GEOSENTRIC OYJ INTERIM REPORT 21.11.2008 at 12:00 hrs
INTERIM REPORT 1-9/2008
Contents
Summary of key figures and results
Significant events in the period
Samsung multi-year worldwide partnership agreement
China Ramar bundled OEM Distribution Agreement
Intel Mobile Internet Device Support and partnership
GyPSii signs agreement with Nanjing MyNet Ltd., for mobile social networking
initiatives with world's largest mobile network provider, China Mobile
The Company decided to raise new financing for a minimum amount of EUR
10,000,000 and received investment commitment
Legal claims status
Agreement with eLong, Inc., content provider in China
Favorable decision on old patent dispute in Italy
Changes in share amounts
Events after the end of the period
The Company closed financing of EUR 10,000,000 and decided to extend the
subscription period to raise at a maximum EUR 6,000,000 additional funds
GyPSii won the prestigious Symbian Star Developer award for “Most Innovative
Symbian Application”
GyPSii joins Forum Nokia
David Francis to leave the Board due to personal reasons and Raymond Kalley to
be appointed advisor of the Board
Adopting three new option plans, aligning terms with older option plans with
current option plan structure and approving incentive share issue
New organization approved
Development of the financial position and result
Sufficient Liquidity
Outlook
Significant Business risks and uncertainties
R&D Activity
Investments
Personnel
Environmental Issues
Financing Arrangements
Board equity issue authority
About the company
Financial Statements, Q3 2008 (not audited)
1. Summary of key figures
As per the last quarter's interim report (1-6/2008), financial results continued
to improve. Net sales of the Company in period 1-9/2008 were 3210 teuros. Costs
of revenue were substantially decreased from that of the same period in the
prior year 2007, going to 2342 teuros from 5114 teuros, a 54% reduction.
Majority revenue was derived from the Twig product segment, with GyPSii segment
revenues derived from recently announced agreements representing a minority of
the recognized revenue for the period. Consequently, gross margin for the
reporting period was positive, at 868 teuros, compared to -1571 teuros in the
same period in the prior year 2007, representing a material turnaround in
generating positive gross margin.
Additionally, Operating expenses were improved in the reporting period compared
to the prior year reporting period, going to 9567 teuros, from 13637 teuros, a
30% improvement. As a result, the earnings before taxes were -8605 teuros,
versus -15484 teuros in the same period of the prior year, a 44 % improvement.
Result per share for the reporting period was -0.01 euros per share.
2. Significant events in period July through September/2008
The Company made multiple significant announcements in period 7-9/2008
concerning its GyPSii geo-mobility social networking platform, along with a
material financing event:
(a) In July the Company announced a multi-year worldwide agreement with Samsung,
a leader, 2nd to Nokia, in global market share for mobile phones. Under the
terms of the agreement, GeoSentric will provide technology, products, worldwide
data center infrastructure, and GyPSii branding rights to Samsung, on a
worldwide non-exclusive basis for a range of Samsung products. GeoSentric's
leading mobility digital lifestyle application, GyPSii, will be initially
bundled on Samsung's Omnia (SGH-i900) and SGH-i780 as an embedded application.
Samsung's customers will be able to take full advantage of the location-based
social networking digital lifestyle features of the GyPSii suite and create and
share user generated content (UGC) with GyPSii's global user community, and
other interoperable social networks such as Facebook. The agreement has
provisions for revenue sharing between GyPSii and Samsung, utilizing the
business models enabled by GyPSii.
The GyPSii application will be made available to users in numerous local
languages, with GyPSii providing the global infrastructure and operating
platform to Samsung customers. GyPSii's PlaceRank™ technology is planned to be
utilized to deliver highly contextual and personally relevant user generated
content, regional POI (points of interest) and location-targeted advertising to
GyPSii members.
(b) In August the company announced a pre-bundled Distribution Agreement with
Ramar, an electronics and manufacturing organization based in China supplying
OEM or ODMs with GPS navigation and mobile phones.
The agreement has provisions for revenue sharing between GeoSentric and Ramar.
GyPSii will be available on “amsam” devices in both Traditional and Simplified
Chinese. Ramar will promote and distribute the GyPSii-enabled phones directly
from its own stores, and also via retail partners across China. The deal
includes provisions for GyPSii revenue streams from both IPR (intellectual
property rights) licenses and mobile Geo-advertising business models.
GyPSii's PlaceRank™ and Geo-Advertising technology will be utilized to deliver
highly contextual and personally relevant user generated content, regional POI
(points of interest) and location-targeted advertising to users on the Ramar
devices.
(c) In August the company announced it has been chosen by Intel as a preferred
mobile social networking application for its family of forthcoming Mobile
Internet Devices (MIDs) based on the Intel® Atom™ processor Z5XX series. GyPSii
is planned to be embedded into the reference Moblin architecture that Intel will
provide to over 70 OEM & ODM's who build or will be building MID solutions on
the Intel Moblin platform for the global marketplace. GyPSii for Intel-based MID
devices also runs on Microsoft Windows XP and Microsoft Windows Vista
environments.
As part of the MID Moblin rollout Intel showcased GyPSii in the Keynote Session
- at the Intel Developers Forum Conference in San Francisco from August 18-21,
2008.
GyPSii is the social networking solution that Intel will promote for the MID
class of device, and will receive ‘platinum-level' status in the Intel developer
community. Intel will recommend GyPSii as a key platform that will add
significant ‘out of the box' value to Intel's OEM partners, by allowing users to
bring together location and the social networking experience to turn a MID into
their personal digital life recorder. ABI Research forecasts 90M MID units to
ship over the next 4 years, with customers from Gen Y, Social Networkers, Young
Gamers and the Lifestyle Boomer segments.
During the conference GyPSii rolled out a sneak preview of the innovative new
GyPSii design & user interface (UI) for MID devices that encompasses all the
advanced navigation capabilities of multi-functional MID devices: thumb and
finger touch screen, stylus, virtual qwerty & keypad, and mouse. These
innovations take graphical and navigational UI standards for these types of
devices to a new level for mobile users, with one-click easy access to features,
places, people, content and maps.
(d) In August, the Company announced it had signed an agreement with Nanjing
MyNet Ltd. to make the GyPSii mobile social networking platform available to
customers of China Mobile, the world's biggest mobile phone operator by
subscriber numbers, representing over six hundred million subscribers.
MyNet provides mobile services and applications to China Mobile's subscribers.
The agreement with GyPSii means that MyNet will offer the full suite of GyPSii
location and mobile social networking features and services to China Mobile
customers.
The agreement has provisions for GyPSii to share revenues based on current
business models for mobile social networking that provide a range of revenue
streams, including both subscriptions and advertising revenues.
GyPSii's PlaceRank™ technology will be utilized to deliver highly contextual and
personally relevant user generated content, regional POI (points of interest)
and location-targeted advertising to users.
(e) In August-September, the Company announced that to facilitate the funding to
support the Company's current business plan, growth of the operations and future
investments, the Company was preparing a new funding round to raise up to a
minimum of ten million euros, with a maximum up to sixteen million euros. As
discussed with the lead investor, Schroders & Co., Limited, the funding would be
in a form of a loan note issue with special options rights. The lead investor,
Schroders & Co., Limited, agreed on final financing terms and delivered an
investment commitment of EUR 10,000,000 to the Company. The Board had decided to
approve the investment commitment and the terms of financing as follows.
The board decided to raise a maximum amount of EUR 16,000,000 (“Issue”) by
virtue of authorization granted by the Extraordinary General Meeting of
September 10, 2007, by issuing a loan note which includes a specific option
right to use the note to set off subscription price of shares as according to
Chapter 10, Clause 1 of the Finnish Companies Act (“Note”). The Note shall be
directed to at maximum one hundred institutional and qualified investors
accepted by the Board. The note provides a minimum conversion ratio of EUR
0.106, exceeding the current share price, and is exercisable only at predefined
conversion events. The maximum amount of new shares to be subscribed by virtue
of the Note is 150,302,466, assuming that the maximum amount of financing is
raised. Of the share subscription price EUR 0.01 is booked to share capital and
the remainder in invested unrestricted equity fund. As a result of the Note
Company's share capital may increase by a maximum of EUR 1,503,024.66.
The maximum principal amount of the Note is EUR 16,000,000 and the interest rate
of the Note is 12.5 % payable semi-annually with the first payment due on 30
June, 2009. The Note period is five years ending on August 25, 2013.
The Company had a right to withdraw the committed amount in two separate parts
during the following three months. The first part of EUR 2,800,000 of the
commitment was withdrawn on September 3, 2008.
The initial subscription period for the Issue was decided to end on November 18,
2008. However, the board has decided to continue the subscription period until
April 1, 2009.
(f) In August, the Company informed that it had been informed of a claim brought
against it in the US by a distributor for its TWIG Discovery mobile phones
seeking to terminate the issued purchase order, return already delivered
accepted devices and refund of returned devices added with stocking and delivery
costs. The Company's view is that it has received a binding purchase order for
the devices and it will pursue fulfillment of the purchase order in all suitable
manners. The Company has also filed a claim in Finland to enforce the purchase
order against the said distributor. The Company has evaluated the claims brought
against it and has solid grounds to believe that they are without grounds.
Company has further evaluated that the case has no material impact on the
business or financial position of the company.
The company continues in its efforts to manage a claim from a US-based software
provider of mapping data for TWIG phones, which has been previously disclosed.
The Company continues to believe that the claims are without grounds and will
have not material impact on the business or financial position of the Company.
(g) In September, the Company announced it had signed an agreement with one of
China's leading web-based travel companies, eLong Inc., to provide
GyPSii-powered hotel information and reservation services to visitors to China,
including such popular cities as Beijing and Shanghai.
GyPSii users will have access from their mobile phone to eLong's large selection
of hotel content, allowing them to search for nearby hotels, review comments,
pictures and contact information, and to contact eLong to make a reservation -
all via GyPSii's unique mobile lifestyle application. The deal is the first of
its kind with a major on-line travel provider in China.
People visiting China will find it very easy to search for hotels and make a
reservation using GyPSii's unique functionality. Subscribers will be able to
access almost 7,000 eLong partner hotels in China view a detailed map and
directions to their chosen location in just one click, making it easy for
visitors to select and review the hotel of their choice while on the move.
Under the agreement, eLong will pay GyPSii a referral fee for hotel customers
using the GyPSii platform. This deal will cover hotels in almost 400 cities
across China, and is part of GyPSii “whole product strategy” to include 3rd
party premium content for GyPSii members and additional revenue streams for
GyPSii.
(h) In September, the Company announced it had been notified of a decision by
the Court of First Instance in Rome on the dispute between GeoSentric and an
Italian company Magi.tel regarding an alleged patent infringement. The claim was
first brought against the Company in 2001 and it has been in the court process
since then and disclosed earlier on several occasions.
Magi.tel's originally claimed for damages of approximately 15 million euros. The
Company has on several occasions underlined that it believes the claim to be
without grounds.
The court ruled in favour of Company's views and rejected the claims for damages
for the most part and obliged GeoSentric to pay in total 167.070,00 euros in
damages and legal fees to Magi.tel. Although the ruling was in favour of the
Company the Company is still disappointed to the outcome as it was expecting all
claims to be rejected.
The Company still has a strong position that the claims made by Magi.tel are
without grounds and it is considering appealing on the judgement. Both parties
have a right to file an appeal within the given time limits.
(i) Changes in amounts of the securities
In June a total amount of 71,980,517 shares of GeoSentric were subscribed for by
virtue of convertible bond loan 2004. As a result of share subscriptions, the
Company's share capital was increased by EUR 719,805.17 and the total number of
registered shares in the Company was increased to 895,096,165 with the
registration of the share issuance, completed in August 2008.
With reference to the section (e) above, the Board of the Company has decided to
raise a maximum amount of EUR 16,000,000 (“Issue”) by virtue of authorization
granted by the Extraordinary General Meeting of September 10, 2007, by issuing a
loan note which includes a specific option right to use the note to set off
subscription price of shares as according to Chapter 10, Clause 1 of the Finnish
Companies Act (“Note”). The maximum amount of new shares to be subscribed by
virtue of the Note is 150,302,466, assuming that the maximum amount of financing
is raised. Of the share subscription price EUR 0.01 is booked to share capital
and the remainder in invested unrestricted equity fund. As a result of the Note
Company's share capital may increase by a maximum of EUR 1,503,024.66.
The subscription period for the Issue has been decided to be extended until
April 1, 2009 from the initial November 18, 2008.
During the reporting period the Company had received and accepted an investment
commitment for a total amount of EUR 10,000,000.
3. Events after the end of the reporting period
The Company made significant announcements after the end of the period
concerning financings and its GyPSii geo-social networking platform and service.
(a) In October, the Company announced that it has withdrawn the second part of
EUR 7,200,000 of the committed Loan described above in section 2(e),
On November 18, 2008 the Company informed that the subscription period for the
Issue was extended until April 1, 2009.
As a part of the terms relating to the investment, previous financing round
arranged in August-September 2007 and simultaneously agreed restructuring of
company's ownership, the Board has approved an incentive carve-out agreement
entered into with key senior managers who are holders in GeoHolding B.V. for a
successfully completed exit transaction. The incentive carve-out is based on the
valuation of the company in pre-defined exit events, requiring shareholders'
approval to take place, and may not exceed 10 percent of the valuation. The
agreement shall be valid until July 31, 2017.
(b) In October GyPSii won the prestigious Symbian Star Developer Award, for Most
Innovative Symbian Application, in recognition of its market-leading mobile
digital lifestyle application and geo-mobility social networking platform.
Presented during the Symbian Smartphone Show in London on Wednesday 22nd Oct,
the Star Developer Awards recognize the most unique and innovative applications
developed for mobile phones based on the Symbian OS™.
(c) As a member of Forum Nokia, GyPSii has developed a strong relationship with
the world's largest handset manufacturer. GyPSii will work with Forum Nokia to
further develop the application and pursue future opportunities.
(d) Board member David Francis will leave the Board at a date after November 21,
2008 to be agreed with the Chairman due to personal reasons not attributable to
the company. Mr. Raymond Kalley has been called to join the company as
independent advisor of the Board. Mr. Kalley is financial markets and business
strategy specialist.
(e) The Company has adopted three new option plans. According to Option Plan
2008-IV Company issues a maximum of 2,877,000 new option rights to certain key
resources of the Company. Each option right entitles its holder to subscribe for
one new share at subscription price of EUR 0.06 during the subscription period
which ends on December 15, 2013 at the latest. In November 2008 the Board
adopted two new option plans, reserving in total 10,000,000 option rights to be
allotted to the personnel. Of the reserved amount in total 5,703,500 options
have been allotted. The Board also decided to align the terms of previous option
plans approved in 2007 and 2008 to follow the same plan structure as the new
plans. The Board further approved issue of approximately 2.8 million shares
without charge to Mr. Raymond Kalley as a part of his agreed advisory fee. The
details of the mentioned option plan and share issue decisions have been
announced to the markets by a stock exchange release on November 21, 2008.
(f) In November 2008, the Board approved the new organization chart re-defining
and clarifying the management structure of the company. The details of the new
organization have been released by organization announcement on November 21,
2008.
4. Development of the financial position and result
The Company has during the period retained solidity and liquidity.
Development of key figures characterizing the Company´s financial position and
result (teuros if not indicated otherwise):
In period 7-9/2008 1-9/2008 7-9/2007 1-9/2007 1-12/2007
Net sales 1064 3210 1170 3543 4435
Op. result -2981 -8664 -5359 -15176 -18726
Op. result (%) -280 -270 -458 -428 -422
At the end of period
Total assets 12709 20844 17360
Shareh. Equity 8324 10042 12737
Total liabilities 4385 10802 4623
Cash 5230 8682 6520
5. Sufficient liquidity
Report on sufficient liquidity in period 10/2008-12/2009
The below cash flow statement assumes that sales targets set in financial
projections for financial years 2008 and 2009 are met. These projections are
highly dependent on timely deliveries and sales success of the Company's
products and services.
--------------------------------------------------------------------------------
| Cash Flow Statement 10/2008-12/2009 | million euros |
--------------------------------------------------------------------------------
| Cash flow from operations | 9.3 |
--------------------------------------------------------------------------------
| Share/ debt subscription payments | 7.2 |
--------------------------------------------------------------------------------
| Investments | -4.8 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Change in cash | 11.7 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash in the beginning of the period | 5.2 |
--------------------------------------------------------------------------------
| Cash at the end of the period | 16.9 |
--------------------------------------------------------------------------------
6. Outlook
The outlook for 2008 appears to be trending positively for the Company. The
acceleration of the GyPSii platform and the subsequent partnership announcements
is successfully seeding the global device and carrier market with the GyPSii
mobile lifestyle application. The Company has a focus of generating significant
volumes of users on a global basis. Revenue generation is planned to come via
embedded licensing of IPR in terms of software technology and branded
trademarks, and downstream advertising revenue generation from the platform in
partnerships with mobile operators, carriers, OEMs, and ODMs. The Company is
further looking to expand its reach beyond mobile phones & smart phones, into
adjacent markets such as navigation and other mobile based internet-connected
form factors, whose success will be dependent on manufacturers' ability to break
new markets and garner market adoption.
The first three quarters of 2008 witnessed the Company signing agreements with
global leaders in mobile technology and GPS navigation; Samsung as the #2
provider of mobile handsets, and Garmin as the #1 provider of GPS products.
Further, the agreement with MyNet and China Mobile is indicative of the global
market's selection and adoption of the GyPSii overall platform. The Intel
relationship as part of the reference platform for Atom-based processor MID
devices is also a strategic and significant milestone for the Company. These
material agreements continue to establish GyPSii as a leading platform,
applications and services provider for the geo-social networking, mobility, and
Internet advertising markets.
GyPSii is further establishing distribution with major global players in the
phone and MID (mid internet devices) markets. The market is blurring between
smart phones, MID devices and new entrants that are pushing the price down for
entry point for what was seen as mid to high level mobile devices making them
available to purchase by the mass market in the US, Europe and Asia. This trend
continues with the recent entries by Android and RIM devices.
The TWIG product demand has remained in a steady-state focused on the TWIG
Discovery Pro GSM/GPRS/GPS handset which is targeted for safety and security
market and the TWIG Locator tracking unit for asset and vehicle tracking market.
Customers continue to place orders on these unique devices and the Company
continually provides reliable quality product shipments and delivery.
The market continues to develop in both of the focused sectors, and, activity
after the reporting period has generated business potentials that may have a
material positive impact on 2008 and 2009 results.
7. Significant business risks and uncertainties
There are significant financial risks related to the Company´s business,
competition and industry and it is possible that the investor may lose all or a
part of the invested capital.
The global financial crisis may have negative impact also on the business of the
Company. The Company's business model is partner driven and possible delays in
partners' launching their new products to the markets may have adverse effect on
the development of Company's business by decelerating the distribution and
user-adoption rate of Company's services.
There is no certainty of the success regarding the implementation and
realisation of the business plan. According to the business strategy, the
Company is pursuing entrance also to new business segments with competitive
situations new to it, or which may be only in the early market phase. Unless the
Company is able to successfully respond to this development it may significantly
impair the Company´s operating result.
A key issue about the business model is sufficient and sufficiently rapid growth
of users of the services, and the speed of adoption of mobile, UGC and location
based advertising of which the Company has no certainty.
The Company´s sales and result may be endangered also if its products or service
solutions will not fulfill the quality, safety or other requirements by
customers, officials or by itself, or if it is not able to deliver them in
agreed schedules.
In addition, the Company carries a special risk due to the still significant
size of TWIG product inventory. Should the implemented measures undertaken by
the Company in response prove insufficient, the Company may need to make
write-offs which would impair the operating results. The strategy of the Company
and focusing the TWIG product offering to B2B customers may affect demand of
older TWIG products targeted to consumer markets and have adverse effect on
orders received earlier for these products.
Should the Company not be able to sufficiently protect its industrial rights and
other intangible assets, its competitive position may suffer. It is also
possible that other parties may bring action against the Company on grounds of
alleged infringement of industrial rights and, should they be successful, the
Company may be obligated to pay significant compensations. As made public
previously by the Company, it is involved in a patent case in Italy, in which
the Company has forcefully refuted all claims made towards the Company and which
was ruled in favour of the Company by the Court of First Instance in Rome as
disclosed above in section 2(h) above. The Company has also been informed of the
claim brought against it in the US as disclosed in sections 2 (f) above. The
Company has evaluated the claims brought against it and has solid grounds to
believe that they are without grounds.
The financial statements of the Company have been prepared on going-concern
principle. The Company´s business plan has been prepared by assuming that the
Company´s result and cashflow will improve significantly. Should the result and
cashflow essentially fail to meet the planned figures, the Company´s financing
plan may turn out to be insufficient causing a need to acquire additional
financing.
Since 1997, the Company has not paid dividends. In the future, the re-payments
of capital loans will restrict the possibility to distribute dividends. The
total amount of loans as per September 30, 2008 was about 113 teuros at nominal
value, consisting solely of the convertible bond loans issued by the Company.
Regarding future dividend payments, there is also uncertainty about the ability
of the Company to accrue distributable capital. According to the latest
financial statements of the Company, there was no distributable capital in the
balance sheet of the Company-
Investor groups led by GeoHolding B.V., Horizon Investment Ltd, and Schroders
Private Bank use significant influence in GeoSentric, each of them separately.
8. R&D-activity
The volume of the Company´s R&D activities continued to be significant due to
the on-going R&D-programs by means of which the Company intends to significantly
expand its business over the next few years. No capitalisations were made.
The Company has R&D units in Salo (Finland), Amsterdam (the Netherlands),
Windsor (UK), Warwick, RI (USA) and Shanghai (China).
Additionally, GyPSii server facilities are maintained in the US, China, and
India at present, with continued upgrades and new locations planned in the
future.
9. Investments
Gross investments in period 1-9/2008 were 105 teuros. In year 2007 gross
investments were 6283 teuros, which amount almost entirely came from the
GeoSolutions acquisition.
10. Personnel
The number of employed personnel at GeoSentric in period 1-9/2008 averaged 92,
of which 42, at most, were affected by alternate forced leaves. The alternate
forced leave program, agreed in autumn 2007 to apply for the time being,
continues also in 2008.
11. Environmental issues
The Company pays for its products a statutory recycling fee and has organised
the recycling of disposed materials contractually through Jalopinta Ky.
Altogether, the Company´s operations cause no significant environmental impact.
12. Financing arrangements
As disclosed above in section 2(e) above, the Company decided to raise a maximum
amount of EUR 16,000,000 (“Issue”) by issuing a loan note which includes a
specific option right. The maximum amount of new shares to be subscribed by
virtue of the note is 150,302,466, assuming that the maximum amount of financing
is raised. The Company received and accepted a total amount of EUR 10,000,000
commitment during the reporting period of which the first part of EUR 2,800,000
was withdrawn on September and the remainder on October
Subscription period for the Issue shall end on April 1, 2009.
13. Board equity issue authority
The Extraordinary General Meeting convened on September 10, 2007, authorized the
Board to increase share capital by a maximum of 8,000,000 euros. At the end of
the reporting period the remaining amount of this authorization, valid until
September 10, 2009, was 2,393,380.71 euros and 239,338,071 shares. At the date
of this report the remaining authorization was 2,236,308.82 euros and
223,630,882 shares.
14. About the Company
GeoSentric is a developer of location-based technologies, delivering products
and services with a market-leading mobile digital lifestyle application and
geo-mobility social networking platform: connecting people, places and
communities across networks and devices. GyPSii provides a geo-location social
networking platform and services for mobile and web Internet-connected devices,
and provides applications and bundled ODM/OEM solutions for consumer and B2B
markets, built on the convergence of location based services, social networking,
search, mobile & Web 2.0 technologies. For more information, visit
www.geosentric.com or www.gypsii.com or www.gypsii.com.cn.
© 2007-2008 GeoSentric Oyj. All rights reserved.
Based in Salo, Finland and Amsterdam, The Netherlands, GeoSentric operates
offices in North America, Europe and Asia Pacific.
GeoSentric (NASDAQ OMX Helsinki-GEO1V) is listed on the small cap list of NASDAQ
OMX Exchange in Helsinki. The listing has been on the surveillance list since
February 2003.
GEOSENTRIC OYJ
For more information, please contact: communications@gypsii.com (Americas) or
geosentric@companycare.com (EMEA)
Distribution:
NASDAQ OMX Helsinki
Principal news media
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Section 15 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GEOSENTRIC OYJ |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | | INTERIM REPORT | | | | | |
| | | | 3Q/2008 | | | | | |
--------------------------------------------------------------------------------
| | | | 3Q/2008 | | | | | |
--------------------------------------------------------------------------------
| | | | Not audited | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GROUP INCOME | | | | | | | | |
| STATEMENT | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1000 | | | No | 3Q/ | 1-3Q/2 | 3Q/2007 | 1-3Q/200 | 2007 | |
| EUR | | | te | 200 | 008 | | 7 | | |
| | | | | 8 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net | | | 106 | 3210 | 1170 | 3543 | 4435 | |
| revenues | | | 4 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cost of | | 4 | 742 | 2342 | 1842 | 5114 | 6021 | |
| goods sold | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Gross | | | 322 | 868 | -672 | -1571 | -1586 | |
| margin | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Other | | | 1 | 35 | 6 | 32 | 61 | |
| operating | | | | | | | | |
| income | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| General & | 4 | 840 | 2746 | 1096 | 3492 | 4947 | |
| Administrative | | | | | | | |
| expenses | | | | | | | |
--------------------------------------------------------------------------------
| Research & | 4 | 163 | 4495 | 1795 | 4598 | 5797 | |
| Development | | 0 | | | | | |
| expenses | | | | | | | |
--------------------------------------------------------------------------------
| Sales & | 4 | 834 | 2326 | 1802 | 5547 | 6457 | |
| Marketing | | | | | | | |
| expenses | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Operating | | | -29 | -8664 | -5359 | -15176 | -18726 | |
| result | | | 81 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Financial | | | 86 | 140 | 8 | 26 | 69 | |
| income | | | | | | | | |
--------------------------------------------------------------------------------
| Financial | | | -14 | -81 | -15 | -334 | -353 | |
| expenses | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Result | | | -29 | -8605 | -5366 | -15484 | -19010 | |
| before | | | 09 | | | | | |
| taxes | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Income | | | 127 | 382 | 128 | 255 | 382 | |
| taxes | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Result for | | | -27 | -8223 | -5238 | -15229 | -18628 | |
| the period | | | 82 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings | | | | | | | | |
| per share, | | | | | | | | |
| eur | | | | | | | | |
--------------------------------------------------------------------------------
| Basic earnings | | -0. | -0.01 | -0.02 | -0.05 | -0.06 | |
| per share, eur | | 00 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Diluted earnings per share have not been computed because | |
| dilution effect would improve key figures. | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
The interim financial statements have not been audited.
--------------------------------------------------------------------------------
| GROUP BALANCE | | | | | |
| SHEET | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1 | | | | N | 9/30/2008 | 9/30/2007 | 12/31/200 |
|
| 0 | | | | o | | | 7 |
|
| 0 | | | | t | | | |
|
| 0 | | | | e | | | |
|
| E | | | | | | | |
|
| U | | | | | | | |
|
| R | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| A | | | | | | | |
|
| S | | | | | | | |
|
| S | | | | | | | |
|
| E | | | | | | | |
|
| T | | | | | | | |
|
| S | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non- | | | | | | |
|
| curr | | | | | | |
|
| ent | | | | | | |
|
| asse | | | | | | |
|
| ts | | | | | | |
|
--------------------------------------------------------------------------------
| Property | | 215 | 216 | 199 | |
| , plant | | | | | |
| and | | | | | |
| equipmen | | | | | |
| t | | | | | |
--------------------------------------------------------------------------------
| Deve | | | | 0 | 250 | 0 |
|
| lopm | | | | | | |
|
| ent | | | | | | |
|
| cost | | | | | | |
|
| s | | | | | | |
|
--------------------------------------------------------------------------------
| G | | | | | 216 | 216 | 216 |
|
| o | | | | | | | |
|
| o | | | | | | | |
|
| d | | | | | | | |
|
| w | | | | | | | |
|
| i | | | | | | | |
|
| l | | | | | | | |
|
| l | | | | | | | |
|
--------------------------------------------------------------------------------
| Other | | | 3023 | 5035 | 4531 |
|
| intang | | | | | |
|
| ible | | | | | |
|
| assets | | | | | |
|
--------------------------------------------------------------------------------
| Othe | | | | 64 | 62 | 62 |
|
| r | | | | | | |
|
| fina | | | | | | |
|
| ncia | | | | | | |
|
| l | | | | | | |
|
| asse | | | | | | |
|
| ts | | | | | | |
|
--------------------------------------------------------------------------------
| Defe | | | | 0 | 0 | 0 |
|
| rred | | | | | | |
|
| tax | | | | | | |
|
| asse | | | | | | |
|
| ts | | | | | | |
|
--------------------------------------------------------------------------------
| | | | | | 3518 | 5779 | 5008 |
|
--------------------------------------------------------------------------------
| Curr | | | | | | |
|
| ent | | | | | | |
|
| asse | | | | | | |
|
| ts | | | | | | |
|
--------------------------------------------------------------------------------
| Inve | | | | 1556 | 3338 | 2818 |
|
| ntor | | | | | | |
|
| ies | | | | | | |
|
--------------------------------------------------------------------------------
| Trade | 1628 | 2425 | 2049 | |
| receivables | | | | |
| and other | | | | |
| receivables | | | | |
--------------------------------------------------------------------------------
| Prep | | | 777 | 620 | 965 | |
| aid | | | | | | |
| expe | | | | | | |
| nses | | | | | | |
--------------------------------------------------------------------------------
| Cash and | | 5230 | 8682 | 6520 | |
| cash | | | | | |
| equivale | | | | | |
| nts | | | | | |
--------------------------------------------------------------------------------
| | | | | 9191 | 15065 | 12352 | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Tota | | | 12709 | 20844 | 17360 | |
| l | | | | | | |
| asse | | | | | | |
| ts | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| EQUITY | | | | | |
| AND | | | | | |
| LIABILIT | | | | | |
| IES | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Shar | | | | | | |
| ehol | | | | | | |
| ders | | | | | | |
| ´ | | | | | | |
| equi | | | | | | |
| ty | | | | | | |
--------------------------------------------------------------------------------
| Shar | | 5 | 8951 | 3533 | 5246 | |
| e | | | | | | |
| capi | | | | | | |
| tal | | | | | | |
--------------------------------------------------------------------------------
| Shar | | | 0 | 3960 | 0 | |
| e | | | | | | |
| issu | | | | | | |
| e | | | | | | |
--------------------------------------------------------------------------------
| Share | 5 | 13631 | 15925 | 14652 | |
| premium | | | | | |
| account | | | | | |
--------------------------------------------------------------------------------
| Invested | 5 | 23642 | 14200 | 23695 | |
| distribu | | | | | |
| table | | | | | |
| equity | | | | | |
| account | | | | | |
--------------------------------------------------------------------------------
| Reta | | | | -37900 | -27576 | -30856 |
|
| ined | | | | | | |
|
| earn | | | | | | |
|
| ings | | | | | | |
|
--------------------------------------------------------------------------------
| | | | | | | | |
|
--------------------------------------------------------------------------------
| Total | | 8324 | 10042 | 12737 | |
| sharehol | | | | | |
| ders´ | | | | | |
| equity | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Non- | | | | | | |
|
| curr | | | | | | |
|
| ent | | | | | | |
|
| liab | | | | | | |
|
| ilit | | | | | | |
|
| ies | | | | | | |
|
--------------------------------------------------------------------------------
| Deferr | | | 766 | 1275 | 1148 |
|
| ed tax | | | | | |
|
| liabil | | | | | |
|
| ities | | | | | |
|
--------------------------------------------------------------------------------
| Intere | | 7 | 1086 | 930 | 0 |
|
| st-bea | | | | | |
|
| ring | | | | | |
|
| debt | | | | | |
|
--------------------------------------------------------------------------------
| | | | | | 1852 | 2205 | 1148 |
|
--------------------------------------------------------------------------------
| Curr | | | | | | |
|
| ent | | | | | | |
|
| liab | | | | | | |
|
| ilit | | | | | | |
|
| ies | | | | | | |
|
--------------------------------------------------------------------------------
| Trade | | 2316 | 7315 | 2431 | |
| payables | | | | | |
| and | | | | | |
| other | | | | | |
| payables | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| P | | | | 104 | 157 | 104 |
|
| r | | | | | | |
|
| o | | | | | | |
|
| v | | | | | | |
|
| i | | | | | | |
|
| s | | | | | | |
|
| i | | | | | | |
|
| o | | | | | | |
|
| n | | | | | | |
|
| s | | | | | | |
|
--------------------------------------------------------------------------------
| In | | 7 | 113 | 1125 | 940 | |
| te | | | | | | |
| re | | | | | | |
| st | | | | | | |
| -b | | | | | | |
| ea | | | | | | |
| ri | | | | | | |
| ng | | | | | | |
| de | | | | | | |
| bt | | | | | | |
--------------------------------------------------------------------------------
| | | | | | 2533 | 8597 | 3475 |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| T | | | | 4385 | 10802 | 4623 |
|
| o | | | | | | |
|
| t | | | | | | |
|
| a | | | | | | |
|
| l | | | | | | |
|
| l | | | | | | |
|
| i | | | | | | |
|
| a | | | | | | |
|
| b | | | | | | |
|
| i | | | | | | |
|
| l | | | | | | |
|
| i | | | | | | |
|
| t | | | | | | |
|
| i | | | | | | |
|
| e | | | | | | |
|
| s | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total | 12709 | 20844 | 17360 | |
| shareholders´ | | | | |
| equity and | | | | |
| liabilities | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GR | | | |
|
| OU | | | |
|
| P | | | |
|
| CA | | | |
|
| SH | | | |
|
| FL | | | |
|
| OW | | | |
|
| ST | | | |
|
| AT | | | |
|
| EM | | | |
|
| EN | | | |
|
| T | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1 | | | | | 1-3Q/2008 | 1-3Q/2007 | 200 |
|
| 0 | | | | | | | 7 |
|
| 0 | | | | | | | |
|
| 0 | | | | | | | |
|
| E | | | | | | | |
|
| U | | | | | | | |
|
| R | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Ca | | | | | | |
| sh | | | | | | |
| fl | | | | | | |
| ow | | | | | | |
| fr | | | | | | |
| om | | | | | | |
| op | | | | | | |
| er | | | | | | |
| at | | | | | | |
| io | | | | | | |
| ns | | | | | | |
--------------------------------------------------------------------------------
| R | | | | -8223 | -15229 | -18 |
|
| e | | | | | | 628 |
|
| s | | | | | | |
|
| u | | | | | | |
|
| l | | | | | | |
|
| t | | | | | | |
|
| o | | | | | | |
|
| f | | | | | | |
|
| t | | | | | | |
|
| h | | | | | | |
|
| e | | | | | | |
|
| p | | | | | | |
|
| e | | | | | | |
|
| r | | | | | | |
|
| i | | | | | | |
|
| o | | | | | | |
|
| d | | | | | | |
|
--------------------------------------------------------------------------------
| A | | | | 2494 | 3955 | 593 |
|
| d | | | | | | 4 |
|
| j | | | | | | |
|
| u | | | | | | |
|
| s | | | | | | |
|
| t | | | | | | |
|
| m | | | | | | |
|
| e | | | | | | |
|
| n | | | | | | |
|
| t | | | | | | |
|
| s | | | | | | |
|
--------------------------------------------------------------------------------
| Changes in | | | | | |
| working | | | | | |
| capital | | | | | |
--------------------------------------------------------------------------------
| Change of trade | 609 | 2438 | 246 | |
| and other | | | 9 | |
| receivables | | | | |
--------------------------------------------------------------------------------
| Ch | | | 1262 | 2856 | 337 | |
| an | | | | | 6 | |
| ge | | | | | | |
| of | | | | | | |
| in | | | | | | |
| ve | | | | | | |
| nt | | | | | | |
| or | | | | | | |
| ie | | | | | | |
| s | | | | | | |
--------------------------------------------------------------------------------
| Change of | | -115 | -626 | -20 | |
| trade and | | | | 69 | |
| other | | | | | |
| liabilitie | | | | | |
| s | | | | | |
--------------------------------------------------------------------------------
| P | | | | 0 | -2 | -47 |
|
| a | | | | | | |
|
| i | | | | | | |
|
| d | | | | | | |
|
| i | | | | | | |
|
| n | | | | | | |
|
| t | | | | | | |
|
| e | | | | | | |
|
| r | | | | | | |
|
| e | | | | | | |
|
| s | | | | | | |
|
| t | | | | | | |
|
| s | | | | | | |
|
--------------------------------------------------------------------------------
| Received | | 74 | 21 | 50 | |
| interest | | | | | |
| payments | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cashflow | | -3899 | -6587 | -89 | |
| from | | | | 15 | |
| operations | | | | | |
| , net | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cashflow from | -105 | -130 | -13 | |
| investments, net | | | 1 | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Ca | | | | | | |
| sh | | | | | | |
| fl | | | | | | |
| ow | | | | | | |
| fr | | | | | | |
| om | | | | | | |
| fi | | | | | | |
| na | | | | | | |
| nc | | | | | | |
| in | | | | | | |
| g | | | | | | |
--------------------------------------------------------------------------------
| Proceeds | | 1 | 6953 | 106 | |
| from issue | | | | 93 | |
| of shares | | | | | |
--------------------------------------------------------------------------------
| Transaction | -87 | -269 | -20 | |
| expenses of | | | 2 | |
| share issues | | | | |
--------------------------------------------------------------------------------
| Proceeds from | 1714 | 0 | 211 | |
| long term | | | 3 | |
| borrowings, | | | | |
| equity | | | | |
--------------------------------------------------------------------------------
| Proceeds from | 1086 | 6173 | 420 | |
| long term | | | | |
| borrowings, | | | | |
| liability | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cashflow | | 2714 | 12857 | 130 | |
| from | | | | 24 | |
| financing, | | | | | |
| net | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| C | | | | -1290 | 6140 | 397 |
|
| h | | | | | | 8 |
|
| a | | | | | | |
|
| n | | | | | | |
|
| g | | | | | | |
|
| e | | | | | | |
|
| i | | | | | | |
|
| n | | | | | | |
|
| c | | | | | | |
|
| a | | | | | | |
|
| s | | | | | | |
|
| h | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cash in | | 6520 | 2542 | 254 | |
| the | | | | 2 | |
| beginning | | | | | |
| of the | | | | | |
| period | | | | | |
--------------------------------------------------------------------------------
| Cash at | | 5230 | 8682 | 652 | |
| the end of | | | | 0 | |
| the period | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| GROUP STATEMENT OF CHANGES IN SHAREHOLDERS´ EQUITY | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | | | Share | Inv. | | |
|
| | | | | | distrib | | |
|
| | | | | | . | | |
|
--------------------------------------------------------------------------------
| | | Share | S | premium | equity | Accru | |
|
| | | | h | | | ed | |
|
| | | | a | | | | |
|
| | | | r | | | | |
|
| | | | e | | | | |
|
--------------------------------------------------------------------------------
| | | capita | i | account | account | resul | Total |
|
| | | l | s | | | t | |
|
| | | | s | | | | |
|
| | | | u | | | | |
|
| | | | e | | | | |
|
--------------------------------------------------------------------------------
| | | (1000e | ( | (1000eur | (1000eu | (1000 | (1000eur) |
|
| | | ur) | 1 | ) | r) | eur) | |
|
| | | | 0 | | | | |
|
| | | | 0 | | | | |
|
| | | | 0 | | | | |
|
| | | | e | | | | |
|
| | | | u | | | | |
|
| | | | r | | | | |
|
| | | | ) | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| S | | 2634 | 4 | 15936 | 4866 | -1341 | 10421 |
|
| h | | | 0 | | | 5 | |
|
| a | | | 0 | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| h | | | | | | | |
|
| o | | | | | | | |
|
| l | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| ´ | | | | | | | |
|
| e | | | | | | | |
|
| q | | | | | | | |
|
| u | | | | | | | |
|
| i | | | | | | | |
|
| t | | | | | | | |
|
| y | | | | | | | |
|
| 3 | | | | | | | |
|
| 1 | | | | | | | |
|
| . | | | | | | | |
|
| 1 | | | | | | | |
|
| 2 | | | | | | | |
|
| . | | | | | | | |
|
| 2 | | | | | | | |
|
| 0 | | | | | | | |
|
| 0 | | | | | | | |
|
| 6 | | | | | | | |
|
--------------------------------------------------------------------------------
| Items | | | | | | | |
| booke | | | | | | | |
| d | | | | | | | |
| direc | | | | | | | |
| tly | | | | | | | |
| into | | | | | | | |
--------------------------------------------------------------------------------
| s | | 0 | 0 | 0 | 0 | 0 | 0 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| h | | | | | | | |
|
| o | | | | | | | |
|
| l | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| ´ | | | | | | | |
|
| e | | | | | | | |
|
| q | | | | | | | |
|
| u | | | | | | | |
|
| i | | | | | | | |
|
| t | | | | | | | |
|
| y | | | | | | | |
|
--------------------------------------------------------------------------------
| R | | 0 | 0 | 0 | 0 | -1522 | -15229 |
|
| e | | | | | | 9 | |
|
| s | | | | | | | |
|
| u | | | | | | | |
|
| l | | | | | | | |
|
| t | | | | | | | |
|
| o | | | | | | | |
|
| f | | | | | | | |
|
| t | | | | | | | |
|
| h | | | | | | | |
|
| e | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| d | | | | | | | |
|
--------------------------------------------------------------------------------
| T | | | | | | | |
|
| o | | | | | | | |
|
| t | | | | | | | |
|
| a | | | | | | | |
|
| l | | | | | | | |
|
| i | | | | | | | |
|
| n | | | | | | | |
|
| c | | | | | | | |
|
| o | | | | | | | |
|
| m | | | | | | | |
|
| e | | | | | | | |
|
| a | | | | | | | |
|
| n | | | | | | | |
|
| d | | | | | | | |
|
| c | | | | | | | |
|
| o | | | | | | | |
|
| s | | | | | | | |
|
| t | | | | | | | |
|
| s | | | | | | | |
|
| b | | | | | | | |
|
| o | | | | | | | |
|
| o | | | | | | | |
|
| k | | | | | | | |
|
| e | | | | | | | |
|
| d | | | | | | | |
|
--------------------------------------------------------------------------------
| i | | 0 | 0 | 0 | 0 | -1522 | -15229 |
|
| n | | | | | | 9 | |
|
| t | | | | | | | |
|
| h | | | | | | | |
|
| e | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| d | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 189 | 3 | 0 | 3153 | 0 | 6902 |
|
| h | | | 5 | | | | |
|
| a | | | 6 | | | | |
|
| r | | | 0 | | | | |
|
| e | | | | | | | |
|
| i | | | | | | | |
|
| s | | | | | | | |
|
| s | | | | | | | |
|
| u | | | | | | | |
|
| e | | | | | | | |
|
| s | | | | | | | |
|
| , | | | | | | | |
|
| c | | | | | | | |
|
| a | | | | | | | |
|
| s | | | | | | | |
|
| h | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 80 | 0 | 0 | 1054 | 0 | 1134 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| i | | | | | | | |
|
| s | | | | | | | |
|
| s | | | | | | | |
|
| u | | | | | | | |
|
| e | | | | | | | |
|
| , | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| b | | | | | | | |
|
| t | | | | | | | |
|
| s | | | | | | | |
|
| e | | | | | | | |
|
| t | | | | | | | |
|
| - | | | | | | | |
|
| o | | | | | | | |
|
| f | | | | | | | |
|
| f | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 11 | 0 | -11 | 0 | 0 | 0 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| i | | | | | | | |
|
| s | | | | | | | |
|
| s | | | | | | | |
|
| u | | | | | | | |
|
| e | | | | | | | |
|
| , | | | | | | | |
|
| s | | | | | | | |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| p | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| m | | | | | | | |
|
| i | | | | | | | |
|
| u | | | | | | | |
|
| m | | | | | | | |
|
| a | | | | | | | |
|
| c | | | | | | | |
|
| c | | | | | | | |
|
| . | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 300 | 0 | 0 | 3900 | 0 | 4200 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| e | | | | | | | |
|
| x | | | | | | | |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| n | | | | | | | |
|
| g | | | | | | | |
|
| e | | | | | | | |
|
| , | | | | | | | |
|
| G | | | | | | | |
|
| e | | | | | | | |
|
| o | | | | | | | |
|
| S | | | | | | | |
|
| o | | | | | | | |
|
| l | | | | | | | |
|
| u | | | | | | | |
|
| t | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| C | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| v | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| o | | | | | | | |
|
| f | | | | | | | |
|
| c | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| v | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| t | | | | | | | |
|
| i | | | | | | | |
|
| b | | | | | | | |
|
| l | | | | | | | |
|
| e | | | | | | | |
|
| b | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| d | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| i | | 319 | 0 | 0 | 2020 | 0 | 2339 |
|
| n | | | | | | | |
|
| t | | | | | | | |
|
| o | | | | | | | |
|
| s | | | | | | | |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| Share | 0 | 0 | 0 | -793 | 0 | -793 |
|
| issue | | | | | | | |
| expen | | | | | | | |
| ses | | | | | | | |
--------------------------------------------------------------------------------
| B | | | | | | | |
|
| o | | | | | | | |
|
| o | | | | | | | |
|
| k | | | | | | | |
|
| e | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| x | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| n | | | | | | | |
|
| s | | | | | | | |
|
| e | | | | | | | |
|
| o | | | | | | | |
|
| f | | | | | | | |
|
| s | | | | | | | |
|
| t | | | | | | | |
|
| o | | | | | | | |
|
| c | | | | | | | |
|
| k | | | | | | | |
|
| o | | | | | | | |
|
| p | | | | | | | |
|
| t | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| t | | 0 | 0 | 0 | 0 | 1068 | 1068 |
|
| o | | | | | | | |
|
| k | | | | | | | |
|
| e | | | | | | | |
|
| y | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| n | | | | | | | |
|
| e | | | | | | | |
|
| l | | | | | | | |
|
| a | | | | | | | |
|
| n | | | | | | | |
|
| d | | | | | | | |
|
| p | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| t | | | | | | | |
|
| n | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 3533 | 3 | 15925 | 14200 | -2757 | 10042 |
|
| h | | | 9 | | | 6 | |
|
| a | | | 6 | | | | |
|
| r | | | 0 | | | | |
|
| e | | | | | | | |
|
| h | | | | | | | |
|
| o | | | | | | | |
|
| l | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| ´ | | | | | | | |
|
| e | | | | | | | |
|
| q | | | | | | | |
|
| u | | | | | | | |
|
| i | | | | | | | |
|
| t | | | | | | | |
|
| y | | | | | | | |
|
| 3 | | | | | | | |
|
| 0 | | | | | | | |
|
| . | | | | | | | |
|
| 0 | | | | | | | |
|
| 9 | | | | | | | |
|
| . | | | | | | | |
|
| 2 | | | | | | | |
|
| 0 | | | | | | | |
|
| 0 | | | | | | | |
|
| 7 | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| S | | 5246 | 0 | 14652 | 23695 | -3085 | 12737 |
|
| h | | | | | | 6 | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| h | | | | | | | |
|
| o | | | | | | | |
|
| l | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| ´ | | | | | | | |
|
| e | | | | | | | |
|
| q | | | | | | | |
|
| u | | | | | | | |
|
| i | | | | | | | |
|
| t | | | | | | | |
|
| y | | | | | | | |
|
| 3 | | | | | | | |
|
| 1 | | | | | | | |
|
| . | | | | | | | |
|
| 1 | | | | | | | |
|
| 2 | | | | | | | |
|
| . | | | | | | | |
|
| 2 | | | | | | | |
|
| 0 | | | | | | | |
|
| 0 | | | | | | | |
|
| 7 | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Items | | | | | | | |
| booke | | | | | | | |
| d | | | | | | | |
| direc | | | | | | | |
| tly | | | | | | | |
| into | | | | | | | |
--------------------------------------------------------------------------------
| share | 0 | 0 | 0 | 0 | 0 | 0 |
|
| holde | | | | | | | |
| rs´ | | | | | | | |
| equit | | | | | | | |
| y | | | | | | | |
--------------------------------------------------------------------------------
| Resul | 0 | 0 | 0 | 0 | -8223 | -8223 |
|
| t of | | | | | | | |
| the | | | | | | | |
| perio | | | | | | | |
| d | | | | | | | |
--------------------------------------------------------------------------------
| T | | | | | | | |
|
| o | | | | | | | |
|
| t | | | | | | | |
|
| a | | | | | | | |
|
| l | | | | | | | |
|
| i | | | | | | | |
|
| n | | | | | | | |
|
| c | | | | | | | |
|
| o | | | | | | | |
|
| m | | | | | | | |
|
| e | | | | | | | |
|
| a | | | | | | | |
|
| n | | | | | | | |
|
| d | | | | | | | |
|
| c | | | | | | | |
|
| o | | | | | | | |
|
| s | | | | | | | |
|
| t | | | | | | | |
|
| s | | | | | | | |
|
| b | | | | | | | |
|
| o | | | | | | | |
|
| o | | | | | | | |
|
| k | | | | | | | |
|
| e | | | | | | | |
|
| d | | | | | | | |
|
--------------------------------------------------------------------------------
| i | | 0 | 0 | 0 | 0 | -8223 | -8223 |
|
| n | | | | | | | |
|
| t | | | | | | | |
|
| h | | | | | | | |
|
| e | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| d | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 6 | 0 | 0 | 99 | 0 | 105 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| i | | | | | | | |
|
| s | | | | | | | |
|
| s | | | | | | | |
|
| u | | | | | | | |
|
| e | | | | | | | |
|
| , | | | | | | | |
|
| c | | | | | | | |
|
| a | | | | | | | |
|
| s | | | | | | | |
|
| h | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 1022 | | -1021 | | | 1 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| i | | | | | | | |
|
| s | | | | | | | |
|
| s | | | | | | | |
|
| u | | | | | | | |
|
| e | | | | | | | |
|
| , | | | | | | | |
|
| s | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| c | | | | | | | |
|
| i | | | | | | | |
|
| a | | | | | | | |
|
| l | | | | | | | |
|
| r | | | | | | | |
|
| i | | | | | | | |
|
| g | | | | | | | |
|
| h | | | | | | | |
|
| t | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| C | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| v | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| o | | | | | | | |
|
| f | | | | | | | |
|
| c | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| v | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| t | | | | | | | |
|
| i | | | | | | | |
|
| b | | | | | | | |
|
| l | | | | | | | |
|
| e | | | | | | | |
|
| b | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| d | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| i | | 26 | 0 | 0 | -1721 | 0 | 956 |
|
| n | | 77 | | | | | |
|
| t | | | | | | | |
|
| o | | | | | | | |
|
| s | | | | | | | |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 0 | 0 | 0 | -87 | 0 | -87 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| i | | | | | | | |
|
| s | | | | | | | |
|
| s | | | | | | | |
|
| u | | | | | | | |
|
| e | | | | | | | |
|
| e | | | | | | | |
|
| x | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| n | | | | | | | |
|
| s | | | | | | | |
|
| e | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| B | | | | | | | |
|
| o | | | | | | | |
|
| o | | | | | | | |
|
| k | | | | | | | |
|
| e | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| x | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| n | | | | | | | |
|
| s | | | | | | | |
|
| e | | | | | | | |
|
| o | | | | | | | |
|
| f | | | | | | | |
|
| s | | | | | | | |
|
| t | | | | | | | |
|
| o | | | | | | | |
|
| c | | | | | | | |
|
| k | | | | | | | |
|
| o | | | | | | | |
|
| p | | | | | | | |
|
| t | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| t | | 0 | 0 | 0 | 0 | 1179 | 1179 |
|
| o | | | | | | | |
|
| k | | | | | | | |
|
| e | | | | | | | |
|
| y | | | | | | | |
|
| p | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| n | | | | | | | |
|
| e | | | | | | | |
|
| l | | | | | | | |
|
| a | | | | | | | |
|
| n | | | | | | | |
|
| d | | | | | | | |
|
| p | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| t | | | | | | | |
|
| n | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| E | | | | | | | |
|
| q | | | | | | | |
|
| u | | | | | | | |
|
| i | | | | | | | |
|
| t | | | | | | | |
|
| y | | | | | | | |
|
| p | | | | | | | |
|
| o | | | | | | | |
|
| r | | | | | | | |
|
| t | | | | | | | |
|
| i | | | | | | | |
|
| o | | | | | | | |
|
| n | | | | | | | |
|
| s | | | | | | | |
|
| o | | | | | | | |
|
| f | | | | | | | |
|
| l | | | | | | | |
|
| i | | | | | | | |
|
| a | | | | | | | |
|
| b | | | | | | | |
|
| i | | | | | | | |
|
| l | | | | | | | |
|
| i | | | | | | | |
|
| t | | | | | | | |
|
| i | | | | | | | |
|
| e | | | | | | | |
|
| s | | | | | | | |
|
--------------------------------------------------------------------------------
| S | | 0 | 0 | 0 | 1656 | 0 | 1656 |
|
| h | | | | | | | |
|
| a | | | | | | | |
|
| r | | | | | | | |
|
| e | | | | | | | |
|
| h | | | | | | | |
|
| o | | | | | | | |
|
| l | | | | | | | |
|
| d | | | | | | | |
|
| e | | | | | | | |
|
| r | | | | | | | |
|
| s | | | | | | | |
|
| ´ | | | | | | | |
|
| e | | | | | | | |
|
| q | | | | | | | |
|
| u | | | | | | | |
|
| i | | | | | | | |
|
| t | | | | | | | |
|
| y | | | | | | | |
|
| 3 | | | | | | | |
|
| 0 | | | | | | | |
|
| . | | | | | | | |
|
| 0 | | | | | | | |
|
| 9 | | | | | | | |
|
| . | | | | | | | |
|
| 2 | | | | | | | |
|
| 0 | | | | | | | |
|
| 0 | | | | | | | |
|
| 8 | | | | | | | |
|
--------------------------------------------------------------------------------
| | | 89 | 0 | 13631 | 23642 | -37900 | 8324 |
|
| | | 51 | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| KEY | | | | | | | |
| FIG | | | | | | | |
| URE | | | | | | | |
| S | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | | | 3 | 1-3Q/2008 | 3Q/2007 | 1-3Q/ | 2007 |
|
| | | | | Q | | | 2007 | |
|
| | | | | / | | | | |
|
| | | | | 2 | | | | |
|
| | | | | 0 | | | | |
|
| | | | | 0 | | | | |
|
| | | | | 8 | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Net | | | 1 | 3210 | 1170 | 3543 | 4435 | |
| sal | | | 0 | | | | | |
| es, | | | 6 | | | | | |
| 100 | | | 4 | | | | | |
| 0 | | | | | | | | |
| EUR | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Operating result, |
--------------------------------------------------------------------------------
| 1000 EUR |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | - | -8664 | -5359 | -1517 | -18726 | |
| | | 2 | | | 6 | | |
| | | 9 | | | | | |
| | | 8 | | | | | |
| | | 1 | | | | | |
--------------------------------------------------------------------------------
| Result | | - | -8605 | -5366 | -1548 | -19010 | |
| before | | 2 | | | 4 | | |
| taxes, | | 9 | | | | | |
| 1000 EUR | | 0 | | | | | |
| | | 9 | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Gross investments, |
--------------------------------------------------------------------------------
| 1000 EUR |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | 2 | 105 | 13 | 6279 | 6283 | |
| | | 5 | | | | | |
--------------------------------------------------------------------------------
| Ave | | | 9 | 92 | 79 | 82 | 83 | |
| rag | | | 7 | | | | | |
| e | | | | | | | | |
| per | | | | | | | | |
| son | | | | | | | | |
| nel | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Earnings per share, |
--------------------------------------------------------------------------------
| EUR |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | - | -0.01 | -0,02 | -0.05 | -0.06 | |
| | | 0 | | | | | |
| | | . | | | | | |
| | | 0 | | | | | |
| | | 0 | | | | | |
--------------------------------------------------------------------------------
| Equ | | | 0 | 0.01 | 0.03 | 0.03 | 0.02 | |
| ity | | | . | | | | | |
| per | | | 0 | | | | | |
| sha | | | 1 | | | | | |
| re, | | | | | | | | |
| EUR | | | | | | | | |
--------------------------------------------------------------------------------
| Weighted | | | | | | | |
| average | | | | | | | |
| number of | | | | | | | |
| shares | | | | | | | |
--------------------------------------------------------------------------------
| in | | | 8 | 740363 | 339527 | 30340 | 327772 | |
| per | | | 5 | | | 2 | | |
| iod | | | 6 | | | | | |
| , | | | 7 | | | | | |
| 100 | | | 0 | | | | | |
| 0 | | | 7 | | | | | |
| pcs | | | | | | | | |
--------------------------------------------------------------------------------
| Num | | | | | | | | |
| ber | | | | | | | | |
| of | | | | | | | | |
| sha | | | | | | | | |
| res | | | | | | | | |
--------------------------------------------------------------------------------
| at the end | | 8 | 895096 | 353321 | 35332 | 524583 | |
| of the | | 9 | | | 1 | | |
| period, | | 5 | | | | | |
| 1000 pcs | | 0 | | | | | |
| | | 9 | | | | | |
| | | 6 | | | | | |
--------------------------------------------------------------------------------
Notes:
1. BASE INFORMATION OF THE COMPANY
GeoSentric is a developer of location-based technologies, delivering products
and services that connect people to places and networks. It develops the leading
geo-integration platform for mobile phone devices, personal navigation devices,
web browsers, and set top boxes, and provides applications and bundled ODM/OEM
solutions for consumer and B2B markets, built on the convergence of location
based services, social networking, search, mobile & Web 2.0 technologies.
The parent company of the group is GeoSentric Oyj (former Benefon Oyj). The
registered domicile is Salo, Finland, with street address Meriniitynkatu 11,
24100 Salo, Finland, and mail address PL 84, FIN-24101 Salo, Finland. Copy of
the group financial statements is available at the internet address
www.geosentric.com or at the company head office at address Meriniitynkatu 11,
FIN-24100 Salo, Finland.
2. ACCOUNTING PRINCIPLES FOR THE FINANCIAL STATEMENTS
Foundation:
The group interim report has been prepared in accordance with the International
Financial Reporting Standards ("IFRS") and has been prepared according to the
accounting standard IAS 34, Interim Reports. An interim report shall be read
together with the financial statements for year 2007.
Accounting principles:
The utilised principles of preparation are identical with those utilised by the
Group in financial statements for year 2007.
In the P&L-statement, the Company has adopted a functional format replacing the
prior presentation format by cost categories. All reference numbers have been
adjusted to be congruent with those for the on-going period, presented in the
new functional format. Amortisation of GeoSolutions IPR, received in the
acquisition, has been included in R&D function in the new functional
presentation, whereas in the financial statements 2007 it was not included in
R&D costs.
IASB has published new standards and interpretations and changes in existing
standards, application of which is mandatory on 1.1.2008 or thereafter, and
which the group has not adopted earlier voluntarily.
The group will adopt the following standards (and their amendments) and
interpretations from 1.1.2008 onwards:
IFRIC 12, Service Concession Arrangements. This interpretation is not applicable
to Group´s industry.
IFRIC 13, Customer Loyalty Programmes. Group operations do not include pertinent
transactions.
IFRIC 14, The Limit on a Defined Benefit Asset, Minimum Funding Reguirements and
their Interaction.
At the moment, the Company has no benefit-based retirement plans in the meaning
of the interpretation.
IFRS 8, Business segments. The Company is clarifying the effects of this new
standard to segment reporting but, as it will first become in force on 1.1.2009,
it is not applied in this financial period.
3. SEGMENT INFORMATION
The primary reported segments of the Group comprise business segments. At the
moment, there is only one distinct segment, location based services and devices
utilising them. Its share of net sales has been 100% in the period and in the
reference period.
--------------------------------------------------------------------------------
| 4. COSTS BY | | | | | | |
| CATEGORY | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1000 EUR | | | | 3Q/2008 | 1-3Q/20 | 3Q/2007 | 1-3Q/200 | 2007 | |
| | | | | | 08 | | 7 | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Increase/decrea | | | | | | | |
| se in | | | | | | | |
| inventories | | | | | | | |
--------------------------------------------------------------------------------
| of finished | | | 358 | 1094 | 423 | 305 | 691 | |
| products | | | | | | | | |
--------------------------------------------------------------------------------
| Use of raw | 146 | 547 | 1152 | 3869 | 4246 | |
| materials and | | | | | | |
| consumables | | | | | | |
--------------------------------------------------------------------------------
| Total expense | | 238 | 701 | 267 | 940 | 1084 | |
| of direct | | | | | | | |
| employees | | | | | | | |
--------------------------------------------------------------------------------
| Cost of | | | 742 | 2342 | 1842 | 5114 | 6021 | |
| goods sold | | | | | | | | |
| total | | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Total expense of | 1483 | 3989 | 1246 | 3922 | 5345 | |
| indirect employees | | | | | | |
--------------------------------------------------------------------------------
| Depreciation | | | 531 | 1595 | 1279 | 3238 | 4013 | |
| s | | | | | | | | |
--------------------------------------------------------------------------------
| Impairment | | | 0 | 0 | 440 | 440 | 440 | |
| loss | | | | | | | | |
--------------------------------------------------------------------------------
| Other operating | | 1290 | 3983 | 1728 | 6037 | 7403 | |
| expenses | | | | | | | |
--------------------------------------------------------------------------------
| Expenses by | | 3304 | 9567 | 4693 | 13637 | 17201 | |
| cost category, | | | | | | | |
| total | | | | | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 5. SHAREHOLDERS´ EQUITY |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| | | | Share | Inv. | |
| | | | | distrib. | |
--------------------------------------------------------------------------------
| | Number | Share | premium | equity | |
| | of | | | | |
--------------------------------------------------------------------------------
| | shares | capital | account | account | Total |
--------------------------------------------------------------------------------
| | -1000 | (1000eur | (1000eur | (1000eur | (1000eur |
| | | ) | ) | ) | ) |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 31.12.2007 | 524583 | 5246 | 14652 | 23695 | 43593 |
--------------------------------------------------------------------------------
| Share conversion of | 47803 | 478 | | -478 | 0 |
| CBL2007G 31.1.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 44659 | 447 | | -447 | 0 |
| CBL2007H 31.1.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 311 | 3 | | -3 | 0 |
| CBL2007I 31.1.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 880 | 9 | | -9 | 0 |
| CBL2007J 31.1.2008 | | | | | |
--------------------------------------------------------------------------------
| Share issue 20.3.2008 | 582 | 6 | | 99 | 105 |
--------------------------------------------------------------------------------
| Share conversion of | 7998 | 79 | | | 79 |
| CBL2004A 20.3.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 37900 | 379 | | -379 | 0 |
| CBL2007G 20.3.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 35416 | 354 | | -354 | 0 |
| CBL2007H 20.3.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 4400 | 44 | | -44 | 0 |
| CBL2007I 20.3.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 4239 | 42 | | | 42 |
| CBL2004A 12.5.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 5400 | 54 | | -54 | 0 |
| CBL2007F 12.5.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 2298 | 23 | | -23 | 0 |
| CBL2007G 12.5.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 2147 | 22 | | -22 | 0 |
| CBL2007H 12.5.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 2329 | 23 | | -23 | 0 |
| CBL2008A 12.5.2008 | | | | | |
--------------------------------------------------------------------------------
| Share issue, special | 102171 | 1022 | -1021 | | 1 |
| rights 12.5.2008 | | | | | |
--------------------------------------------------------------------------------
| Share conversion of | 71980 | 720 | | 115 | 835 |
| CBL2004A 18.8.2008 | | | | | |
--------------------------------------------------------------------------------
| Costs of share issues | | | | -87 | -87 |
--------------------------------------------------------------------------------
| Equity components | | | | 1656 | 1656 |
| separated from | | | | | |
| liabilities | | | | | |
--------------------------------------------------------------------------------
| 30.9.2008 | 895096 | 8951 | 13631 | 23642 | 46224 |
--------------------------------------------------------------------------------
According to the Company´s new articles of association registered on 10.12.2007,
there is no maximum for number of shares and there is only one category of
shares at the Company. Also the clause about maximum amount of share capital has
been removed.
The shares carry no nominal value but the book parity value at the moment is
0.01 euros per share.
All outstanding shares are fully paid.
6. OPTION RIGHTS
In the period, three new option programs according to IFRS 2 have been approved.
Option program 2008-I:
The Board decided on 15.2.2008 by virtue of authorization by extraordinary
general meeting on 10.9.2007 to issue a maximum of 4,451,632 option rights to
certain key persons of the Company. Subscription period of the option rights
began on 19.2.2008 and will end on 31.12.2009. Share subscription price is 0.06
euros. Share subscription period began on 19.2.2008 and will end on 31.12.2010.
Option program 2008-II:
The Board decided on 18.4.2008 by virtue of authorization by extraordinary
general meeting on 10.9.2007 to issue a maximum of 577,000 option rights to
certain key persons of the Company. Subscription period of the option rights
began on 18.4.2008 and will end on 31.12.2012. Share subscription price is 0.06
euros. Share subscription period will begin on 18.4.2010 and will end on
31.12.2012.
Option program 2008-III:
The Board decided on 16.5.2008 by virtue of authorization by extraordinary
general meeting on 10.9.2007 to issue a maximum of 24,500,000 option rights to
the members of the Board of the Company.
The option rights are divided into four classes, each with 6,125,000 option
rights. The options are issued as a part of the incentive plan approved by the
annual general meeting of 16.5.2008. Subscription period of the option rights
began on 16.5.2008 and ended on 30.6.2008. Share subscription price is 0.045
euros.
Share subscription period will begin depending on the option class in period
1.7.2008 and 1.4.2009 and will end on 31.12.2012.
A total of 102,171,068 special rights in the special rights program 2007-I have
been converted on 12.5.2008 into same amount of shares at subscription price of
1 euro/100,000 shares.
--------------------------------------------------------------------------------
| 1 | | | | | | 1-3Q/2008 | 1-3Q/2 | 2007 |
|
| 0 | | | | | | | 007 | |
|
| 0 | | | | | | | | |
|
| 0 | | | | | | | | |
|
| E | | | | | | | | |
|
| U | | | | | | | | |
|
| R | | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Cost of options booked in the period according to IFRS 2. | | |
| Consideration is given as options. | | |
--------------------------------------------------------------------------------
| The counter-item of cost bookings in income | | | |
| statement is shareholders´equity. | | | |
--------------------------------------------------------------------------------
| O | | | | | 0 | 70 | 70 | |
| p | | | | | | | | |
| t | | | | | | | | |
| i | | | | | | | | |
| o | | | | | | | | |
| n | | | | | | | | |
| s | | | | | | | | |
| i | | | | | | | | |
| s | | | | | | | | |
| s | | | | | | | | |
| u | | | | | | | | |
| e | | | | | | | | |
| d | | | | | | | | |
| i | | | | | | | | |
| n | | | | | | | | |
| 2 | | | | | | | | |
| 0 | | | | | | | | |
| 0 | | | | | | | | |
| 5 | | | | | | | | |
--------------------------------------------------------------------------------
| Optio | | | | | 122 | 122 | 163 | |
| ns | | | | | | | | |
| issue | | | | | | | | |
| d in | | | | | | | | |
| 2006 | | | | | | | | |
--------------------------------------------------------------------------------
| Optio | | | | | 127 | 876 | 954 | |
| ns | | | | | | | | |
| issue | | | | | | | | |
| d in | | | | | | | | |
| 2007 | | | | | | | | |
--------------------------------------------------------------------------------
| Optio | | | | | 930 | 0 | 0 | |
| ns | | | | | | | | |
| issue | | | | | | | | |
| d in | | | | | | | | |
| 2008 | | | | | | | | |
--------------------------------------------------------------------------------
| Tot | | | | | | 1179 | 1068 | 118 |
|
| al | | | | | | | | 7 |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 7. DEBTS WITH | | | | | | |
| NOMINAL INTEREST | | | | | | |
--------------------------------------------------------------------------------
| | | | | Nom | | | | |
|
| | | | | ina | | | | |
|
| | | | | l | | | | |
|
--------------------------------------------------------------------------------
| 1000 EUR | | | | loa | | 3Q/2008 | 3Q/2007 | 2007 |
|
| | | | | n | | | | |
|
| | | | | val | | | | |
|
| | | | | ue | | | | |
|
--------------------------------------------------------------------------------
| | | | | 3Q/ | | | | |
|
| | | | | 200 | | | | |
|
| | | | | 8 | | | | |
|
--------------------------------------------------------------------------------
| Non-current | | | | | | | |
|
| loans: | | | | | | | |
|
--------------------------------------------------------------------------------
| Cbl | | | | | | 0 | 930 | 0 |
|
| 200 | | | | | | | | |
|
| 4A | | | | | | | | |
|
--------------------------------------------------------------------------------
| Loa | | | | 280 | | 1086 | 0 | 0 |
|
| n20 | | | | 0 | | | | |
|
| 08 | | | | | | | | |
|
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Current | | | | | | | |
|
| loans: | | | | | | | |
|
--------------------------------------------------------------------------------
| Cbl | | | | 113 | | 113 | 0 | 940 |
|
| 200 | | | | | | | | |
|
| 4A | | | | | | | | |
|
--------------------------------------------------------------------------------
| Cbl | | | | | | 0 | 135 | 0 |
|
| 200 | | | | | | | | |
|
| 7C | | | | | | | | |
|
--------------------------------------------------------------------------------
| Cbl | | | | | | 0 | 990 | 0 |
|
| 200 | | | | | | | | |
|
| 7F | | | | | | | | |
|
--------------------------------------------------------------------------------
| Cur | | | | | | 113 | 1125 | 940 |
|
| ren | | | | | | | | |
|
| t | | | | | | | | |
|
| tot | | | | | | | | |
|
| al | | | | | | | | |
|
--------------------------------------------------------------------------------
Convertible bond loan 2004A:
This loan with nominal value of 1130 teuros was raised in February 2004 and
converted into shares in years 2004-2006 for a total of 175 teuros, in March-May
2008 for a total of 122 teuros and in August 2008 for a total of 720 teuros. The
remaining part of the loan may be converted into shares until 31.12.2008.
Share subscription price is 0.01 euros. Loan interest is 4% p.a. No interest was
paid.
Convertible bond loan 2007F:
This loan with nominal value of 135 teuros was raised in June 2007 and converted
into shares in May 2008. Share subscription price was 0.025 euros. No interest
was paid.
Convertible bond loan 2007G:
This loan with nominal value of 990 teuros was raised in September 2007 and
converted into shares in January 2008 and March 2008 for a total of 964 teuros
and in May 2008 for a total of 26 teuros.
Share subscription price was 0.01125 euros. No interest was paid.
Convertible bond loan 2007H:
This loan with nominal value of 925 teuros was raised in October 2007 and
converted into shares in January 2008 and March 2008 for a total of 901 teuros
and in May 2008 for a total of 24 teuros.
Share subscription price was 0.01125 euros. No interest was paid.
Convertible bond loan 2007I:
This loan with nominal value of 53 teuros was formed from trade payables in
October 2007 and converted into shares in January 2008 and March 2008. Share
subscription price was 0.01125 euros. No interest was paid.
Convertible bond loan 2007J:
This loan with nominal value of 10 teuros was raised in December 2007 and
converted into shares in January 2008. Share subscription price was 0.01125
euros. No interest was paid.
Convertible bond loan 2008A:
This loan with nominal value of 26 teuros was raised in March 2008 and converted
into shares in May 2008. Share subscription price was 0.01125 euros. No interest
was paid.
Financing round 2008:
The Board has decided to raise a maximum of 16,000,000 euros by issuing a loan
with an attached special right to use the loan receivable for payment of share
subscriptions in set-off. The minimum rate of conversion is 0.106 euros and the
maximum number of shares subscribed by virtue of the loan is 150,302,466. The
annual interest of the loan is 12.5 %, paid twice a year. The loan period will
end on 25.8.2013. The Board has received and accepted an investment commitment
of 10,000,000 euros, of which 2,800,000 euros was raised on 3.9.2008 and
7,200,000 euros after the end of reporting period.
--------------------------------------------------------------------------------
| 8. COLLATERAL COMMITMENTS AND CONTINGENCIES | | | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| 1000 EUR | | | | | | 3Q/200 | 3Q/200 | 2007 |
| | | | | | | 8 | 7 | |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Contingent liabilities relating to | | | | | | |
--------------------------------------------------------------------------------
| chattel mortgage | | | | | 0 | 1723 | 1734 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
| Collateral for own liabilities: | | | | | | |
--------------------------------------------------------------------------------
| Chattel mortgage as collateral for contingent | | 12068 | 12068 | 12068 |
| liability | | | | |
--------------------------------------------------------------------------------
| Pledged non-current financial assets | | | 44 | 42 | 42 |
--------------------------------------------------------------------------------
| Pledged current financial assets | | | | 357 | 373 | 373 |
--------------------------------------------------------------------------------
--------------------------------------------------------------------------------
Contingent debts, amounting to 1768 teuros with interest, have been rendered
null and void on 30.9.2008.
Related chattel mortgages and pledged cash have been relieved after the end of
the reporting period.
9. RELATED PARTY TRANSACTIONS
The parent and subsidiary company relations in the Group were as follows:
Parent company GeoSentric Oyj. Subsidiaries with parent company ownership and
voting rights of 100 % are GeoSolutions B.V., GeoSentric (UK) Ltd. (formerly
Benefon (UK) Ltd.), GyPSii Information Technology (Shanghai) corp., GyPSii Inc.
and Benefon Solutions B.V. Ismap S.A. has been closed down.
Inner circle transactions have been presented in the financial statements for
year 2007.
The Annual General Meeting on 16.5.2008 resolved that the number of Board
members is seven and elected the following persons to the Board: Daniel Harple,
Michael Vucekovich, Gary Bellot, David Francis, Andy van Dam, Winston Guillory
and Hans van der Velde. It was also resolved that the meeting fee for the
members of the Board will be 1,500 euros per meeting and that the members of the
Board are entitled to standard incentive plan according to practices of the
company.
The Board received a directed option program 2008-III with total cost effect of
1065 teuros of which a cost of 807 teuros was booked in period 1-3Q/2008.
During the reporting period, the related party companies converted cbl`s from
year 2007 to the shares for the amount of 978,000 euros.
10. EVENTS AFTER THE END OF THE PERIOD
Bulletin 13.10.2008
GeoSentric draws second part of financing 7,200,000 euros and approves incentive
agreement with the top management.
As a part of the terms relating to the investment, previous financing round
arranged in August-September 2007 and simultaneously agreed restructuring of
company´s ownership, the Board has approved an incentive carve-out agreement
entered into with key senior managers who are holders in GeoHolding B.V. for a
successfully completed exit transaction. The incentive carve-out is based on
the valuation of the company in pre-defined exit events, requiring shareholders´
approval to take place, and may not exceed 10 percent of the valuation. The
agreement shall be valid until July 31, 2017.
Bulletin 21.11.2008
The Company has adopted three new option plans. According to Option Plan 2008-IV
Company issues a maximum of 2,877,000 new option rights to certain key resources
of the Company. Each option right entitles its holder to subscribe for one new
share at subscription price of EUR 0.06 during the subscription period which
ends on December 15, 2013 at the latest. In November 2008 the Board adopted two
new option plans, reserving in total 10,000,000 option rights to be allotted to
the personnel. Of the reserved amount in total 5,703,500 options have been
allotted. The Board also decided to align the terms of previous option plans
approved in 2007 and 2008 to follow the same plan structure as the new plans.
The Board further approved issue of approximately 2.8 million shares without
charge to Mr. Raymond Kalley as a part of his agreed advisory fee. The details
of the mentioned option plan and share issue decisions have been announced to
the markets by a stock exchange release on November 21, 2008.
