
Personnel expenses
|
| | | | (614) | | | | | | (493) | | |
Other
|
| | | | (496) | | | | | | (234) | | |
| | | | | (73,427) | | | | | | (59,077) | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Personnel expenses
|
| | | | (42,730) | | | | | | (32,565) | | |
Advertising
|
| | | | (21,081) | | | | | | (17,160) | | |
Loss allowances on trade and lease receivables
|
| | | | (5,385) | | | | | | (3,178) | | |
Information processing and telecommunication
|
| | | | (1,636) | | | | | | (1,200) | | |
Purchase of demo units
|
| | | | (1,403) | | | | | | (841) | | |
Travel expenses
|
| | | | (1,264) | | | | | | (1,876) | | |
Collection fees
|
| | | | (1,221) | | | | | | (1,350) | | |
Other
|
| | | | (4,145) | | | | | | (4,756) | | |
| | | | | (78,865) | | | | | | (62,926) | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Personnel expenses
|
| | | | (4,117) | | | | | | (3,607) | | |
Information processing and telecommunication
|
| | | | (4,090) | | | | | | (2,307) | | |
Other
|
| | | | (1,889) | | | | | | (1,073) | | |
| | | | | (10,096) | | | | | | (6,987) | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Intangible assets
|
| | | | (2,835) | | | | | | (1,882) | | |
Property and equipment
|
| | | | (1,134) | | | | | | (542) | | |
Right-of-use assets
|
| | | | (1,547) | | | | | | (1,102) | | |
| | | | | (5,516) | | | | | | (3,526) | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Cash pool clearing accounts
|
| | | | (4,638) | | | | | | (3,534) | | |
Financing agreements
|
| | | | (1,653) | | | | | | (757) | | |
Loans from WS Audiology group companies
|
| | | | (612) | | | | | | (583) | | |
Leases
|
| | | | (250) | | | | | | (194) | | |
| | | | | (7,153) | | | | | | (5,068) | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Expected income tax benefit
|
| | | | 6,935 | | | | | | 5,237 | | |
Increase (decrease) resulting from: | | | | | | | | | | | | | |
Non-deductible losses and expenses
|
| | | | (382) | | | | | | (317) | | |
Reassessment of recoverability of deferred tax assets and utilization of tax loss carryforwards
|
| | | | (78) | | | | | | (2,543) | | |
Transfer of tax losses to parent
|
| | | | (6,974) | | | | | | (1,880) | | |
Foreign tax rate differential
|
| | | | (544) | | | | | | (478) | | |
Other, net
|
| | | | 913 | | | | | | (60) | | |
Income tax expense
|
| | | | (130) | | | | | | (41) | | |
(in thousands of EUR)
|
| |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 01, 2018
|
| |||||||||
Cash on hand
|
| | | | 8 | | | | | | 15 | | | | | | 5 | | |
Cash in banks
|
| | | | 4,113 | | | | | | 915 | | | | | | 1,017 | | |
| | | | | 4,121 | | | | | | 930 | | | | | | 1,022 | | |
| | |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 1, 2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
of which
|
| | | | | | | |
of which
|
| | | | | | | |
of which
|
| |||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
Total
|
| |
non-
current |
| |
current
|
| |
Total
|
| |
non-
current |
| |
current
|
| |
Total
|
| |
non-
current |
| |
current
|
| |||||||||||||||||||||||||||
Trade receivables, gross
|
| | | | 47,503 | | | | | | 10,910 | | | | | | 36,593 | | | | | | 32,882 | | | | | | 4,032 | | | | | | 28,850 | | | | | | 21,040 | | | | | | 318 | | | | | | 20,722 | | |
Loss allowance on trade
receivables |
| | | | (8,305) | | | | | | (2,089) | | | | | | (6,216) | | | | | | (4,333) | | | | | | (577) | | | | | | (3,756) | | | | | | (1,696) | | | | | | (94) | | | | | | (1,602) | | |
| | | | | 39,198 | | | | | | 8,821 | | | | | | 30,377 | | | | | | 28,549 | | | | | | 3,455 | | | | | | 25,094 | | | | | | 19,344 | | | | | | 224 | | | | | | 19,120 | | |
| | |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 1, 2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
of which
|
| | | | | | | |
of which
|
| | | | | | | |
of which
|
| |||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
Total
|
| |
non-
current |
| |
current
|
| |
Total
|
| |
non-
current |
| |
current
|
| |
Total
|
| |
non-
current |
| |
current
|
| |||||||||||||||||||||||||||
Finance lease receivables
|
| | | | 3,931 | | | | | | 1,851 | | | | | | 2,080 | | | | | | 1,845 | | | | | | 1,151 | | | | | | 694 | | | | | | — | | | | | | — | | | | | | — | | |
Other financial assets
|
| | | | 856 | | | | | | 314 | | | | | | 542 | | | | | | 680 | | | | | | 345 | | | | | | 335 | | | | | | 861 | | | | | | 350 | | | | | | 511 | | |
| | | | | 4,787 | | | | | | 2,165 | | | | | | 2,622 | | | | | | 2,525 | | | | | | 1,496 | | | | | | 1,029 | | | | | | 861 | | | | | | 350 | | | | | | 511 | | |
Less loss allowance for Finance lease receivables
|
| | | | (1,583) | | | | | | (733) | | | | | | (850) | | | | | | (667) | | | | | | (416) | | | | | | (251) | | | | | | — | | | | | | — | | | | | | — | | |
| | | | | 3,204 | | | | | | 1,432 | | | | | | 1,772 | | | | | | 1,858 | | | | | | 1,080 | | | | | | 778 | | | | | | 861 | | | | | | 350 | | | | | | 511 | | |
(in thousands of EUR)
|
| |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| ||||||
Year 1
|
| | | | 2,080 | | | | | | 694 | | |
Year 2
|
| | | | 1,766 | | | | | | 636 | | |
Year 3
|
| | | | 85 | | | | | | 515 | | |
Finance lease receivables
|
| | | | 3,931 | | | | | | 1,845 | | |
September 30, 2020
(in thousands of EUR) |
| |
Future
minimum lease payments receivable |
| |
interest
income |
| |
Present value
of minimum lease payments receivable |
| |||||||||
Less than one year
|
| | | | 2,426 | | | | | | 346 | | | | | | 2,080 | | |
Between one and five years
|
| | | | 1,958 | | | | | | 107 | | | | | | 1,851 | | |
Net investment in finance leases
|
| | | | 4,384 | | | | | | 453 | | | | | | 3,931 | | |
September 30, 2019
(in thousands of EUR) |
| |
Future
minimum lease payments receivable |
| |
interest
income |
| |
Present value
of minimum lease payments receivable |
| |||||||||
Less than one year
|
| | | | 843 | | | | | | 149 | | | | | | 694 | | |
Between one and three years
|
| | | | 1,261 | | | | | | 110 | | | | | | 1,151 | | |
Net investment in finance leases
|
| | | | 2,104 | | | | | | 259 | | | | | | 1,845 | | |
(in thousands of EUR)
|
| |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 01, 2018
|
| |||||||||
Purchased goods for resale
|
| | | | 11,100 | | | | | | 8,263 | | | | | | 8,497 | | |
Valuation allowances
|
| | | | (344) | | | | | | (236) | | | | | | (208) | | |
| | | | | 10,756 | | | | | | 8,027 | | | | | | 8,289 | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Valuation allowance as of the start of the fiscal year
|
| | | | (236) | | | | | | (208) | | |
Increase in allowance
|
| | | | (108) | | | | | | (71) | | |
Reversal of allowance
|
| | | | — | | | | | | 43 | | |
Valuation allowance as of the fiscal year end
|
| | | | (344) | | | | | | (236) | | |
(in thousands of EUR)
|
| |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 01, 2018
|
| |||||||||
Right to returned goods
|
| | | | 1,731 | | | | | | 1,231 | | | | | | 398 | | |
Prepaid expenses
|
| | | | 557 | | | | | | 876 | | | | | | 643 | | |
Miscellaneous tax receivables
|
| | | | 476 | | | | | | 312 | | | | | | 619 | | |
Other
|
| | | | 272 | | | | | | 161 | | | | | | 184 | | |
| | | | | 3,036 | | | | | | 2,580 | | | | | | 1,844 | | |
(in thousands of EUR)
|
| |
Internally
generated intangible assets |
| |
Licences,
software and other purchased intangible assets |
| |
Total
|
| |||||||||
Gross carrying amount as at Oct 1, 2018
|
| | | | 8,283 | | | | | | 1,327 | | | | | | 9,610 | | |
Additions
|
| | | | 4,257 | | | | | | 299 | | | | | | 4,556 | | |
Currency differences
|
| | | | 20 | | | | | | 22 | | | | | | 42 | | |
Gross carrying amount as at Sep 30, 2019
|
| | | | 12,560 | | | | | | 1,648 | | | | | | 14,208 | | |
Accumulated amortization as at Oct 1, 2018
|
| | | | (3,302) | | | | | | (1,127) | | | | | | (4,429) | | |
Amortization of the year
|
| | | | (1,786) | | | | | | (96) | | | | | | (1,882) | | |
Currency differences
|
| | | | (2) | | | | | | (20) | | | | | | (22) | | |
Accumulated amortization as at Sep 30, 2019
|
| | | | (5,090) | | | | | | (1,243) | | | | | | (6,333) | | |
Net carrying amount as at Sep 30, 2019
|
| | | | 7,470 | | | | | | 405 | | | | | | 7,875 | | |
(in thousands of EUR)
|
| |
Internally
generated intangible assets |
| |
Licences,
software and other purchased intangible assets |
| |
Total
|
| |||||||||
Gross carrying amount as at Sep 30, 2019
|
| | | | 12,560 | | | | | | 1,648 | | | | | | 14,208 | | |
Additions
|
| | | | 7,513 | | | | | | 80 | | | | | | 7,593 | | |
Disposals
|
| | | | (2,183) | | | | | | (48) | | | | | | (2,231) | | |
Currency differences
|
| | | | (68) | | | | | | (28) | | | | | | (96) | | |
Gross carrying amount as at Sep 30, 2020
|
| | | | 17,822 | | | | | | 1,652 | | | | | | 19,474 | | |
Accumulated amortization as at Sep 30, 2019
|
| | | | (5,090) | | | | | | (1,243) | | | | | | (6,333) | | |
Amortization of the year
|
| | | | (2,706) | | | | | | (129) | | | | | | (2,835) | | |
Disposals
|
| | | | 2,183 | | | | | | 48 | | | | | | 2,231 | | |
Currency differences
|
| | | | 10 | | | | | | 26 | | | | | | 36 | | |
Accumulated amortization as at Sep 30, 2020
|
| | | | (5,603) | | | | | | (1,298) | | | | | | (6,901) | | |
Net carrying amount as at Sep 30, 2020
|
| | | | 12,219 | | | | | | 354 | | | | | | 12,573 | | |
(in thousands of EUR)
|
| |
Leasehold
improvements |
| |
Operating
and office equipment |
| |
Total
|
| |||||||||
Gross carrying amount as at Oct 1, 2018
|
| | | | 35 | | | | | | 2,591 | | | | | | 2,626 | | |
Additions
|
| | | | — | | | | | | 374 | | | | | | 374 | | |
Disposals
|
| | | | — | | | | | | (5) | | | | | | (5) | | |
Currency differences
|
| | | | — | | | | | | 57 | | | | | | 57 | | |
Gross carrying amount as at Sep 30, 2019
|
| | | | 35 | | | | | | 3,017 | | | | | | 3,052 | | |
Accumulated depreciation as at Oct 1, 2018
|
| | | | (5) | | | | | | (1,007) | | | | | | (1,012) | | |
Depreciation of the year
|
| | | | (4) | | | | | | (538) | | | | | | (542) | | |
Disposals
|
| | | | — | | | | | | 255 | | | | | | 255 | | |
Currency differences
|
| | | | — | | | | | | (28) | | | | | | (28) | | |
Accumulated depreciation as at Sep 30, 2019
|
| | | | (9) | | | | | | (1,318) | | | | | | (1,327) | | |
Net carrying amount as at Sep 30, 2019
|
| | | | 26 | | | | | | 1,699 | | | | | | 1,725 | | |
(in thousands of EUR)
|
| |
Leasehold
improvements |
| |
Operating
and office equipment |
| |
Total
|
| |||||||||
Gross carrying amount as at Sep 30, 2019
|
| | | | 35 | | | | | | 3,017 | | | | | | 3,052 | | |
Additions
|
| | | | — | | | | | | 3,940 | | | | | | 3,940 | | |
Disposals
|
| | | | — | | | | | | (149) | | | | | | (149) | | |
Currency differences
|
| | | | — | | | | | | (247) | | | | | | (247) | | |
Gross carrying amount as at Sep 30, 2020
|
| | | | 35 | | | | | | 6,561 | | | | | | 6,596 | | |
Accumulated depreciation as at Sep 30, 2019
|
| | | | (9) | | | | | | (1,318) | | | | | | (1,327) | | |
Depreciation of the year
|
| | | | (4) | | | | | | (1,130) | | | | | | (1,134) | | |
Disposals
|
| | | | — | | | | | | 6 | | | | | | 6 | | |
Currency differences
|
| | | | — | | | | | | 73 | | | | | | 73 | | |
Accumulated depreciation as at Sep 30, 2020
|
| | | | (13) | | | | | | (2,369) | | | | | | (2,382) | | |
Net carrying amount as at Sep 30, 2020
|
| | | | 22 | | | | | | 4,192 | | | | | | 4,214 | | |
(in thousands of EUR)
|
| |
Buildings
|
| |
Vehicles
|
| |
Total
|
| |||||||||
Gross carrying amount as at Oct 1, 2018
|
| | | | 4,800 | | | | | | 102 | | | | | | 4,902 | | |
Additions
|
| | | | 1,016 | | | | | | 349 | | | | | | 1,365 | | |
Currency differences
|
| | | | 64 | | | | | | 6 | | | | | | 70 | | |
Gross carrying amount as at Sep 30, 2019
|
| | | | 5,880 | | | | | | 457 | | | | | | 6,337 | | |
Accumulated depreciation as at Oct 1, 2018
|
| | | | — | | | | | | — | | | | | | — | | |
Depreciation of the year
|
| | | | (1,001) | | | | | | (101) | | | | | | (1,102) | | |
Currency differences
|
| | | | (13) | | | | | | (1) | | | | | | (14) | | |
Accumulated depreciation as at Sep 30, 2019
|
| | | | (1,014) | | | | | | (102) | | | | | | (1,116) | | |
Net carrying amount as at Sep 30, 2019
|
| | | | 4,866 | | | | | | 355 | | | | | | 5,221 | | |
(in thousands of EUR)
|
| |
Buildings
|
| |
Vehicles
|
| |
Total
|
| |||||||||
Gross carrying amount as at Sep 30, 2019
|
| | | | 5,880 | | | | | | 457 | | | | | | 6,337 | | |
Additions
|
| | | | 2,406 | | | | | | 82 | | | | | | 2,488 | | |
Currency differences
|
| | | | (227) | | | | | | 1 | | | | | | (226) | | |
Gross carrying amount as at Sep 30, 2020
|
| | | | 8,059 | | | | | | 540 | | | | | | 8,599 | | |
Accumulated depreciation as at Sep 30, 2019
|
| | | | (1,014) | | | | | | (102) | | | | | | (1,116) | | |
Depreciation of the year
|
| | | | (1,368) | | | | | | (178) | | | | | | (1,546) | | |
Currency differences
|
| | | | 60 | | | | | | 0 | | | | | | 60 | | |
Accumulated depreciation as at Sep 30, 2020
|
| | | | (2,322) | | | | | | (280) | | | | | | (2,602) | | |
Net carrying amount as at Sep 30, 2020
|
| | | | 5,737 | | | | | | 260 | | | | | | 5,997 | | |
| | |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| ||||||||||||||||||
| | |
Deferred tax
|
| |
Deferred tax
|
| ||||||||||||||||||
(in thousands of EUR)
|
| |
Assets
|
| |
Liabilities
|
| |
Assets
|
| |
Liabilities
|
| ||||||||||||
Trade receivables, net
|
| | | | 190 | | | | | | (17) | | | | | | 1,473 | | | | | | — | | |
Inventories, net
|
| | | | — | | | | | | — | | | | | | — | | | | | | (771) | | |
Other current assets
|
| | | | — | | | | | | — | | | | | | 0 | | | | | | (131) | | |
Intangible assets, net
|
| | | | — | | | | | | (3,005) | | | | | | — | | | | | | (1,913) | | |
Property and equipment
|
| | | | 29 | | | | | | (581) | | | | | | 0 | | | | | | (82) | | |
Right-of-use assets, net
|
| | | | — | | | | | | (1,628) | | | | | | — | | | | | | (1,494) | | |
Other financial assets
|
| | | | 23 | | | | | | — | | | | | | 94 | | | | | | (202) | | |
Trade payables
|
| | | | 236 | | | | | | (10) | | | | | | 50 | | | | | | (487) | | |
Lease liabilities
|
| | | | 1,688 | | | | | | — | | | | | | 1,515 | | | | | | — | | |
Other liabilities
|
| | | | 385 | | | | | | (292) | | | | | | 458 | | | | | | (65) | | |
Temporary differences
|
| | | | 2,551 | | | | | | (5,533) | | | | | | 3,591 | | | | | | (5,145) | | |
Tax loss carry-forwards
|
| | | | 2,983 | | | | | | — | | | | | | 1,555 | | | | | | — | | |
Netting
|
| | | | (5,533) | | | | | | 5,533 | | | | | | (5,145) | | | | | | 5,145 | | |
Deferred taxes after netting
|
| | | | 0 | | | | | | 0 | | | | | | 0 | | | | | | 0 | | |
(in thousands of EUR)
|
| |
Sep 30,
2020 |
| |
Sep 30,
2019 |
| ||||||
Forfeiture next year
|
| | | | — | | | | | | — | | |
Forfeiture within 2 to 5 years
|
| | | | 3,238 | | | | | | 1,297 | | |
Forfeiture after 5 years
|
| | | | 8,149 | | | | | | 7,147 | | |
Non-forfeitable
|
| | | | 43,210 | | | | | | 33,667 | | |
| | | | | 54,598 | | | | | | 42,110 | | |
| | |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 1, 2018
|
| |||||||||||||||||||||||||||||||||||||||||||||
| | | | | | | | |
of which
|
| | | | | | | |
of which
|
| | | | | | | |
of which
|
| |||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
Total
|
| |
non-
current |
| |
current
|
| |
Total
|
| |
non-
current |
| |
current
|
| |
Total
|
| |
non-
current |
| |
current
|
| |||||||||||||||||||||||||||
Refund liabilities
|
| | | | 5,199 | | | | | | — | | | | | | 5,199 | | | | | | 4,079 | | | | | | — | | | | | | 4,079 | | | | | | 2,051 | | | | | | — | | | | | | 2,051 | | |
Payroll and social security charges
|
| | | | 1,542 | | | | | | — | | | | | | 1,542 | | | | | | 828 | | | | | | — | | | | | | 828 | | | | | | 249 | | | | | | — | | | | | | 249 | | |
Employee participation program
|
| | | | 1,247 | | | | | | 1,247 | | | | | | — | | | | | | 959 | | | | | | 959 | | | | | | — | | | | | | 422 | | | | | | 422 | | | | | | — | | |
Bonus obligations
|
| | | | 1,474 | | | | | | — | | | | | | 1,474 | | | | | | 840 | | | | | | — | | | | | | 840 | | | | | | 479 | | | | | | — | | | | | | 479 | | |
Sales tax and other tax liabilities
|
| | | | 772 | | | | | | — | | | | | | 772 | | | | | | 297 | | | | | | — | | | | | | 297 | | | | | | 111 | | | | | | — | | | | | | 111 | | |
Accrued vacation payments
|
| | | | 390 | | | | | | — | | | | | | 390 | | | | | | 386 | | | | | | — | | | | | | 386 | | | | | | 215 | | | | | | — | | | | | | 215 | | |
Other liabilities
|
| | | | 633 | | | | | | — | | | | | | 633 | | | | | | 641 | | | | | | — | | | | | | 641 | | | | | | 986 | | | | | | — | | | | | | 986 | | |
| | | | | 11,257 | | | | | | 1,247 | | | | | | 10,010 | | | | | | 8,029 | | | | | | 959 | | | | | | 7,070 | | | | | | 4,512 | | | | | | 422 | | | | | | 4,090 | | |
| | |
Carrying Amount
|
| |||||||||||||||
(in thousands of EUR)
|
| |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 01, 2018
|
| |||||||||
Financial Assets | | |
At amortized costs (AC)
|
| |||||||||||||||
Trade receivables
|
| | | | 39,198 | | | | | | 28,549 | | | | | | 19,344 | | |
Receivables from WS Audiology group companies
|
| | | | 5 | | | | | | 61 | | | | | | 29 | | |
Other financial assets
|
| | | | 856 | | | | | | 680 | | | | | | 861 | | |
Cash and cash equivalents
|
| | | | 4,121 | | | | | | 930 | | | | | | 1,022 | | |
| | | | | 44,180 | | | | | | 30,220 | | | | | | 21,256 | | |
Financial Liabilities | | |
At amortized costs (AC)
|
| |||||||||||||||
Liabilities from WS Audiology group companies
|
| | | | 134,434 | | | | | | 99,173 | | | | | | 75,328 | | |
Trade payables
|
| | | | 21,130 | | | | | | 15,146 | | | | | | 9,665 | | |
| | | | | 155,564 | | | | | | 114,319 | | | | | | 84,993 | | |
(in thousands of EUR)
|
| |
Sep 30, 2020
Category in accordance with IFRS 9 |
| |
2020
|
| ||||||||||||||||||||||||
|
Operating
expense, net |
| |
Interest
income |
| |
Interest
expense |
| |
Total
|
| ||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance lease receivables
|
| | | | n/a | | | | | | (1,017) | | | | | | 338 | | | | | | — | | | | | | (679) | | |
of which loss allowance
|
| | | | | | | | | | (1,017) | | | | | | — | | | | | | — | | | | | | (1,017) | | |
Trade receivables
|
| | | | AC | | | | | | (4,368) | | | | | | 775 | | | | | | (1,653) | | | | | | (5,246) | | |
of which loss allowance
|
| | | | | | | | | | (4,368) | | | | | | — | | | | | | — | | | | | | (4,368) | | |
Lease liabilities
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (250) | | | | | | (250) | | |
Other financial liabilities
|
| | | | AC | | | | | | — | | | | | | — | | | | | | (5,250) | | | | | | (5,250) | | |
(in thousands of EUR)
|
| |
Sep 30, 2019
Category in accordance with IFRS 9 |
| |
2019
|
| ||||||||||||||||||||||||
|
Operating
expense, net |
| |
Interest
income |
| |
Interest
expense |
| |
Total
|
| ||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance lease receivables
|
| | | | n/a | | | | | | (660) | | | | | | 25 | | | | | | — | | | | | | (635) | | |
of which loss allowance
|
| | | | | | | | | | (660) | | | | | | — | | | | | | — | | | | | | (660) | | |
Trade receivables
|
| | | | AC | | | | | | (2,518) | | | | | | 180 | | | | | | (757) | | | | | | (3,095) | | |
of which loss allowance
|
| | | | | | | | | | (2,518) | | | | | | — | | | | | | — | | | | | | (2,518) | | |
Other financial assets
|
| | | | AC | | | | | | 409 | | | | | | — | | | | | | — | | | | | | 409 | | |
of which write-off
|
| | | | | | | | | | 409 | | | | | | — | | | | | | — | | | | | | 409 | | |
Lease liabilities
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (194) | | | | | | (194) | | |
Other financial liabilities
|
| | | | AC | | | | | | — | | | | | | — | | | | | | (4,117) | | | | | | (4,117) | | |
(in thousands of EUR)
|
| |
Cash pool
clearing, net |
| |
Loans from
WS Audiology group companies |
| |
Lease
Liabilities |
| |||||||||
Balance as of Oct 1, 2018
|
| | | | 67,411 | | | | | | 7,766 | | | | | | 4,902 | | |
Changes from financing cash flows
|
| | | | | | | | | | | | | | | | | | |
Proceeds from loans and borrowings
|
| | | | 19,922 | | | | | | 732 | | | | | | — | | |
Interest paid
|
| | | | (3,534) | | | | | | (583) | | | | | | — | | |
Principal elements of lease payments
|
| | | | — | | | | | | — | | | | | | (1,182) | | |
| | | | | 16,388 | | | | | | 149 | | | | | | (1,182) | | |
Inception of new leases
|
| | | | — | | | | | | — | | | | | | 1,363 | | |
Currency translation differences
|
| | | | 2,155 | | | | | | 323 | | | | | | 59 | | |
Interest expense
|
| | | | 3,534 | | | | | | 583 | | | | | | 194 | | |
Balance as of Sep 30, 2019
|
| | | | 89,488 | | | | | | 8,821 | | | | | | 5,336 | | |
(in thousands of EUR)
|
| |
Cash pool
clearing, net |
| |
Loans from
WS Audiology group companies |
| |
Lease
Liabilities |
| |||||||||
Balance as of Oct 1, 2019
|
| | | | 89,488 | | | | | | 8,821 | | | | | | 5,336 | | |
Changes from financing cash flows
|
| | | | | | | | | | | | | | | | | | |
Proceeds from loans and borrowings
|
| | | | 37,074 | | | | | | 2,610 | | | | | | — | | |
Interest paid
|
| | | | (4,638) | | | | | | (612) | | | | | | — | | |
Principal elements of lease payments
|
| | | | — | | | | | | — | | | | | | (1,597) | | |
| | | | | 32,436 | | | | | | 1,998 | | | | | | (1,597) | | |
Inception of new leases
|
| | | | — | | | | | | — | | | | | | 2,506 | | |
Currency translation differences
|
| | | | (4,249) | | | | | | (580) | | | | | | (175) | | |
Interest expense
|
| | | | 4,638 | | | | | | 612 | | | | | | 250 | | |
Balance as of Sep 30, 2020
|
| | | | 122,313 | | | | | | 10,851 | | | | | | 6,320 | | |
| | |
Sivantos, Inc.
|
| |
Sivantos Pte Ltd
|
| |
Other WS Audiology
group companies |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | |
Sep-30
|
| |
Oct 1
|
| |
Sep-30
|
| |
Oct 1
|
| |
Sep-30
|
| |
Oct 1
|
| |
Sep-30
|
| |
Oct 1
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| |
2020
|
| |
2019
|
| |
2018
|
| ||||||||||||||||||||||||||||||||||||
Total assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 5 | | | | | | 1 | | | | | | — | | | | | | 5 | | | | | | 1 | | | | | | — | | |
Cash pool clearing
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 29 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 29 | | |
| | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 60 | | | | | | 29 | | | | | | 5 | | | | | | 1 | | | | | | — | | | | | | 5 | | | | | | 61 | | | | | | 29 | | |
Total liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,270 | | | | | | 804 | | | | | | 122 | | | | | | 1,270 | | | | | | 804 | | | | | | 122 | | |
Cash pool clearing
|
| | | | 54,760 | | | | | | 33,487 | | | | | | 18,243 | | | | | | 67,553 | | | | | | 56,061 | | | | | | 49,197 | | | | | | — | | | | | | — | | | | | | — | | | | | | 122,313 | | | | | | 89,548 | | | | | | 67,440 | | |
Loans
|
| | | | — | | | | | | — | | | | | | — | | | | | | 9,576 | | | | | | 7,395 | | | | | | 6,455 | | | | | | 1,275 | | | | | | 1,426 | | | | | | 1,311 | | | | | | 10,851 | | | | | | 8,821 | | | | | | 7,766 | | |
| | | | | 54,760 | | | | | | 33,487 | | | | | | 18,243 | | | | | | 77,129 | | | | | | 63,456 | | | | | | 55,652 | | | | | | 2,545 | | | | | | 2,230 | | | | | | 1,433 | | | | | | 134,434 | | | | | | 99,173 | | | | | | 75,328 | | |
(in thousands of EUR)
|
| |
Interest rate
in % p.a. |
| |
Carrying amounts including
accrued interest |
| |||||||||
|
Sep 30,
2020 |
| |
Sep 30,
2019 |
| |||||||||||
Audibene GmbH | | | | | ||||||||||||
from Sivantos Pte. Ltd.
|
| |
4.0–4.1
|
| | | | 794 | | | | | | 762 | | |
Hear.com Korea Limited | | | | | | | | | | | | | | | | |
from Sivantos Pte. Ltd.
|
| |
6.0–7.0
|
| | | | 1,308 | | | | | | 1,321 | | |
from Sivantos Pte. Ltd.
|
| |
4.6–6.2
|
| | | | 2,873 | | | | | | 633 | | |
from Sivantos Pte. Ltd.
|
| |
6.0–7.1
|
| | | | 640 | | | | | | 648 | | |
Audiocare Hearing Experts Malaysia Sdn Bhd | | | | | ||||||||||||
from Sivantos Pte. Ltd.
|
| |
7.2–7.8
|
| | | | 3,962 | | | | | | 4,031 | | |
Soundrise Hearing Solutions Private Limited | | | | | ||||||||||||
from Sivantos India Pvt. Ltd
|
| |
9.0
|
| | | | 579 | | | | | | 648 | | |
from Sivantos India Pvt. Ltd
|
| |
9.0
|
| | | | 695 | | | | | | 778 | | |
| | | | | | | | 10,851 | | | | | | 8,821 | | |
| | |
Sivantos, Inc.
|
| |
Sivantos Pte Ltd
|
| |
Other WS
Audiology group companies |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Revenue and other income | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue
|
| | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1 | | | | | | 0 | | | | | | 1 | | |
Other operating income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 57 | | | | | | — | | | | | | 57 | | |
| | | | | 0 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 58 | | | | | | 0 | | | | | | 58 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cost of revenue
|
| | | | (8,300) | | | | | | (5,769) | | | | | | (200) | | | | | | (249) | | | | | | (17,929) | | | | | | (14,815) | | | | | | (26,429) | | | | | | (20,833) | | |
Marketing and selling
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (118) | | | | | | — | | | | | | (118) | | |
General and administrative
|
| | | | — | | | | | | — | | | | | | (173) | | | | | | (173) | | | | | | (820) | | | | | | (368) | | | | | | (993) | | | | | | (541) | | |
| | | | | (8,300) | | | | | | (5,769) | | | | | | (374) | | | | | | (422) | | | | | | (18,748) | | | | | | (15,300) | | | | | | (27,422) | | | | | | (21,492) | | |
Interest expense
|
| | | | (2,390) | | | | | | (1,634) | | | | | | (2,737) | | | | | | (2,357) | | | | | | (123) | | | | | | (126) | | | | | | (5,250) | | | | | | (4,117) | | |
| | |
Europe
|
| |
North America
|
| |
RoW
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Revenue
|
| | | | 71,874 | | | | | | 61,172 | | | | | | 57,749 | | | | | | 47,169 | | | | | | 21,467 | | | | | | 11,327 | | | | | | 151,090 | | | | | | 119,668 | | |
EBITDA
|
| | | | (366) | | | | | | 2,189 | | | | | | (12,186) | | | | | | (12,341) | | | | | | 1,556 | | | | | | 1,028 | | | | | | (10,997) | | | | | | (9,124) | | |
EBITDA Margin
|
| | | | -0.5% | | | | | | 3.6% | | | | | | -21.1% | | | | | | -26.2% | | | | | | 7.2% | | | | | | 9.1% | | | | | | -7.3% | | | | | | -7.6% | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Germany
|
| | | | 59,677 | | | | | | 49,845 | | |
United States
|
| | | | 54,283 | | | | | | 44,162 | | |
South Korea
|
| | | | 16,814 | | | | | | 6,494 | | |
All other countries
|
| | | | 20,316 | | | | | | 19,167 | | |
| | | | | 151,090 | | | | | | 119,668 | | |
(in thousands of EUR)
|
| |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| ||||||
Germany
|
| | | | 14,032 | | | | | | 11,372 | | |
United States
|
| | | | 6,100 | | | | | | 1,914 | | |
All other countries
|
| | | | 2,652 | | | | | | 1,535 | | |
| | | | | 22,784 | | | | | | 14,821 | | |
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
EBITDA
|
| | | | (10,997) | | | | | | (9,124) | | |
Depreciation and amortization
|
| | | | (5,516) | | | | | | (3,526) | | |
Income tax expense
|
| | | | (130) | | | | | | (41) | | |
Interest income
|
| | | | 1,124 | | | | | | 205 | | |
Interest expense
|
| | | | (7,153) | | | | | | (5,068) | | |
Other financial income (expense), net
|
| | | | (439) | | | | | | 156 | | |
Net loss
|
| | | | (23,111) | | | | | | (17,398) | | |
(in thousands of EUR)
|
| |
Sep 30, 2020
|
| |
Sep 30, 2019
|
| |
Oct 1, 2018
|
| |||||||||
Due within one year
|
| | | | 1,712 | | | | | | 1,406 | | | | | | 1,095 | | |
Due within two to three years
|
| | | | 3,154 | | | | | | 2,057 | | | | | | 1,802 | | |
Due within four to five years
|
| | | | 1,740 | | | | | | 1,647 | | | | | | 1,277 | | |
Due after five years
|
| | | | 630 | | | | | | 854 | | | | | | 1,390 | | |
| | | | | 7,236 | | | | | | 5,964 | | | | | | 5,564 | | |
Present value
|
| | | | 6,320 | | | | | | 5,336 | | | | | | 4,902 | | |
(in thousands of EUR)
|
| |
As of
Sep 30, 2020 |
| |
not
past due |
| |
days past due
|
| |||||||||||||||||||||||||||||||||||||||
|
<30
|
| |
30 – 60
|
| |
61 – 90
|
| |
91 – 180
|
| |
181 – 360
|
| |
>360
|
| ||||||||||||||||||||||||||||||||
Gross carrying amount | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 47,503 | | | | | | 40,783 | | | | | | 1,669 | | | | | | 1,266 | | | | | | 250 | | | | | | 1,329 | | | | | | 1,092 | | | | | | 1,113 | | |
Finance lease receivables
|
| | | | 3,931 | | | | | | 3,931 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Loss allowances | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | (8,305) | | | | | | (6,355) | | | | | | (122) | | | | | | (294) | | | | | | (45) | | | | | | (322) | | | | | | (358) | | | | | | (809) | | |
Finance lease receivables
|
| | | | (1,583) | | | | | | (1,583) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Carrying amount | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 39,198 | | | | | | 34,428 | | | | | | 1,547 | | | | | | 973 | | | | | | 205 | | | | | | 1,008 | | | | | | 734 | | | | | | 303 | | |
Finance lease receivables
|
| | | | 2,348 | | | | | | 2,348 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Expected credit loss rate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | | | | | | | 16% | | | | | | 7% | | | | | | 23% | | | | | | 18% | | | | | | 24% | | | | | | 33% | | | | | | 73% | | |
Finance lease receivables
|
| | | | | | | | | | 40% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | | | | | 0% | | |
(in thousands of EUR)
|
| |
As of
Sep 30, 2019 |
| |
not
past due |
| |
days past due
|
| |||||||||||||||||||||||||||||||||||||||
|
<30
|
| |
30 – 60
|
| |
61 – 90
|
| |
91 – 180
|
| |
181 – 360
|
| |
>360
|
| ||||||||||||||||||||||||||||||||
Gross carrying amount | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 32,882 | | | | | | 22,219 | | | | | | 5,486 | | | | | | 1,201 | | | | | | 995 | | | | | | 985 | | | | | | 934 | | | | | | 1,062 | | |
Finance lease receivables
|
| | | | 1,845 | | | | | | 1,784 | | | | | | 15 | | | | | | 22 | | | | | | 14 | | | | | | 7 | | | | | | 3 | | | | | | — | | |
Loss allowances | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | (4,333) | | | | | | (1,939) | | | | | | (247) | | | | | | (424) | | | | | | (315) | | | | | | (339) | | | | | | (508) | | | | | | (562) | | |
Finance lease receivables
|
| | | | (667) | | | | | | (659) | | | | | | (1) | | | | | | (2) | | | | | | (3) | | | | | | (2) | | | | | | — | | | | | | — | | |
Carrying amount | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | 28,549 | | | | | | 20,281 | | | | | | 5,239 | | | | | | 777 | | | | | | 680 | | | | | | 647 | | | | | | 426 | | | | | | 500 | | |
Finance lease receivables
|
| | | | 1,178 | | | | | | 1,125 | | | | | | 14 | | | | | | 20 | | | | | | 11 | | | | | | 5 | | | | | | 3 | | | | | | — | | |
Expected credit loss rate | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | | | | | | | 9% | | | | | | 5% | | | | | | 35% | | | | | | 32% | | | | | | 34% | | | | | | 54% | | | | | | 53% | | |
Finance lease receivables
|
| | | | | | | | | | 37% | | | | | | 7% | | | | | | 9% | | | | | | 21% | | | | | | 29% | | | | | | 0% | | | | | | 0% | | |
Fiscal year 2020
(in thousands of EUR) |
| |
Collectively
assessed |
| |
Individually
assessed |
| |
Total
|
| |||||||||
Valuation allowance as of the start of the fiscal year
|
| | | | (151) | | | | | | (4,182) | | | | | | (4,333) | | |
Additions
|
| | | | (2,449) | | | | | | (1,931) | | | | | | (4,380) | | |
Reversal of unused amounts
|
| | | | 12 | | | | | | — | | | | | | 12 | | |
Foreign currency translation differences
|
| | | | 11 | | | | | | 385 | | | | | | 396 | | |
Valuation allowance as of the fiscal year end
|
| | | | (2,577) | | | | | | (5,728) | | | | | | (8,305) | | |
Fiscal year 2019
(in thousands of EUR) |
| |
Collectively
assessed |
| |
Individually
assessed |
| |
Total
|
| |||||||||
Valuation allowance as of the start of the fiscal year
|
| | | | (442) | | | | | | (1,254) | | | | | | (1,696) | | |
Additions
|
| | | | — | | | | | | (2,821) | | | | | | (2,821) | | |
Reversal of unused amounts
|
| | | | 303 | | | | | | — | | | | | | 303 | | |
Foreign currency translation differences
|
| | | | (12) | | | | | | (107) | | | | | | (119) | | |
Valuation allowance as of the fiscal year end
|
| | | | (151) | | | | | | (4,182) | | | | | | (4,333) | | |
Fiscal year 2020
(in thousands of EUR) |
| |
Collectively
assessed |
| |
Total
|
| ||||||
Valuation allowance as of the start of the fiscal year
|
| | | | (667) | | | | | | (667) | | |
Net remeasurement of loss allowance
|
| | | | (1,017) | | | | | | (1,017) | | |
Foreign currency translation differences
|
| | | | 101 | | | | | | 101 | | |
Valuation allowance as of the fiscal year end
|
| | | | (1,583) | | | | | | (1,583) | | |
Fiscal year 2019
(in thousands of EUR) |
| |
Collectively
assessed |
| |
Total
|
| ||||||
Valuation allowance as of the start of the fiscal year
|
| | | | — | | | | | | — | | |
Net remeasurement of loss allowance
|
| | | | (660) | | | | | | (660) | | |
Foreign currency translation differences
|
| | | | (7) | | | | | | (7) | | |
Valuation allowance as of the fiscal year end
|
| | | | (667) | | | | | | (667) | | |
September 30, 2020
|
| |
Profit or (loss)
|
| |
Equity
|
| ||||||||||||||||||
|
5% increase
|
| |
5% decrease
|
| |
5% increase
|
| |
5% decrease
|
| ||||||||||||||
USD
|
| | | | 2,046 | | | | | | (2,307) | | | | | | 2,046 | | | | | | (2,307) | | |
MYR
|
| | | | 166 | | | | | | (184) | | | | | | 114 | | | | | | (126) | | |
CHF
|
| | | | 188 | | | | | | (208) | | | | | | 188 | | | | | | (208) | | |
CAD
|
| | | | 248 | | | | | | (275) | | | | | | 248 | | | | | | (275) | | |
INR
|
| | | | 42 | | | | | | (47) | | | | | | 42 | | | | | | (47) | | |
| | |
Profit or (loss)
|
| |
Equity
|
| ||||||||||||||||||
September 30, 2019
|
| |
5% increase
|
| |
5% decrease
|
| |
5% increase
|
| |
5% decrease
|
| ||||||||||||
USD
|
| | | | 1,198 | | | | | | (1,324) | | | | | | 1,198 | | | | | | (1,324) | | |
MYR
|
| | | | 169 | | | | | | (187) | | | | | | 133 | | | | | | (147) | | |
CHF
|
| | | | 80 | | | | | | (89) | | | | | | 80 | | | | | | (89) | | |
CAD
|
| | | | 102 | | | | | | (112) | | | | | | 102 | | | | | | (112) | | |
INR
|
| | | | 47 | | | | | | (52) | | | | | | 47 | | | | | | (52) | | |
| | | | | | | | | | ||||||||||
(in thousands of EUR)
|
| |
Note
|
| |
December 31,
2020 |
| |
September 30,
2020 |
| |||||||||
Assets | | | | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | | | | | | | | 3,230 | | | | | | 4,121 | | |
Trade receivables, net
|
| | | | | | | | | | 30,389 | | | | | | 30,377 | | |
Receivables from WS Audiology group companies
|
| | | | 7 | | | | | | 14 | | | | | | 5 | | |
Other current financial assets
|
| | | | | | | | | | 2,339 | | | | | | 1,772 | | |
Inventories, net
|
| | | | | | | | | | 10,608 | | | | | | 10,756 | | |
Income tax receivables
|
| | | | | | | | | | 119 | | | | | | 118 | | |
Other current assets
|
| | | | 5 | | | | | | 4,843 | | | | | | 3,036 | | |
Total current assets
|
| | | | | | | | | | 51,542 | | | | | | 50,185 | | |
Non-current assets | | | | | | | | | | | | | | | | | | | |
Intangible assets, net
|
| | | | | | | | | | 13,872 | | | | | | 12,573 | | |
Property and equipment, net
|
| | | | | | | | | | 4,184 | | | | | | 4,214 | | |
Right-of-use assets, net
|
| | | | | | | | | | 5,534 | | | | | | 5,997 | | |
Trade receivables, net
|
| | | | | | | | | | 8,415 | | | | | | 8,821 | | |
Other financial assets
|
| | | | | | | | | | 1,310 | | | | | | 1,432 | | |
Total non-current assets
|
| | | | | | | | | | 33,315 | | | | | | 33,037 | | |
Total assets
|
| | | | | | | | | | 84,857 | | | | | | 83,222 | | |
Liabilities and Equity | | | | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | | | | | | | 21,531 | | | | | | 21,130 | | |
Liabilities to WS Audiology group companies
|
| | | | 7 | | | | | | 1,304 | | | | | | 1,270 | | |
Current lease liabilities
|
| | | | | | | | | | 1,512 | | | | | | 1,413 | | |
Income tax liabilities
|
| | | | | | | | | | 47 | | | | | | 63 | | |
Other current liabilities
|
| | | | | | | | | | 10,567 | | | | | | 10,010 | | |
Total current liabilities
|
| | | | | | | | | | 34,961 | | | | | | 33,886 | | |
Non-current liabilities | | | | | | | | | | | | | | | | | | | |
Liabilities to WS Audiology group companies
|
| | | | 7 | | | | | | 137,984 | | | | | | 133,164 | | |
Lease liabilities
|
| | | | | | | | | | 4,438 | | | | | | 4,907 | | |
Provisions
|
| | | | | | | | | | 133 | | | | | | 115 | | |
Other liabilities
|
| | | | | | | | | | 647 | | | | | | 1,247 | | |
Total non-current liabilities
|
| | | | | | | | | | 143,202 | | | | | | 139,433 | | |
Total liabilities
|
| | | | | | | | | | 178,163 | | | | | | 173,319 | | |
Equity | | | | | | | | | | | | | | | | | | | |
Net assets attributable to WS Audiology
|
| | | | | | | | | | (98,052) | | | | | | (92,545) | | |
Currency translation differences
|
| | | | | | | | | | 4,746 | | | | | | 2,448 | | |
Total equity
|
| | | | | | | | | | (93,306) | | | | | | (90,097) | | |
Total liabilities and equity
|
| | | | | | | | | | 84,857 | | | | | | 83,222 | | |
| | | | | | | | |
Three months ended
December 31, |
| |||||||||
(in thousands of EUR)
|
| |
Note
|
| |
2020
|
| |
2019
|
| |||||||||
Revenue
|
| | | | 4 | | | | | | 45,655 | | | | | | 34,482 | | |
Operating expenses | | | | | | | | | | | | | | | | | | | |
Cost of revenue, excluding depreciation and amortization
|
| | | | 4 | | | | | | (19,860) | | | | | | (16,645) | | |
Marketing and selling expenses
|
| | | | | | | | | | (24,487) | | | | | | (18,985) | | |
General and administrative expenses
|
| | | | | | | | | | (4,158) | | | | | | (2,286) | | |
Depreciation and amortization
|
| | | | | | | | | | (1,825) | | | | | | (1,257) | | |
Other operating income, net
|
| | | | | | | | | | 195 | | | | | | 249 | | |
Loss from operations
|
| | | | | | | | | | (4,480) | | | | | | (4,442) | | |
Interest income
|
| | | | | | | | | | 456 | | | | | | 193 | | |
Interest expenses
|
| | | | | | | | | | (1,774) | | | | | | (1,466) | | |
Other financial income, net
|
| | | | | | | | | | 303 | | | | | | 19 | | |
Loss before income taxes
|
| | | | | | | | | | (5,495) | | | | | | (5,696) | | |
Income tax expense
|
| | | | | | | | | | (42) | | | | | | (17) | | |
Net loss
|
| | | | | | | | | | (5,537) | | | | | | (5,713) | | |
Other comprehensive income | | | | | | | | | | | | | | | | | | | |
Items that may be reclassified to profit or loss
|
| | | | | | | | | | | | | | | | | | |
Currency translation differences
|
| | | | | | | | | | | | | | | | | | |
Change in unrealized gains, net
|
| | | | | | | | | | 2,298 | | | | | | 1,195 | | |
Total other comprehensive income
|
| | | | | | | | | | 2,298 | | | | | | 1,195 | | |
Total comprehensive loss
|
| | | | | | | | | | (3,239) | | | | | | (4,518) | | |
(in thousands of EUR)
|
| |
Net assets
attributable to WS Audiology |
| |
Currency
translation differences |
| |
Total equity
attributable to WS Audiology |
| |||||||||
Balance at October 1, 2019
|
| | | | (69,555) | | | | | | (1,337) | | | | | | (70,892) | | |
Net loss for the period
|
| | | | (5,713) | | | | | | — | | | | | | (5,713) | | |
Other comprehensive income for the period
|
| | | | — | | | | | | 1,195 | | | | | | 1,195 | | |
Total comprehensive (loss) income for the period
|
| | | | (5,713) | | | | | | 1,195 | | | | | | (4,518) | | |
Other transactions with shareholders
|
| | | | 30 | | | | | | — | | | | | | 30 | | |
Balance at December 31, 2019
|
| | | | (75,238) | | | | | | (142) | | | | | | (75,380) | | |
Balance at October 1, 2020
|
| | | | (92,545) | | | | | | 2,448 | | | | | | (90,097) | | |
Net loss for the period
|
| | | | (5,537) | | | | | | — | | | | | | (5,537) | | |
Other comprehensive income for the period
|
| | | | — | | | | | | 2,298 | | | | | | 2,298 | | |
Total comprehensive (loss) income for the period
|
| | | | (5,537) | | | | | | 2,298 | | | | | | (3,239) | | |
Other transactions with shareholders
|
| | | | 30 | | | | | | — | | | | | | 30 | | |
Balance at December 31, 2020
|
| | | | (98,052) | | | | | | 4,746 | | | | | | (93,306) | | |
| | |
Three months ended
December 31, |
| |||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | | (5,537) | | | | | | (5,713) | | |
Adjustments to reconcile net loss to net cash used in operating activities
|
| | | | | | | | | | | | |
Amortization and depreciation
|
| | | | 1,411 | | | | | | 853 | | |
Depreciation of right-of-use assets
|
| | | | 414 | | | | | | 404 | | |
Income tax expense
|
| | | | 42 | | | | | | 17 | | |
Interest expense, net
|
| | | | 1,319 | | | | | | 1,273 | | |
Other non-cash income, net
|
| | | | (22) | | | | | | (68) | | |
Change in current assets and liabilities
|
| | | | | | | | | | | | |
Decrease (increase) in inventories
|
| | | | 32 | | | | | | (907) | | |
Decrease (increase) in trade and other receivables
|
| | | | 62 | | | | | | (850) | | |
Increase in other current assets
|
| | | | (2,497) | | | | | | (1,199) | | |
Increase in trade payables
|
| | | | 197 | | | | | | 776 | | |
Increase (decrease) in other current liabilities and provisions
|
| | | | 760 | | | | | | (308) | | |
Change in other assets and liabilities, net
|
| | | | (95) | | | | | | (443) | | |
Interest received
|
| | | | 455 | | | | | | 193 | | |
Income taxes paid, net
|
| | | | (60) | | | | | | (17) | | |
Net cash used in operating activities
|
| | | | (3,519) | | | | | | (5,989) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Purchase of intangible assets, property and equipment, and capitalized information technology and software development costs
|
| | | | (3,027) | | | | | | (1,844) | | |
Proceeds from disposal of intangible assets, property and equipment
|
| | | | 180 | | | | | | 8 | | |
Net cash used in investing activities
|
| | | | (2,847) | | | | | | (1,836) | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Borrowings under loans and cash pool with shareholder
|
| | | | 7,491 | | | | | | 9,626 | | |
Other transactions with shareholder
|
| | | | 30 | | | | | | 30 | | |
Principal repayments of lease liabilities
|
| | | | (394) | | | | | | (361) | | |
Interest paid
|
| | | | (1,688) | | | | | | (1,414) | | |
Net cash provided by financing activities
|
| | | | 5,439 | | | | | | 7,881 | | |
Effect of exchange rates on cash and cash equivalents
|
| | | | 36 | | | | | | (8) | | |
Net (decrease) increase in cash and cash equivalents
|
| | | | (891) | | | | | | 48 | | |
Cash and cash equivalents at beginning of period
|
| | | | 4,121 | | | | | | 930 | | |
Cash and cash equivalents at end of period
|
| | | | 3,230 | | | | | | 978 | | |
| | | | | |
Average rate
per 1 EUR |
| |
Period-end rate
per 1 EUR |
| ||||||||||||||||||
| | | | | |
Oct 1 – Dec 31
|
| |
Dec 31,
2020 |
| |
Sep 30,
2020 |
| |||||||||||||||
| | | | | |
2020
|
| |
2019
|
| ||||||||||||||||||
Danish krone
|
| | DKK | | | | | 7.4426 | | | | | | 7.4711 | | | | | | 7.4409 | | | | | | 7.4462 | | |
Indian rupee
|
| | INR | | | | | 87.8065 | | | | | | 78.8689 | | | | | | 89.6605 | | | | | | 86.2990 | | |
Japanese yen
|
| | JPY | | | | | 124.6389 | | | | | | 120.3633 | | | | | | 126.4900 | | | | | | 123.7600 | | |
Canadian dollar
|
| | CAD | | | | | 1.5557 | | | | | | 1.4617 | | | | | | 1.5633 | | | | | | 1.5676 | | |
Malaysian ringgit
|
| | MYR | | | | | 4.9012 | | | | | | 4.6104 | | | | | | 4.9340 | | | | | | 4.8653 | | |
Swiss franc
|
| | CHF | | | | | 1.0772 | | | | | | 1.0961 | | | | | | 1.0802 | | | | | | 1.0804 | | |
Singapore dollar
|
| | SGD | | | | | 1.6068 | | | | | | 1.5093 | | | | | | 1.6218 | | | | | | 1.6035 | | |
South African rand
|
| | ZAR | | | | | 18.7927 | | | | | | 16.2962 | | | | | | 18.0219 | | | | | | 19.7092 | | |
South Korean won
|
| | KRW | | | | | 1337.6372 | | | | | | 1302.0115 | | | | | | 1336.0000 | | | | | | 1368.5100 | | |
Thai baht
|
| | THB | | | | | 36.6078 | | | | | | 33.5140 | | | | | | 36.7270 | | | | | | 37.0790 | | |
US dollar
|
| | USD | | | | | 1.1917 | | | | | | 1.1072 | | | | | | 1.2271 | | | | | | 1.1708 | | |
| | |
Three months ended
December 31, |
| |||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Fitting fees
|
| | | | (10,358) | | | | | | (7,471) | | |
Cost of materials
|
| | | | (8,869) | | | | | | (8,640) | | |
Freight
|
| | | | (389) | | | | | | (276) | | |
Personnel expenses
|
| | | | (226) | | | | | | (127) | | |
Other
|
| | | | (18) | | | | | | (131) | | |
| | | | | (19,860) | | | | | | (16,645) | | |
| | |
Carrying Amount
|
| |||||||||
(in thousands of EUR)
|
| |
Dec 31, 2020
|
| |
Sep 30, 2020
|
| ||||||
Financial Assets | | |
At amortized costs (AC)
|
| |||||||||
Trade receivables, net
|
| | | | 38,804 | | | | | | 39,198 | | |
Receivables from WS Audiology group companies
|
| | | | 14 | | | | | | 5 | | |
Other financial assets
|
| | | | 1,636 | | | | | | 856 | | |
Cash and cash equivalents
|
| | | | 3,230 | | | | | | 4,121 | | |
| | | | | 43,684 | | | | | | 44,180 | | |
Financial Liabilities | | |
At amortized costs (AC)
|
| |||||||||
Liabilities to WS Audiology group companies
|
| | | | 139,288 | | | | | | 134,434 | | |
Trade payables
|
| | | | 21,531 | | | | | | 21,130 | | |
| | | | | 160,819 | | | | | | 155,564 | | |
(in thousands of EUR)
|
| |
Dec 31, 2020
Category in accordance with IFRS 9 |
| |
Three months ended December 31, 2020
|
| ||||||||||||||||||||||||
|
Operating
expense, net |
| |
Interest
income |
| |
Interest
expense |
| |
Total
|
| ||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance lease receivables
|
| | | | n/a | | | | | | (51) | | | | | | 125 | | | | | | — | | | | | | 74 | | |
of which loss allowance
|
| | | | | | | | | | (51) | | | | | | — | | | | | | — | | | | | | (51) | | |
Trade receivables
|
| | | | AC | | | | | | (490) | | | | | | 331 | | | | | | (390) | | | | | | (550) | | |
of which loss allowance
|
| | | | | | | | | | (490) | | | | | | — | | | | | | — | | | | | | (490) | | |
Lease liabilities
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (86) | | | | | | (86) | | |
Other financial liabilities
|
| | | | AC | | | | | | — | | | | | | — | | | | | | (1,298) | | | | | | (1,298) | | |
(in thousands of EUR)
|
| |
Dec 31, 2019
Category in accordance with IFRS 9 |
| |
Three months ended December 31, 2019
|
| ||||||||||||||||||||||||
|
Operating
expense, net |
| |
Interest
income |
| |
Interest
expense |
| |
Total
|
| ||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Finance lease receivables
|
| | | | n/a | | | | | | (363) | | | | | | 66 | | | | | | — | | | | | | (297) | | |
of which loss allowance
|
| | | | | | | | | | (363) | | | | | | — | | | | | | — | | | | | | (363) | | |
Trade receivables
|
| | | | AC | | | | | | (1,075) | | | | | | 127 | | | | | | (236) | | | | | | (1,184) | | |
of which loss allowance
|
| | | | | | | | | | (1,075) | | | | | | — | | | | | | — | | | | | | (1,075) | | |
Lease liabilities
|
| | | | n/a | | | | | | — | | | | | | — | | | | | | (53) | | | | | | (53) | | |
Other financial liabilities
|
| | | | AC | | | | | | — | | | | | | — | | | | | | (1,177) | | | | | | (1,177) | | |
| | |
Sivantos, Inc.
|
| |
Sivantos Pte Ltd
|
| |
Other WS
Audiology group companies |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| |
Dec 31
2020 |
| |
Sep 30
2020 |
| ||||||||||||||||||||||||
Total assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade receivables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14 | | | | | | 5 | | | | | | 14 | | | | | | 5 | | |
Total liabilities | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Trade payables
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,304 | | | | | | 1,270 | | | | | | 1,304 | | | | | | 1,270 | | |
Cash pool clearing account
|
| | | | 59,120 | | | | | | 54,760 | | | | | | 67,473 | | | | | | 67,553 | | | | | | — | | | | | | — | | | | | | 126,593 | | | | | | 122,313 | | |
Loans
|
| | | | — | | | | | | — | | | | | | 9,437 | | | | | | 9,576 | | | | | | 1,954 | | | | | | 1,275 | | | | | | 11,391 | | | | | | 10,851 | | |
| | | | | 59,120 | | | | | | 54,760 | | | | | | 76,910 | | | | | | 77,129 | | | | | | 3,258 | | | | | | 2,545 | | | | | | 139,288 | | | | | | 134,434 | | |
(in thousands of EUR)
|
| |
Interest rate
in % p.a. |
| |
Carrying amounts
including accrued interests |
| |||||||||
|
Dec 31, 2020
|
| |
Sep 30, 2020
|
| |||||||||||
Hear.com Korea Limited | | | | | | | | | | | | | | | | |
from Sivantos Pte. Ltd.
|
| |
6.0–6.1
|
| | | | 1,267 | | | | | | 1,308 | | |
from Sivantos Pte. Ltd.
|
| |
4.6
|
| | | | 2,773 | | | | | | 2,873 | | |
from Sivantos Pte. Ltd.
|
| |
4.5–6.1
|
| | | | 618 | | | | | | 640 | | |
Audiocare Hearing Experts Malaysia Sdn Bhd | | | | | | | | | | | | | | | | |
from Sivantos Pte. Ltd.
|
| |
6.3–7.8
|
| | | | 3,977 | | | | | | 3,962 | | |
Soundrise Hearing Solutions Private Limited
|
| | | | | | | | | | | | | | | |
from Sivantos India Pvt. Ltd
|
| |
9.0
|
| | | | 558 | | | | | | 579 | | |
from Sivantos India Pvt. Ltd
|
| |
9.0
|
| | | | 669 | | | | | | 695 | | |
Audibene GmbH | | | | | | | | | | | | | | | | |
from Sivantos Pte. Ltd.
|
| |
4.0–4.1
|
| | | | 802 | | | | | | 794 | | |
Hear.com (Pty) Ltd | | | | | | | | | | | | | | | | |
from Sivantos Pte. Ltd.
|
| |
7.7
|
| | | | 727 | | | | | | — | | |
| | | | | | | | 11,391 | | | | | | 10,851 | | |
| | |
Sivantos, Inc.
|
| |
Sivantos Pte Ltd
|
| |
Other WS
Audiology group companies |
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
Three months ended
December 31, |
| |
Three months ended
December 31, |
| |
Three months ended
December 31, |
| |
Three months ended
December 31, |
| ||||||||||||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Operating expenses
|
| | | | (1,557) | | | | | | (1,311) | | | | | | (118) | | | | | | (98) | | | | | | (6,007) | | | | | | (3,149) | | | | | | (7,682) | | | | | | (4,558) | | |
Interest expense
|
| | | | (554) | | | | | | (498) | | | | | | (710) | | | | | | (647) | | | | | | (34) | | | | | | (32) | | | | | | (1,298) | | | | | | (1,177) | | |
| | |
Europe
|
| |
North America
|
| |
RoW
|
| |
Total
|
| ||||||||||||||||||||||||||||||||||||
| | |
Three months ended
December 31, |
| |
Three months ended
December 31, |
| |
Three months ended
December 31, |
| |
Three months ended
December 31, |
| ||||||||||||||||||||||||||||||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| |
2020
|
| |
2019
|
| ||||||||||||||||||||||||
Revenue
|
| | | | 24,380 | | | | | | 15,970 | | | | | | 14,998 | | | | | | 14,390 | | | | | | 6,277 | | | | | | 4,122 | | | | | | 45,655 | | | | | | 34,482 | | |
EBITDA
|
| | | | 136 | | | | | | 202 | | | | | | (2,883) | | | | | | (3,958) | | | | | | 93 | | | | | | 571 | | | | | | (2,655) | | | | | | (3,185) | | |
EBITDA Margin
|
| | | | 0.6% | | | | | | 1.3% | | | | | | -19.2% | | | | | | -27.5% | | | | | | 1.5% | | | | | | 13.8% | | | | | | -5.8% | | | | | | -9.2% | | |
| | |
Three months ended
December 31, |
| |||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
Germany
|
| | | | 20,316 | | | | | | 13,726 | | |
United States
|
| | | | 13,466 | | | | | | 13,600 | | |
South Korea
|
| | | | 4,728 | | | | | | 2,720 | | |
All other countries
|
| | | | 7,145 | | | | | | 4,436 | | |
| | | | | 45,655 | | | | | | 34,482 | | |
(in thousands of EUR)
|
| |
Dec 31, 2020
|
| |
Sep 30, 2020
|
| | ||||||||
Germany
|
| | | | 15,215 | | | | | | 14,032 | | | | | |
United States
|
| | | | 5,923 | | | | | | 6,100 | | | | | |
All other countries
|
| | | | 2,452 | | | | | | 2,652 | | | | | |
| | | | | 23,590 | | | | | | 22,784 | | | | | |
| | |
Three months ended
December 31, |
| |||||||||
(in thousands of EUR)
|
| |
2020
|
| |
2019
|
| ||||||
EBITDA
|
| | | | (2,655) | | | | | | (3,185) | | |
Depreciation and amortization
|
| | | | (1,825) | | | | | | (1,257) | | |
Income taxes
|
| | | | (42) | | | | | | (17) | | |
Interest income
|
| | | | 456 | | | | | | 193 | | |
Interest expense
|
| | | | (1,774) | | | | | | (1,466) | | |
Other financial income (expense), net
|
| | | | 303 | | | | | | 19 | | |
Net loss
|
| | | | (5,537) | | | | | | (5,713) | | |
|
Exhibit
Number |
| |
Description
|
|
| 1.1† | | | Form of Underwriting Agreement | |
| 3.1† | | | Form of Articles of Association of hear.com N.V. (translated into English) | |
| 3.2† | | | Form of Board Rules of hear.com N.V. | |
| 5.1† | | | Form of Opinion of Stibbe N.V. | |
| 10.1† | | | Form of Relationship Agreement by and among Auris Luxembourg III S.à r.l., hear.com N.V. and the other parties named therein | |
| 10.2† | | | Form of Registration Rights Agreement by and among Auris Luxembourg III S.à r.l., hear.com N.V. and the other parties named therein | |
| 10.3† | | | Form of Transitional Services Agreement by and between Sivantos Pte. Ltd. and hear.com N.V. | |
| 10.4† | | | Form of Framework Agreement for the Supply of Audiology Equipment by and between Sivantos Pte Ltd and hear.com N.V. | |
| 21.1† | | | List of Subsidiaries of the Registrant | |
| 23.1† | | | Consent of Stibbe N.V. (included in Exhibit 5.1) | |
| 23.2† | | | Consent of RSM US LLP | |
| 24.1 | | | Power of Attorney (included in the signature page to the Registration Statement) | |
|
Signature
|
| |
Title
|
|
|
Paul Crusius
|
| |
Director and Co-Chief Executive Officer
(principal executive officer) |
|
|
Marco Vietor
|
| |
Director and Co-Chief Executive Officer
(principal executive officer) |
|
|
Alexandra Katthagen
|
| |
Chief Financial Officer
(principal financial and accounting officer) |
|
|
Eric Bernard
|
| |
Non-Executive Director and Chairman of the Board
|
|
|
Ursula Burns
|
| |
Non-Executive Director
|
|
|
Elizabeth Kistruck
|
| |
Non-Executive Director
|
|
|
Signature
|
| |
Title
|
|
|
Kasper Knokgaard
|
| |
Non-Executive Director
|
|
|
Søren Lonning
|
| |
Non-Executive Director
|
|
|
Carol Meyers
|
| |
Non-Executive Director
|
|
|
Adam Westermann
|
| |
Non-Executive Director
|
|