WithSecure Corporation, Interim report January - September 2023: Progressing on profitability in a challenging market
WithSecure Corporation, Interim report January - September 2023, 18 October 2023 at 8:00 EEST
Interim report 1 January – 30 September 2023
PROGRESSING ON PROFITABILITY IN A CHALLENGING MARKET
Highlights of July – September 2023 (“third quarter”)
- Annual Recurring Revenue (ARR) (1) for cloud products (2) increased by 13% to EUR 81.2 million (EUR 71.7 million)
- ARR decreased from previous quarter by 0.9%
- Net Revenue Retention for cloud products was 102%
- Revenue from cloud products increased by 14% to EUR 20.5 million (EUR 17.9 million)
- Revenue from on-premise products decreased by 12% to EUR 5.9 million (EUR 6.7 million)
- Revenue from cyber security consulting decreased by 5% to EUR 8.4 million (EUR 8.9 million)
- Adjusted EBITDA was EUR -2.3 million (EUR -4.0 million)
- Items affecting comparability (IAC) of EBITDA were EUR -0.2 million (EUR +1.0 million)
- Consulting-related goodwill was impaired by EUR 6.2 million in the third quarter
- WithSecure signed a new three-year EUR 20 million revolving credit facility with OP Corporate Bank
Highlights of January – September 2023
- Revenue from cloud products increased by 21% to EUR 60.7 million (EUR 50.0 million)
- Revenue from on-premise products decreased by 10% to EUR 18.4 million (EUR 20.5 million)
- Revenue from cyber security consulting decreased by 7% to EUR 25.7 million (EUR 27.7 million)
- Adjusted EBITDA was EUR -16.3 million (EUR -17.2 million – Estimated comparable EBITDA) (3)
- Items affecting comparability (IAC) of EBITDA were EUR -3.4 million (EUR -4.3 million). Of this, EUR -4.4 million related to restructuring activities of the first quarter, and EUR +1.4 million to valuation of earn-out from previously divested business
(1) Annual recurring revenue (ARR) of cloud products is calculated by multiplying monthly recurring revenue of last month of quarter by twelve. Monthly recurring revenue includes recognized revenue within the month excluding non-recurring revenues
(2) Cloud products are Elements, Cloud Protection for Salesforce and Managed Services
(3) Estimated comparable EBITDA is used for previous periods to ensure comparability. For explanation, see Note 6 (Reconciliation of alternative performance measures)
WithSecure completed the separation of its Consumer security business into an independent company F-Secure through a partial demerger on 30 June 2022. In this report, WithSecure is presenting consumer security business until its demerger in 2022 as Discontinued operations under IFRS 5. Previous income statements are restated accordingly. For full disclosure of demerger-related presentation, please refer to Note 7 (Discontinued operations).
Figures in this report are unaudited. Figures in brackets refer to the corresponding period in the previous year, unless otherwise stated. Percentages and figures presented may include rounding differences and might therefore not add up precisely to the totals presented.
Outlook for 2023 (unchanged)
Annual recurring revenue (ARR) for cloud products will grow by 18 – 24% from the end of 2022. At the end of 2022, cloud ARR was EUR 80.2 million.
Revenue from cloud products will grow by 18 – 24% from previous year. Previous year revenue from cloud products was EUR 68.7 million.
Total revenue of the group will grow by 6 – 12% from previous year. Previous year revenue was EUR 134.7 million.
Adjusted EBITDA will improve from previous year. Previous year’s Adjusted EBITDA (Estimated comparable EBITDA for two first quarters) was EUR -23.2 million. Adjusted EBITDA of fourth quarter of 2023 will be between EUR –4 million and EUR +1 million.
Medium-term financial targets (unchanged)
WithSecure medium-term financial targets:
- Growth Target: To double revenue organically by the end of 2025 (from year 2021 comparable revenue of EUR 122.8 million)
- Profitability Target: Adjusted EBITDA break-even by the end of 2023 and adjusted EBITDA margin of some 20% by 2025
WithSecure annual strategy process is ongoing. Medium-term financial targets will be reviewed as part of the process.
CEO Juhani Hintikka
In the third quarter of 2023, cyber security market continued to be impacted by the economic slowness and strong competition. WithSecure cloud ARR grew by 13% from the previous year. Cloud revenue grew by 14% and was EUR 20.5 million (EUR 17.9 million). The growth rates are not satisfactory in comparison with our overall targets.
Our efforts to reach profitability are progressing. We reported an EBITDA loss of EUR –2.3M (EUR - 4.0 million) in the third quarter. The operating expenses compared to the second quarter of 2023 have declined by approximately EUR 4 million because of our first half restructuring activities. Becoming EBITDA positive continues to be a high priority for WithSecure.
Despite the overall headwinds, revenue grew in all main cloud products. Main drivers of growth were EDR (Endpoint detection and response), as well as Collaboration Protection, protecting Microsoft users from potential malicious content from entering through downloaded external content. New products introduced in the second quarter, in our main marketing event Sphere, reached their General Availability in early October, and they are showing early positive signs.
In MDR (Managed detection and response), the market continues to be very competitive. Our shift into mid-market customer segments progressed well in the third quarter, especially in the DACH region.
Cloud Protection for Salesforce content protection revenue and ARR development was below our expectations, especially in the third quarter. We continue to believe that there is a good market opportunity for this product in the longer term, but the sales are currently impacted by the customers’ strong cost control.
Despite the disappointing growth rates in the third quarter, cloud revenue year-on-year growth continued in all our main markets. We believe that focusing on the right market sectors and complementing the high-quality products with a selection of co-security services offered through a strong network of partners will differentiate WithSecure from the competitors’ offering.
In cyber security consulting, revenue declined by 5% from last year and was EUR 8.4 million (EUR 8.9 million). Order backlog improved in the third quarter. Due to the lowered revenue estimates, as well as the impact of increasing interest rates, we recorded an impairment of the consulting-related goodwill of EUR 6.2 million in the third quarter.
Financial performance
(mEUR) | 7-9/2023 | 7-9/2022 | Change % | 1-9/2023 | 1-9/2022 | Change % | 1-12/2022 |
Revenue | 34.8 | 33.5 | 4 % | 104.8 | 98.3 | 7 % | 134.7 |
Cloud-based security products | 20.5 | 17.9 | 14 % | 60.7 | 50.0 | 21 % | 68.7 |
On-premise security products | 5.9 | 6.7 | -12 % | 18.4 | 20.5 | -10 % | 27.2 |
Cyber security consulting | 8.4 | 8.9 | -5 % | 25.7 | 27.7 | -7 % | 38.8 |
Cost of revenue | -10.6 | -11.6 | 9 % | -32.2 | -34.4 | 6 % | -47.0 |
Gross Margin | 24.2 | 21.9 | 10 % | 72.6 | 63.9 | 14 % | 87.7 |
of revenue, % | 69.5 % | 65.3 % | 69.3 % | 65.0 % | 65.1 % | ||
Other operating income 1) | 0.2 | 0.9 | -76 % | 1.0 | 1.8 | -43 % | 2.3 |
Operating expenses 1) | -26.6 | -26.8 | 0 % | -90.0 | -86.4 | 4 % | -116.7 |
Sales & Marketing | -15.2 | -18.6 | 19 % | -52.4 | -57.9 | 10 % | -79.1 |
Research & Development | -8.2 | -5.9 | 38 % | -27.6 | -21.8 | 27 % | -28.4 |
Administration | -3.3 | -2.3 | 46 % | -10.0 | -6.6 | 51 % | -9.2 |
Adjusted EBITDA 2) | -2.3 | -4.0 | 44 % | -16.3 | -20.6 | 21 % | -26.7 |
of revenue, % | -6.5 % | -12.0 % | -15.6 % | -21.0 % | -19.8 % | ||
Items affecting comparability (IAC) | |||||||
Other items | -0.1 | -0.4 | |||||
Restructuring | -0.1 | -4.4 | |||||
Divestments | 0.4 | 100 % | 1.4 | -2.8 | -150 % | -1.5 | |
Demerger | 0.7 | 100 % | -1.5 | 100 % | -1.8 | ||
EBITDA | -2.5 | -3.0 | 17 % | -19.7 | -24.9 | 21 % | -29.9 |
of revenue, % | -7.1 % | -8.9 % | -18.8 % | -25.3 % | -22.2 % | ||
Depreciation & amortization, excluding PPA 3) | -2.5 | -2.5 | 0 % | -7.6 | -7.4 | 3 % | -10.1 |
Impairment | -6.2 | -6.2 | |||||
PPA amortization | -0.6 | -0.6 | 5 % | -1.8 | -1.8 | 3 % | -2.5 |
EBIT | -11.8 | -6.1 | 93 % | -35.3 | -34.2 | 3 % | -42.6 |
of revenue, % | -33.8 % | -18.2 % | -33.7 % | -34.8 % | -31.6 % | ||
Estimated comparable EBITDA | -2.3 | -4.0 | 44 % | -16.3 | -17.2 | 5 % | -23.2 |
of revenue, % | -6.5 % | -12.0 % | -15.6 % | -17.5 % | -17.3 % | ||
Adjusted EBIT 2) | -4.8 | -6.5 | 27 % | -23.9 | -28.1 | 15 % | -36.8 |
of revenue, % | -13.7 % | -19.4 % | -22.8 % | -28.6 % | -27.3 % | ||
Result for the period (Discontinued operations) | 468.5 | 100 % | 468.5 |
(mEUR) | 7-9/2023 | 7-9/2022 | Change % | 1-9/2023 | 1-9/2022 | Change % | 1-12/2022 |
Performance indicators | |||||||
Earnings per share, (EUR) (continuing operations) 4) | -0.06 | -0.03 | -111 % | -0.16 | -0.17 | 7 % | -0.22 |
Deferred revenue (continuing operations) | 65.7 | 67.7 | -3 % | 68.6 | |||
Cash flow from operations before financial items and taxes | -9.0 | -11.8 | 24 % | -22.5 | -10.7 | -111 % | -14.1 |
Cash and cash equivalents | 30.0 | 75.1 | -60 % | 55.1 | |||
ROI, % | -33.3 % | -15.5 % | -115 % | -30.9 % | -31.3 % | 1 % | -30.5 % |
Equity ratio, % | 79.1 % | 79.7 % | -1 % | 79.0 % | |||
Gearing, % | -18.3 % | -41.9 % | 56 % | -39.9 % | |||
Personnel, end of period | 1,147 | 1,280 | -10 % | 1,295 |
1) Excluding Items Affecting Comparability (IAC) and depreciation and amortization. Q3 2022 onwards excludes also costs of services provided to F-Secure under TSA and equivalent income charged for TSA services.
2) Adjustments are material items outside the normal course of business associated with acquisitions, integration, restructuring, gains or losses from sales of businesses and other items affecting comparability. For reconciliation and a breakdown of adjusted costs, see Note 6 (Reconciliation of alternative performance measures)
3) Amortization of intangible assets from business combinations (PPA, purchase price allocation, related amortizations).
4) Based on the weighted average number of outstanding shares during the period 175,499,660 (1-9/2023). Earnings per share has been recalculated for comparative periods using average weighted share amount after share issues.
Events after period-end
No material changes regarding the company’s business or financial position have taken place after the end of the quarter.
Additional information
This is a summary of WithSecure’s Interim report 1 January – 30 September 2023. The full report is a PDF file attached to this stock exchange release. Full report is also available on the company website.
Webcast
WithSecure’s CEO Juhani Hintikka and CFO Tom Jansson will present the results in a webcast starting at 14.00 EEST. The webcast will be held in English and can be accessed at
WithSecure Q3 2023 Interim Report (videosync.fi)
Questions in written format are requested in the webcast portal. Presentation material and the webcast recording will be available on the company website
Materials | Investor Relations | WithSecure™
Financial calendar
WithSecure will publish its financial information release dates of 2024 later in the fourth quarter.
WithSecure observes at least a three-week (21 days) silent period prior to publication of financial reports, during which it refrains from engaging in discussions with capital market representatives or the media regarding WithSecure’s financial position or the factors affecting it.
Contact information
Tom Jansson, CFO
Laura Viita, VP, Controlling, investor relations and sustainability
+358 50 487 1044
investor-relations@withsecure.com
Attachment
To view this piece of content from www.globenewswire.com, please give your consent at the top of this page.To view this piece of content from ml-eu.globenewswire.com, please give your consent at the top of this page.
About GlobeNewswire by notified
GlobeNewswire by notified is one of the world's largest newswire distribution networks, specializing in the delivery of corporate press releases financial disclosures and multimedia content to the media, investment community, individual investors and the general public.
Subscribe to releases from GlobeNewswire by notified
Subscribe to all the latest releases from GlobeNewswire by notified by registering your e-mail address below. You can unsubscribe at any time.
Latest releases from GlobeNewswire by notified
Iveco Group signs a 150 million euro term loan facility with Cassa Depositi e Prestiti to support investments in research, development and innovation11.6.2024 12:00:00 CEST | Press release
Turin, 11th June 2024. Iveco Group N.V. (EXM: IVG), a global automotive leader active in the Commercial & Specialty Vehicles, Powertrain and related Financial Services arenas, has successfully signed a term loan facility of 150 million euros with Cassa Depositi e Prestiti (CDP), for the creation of new projects in Italy dedicated to research, development and innovation. In detail, through the resources made available by CDP, Iveco Group will develop innovative technologies and architectures in the field of electric propulsion and further develop solutions for autonomous driving, digitalisation and vehicle connectivity aimed at increasing efficiency, safety, driving comfort and productivity. The financed investments, which will have a 5-year amortising profile, will be made by Iveco Group in Italy by the end of 2025. Iveco Group N.V. (EXM: IVG) is the home of unique people and brands that power your business and mission to advance a more sustainable society. The eight brands are each a
DSV, 1115 - SHARE BUYBACK IN DSV A/S11.6.2024 11:22:17 CEST | Press release
Company Announcement No. 1115 On 24 April 2024, we initiated a share buyback programme, as described in Company Announcement No. 1104. According to the programme, the company will in the period from 24 April 2024 until 23 July 2024 purchase own shares up to a maximum value of DKK 1,000 million, and no more than 1,700,000 shares, corresponding to 0.79% of the share capital at commencement of the programme. The programme has been implemented in accordance with Regulation No. 596/2014 of the European Parliament and Council of 16 April 2014 (“MAR”) (save for the rules on share buyback programmes set out in MAR article 5) and the Commission Delegated Regulation (EU) 2016/1052, also referred to as the Safe Harbour rules. Trading dayNumber of shares bought backAverage transaction priceAmount DKKAccumulated trading for days 1-25478,1001,023.01489,100,86026:3 June 20247,0001,050.597,354,13027:4 June 20245,0001,055.705,278,50028:6 June20243,0001,096.273,288,81029:7 June 20244,0001,106.174,424,68
Landsbankinn hf.: Offering of covered bonds11.6.2024 11:16:36 CEST | Press release
Landsbankinn will offer covered bonds for sale via auction held on Thursday 13 June at 15:00. An inflation-linked series, LBANK CBI 30, will be offered for sale. In connection with the auction, a covered bond exchange offering will take place, where holders of the inflation-linked series LBANK CBI 24 can sell the covered bonds in the series against covered bonds bought in the above-mentioned auction. The clean price of the bonds is predefined at 99,594. Expected settlement date is 20 June 2024. Covered bonds issued by Landsbankinn are rated A+ with stable outlook by S&P Global Ratings. Landsbankinn Capital Markets will manage the auction. For further information, please call +354 410 7330 or email verdbrefamidlun@landsbankinn.is.
Relay42 unlocks customer intelligence with a new insights and reporting module, powered by Amazon QuickSight11.6.2024 11:00:00 CEST | Press release
AMSTERDAM, June 11, 2024 (GLOBE NEWSWIRE) -- Relay42, a leading European Customer Data Platform (CDP), is leveraging Amazon QuickSight to power its new real-time customer intelligence, reporting, and dashboard module. Harnessing the breadth and quality of customer data, the new Insights module empowers marketing teams to dive deep into customer behaviors and gain invaluable insights into the performance of their marketing programs across all online, offline, paid, and owned marketing channels. Preview of the Relay42 Insights module, in pre-beta version Key capabilities of the Relay42 Insights module include: Deep insights into customer behaviors: With the Relay42 Insights module, marketers can ask unlimited questions about their data and gain a deeper understanding of how to serve their customers more effectively. Simplicity with AI-powered querying: Marketers can use artificial intelligence to query their data using natural language search, reducing the reliance on data scientists. Us
Metasphere Labs Announces X Spaces Event on the Topic of Green Bitcoin Mining and Sound Money for Sustainability11.6.2024 10:30:00 CEST | Press release
VANCOUVER, British Columbia, June 11, 2024 (GLOBE NEWSWIRE) -- Metasphere Labs Inc. (formerly Looking Glass Labs Ltd., "Metasphere Labs" or the "Company") (Cboe Canada: LABZ) (OTC: LABZF) (FRA: H1N) is thrilled to announce an engaging Twitter Spaces event on Green Bitcoin mining, energy markets, and sustainability on July 3, 2024 at 2 p.m. ET. Follow us on X at MetasphereLabs for updates and to join the event. What We'll Discuss Bitcoin Mining Basics: Understand the fundamentals of Bitcoin mining.Energy Market Dynamics: Explore how Bitcoin mining interacts with energy markets.Sustainable Innovations: Learn about our efforts to promote sustainability in Bitcoin mining.Sound Money: Discover how tamper-proof currency can enhance stability.Efficient Payment Rails: See how fast, neutral payment systems support humanitarian projects.Carbon Footprint: Compare Bitcoin's environmental impact with traditional banking. "We're excited to host this event and dive into the critical topics of Bitcoin