February 23rd, 2000  

Profitability and future expansion for Norman ASA

Norman ASA had net revenue of NOK 59.6 million in the 4th quarter 1999, an increase of 46% compared with the 4th quarter 1998. In this period, the company achieved an operating profit of NOK 2.5 million and a profit before tax of NOK 3.7 million. In 1999, total net revenues were NOK 199.4 million, and profit before tax was NOK 0.3 million. The clear improvement in both revenue and result is due, mainly, to growth in the virus control market, new strategies and strict cost control. In the coming half year, Norman will expand further and launch products that include a new generation of virus control, virus scanning for firewalls and virus control for WAP-portals.

Norman has thus been turned from loss to profit. The pre-tax profit of NOK 3.7 million and operating profit of NOK 2.5 million in the 4th quarter 1999 were a significant improvement from the similar period in 1998, when the pre-tax loss, influenced by restructuring costs, was NOK 66.5 million. The cashflow from operating activities in 1999 was NOK 7.5 million, before working capital adjustments.

The reason for the solid growth and strongly improved result is, among other things, the continued healthy growth in the virus control market. At the same time, both Norman and Ibas businesses are increasing market share outside Norway. The company has good cost control, which has resulted in costs being held to about NOK 50 million per quarter throughout the year. Costs in the 4th quarter 1999 were however somewhat higher due mainly to Norwegian tax rules relating to share option benefits, which added social security charges of ca. NOK 4 million.

Other important events arising in the 4th quarter 1999 were as follows:

  • There has been continued attention given to expanding the distribution of Norman products in new markets. An important agreement was signed with the Norwegian-based Merkantildata as distributer in Norway, Sweden, Denmark and Finland. In addition, a distribution agreement was signed with AEC Ltd. for the Czech Republic and Slovakia.

  • In the 4th quarter, Norman achieved operating profits from all international sales subsidiaries, with the exception of the UK, which nevertheless showed an improvement on the 3rd quarter 1999. The company's export share is now at 60%.

  • The Norwegian operations, including Ibas, have had a very successful year with growth of over 40% compared to 1998. From January 1999, the distribution strategy was transferred from direct to indirect sales, such that the real market value of sales to end-users will be approximately double the revenue that is reflected in the accounts.

  • In the 4th quarter 1999, Norman and Microsoft entered an agreement which allowed Microsoft's customers to download 90-day trial versions of Norman Virus Control directly from Microsoft's web-site. This project proved to be successful and it will also be possible to download Norman Virus Control from Microsoft's web-site for several months of 2000.

  • Norman has also entered an agreement with Den Norske Bank, one of the largest Norwegian banks, to deliver virus control products to all of the bank's internet banking customers. Security solutions for internet banking will be a future focus area for Norman.

  • In the 4th quarter, Norman acquired over 90% of its subsidiary, Ibas, and made a voluntary offer to buy out the remaining minority shareholders. At the end of the offer period less than 1% of these shareholders had not accepted the offer, and a compulsory offer has since been made. The Ibas-concept "Expert Eraser" for the secure deletion of hard disks has been very well received in test markets and contracts have already been signed both in Norway and the Netherlands. Norman is convinced that this concept can achieve a breakthrough in the global market.

  • Norman again achieved both in November 1999 and later in February 2000 a new "100% award" from Virus Bulletin, and is still one of only two companies in the world that has most "100% awards" over time – proof of Norman's leading edge technology in finding and repairing viruses.

  • In the 4th quarter, Norman acquired the rights to distribute and develop the software product "Norman Risk Analysis". Product will be sold through consulting firms providing IT risk analysis services. The first sales through partners have already taken place in the US and the product will be launched in the Norwegian market in the coming half year. In addition, Norman's subsidiary in the US – Norman Inc. – has improved its results significantly as a result of an OEM agreement with Sybari, which is now generating significant revenues each month.

The board and executive management of Norman have resolved to strengthen the company's focus on data security technology. During the 1st half of 2000, Norman will announce solution for:

  • Virus control for WAP-portals

  • Firewalls with integrated virus control scanning

  • A new, component-based generation of virus control with, among other things, new technology for easy and effective management of large network environments.

  • A new, component-based version of access control/encryption/VPN solutions, incorporating PKI functionality.

During 2000, Norman will furthermore position itself within the field of virus control and access control/encryption for the next generation of mobile data solutions with more or less permanent internet connection, especially PDAs/smartphones. The company will continually evaluate the acquisition of technology that is required to achieve its vision of being a technologically leading vendor within the field of virus control, access control/encryption and reconstruction/erasure of data. During the 1st half of 2000, Norman will also open its own WAP-portal where customers can continually access updated information about virus alerts.

The organisational structure for the sale and marketing of access control/encryption products has been changed with effect from January 2000. Dedicated sales teams have been established for these products in all major markets. The increasing media reports of "cyber crime" can only help demand for these products to secure internet access. During the 1st half year, Norman will strengthen its management team and will continue to focus aggressively on expanding its distribution network outside Norway.

Norman is positioned at the start of the new millenium, well-equipped with both products and an organisation structure. The company owns and controls the technology to further develop its products and, armed with its leading technology, to position itself within those areas of data security that attract most demand (virus control, access control, encryption and secure data erasure). The board and executive management will in the 1st half of 2000 continue to focus on profitability while at the same time maintaining the strong growth.

_______________________________

Enclosed is a summary of the preliminary financial statements for the 4th quarter 1999.

For further information, please contact Svein Ramsay Goli, Chairman of the Board of Norman ASA or Bjørn Fosli, President & CEO of Norman ASA, tel +47-67-10-97-00/www.norman.no

Norman ASA is one of the world's 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. Norman's products have more than 12 million users. Norman has approximately 220 employees and is represented by subsidiaries and strategic alliances in USA, Europe, Asia and Australia. The company is headquarted at Lysaker outside Oslo, Norway.


Norman ASA Consolidated income statements

(NOK 1 000) 4Q99 4Q98 4Q97   1999 1998 1997
  unaudited unaudited unaudited   unaudited audited audited
               
Net revenues 59 620 40 804 35 384   199 448 151 638 112 289
               
Cost of materials 4 473 6 192 3 520   16 612 17 382 12 669
Personnel costs 31 521 29 429 19 924   103 510 90 307 70 741
Depreciation/amortisation 3 436 7 484 1 867   14 093 17 943 7 932
Other operating expenses 17 643 19 551 12 984   67 943 65 408 68 438
Bad debt expenses 21 4 085 71   4 123 4 498 730
Restructuring costs - 21 835 -   -809 21 835 -
Total operating expenses 57 094 88 576 38 366   205 472 217 373 160 510
               
Operating result 2 526 -47 772 -2 982   -6 024 -65 735 -48 221
Result from affiliates -10 -78 -1 802   -42 -4 951 -11 447
Net financial items 1 205 2 745 268   6 362 4 178 -14 076
Result before tax 3 721 -45 105 -4 516   296 -66 508 -73 744
               
Tax charge         1 106 -87 1 507
Minority interest         615 -479 394
Result after tax         -1 425 -65 942 -75 645
               
Result before tax per share + kr 0,37 - kr 4,56 - kr 0,56   + kr 0.03 - kr 7,06 - kr 9,25

Analysis of net financial items

(NOK 1 000) 4Q99 4Q98 4Q97   1999 1998 1997
  unaudited unaudited unaudited   unaudited audited audited
               
Sale of investments 1 595 517 204   4 088 5 834 -6 784
Other financial income 650 2 430 167   3 882 1 856 5 525
Expenses relating to listing - - -   - - 8 891
Other financial expenses 1 040 202 103   1 608 3 512 3 926
Net financial items 1 205 2 745 268   6 362 4 178 -14 076

Analysis of research & development costs included in total operating expenses

(NOK 1 000) 4Q99 4Q98 4Q97   1999 1998 1997
  unaudited unaudited unaudited   unaudited audited audited
         
R&D costs 8 034 6 747 7 466   28 778 22 951 37 142
Total operating expenses 57 094 88 576 38 366   205 472 217 373 160 510

Notes to the consolidated financial statements

  1. Fgures for 1998 have been restated and reclassified in accordance with the new Norwegian Accounting Law effective from 1st January 1999. There were no material adjustments to the 1998 figures arising from the implementation of the new Norwegian Accounting Law.
  2. Norman management have changed the accounting estimate for deferred revenue on net invoiced sales with effect from 1st July 1999 in order to more correctly reflect the financial obligations associated with the sale of support and update contracts. For accounting purposes, this has been treated as a change in estimate and accordingly, the comparative figures have not been restated.
  3. Results from SHARK BV and ESaSS BV, Netherlands, and Norman Data Defense Systems AB, Sweden, have been consolidated from 1 March 1998, 1 April 1998 and 1 August 1998 respectively

Norman ASA Consolidated balance sheets

(NOK 1 000) 31 Dec 99   31 Dec 98
  unaudited   audited
Long term assets      
Intangible assets (excluding goodwill) 3 569   4 776
Goodwill 20 461   22 077
Tangible fixed assets 17 168   20 630
Investments in affiliated companies 69   69
Other long term receivables -   -
  41 267   47 552
Current assets      
Inventory 3 002   2 710
Accounts receivable 26 671   18 995
Other short term receivables 10 359   6 360
Shares and other investments 11   12 342
Cash 81 562   71 921
  121 605   112 328
       
Total assets 162 872   159 880
       
Equity      
Share capital 103 791   98 905
Other reserves 210   -3 517
Minority interest 1 870   2 078
  105 871   97 466
Long term liabilities      
Pension liabilities 1 544   2 024
Bank loan 6 963   3 000
Deferred income - long term 3 370   885
Other long term liabilities 48   1 477
  11 925   7 386
Current liabilities      
Bank overdraft 1 456   2 103
Accounts payable 7 103   9 364
Taxes payable 197   -
Payroll taxes, VAT, social security etc 13 776   10 217
Deferred income - current 10 688   17 486
Restructuring reserve 1 132   5 528
Other current liabilities 10 724   10 330
  45 076   55 028
       
Total equity and liabilities 162 872   159 880

Lysaker, 23rd February 2000 The Board of Directors of Norman ASA Svein Ramsay GoliChairman