Clevon AS consolidated unaudited interim report for 6 months of 2023
Clevon AS publishes its 2023 consolidated interim report (see the appendix to this announcement). The report covers the period from January 1, 2023 to June 30, 2023. Since Clevon AS was founded on April 1, 2022, the earlier period is shorter in the comparable data.
The most important events of the reporting period:
Marketing and pilot projects
In spring of 2023, Clevon started driving with unmanned robotic couriers in the US on public roads of the state of Texas and started offering services with the first commercial customer, PostNet Northlake in Texas. Additionally, a partnership agreement was signed with T-Mobile, the subsidiary of Deutsche Telekom AG.
In summer of 2023, as the first company in Europe, Clevon brought on public roads the first fleet of autonomous robotic couriers, starting customer deliveries on the streets of Vilnius together with REWE Group’s Lithuanian subsidiary, LastMile. Additionally, first steps were taken in the Middle East, signing a Memorandum of Understanding with the Investment Ministry of Saudi Arabia and by meeting various local companies and investors, to prepare the launch of services in the region. By today, there are negotiations with several local blue chip companies to pilot the CLEVON 1 solution.
By now, a total of 20 autonomous robotic couriers CLEVON 1 had been produced and are in active use. The vehicles are used both for testing at the company's closed test site and in pilot projects in Estonia, other European countries and at the subsidiary in the USA. On the test site, the vehicles perform predetermined tasks of varying degrees of difficulty simulating real-life situations on city streets in order to improve the performance of the vehicles and identify possible hazard situations.
Plans for the future
In 2023-2024, the focus will be on increasing vehicle autonomy, improving cyber security and scalability of external interfaces. The ADS set gets a hardware upgrade in the form of added sensors, a more powerful computer and a router, which allows us to keep our system modern and more efficient. We put more emphasis on the use of simulation in development and testing, which significantly speeds up and automates our work. We continue to work to ensure that our processes and systems support higher cybersecurity requirements. The plan is to achieve sufficient autonomy so that the vehicle fleet can be operated with a smaller number of operators, which requires the next generation MRM (Minimum Risk Manoeuvre) functionality. We intend to further develop an automated precision mapping and routing system that will quickly support entering new areas and increasing autonomy there. With the aim of achieving fast integration with new services, we are developing the Fleet Management System ecosystem to become more flexible and scalable.
Leaving First North and raising capital
In a stock exchange announcement of 16 January 2023, Clevon announced its plan to leave First North. The reasoning given for the departure from First North is the need to raise additional capital, which is necessary for the further development of Clévon’s main product – the CLEVON 1 vehicle and the technology contained in it – raising of which from public sources, both at present and in future fundraising rounds, is extremely unlikely. Therefore, Clevon is looking for potential investors outside First North, communication with whom has shown that in order to attract capital from them for further development, Clevon has to leave First North. As finding investors has taken more time than anticipated due to being listed and the liquidity position of the company has worsened, Clevon has temporarily reduced the cost level until additional financing is certain.
On September 11th 2023, the Surveillance and Listing Committee of Nasdaq Tallinn AS decided to approve the application of Clevon AS and end trading on First North on the following main terms:
-
Investors will be offered an exit opportunity, of which there may be several; and
-
The fair treatment of investors.
The documents of the exit opportunities are currently being prepared. The aim is to fulfil the terms set by the Surveillance and Listing Committee and the cessation of trading on the First North platform latest in November. This will allow the Group to start negotiations with a large amount of potential investors, for whom being listed on First North is a hindering factor for investing and thereby significantly increase the likelihood of successful next capital raising round.
The interim report has been prepared in accordance with International Financial Reporting Standards (IFRS).
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(euros) |
30.06.2023 |
31.12.2022 |
Current assets |
|
|
Cash and cash equivalents |
96 985 |
1 767 398 |
Trade and other receivables |
23 320 |
91 500 |
Prepayments |
13 930 |
20 733 |
Inventories |
271 045 |
334 053 |
Total current assets |
405 280 |
2 213 684 |
Non-current assets |
|
|
Prepayments |
11 173 |
12 223 |
Property, plant and equipment |
1 620 574 |
1 772 287 |
Intangible assets |
5 290 384 |
4 595 642 |
Total non-current assets |
6 922 131 |
6 380 152 |
TOTAL ASSETS |
7 327 411 |
8 593 837 |
|
|
|
Current liabilities |
|
|
Loans |
773 260 |
797 219 |
Trade payables |
350 613 |
134 976 |
Employee related liabilities |
386 977 |
248 756 |
Other liabilities |
541 952 |
248 821 |
Total current liabilities |
2 052 802 |
1 429 772 |
Non-current liabilities |
|
|
Loans |
1 394 884 |
647 700 |
Total non-current liabilities |
1 394 884 |
647 700 |
Total liabilites |
3 447 686 |
2 077 472 |
EQUITY |
|
|
Share capital |
2 969 777 |
2 957 577 |
Share premium |
6 537 670 |
6 508 708 |
Other reserves |
998 993 |
381 903 |
Unrealised exchange rate differences |
10 410 |
0 |
Profit (loss) for the period |
-6 637 125 |
-3 331 824 |
Total equity attributable to owners of the parent |
3 879 725 |
6 516 364 |
Total equity |
3 879 725 |
6 516 364 |
TOTAL LIABILITIES AND EQUITY |
7 327 411 |
8 593 837 |
CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME
(euros) |
01.01.-30.06.2023 |
01.04.-30.06.2022 |
Revenue |
61 675 |
3 100 |
Other income |
35 111 |
68 |
Goods, raw material, materials and services |
-242 178 |
-65 502 |
Operating expenses |
-713 211 |
-251 627 |
Personnel expenses |
-2 764 628 |
-569 911 |
Depreciation, amortisation and impairment |
-789 558 |
-255 216 |
Capitalised expenses for manufacturing of non-current assets for own use |
1 203 731 |
434 971 |
Other expenses |
-20 308 |
-497 |
Operating profit (loss) |
-3 229 366 |
-704 614 |
|
|
|
Finance income |
1 935 |
7 |
Finance costs |
-72 200 |
-15 382 |
Other finance income and costs |
-5 670 |
-7 |
Finance costs – net |
-75 935 |
-15 382 |
Profit (loss) before income tax |
-3 305 301 |
-719 996 |
Profit (loss) for the period |
-3 305 301 |
-719 996 |
Attributable to owners of the parent |
-3 305 301 |
-719 996 |
|
|
|
Unrealised exchange rate differences |
10 410 |
0 |
Comprehensive income (loss) for the period |
3 294 891 |
-719 996 |
Attributable to owners of the parent |
3 294 891 |
-719 996 |
|
|
|
Basic earnings per share |
-0,11 |
-0,03 |
CONSOLIDATED STATEMENT OF CASH FLOW
(euros) |
01.01.-30.06.2023 |
01.04.-30.06.2022 |
CASH FLOWS FROM OPERATIING ACTIVITIES |
|
|
Profit (loss) for the period |
-3 305 301 |
-719 996 |
Adjustments: |
|
|
Depreciation, amortisation and impairment |
789 558 |
255 216 |
Gain (loss) on sale of tangible and intangible fixed assets |
4 198 |
0 |
Finance costs |
75 935 |
15 382 |
Increase in option reserve |
617 089 |
0 |
Other adjustments |
282 |
0 |
Change in operating receivables and prepayments |
68 572 |
-115 189 |
Change in inventories |
73 138 |
46 866 |
Change in operating accounts payable and prepayments |
624 231 |
575 022 |
TOTAL CASH FLOWS FROM OPERATING ACTIVITIES |
-1 052 298 |
57 301 |
|
|
|
CASH FLOWS IN INVESTING ACTIVITIES |
|
|
Paid upon acquisition of property, plant, and equipment, and non-current intangible assets |
-1 269 598 |
-765 774 |
Received from sales of property, plant, and equipment, and intangible assets |
8 000 |
0 |
Loans granted to parent company |
-3 400 |
0 |
Interests received |
100 |
0 |
TOTAL CASH FLOWS IN INVESTING ACTIVITIES |
-1 264 898 |
-765 774 |
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
Loans received |
743 230 |
950 000 |
Repayments of loans received |
-12 340 |
-3 030 |
Repayment of lease liabilities |
-96 306 |
-25 572 |
Interests paid |
-28 713 |
-6 592 |
Received from share issue less issuance costs |
41 163 |
5 200 042 |
TOTAL CASH FLOWS FROM FINANCING ACTIVITIES |
647 034 |
6 114 848 |
NET CASH FLOW |
-1 670 162 |
5 406 375 |
|
|
|
Cash and cash equivalents at beginning of period |
1 767 398 |
0 |
Effect of movements in exchange rates on cash held |
-251 |
0 |
Cash and cash equivalents at end of the period |
96 985 |
5 406 375 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
|
|
|
Equity attributable to owners of parent |
|
(euros) |
Share capital |
|
Share premium |
Option reserve |
Unrealised exchange rate differences |
Retained earnings (loss) |
Total equity |
Equity at 31.12.2022 |
2 957 577 |
|
6 508 708 |
381 903 |
0 |
-3 331 824 |
6 516 364 |
Profit (loss) for the period |
0 |
|
0 |
0 |
0 |
-3 305 301 |
-3 305 301 |
Other compehensive income for the period |
0 |
|
0 |
0 |
10 410 |
0 |
10 410 |
Total comprehensive income for the period |
0 |
|
0 |
0 |
10 410 |
-3 305 301 |
-3 294 891 |
Transactions with owners |
|
|
|
|
|
|
|
Share capital issued |
12 200 |
|
28 962 |
0 |
0 |
0 |
41 162 |
Formation of share option reserve |
0 |
|
0 |
617 090 |
0 |
0 |
617 090 |
Total transactions with owners |
12 200 |
|
28 962 |
617 090 |
0 |
0 |
658 252 |
Equity at 30.06.2023 |
2 969 777 |
|
6 537 670 |
998 993 |
10 410 |
-6 637 125 |
3 879 725 |
The share capital in the amount of 2 969 777 euros (31.12.2022: 2 957 577 euros) is divided into 29 697 771 shares (31.12.2022: 29 575 771 shares) with a nominal value of 0.10 euros (31.12.2022: 0.10 euros) per share.
Further enquiries:
Arno Kütt
Chairman of the management board of Clevon AS
arno.kutt@clevon.com
|