PARIS, October 11, 2018 /PRNewswire/ --

EKINOPS (Euronext Paris - FR0011466069 - EKI), leading supplier of telecommunications solutions for telecom operators, has published its 2018 half-year financial statements (for the period ending June 30, 2018), approved by the Board of Directors at its meeting held on September 25, 2018. These half-year financial statements were subject of a limited audit review, and the corresponding report was issued by the statutory auditors. OneAccess and its subsidiaries have been fully consolidated within the Group's financial statements since October 1, 2017. Accordingly, the first half of 2018 represents the first full half of consolidation of OneAccess and its subsidiaries.

    EUR000 - IFRS - Limited review         H1 2017      H1 2018

    Revenue                                 10,636       42,096
    Gross margin                             4,990       23,470
    % of revenue                             46.9%        55.8%
    Operating expenses                       5,659       23,641
    EBITDA[1]                                  214        4,014
    % of revenue                              2.0%         9.5%
    Current operating income                 (669)        (171)
    Other operating income/(expenses)      (1,522)        (906)
    Operating income/(loss)                (2,191)      (1,077)
    Net income/(loss)                      (2,360)      (1,056)

(1) EBITDA (Earnings before interest, taxes, depreciation and amortization) corresponds to current operating income restated for (i) amortization, depreciation, provisions and write-offs, and (ii) income and expenses relating to share-based payments.

In the first half of 2018, Ekinops posted consolidated revenue of €42.1 million, up from €10.6 million a year earlier (excluding OneAccess), a total increase of 295%. At constant perimeter and exchange rates, the first half of 2018 showed sustained growth of 12%.

This sales momentum was particularly strong amongst the Group's key clients with growth of 25% in the Top 10 clients in H1 2018 (vs. pro forma H1 2017). Major operators are especially encouraged by the change in scale and support the strategy of virtualization as well as gradually integrating layers 1, 2 and 3 of the network.

The first half gross margin amounted to €23.5 million, reflecting stronger growth than that of revenue over the period. The sales of IP service products (routers and virtualized products) increased and margins improved slightly in this business line. It clearly shows the value operators place in the new OneOS6 software platform which enables them to step up the deployment of services and thus generate client revenue. Secondly, the improvement in production costs for Ekinops 360 transport products also yielded results in the first half.

The gross margin thus represented 55.8% of first half consolidated revenues, compared to 46.9% a year earlier. This level is largely in line with the group's goal to achieve a gross margin of between 50-55% over the long term, taking into account the impacts of changes in the product mix and the current price pressure on certain electronic components.

First-half EBITDA amounted to €4.0 million, compared to €0.2 million in the first half of 2017, driven by the gradual and efficient implementation of the new organizational structure, effective since early 2018. Operating expenses were tightly controlled following the acquisition of OneAccess and turned out below the expected level.

After recognition of net depreciation, amortization and provisions (€4.0 million) and non-cash expenses relating to share-based payments (€0.2 million), current operating income amounted to €0.2 million.

Other operating expenses (€0.9 million) consist exclusively of the earn-out adjustment relating to the OneAccess acquisition. The operating loss amounted to €1.1 million.

The first-half 2018 consolidated net loss came to €1.1 million, compared to a €2.4 million loss one year earlier.

Balance sheet at June 30, 2018 

                                      6/30                                       6/30

    ASSETS - EUR000 -                        EQUITY & LIABILITIES -
    IFRS                     12/31           EUR000 - IFRS              12/31
    Limited review       2017[(1)]    2018   Limited review         2017[(1)]    2018
    Non-current assets      73,320  71,091   Shareholders' equity      76,293  75,556
    of which Goodwill       27,523  27,523   Financial liabilities     18,530  10,763
                                             o/w bank borrowings
                                             relating to research
    of which Intangible                      tax credit (CIR)
    assets                  35,236  32,618   financing                  5,036   3,210
    Current assets          35,606  54,858   o/w factoring              7,424   2,287
                                             o/w conditional
                                             advances and PTZ
    of which Inventories     8,736   9,564   interest-free loans        3,069   2,786
    of which Trade
    receivables             20,703  20,500   Trade payables            11,041  13,317
    Cash & cash
    equivalents             21,316  20,086   Other liabilities         24,378  26,313
    TOTAL                  130,242 125,949   TOTAL                    130,242 125,949

(1) On June 30, 2018, the group finalized the purchase price allocation of OneAccess and its subsidiaries. Certain items were impacted by the retroactive effect of this allocation. Figures for December 31, 2017, were restated to reflect these impacts; certain line items therefore differ from the consolidated balance sheet presented in the published 2017 annual financial report.

At June 30, 2018, the group's consolidated shareholders' equity amounted to €75.6 million.

Borrowings decreased sharply to €10.8 million in the first half, down from €18.5 million at the end of 2017, mainly impacted by a reduction in factoring liabilities.

Cash and cash equivalents amounted to €20.1 million. The group strengthened its net cash[1] position at June 30, 2018, which reached €12.7 million (versus €7.8 million at December 31, 2017).


This full first half of OneAccess's consolidation within Ekinops has already demonstrated the benefits of the acquisition. Business momentum is strong, with operators and service provider clients opting for Ekinops' technological solutions, both for transport and access. Synergies are gradually being developed, drawing in particular on both client bases.

The convergence of network layers 1/2/3 and the shift towards virtualized services, increasingly sought after by customers, are some of the group's primary growth drivers. Joint development programs for new products identified as having high growth potential (EAD 10G / 100G, POT, etc.) were launched during the first half of the year.

In terms of operations, the new organizational structure, which is now fully effective, was successfully implemented with strict control over costs during the integration phase. With this phase complete, in the second half of the year the group undertook additional investments, including human resources, in order to prepare for the development and marketing of future solutions.

In this context, and taking into account the better-than-expected mid-year results, Ekinops is increasing its guidance for 2018: the group aims to achieve consolidated revenues of more than €82 million (up from €80 million initially and pro forma 2017 revenues of €73.8 million), with an EBITDA margin of at least 5% (compared with a positive EBITDA margin initially), while making investments to prepare for future developments.

2018 financial agenda 

                     Date                              Release
        Wednesday, October 17, 2018       Q3 2018 revenues (unaudited)
        Wednesday, January 23, 2019       FY 2018 revenues (unaudited)

All press releases are published after Euronext Paris market close.

1. Cash and cash equivalents - borrowings (excluding bank debt relating to CIR pre-financing)

EKINOPS contact 
Didier Brédy

SOURCE Ekinops

Source: Ekinops