Announcement no. 12 2021
Copenhagen – 4 May 2021 - Agillic A/S (Nasdaq First North Growth Market Denmark: AGILC) releases its financial results for Q1 2021. EBITDA was positive with DKK 0.7 million, ARR subscriptions increased with 4.2% compared to Q4 2020, and the number of clients was 86, which is an all-time high. Financial guidance for 2021 remains unchanged.
Emre Gürsoy, CEO of Agillic comments:
“In Q1 2021, revenue amounted to DKK 12.6 million and total annual recurring revenue (ARR) to DKK 46.6 million. Even though revenue and ARR were lower than Q1 last year, I am pleased to see that we are continuing our growth in Q1. This is the second quarter in a row, where revenue and ARR subscriptions grow. In Q1 ARR subscriptions increased by DKK 1.7 million compared to Q4 2020 corresponding to a growth of 4.2%, due to a combination of winning new clients and uplifting existing ones. With the capital raise in January 2021, we have a strong cash position to continue our strategic growth and internationalisation plans. Our three main financial goals towards 2023 remain; Double-digit percentage growth rate in ARR subscriptions, positive cash flow from operations, and a positive EBITDA.”
Key figures and ratios
| 2021 | 2020 | 2021 | 2020 | |||||||||
| DKK million | Q1 | Q1 | Change | Q1 | Q4 | Change | ||||||
| INCOME STATEMENT | ||||||||||||
| Revenue subscriptions | 11.3 | 12.0 | -6% | 11.3 | 10.5 | 8% | ||||||
| Revenue transactions | 1.0 | 2.2 | -55% | 1.0 | 1.4 | -29% | ||||||
| Other revenue | 0.3 | 0.5 | -40% | 0.3 | 0.4 | -25% | ||||||
| Total revenue | 12.6 | 14.7 | -14% | 12.6 | 12.4 | 2% | ||||||
| Gross profit | 11.2 | 11.9 | -6% | 11.2 | 10.7 | 5% | ||||||
| Gross margin | 89% | 81% | - | 89% | 87% | - | ||||||
| Employee costs | -6.9 | -9.0 | 23% | -6.9 | -6.3 | -10% | ||||||
| Operational costs | -3.5 | -3.3 | -6% | -3.5 | -3.9 | 10% | ||||||
| EBITDA | 0.7 | -0.4 | 0.7 | 0.5 | 40% | |||||||
| Net profit for the year | -2.3 | -2.7 | 15% | -2.3 | -1.4 | -64% | ||||||
| FINANCIAL POSITION | ||||||||||||
| Cash1 | 23.8 | -6.1 | 23.8 | 16.3 | ||||||||
| ARR DEVELOPMENT | ||||||||||||
| ARR subscriptions | 42.4 | 47.0 | -10% | 42.4 | 40.7 | 4% | ||||||
| ARR transactions | 4.2 | 8.9 | -53% | 4.2 | 5.8 | -28% | ||||||
| Total ARR2 | 46.6 | 55.8 | -16% | 46.6 | 46.5 | 0% | ||||||
| Change in ARR (DKK) | -9.2 | 2.5 | 0.1 | 2.4 | ||||||||
| Change in ARR (%) | -16% | 5% | 0% | 5% |
1. Cash is defined as available funds less bank overdraft withdrawals
2. ARR, i.e. the annualised value of subscription agreements and transactions at the end of the actual reporting period
Highlights Q1 2021
- In Q1, Agillic successfully renewed and uplifted many existing clients. Five new client contracts across several industries were signed, in Denmark and internationally. As of 31 March 2021, Agillic had 86 clients, which is an all-time high.
- Revenue declined from DKK 14.7 million in Q1 2020 to 12.6 million in Q1 2021 due to the business impact of Covid-19.
- EBITDA amounted to DKK 0.7 million, an improvement of DKK 1.1 million compared to the same quarter last year. The positive development primarily resulted from reduced employee costs of DKK 2.1 million because of a reduced number of employees.
- As mentioned in CA 8/2021, the successful capital raise of DKK 11.65 million gives the Company a strong foundation to pursue our strategic growth. As of 31 March 2021, cash at bank amounted to DKK 23.8 million.
Comments on ARR development
- ARR subscriptions increased by DKK 1.7 million in Q1 compared to Q4 2020 (+4.2%). The net uplifts and new clients increased the subscription part of ARR from DKK 40.7 in Q4 2020 to 42.4 million in Q1 2021.
- The transaction part of ARR was lower than Q1 2020 as well as Q4 2020 due to seasonality, as Q4 normally is the quarter with the highest revenue from transactions.
- Total ARR increased by DKK 0.1 million in Q1 2021 compared to Q4 2020 (0%).
- Although Agillic won five new clients in Q1 2021, the subscription part of the ARR decreased compared to Q1 2020. As of 31 March 2021, total ARR amounted to DKK 46.6 million, compared to DKK 55.8 million as of 31 March 2020, a decrease of DKK 9.2 million (-16%), which was mainly driven by Covid-19 and its negative impact on the retail and travel & leisure segments. The transactional part of ARR was also lower in Q1 2021 than Q1 2020 with DKK 4.7 million, also due to the impact of Covid-19 in the same business segments.
Financial guidance 2021 & 2022
The Company published its financial guidance on 19 January 2021. Based on the Q1 results, Agillic maintains its current financial guidance.
| DKK million | 2021 | 2022 |
| Revenue | 49 - 53 | 57 - 63 |
| EBITDA | -5 to -1 | -3 to +3 |
| ARR subscriptions | 45 - 49 | |
| ARR transactions | 5 - 7 | |
| Total ARR* | 50 - 56 | 65 - 70 |
| Growth rate in total ARR | 30-40% |
*) The growth rate in ARR subscriptions is expected to be higher than in ARR transactions.
Strategy towards 2023
Since the Initial Public Offering (IPO) in March 2018, Agillic has pursued growth and internationalisation. Apart from the domestic market, markets of particular interest are the DACH region, North America, Norway, Sweden, the UK, and, as of 2021, Central and Eastern Europe. Together with Agillic’s strategic partners across geographies, the Company continues to target digitally mature and data-driven B2C-businesses with a substantial customer base within the following sectors: retail, finance, travel & leisure, NGO & charities and subscription businesses.
For further information, please contact:
Emre Gürsoy, CEO, Agillic A/S
+45 30 78 42 00
emre.gursoy@agillic.com
Bent Faurskov, CFO, Agillic A/S
+45 25 16 21 03
bent.faurskov@agillic.com
Certified Adviser
John Norden, Norden CEF
Kongevejen 365, 2840 Holte
Denmark
+ 45 20 72 02 00
jn@nordencef.dk
Disclaimer
The forward-looking statements regarding Agillic’s future financial situation involve factors of uncertainty and risk, which could cause actual developments to deviate from the expectations indicated. Statements regarding the future are subject to risks and uncertainties that may result in considerable deviations from the presented outlook. Furthermore, some of these expectations are based on assumptions regarding future events, which may prove incorrect. Please also refer to the overview of risk factors in the ‘risk management’ section of the annual report.
About Agillic A/S
Agillic is a Danish software company enabling marketers to maximise the use of data and translate it into relevant and personalised communication, thereby establishing strong relations between people and brands. Our customer marketing platform uses AI to enhance the business value of customer communication. By combining data-driven customer insights with the ability to execute personalised communication, we provide our clients with a head start in the battle of winning markets and customers.
Besides the Company’s headquarters in Copenhagen, Denmark, Agillic has sales offices in London (UK) and Stockholm (Sweden), as well as a development unit in Kyiv (Ukraine). For further information, please visit www.agillic.com.
Agillic A/S (publ) (Nasdaq First North Growth Market Denmark: AGILC) is obligated to publish the above information in compliance with the EU Market Abuse Regulation. The information was published via agent by Agillic A/S on 4 May 2021.
Appendix: Financial development per quarter
| 2018 | 2019 | 2020 | 2021 | |||||||||||||||||||||||||
| DKK million | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | Q2 | Q3 | Q4 | Q1 | |||||||||||||||
| INCOME STATEMENT | ||||||||||||||||||||||||||||
| Revenue subscriptions | 5.9 | 6.3 | 6.6 | 8.7 | 9.3 | 10.5 | 10.6 | 10.8 | 12.0 | 10.8 | 10.5 | 10.5 | 11.3 | |||||||||||||||
| Revenue transactions | 1.9 | 2.2 | 2.0 | 2.6 | 3.1 | 3.4 | 2.2 | 2.4 | 2.2 | 0.8 | 1.0 | 1.4 | 1.0 | |||||||||||||||
| Other revenue | 0.4 | 1.0 | 0.5 | 0.8 | 0.4 | 0.3 | 0.2 | 0.5 | 0.5 | 0.1 | 0.2 | 0.4 | 0.3 | |||||||||||||||
| Total revenue | 8.2 | 9.5 | 9.1 | 12.2 | 12.8 | 14.3 | 13.0 | 13.7 | 14.7 | 11.8 | 11.7 | 12.4 | 12.6 | |||||||||||||||
| Gross profit | 5.3 | 7.2 | 7.1 | 9.8 | 9.7 | 11.1 | 10.1 | 10.8 | 11.9 | 11.1 | 10.6 | 10.7 | 11.2 | |||||||||||||||
| Gross margin | 65% | 76% | 78% | 80% | 76% | 78% | 78% | 79% | 81% | 94% | 91% | 87% | 89% | |||||||||||||||
| EBITDA | -5.4 | -4.0 | -3.4 | -6.3 | -3.5 | -4.8 | -2.7 | -4.3 | -0.4 | 0.5 | -0.4 | 0.5 | 0.7 | |||||||||||||||
| Net profit for the year | -7.2 | -6.1 | -5.8 | -6.7 | -5.9 | -8.6 | -4.0 | -6.5 | -2.7 | -0.5 | -3.4 | -1.4 | -2.3 | |||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||||
| Cash1 | 35.1 | 24.1 | 15.6 | 12.3 | 2.7 | 1.0 | -1.0 | -4.0 | -6.1 | 15.2 | 14.8 | 16.3 | 23.8 | |||||||||||||||
| Total assets | 60.4 | 53.9 | 50.0 | 47.4 | 36.1 | 40.5 | 40.9 | 37.8 | 38.4 | 59.3 | 55.7 | 63.8 | 67.2 | |||||||||||||||
| Equity | 21.4 | 15.4 | 9.9 | 3.5 | -2.1 | -10.5 | -14.3 | -20.6 | -18.7 | -1.4 | -4.6 | -5.8 | 3.2 | |||||||||||||||
| Borrowings | 13.0 | 11.6 | 9.0 | 11.3 | 10.5 | 16.3 | 21.3 | 24.4 | 28.5 | 28.3 | 28.9 | 28.9 | 25.8 | |||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||||
| Cash flow from operations | 7.2 | -9.6 | -6.3 | -0.5 | -5.9 | -3.9 | -4.1 | -1.0 | -4.4 | -1.7 | 1.7 | 5.0 | -1.6 | |||||||||||||||
| Cash flow from investments | -3.7 | -1.6 | -1.8 | -2.4 | -3.1 | -3.9 | -3.4 | -3.2 | -3.3 | -2.8 | -3.2 | -7.6 | -2.8 | |||||||||||||||
| Cash flow from financing | 33.1 | 0.1 | -0.4 | -0.4 | -0.6 | 6.2 | 5.4 | 1.2 | 5.5 | 25.9 | 1.0 | 4.2 | 11.8 | |||||||||||||||
| Net cash flow | 36.6 | -11.1 | -8.5 | -3.3 | -9.6 | -1.6 | -2.1 | -3.0 | -2.2 | 21.4 | -0.5 | 1.6 | 7.4 | |||||||||||||||
EMPLOYEES & CLIENTS | ||||||||||||||||||||||||||||
| Employees end of period | 33 | 43 | 50 | 56 | 60 | 63 | 67 | 64 | 64 | 61 | 57 | 53 | 50 | |||||||||||||||
| Clients end of period | 55 | 59 | 65 | 73 | 73 | 79 | 77 | 81 | 84 | 83 | 79 | 82 | 86 | |||||||||||||||
ARR & SAAS METRICS | ||||||||||||||||||||||||||||
| ARR subscriptions | 27.6 | 29.5 | 33.4 | 39.6 | 40.7 | 44.5 | 43.0 | 45.5 | 47.0 | 43.6 | 40.1 | 40.7 | 42.4 | |||||||||||||||
| ARR transactions | 7.4 | 9.3 | 8.5 | 10.5 | 12.6 | 13.8 | 8.7 | 9.6 | 8.9 | 3.3 | 4.0 | 5.8 | 4.2 | |||||||||||||||
| Total ARR2 | 35.1 | 38.8 | 41.9 | 50.1 | 53.3 | 58.2 | 51.7 | 55.1 | 55.8 | 46.9 | 44.1 | 46.5 | 46.6 | |||||||||||||||
| Change in ARR (DKK) | 1.9 | 3.7 | 3.1 | 8.2 | 3.2 | 5.0 | -6.5 | 3.4 | 0.8 | -8.9 | -2.8 | 2.4 | 0.1 | |||||||||||||||
| Average ARR3 | 0.6 | 0.7 | 0.6 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.7 | 0.6 | 0.6 | 0.6 | 0.5 | |||||||||||||||
| Yearly CAC4 | 0.5 | 0.8 | 0.5 | |||||||||||||||||||||||||
| Months to recover CAC5 | 11 | 18 | 12 | |||||||||||||||||||||||||
1. Cash is defined as available funds less bank overdraft withdrawals.
2. ARR, i.e., the annualised value of subscription agreements and transactions at the end of the actual reporting period.
3. Average ARR, i.e. the average ARR per client.
4. Customer Acquisition Costs (CAC), i.e., the sales and marketing cost (inclusive salaries, commissions, direct and share of costs of office divided by the number of new clients. CAC is calculated end of year.
5. Months to recover CAC YTD, i.e., the period in months it takes to generate sufficient gross profit from a client to cover the acquisition cost.
Attachment
