Lysaker, 22 April 1999
Norman shows clear improvement
The Norman Group had net revenues of NOK 44.1 million in the 1st quarter 1999. This represented an increase of 31% on the 1st quarter 1998, and 8% on the 4th quarter 1998 which is traditionally the strongest quarter of the year. The operating loss of NOK 4.9 million and the loss before tax of NOK 1.8 million for the 1st quarter 1999 were down sharply from the 1st quarter 1998 when the operating loss was NOK 8.7 million and the loss before tax NOK 10.2 million. Cashflow from operations for the 1st quarter 1999 was close to breakeven.
The following action has been taken in the 1st quarter 1999 to secure sustainable revenue growth and improve profitability. Headcount reductions have been made at Normans loss-making international subsidiaries and the board of directors are actively driving internal processes to focus attention on Normans international distribution strategy, on key accounts customers, on a market-driven product strategy and on detailed cost control. In addition, the Norwegian organisation has been streamlined and Bjørn Fosli has started as the new CEO.
Moving forward, Normans objectives for the 2nd quarter 1999 will be to maintain the momentum of these processes and, more specifically, to build revenue through distribution partners and from Normans access control product line. Furthermore, additional focus will be given to increasing revenue and profitability from Normans sales subsidiaries in Germany and the US. Continued attention will be given to cost control and to operational cashflow.
Enclosed is a summary of the preliminary financial statements for the 1st quarter 1999. Figures for 1st quarter 1998 and 31st December 1998 have been restated and reclassified in accordance with the new Norwegian Accounting Law effective from 1st January 1999.
For further information, please contact Svein Ramsay Goli, Chairman of the Board of Norman ASA, tel +47 67 10 97 00 / www.norman.no
Norman ASA is one of the worlds leading companies within the field of computer security. With products for virus control, access control, encryption, network security and data recovery, the company plays an important role in the data industry. Normans products have more than 6 million users. Norman has approximately 200 employees and is represented by subsidiaries and strategic alliances in USA, Europe, Asia and Australia. The company is headquarted at Lysaker outside Oslo, Norway.
Consolidated income statements
| (NOK 1 000) | 1Q99 | 1Q98 (*) | 1998 |
unaudited | unaudited | audited | |
| Net revenues | 44 090 | 33 703 | 151 638 |
| Cost of materials | 4 266 | 4 044 | 17 382 |
| Personnel costs | 24 612 | 20 484 | 60 882 |
| Depreciation/amortisation | 3 593 | 2 539 | 17 943 |
| Other operating expenses | 16 621 | 15 451 | 94 833 |
| Bad debt expenses | -67 | -94 | 4 498 |
| Restructuring costs | - | - | 21 835 |
| Total operating expenses | 49 025 | 42 424 | 217 373 |
| Operating result | -4 935 | -8 721 | -65 735 |
| Result from affiliates | -10 | -2 083 | -4 951 |
| Net financial items | 3 177 | 562 | 4 178 |
| Result before tax | -1 768 | -10 242 | -66 508 |
* Results from SHARK BV, ESaSS BV and NDDS AB have been consolidated from 1 March 1998, 1 April 1998 and 1 August 1998 respectively.
Analysis of restructuring costs
| (NOK 1 000) | 1Q99 | 1Q98 | 1998 |
unaudited | unaudited | audited | |
| Writedown of goodwill | - | - | 16 307 |
| Other restructuring costs | - | - | 5 528 |
| Restructuring costs | - | - | 21 835 |
Analysis of net financial items
| (NOK 1 000) | 1Q99 | 1Q98 | 1998 |
unaudited | unaudited | audited | |
| Sale of investments | 1 501 | 487 | 5 834 |
| Other financial income | 1 862 | 151 | 1 856 |
| Other financial expenses | 186 | 76 | -3 512 |
| Net financial items | 3 177 | 562 | 4 178 |
Analysis of research & development costs included in total operating expenses
| (NOK 1 000) | 1Q99 | 1Q98 | 1998 |
unaudited | unaudited | audited | |
| R&D costs | 5 864 | 5 120 | 22 951 |
| Total operating expenses | 49 025 | 42 424 | 217 373 |
Consolidated balance sheets
| (NOK 1 000) | 31 Mar 99 | 31 Mar 98 | 31 Dec 98 |
unaudited | unaudited | audited | |
| Long term assets | |||
| Intangible assets (excluding goodwill) | 4 433 | 7 665 | 4 776 |
| Goodwill | 21 179 | 39 068 | 22 077 |
| Tangible fixed assets | 19 583 | 22 526 | 20 630 |
| Investments in affiliated companies | 69 | 34 602 | 69 |
| Investments in shares | - | 14 285 | - |
| Other long term receivables | - | 1 943 | - |
45 264 | 120 089 | 47 552 | |
| Current assets | |||
| Inventory | 2 828 | 3 179 | 2 710 |
| Accounts receivable | 22 511 | 16 374 | 18 995 |
| Other short term receivables | 7 277 | 14 398 | 6 360 |
| Shares and other investments | 5 895 | 9 240 | 12 342 |
| Cash | 69 133 | 16 841 | 71 921 |
107 644 | 60 032 | 112 328 | |
| Total assets | 152 908 | 180 121 | 159 880 |
| Equity | |||
| Share capital | 98 905 | 86 905 | 98 905 |
| Other reserves | -6 076 | 35 864 | -3 517 |
| Minority interest | 2 294 | 2 718 | 2 078 |
95 123 | 125 487 | 97 466 | |
| Long term liabilities | |||
| Pension liabilities | 1 964 | 776 | 2 024 |
| Bank loan | - | - | 3 000 |
| Deferred income - long term | 2 108 | 386 | 885 |
| Other long term liabilities | 517 | 1 112 | 1 477 |
4 589 | 2 274 | 7 386 | |
| Current liabilities | |||
| Bank overdraft and short term loan | 2 114 | - | 2 103 |
| Accounts payable | 10 169 | 10 343 | 9 364 |
| Taxes payable | - | 1 085 | - |
| Payroll taxes, VAT, social security etc | 8 348 | 5 965 | 10 217 |
| Deferred income - current | 18 385 | 17 023 | 17 486 |
| Restructuring reserve | 3 422 | - | 5 528 |
| Other current liabilities | 10 758 | 17 944 | 10 330 |
53 196 | 52 360 | 55 028 | |
| Total equity and liabilities | 152 908 | 180 121 | 159 880 |
Lysaker, 21 April 1999 The Board of Directors of Norman ASA
Svein Ramsay Goli Chairman