Document and Entity Information
Document and Entity Information | 12 Months Ended |
Dec. 31, 2021shares | |
Document Information [Line Items] | |
Document Type | 20-F |
Document Registration Statement | false |
Document Annual Report | true |
Document Transition Report | false |
Document Shell Company Report | false |
Document Period End Date | Dec. 31, 2021 |
Entity File Number | 001-40277 |
Entity Registrant Name | Olink Holding AB (publ) |
Entity Incorporation, State or Country Code | V7 |
Entity Address, Address Line One | Uppsala Science Park |
Entity Address, City or Town | Uppsala |
Entity Address, Country | SE |
Entity Address, Postal Zip Code | 751 83 |
Entity Well-known Seasoned Issuer | No |
Entity Voluntary Filers | No |
Entity Current Reporting Status | Yes |
Entity Interactive Data Current | Yes |
Entity Filer Category | Non-accelerated Filer |
Entity Emerging Growth Company | true |
Entity Ex Transition Period | false |
Document Accounting Standard | International Financial Reporting Standards |
ICFR Auditor Attestation Flag | false |
Entity Shell Company | false |
Entity Central Index Key | 0001835539 |
Current Fiscal Year End Date | --12-31 |
Document Fiscal Year Focus | 2021 |
Document Fiscal Period Focus | FY |
Amendment Flag | false |
Auditor Name | Öhrlings PricewaterhouseCoopers AB |
Auditor Location | Stockholm, Sweden |
Auditor Firm ID | 1419 |
Common Shares | |
Document Information [Line Items] | |
Title of 12(b) Security | Common Shares, quota value SEC 2.431906612358035 per share* |
No Trading Symbol Flag | true |
Security Exchange Name | NASDAQ |
ADS | |
Document Information [Line Items] | |
Title of 12(b) Security | American Depositary Shares, each representing one common share, quota value SEC 2.431906612358035 per share |
Trading Symbol | OLK |
Security Exchange Name | NASDAQ |
Entity Common Stock, Shares Outstanding | 119,007,062 |
Business Contact [Member] | |
Document Information [Line Items] | |
Entity Address, Address Line One | Uppsala Science Park |
Entity Address, City or Town | Uppsala |
Contact Personnel Name | Oskar Hjelm, Chief Financial Officer |
Entity Address, Country | SE |
Entity Address, Postal Zip Code | 751 83 |
City Area Code | +46 (0) 18 |
Local Phone Number | 444 39 72 |
Contact Personnel Email Address | oskar.hjelm@olink.com |
Other Address [Member] | |
Document Information [Line Items] | |
Entity Address State Or Province | MA |
Entity Address, Address Line One | 130 Turner St. Building 2, Suite 230 |
Entity Address, City or Town | Waltham |
Contact Personnel Name | Olink Proteomics Inc. |
Entity Address, Country | US |
Entity Address, Postal Zip Code | 02453 |
City Area Code | 617 |
Local Phone Number | 393-3933 |
CONSOLIDATED STATEMENTS OF INCO
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
CONSOLIDATED STATEMENTS OF INCOME AND OTHER COMPREHENSIVE INCOME | ||||
Revenue | $ 4,625 | $ 94,973 | $ 54,067 | $ 41,693 |
Cost of goods sold | (1,254) | (36,764) | (17,456) | (13,018) |
Gross profit | 3,371 | 58,209 | 36,611 | 28,675 |
Selling expenses | (9,011) | (33,668) | (12,722) | (8,247) |
Administrative expenses | (709) | (47,495) | (20,102) | (26,609) |
Research and development expenses | (1,676) | (22,141) | (9,632) | (4,845) |
Other operating income | 310 | 443 | 475 | 363 |
Operating loss | (7,715) | (44,652) | (5,370) | (10,663) |
Interest expense | (27) | (2,048) | (6,631) | (6,592) |
Foreign exchange gain / (loss) | 242 | 1,874 | 5,455 | 18 |
Other financial income / (expense) | (1,719) | (713) | (1,293) | |
Loss before tax | (7,500) | (46,545) | (7,259) | (18,530) |
Income tax | (332) | 8,206 | 479 | 652 |
Net loss for the period (Attributable to shareholders of the Parent) | (7,832) | (38,339) | (6,780) | (17,878) |
Items that may be reclassified to profit or loss: | ||||
Exchange differences from translation of foreign operations | (408) | (37,659) | 36,761 | 2,599 |
Other comprehensive income/(loss) for the, period, net of tax | (408) | (37,659) | 36,761 | 2,599 |
Total comprehensive loss for the period, net of tax | (8,240) | (75,998) | 29,981 | (15,279) |
Total comprehensive loss for the period (Attributable to shareholder of the Parent) | $ (8,240) | $ (75,998) | $ 29,981 | $ (15,279) |
Basic loss per share | $ (45.80) | $ (0.43) | $ (1.10) | $ (1.99) |
Diluted loss per share | $ (45.80) | $ (0.43) | $ (1.10) | $ (1.99) |
CONSOLIDATED BALANCE SHEETS
CONSOLIDATED BALANCE SHEETS - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Non-current assets | ||
Intangible assets | $ 308,124 | $ 347,387 |
Property, plant and equipment | 12,696 | 5,774 |
Right-of-use asset | 8,778 | 4,684 |
Deferred tax assets | 9,091 | 37 |
Other long-term receivables | 422 | 133 |
Total non-current assets | 339,111 | 358,015 |
Current assets | ||
Inventories | 28,940 | 20,826 |
Trade receivables | 42,061 | 33,482 |
Other receivables | 4,094 | 2,856 |
Prepaid expenses and accrued income | 7,476 | 1,491 |
Cash at bank and in hand | 118,096 | 8,655 |
Total current assets | 200,667 | 67,310 |
TOTAL ASSETS | 539,778 | 425,325 |
EQUITY | ||
Share capital | 30,964 | 27,224 |
Other contributed capital | 506,008 | 257,774 |
Reserves | 1,701 | 39,360 |
Accumulated losses | (62,997) | (24,658) |
Total equity attributable to shareholders of the Company | 475,676 | 299,700 |
Non-current liabilities | ||
Lease liabilities | 5,427 | 63,965 |
Deferred tax liabilities | 27,092 | 33,193 |
Total non-current liabilities | 32,519 | 97,158 |
Current liabilities | ||
Lease liabilities | 2,952 | 2,146 |
Accounts payable | 8,668 | 6,658 |
Current tax liabilities | 314 | 506 |
Other current liabilities | 19,649 | 19,157 |
Total current liabilities | 31,583 | 28,467 |
Total liabilities | 64,102 | 125,625 |
TOTAL EQUITY AND LIABILITIES | $ 539,778 | $ 425,325 |
CONSOLIDATED STATEMENTS OF CHAN
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY - USD ($) $ in Thousands | Share Capital | Other Contributed Capital | Reserves | Accumulated losses | Total |
At beginning of the year at Dec. 31, 2018 | $ 6 | $ 9,716 | $ (967) | $ 7,328 | $ 16,083 |
Net loss for the period | (7,832) | (7,832) | |||
Other comprehensive income for the Period | (408) | (408) | |||
Total comprehensive loss for the Period | (408) | (7,832) | (8,240) | ||
Shareholders' contributions | 565 | ||||
New share issue | 8,417 | ||||
Non-registered share capital | 323 | ||||
At ending of year at Mar. 07, 2019 | 6 | 19,021 | (1,375) | (504) | 17,148 |
At beginning of the year at Jan. 03, 2019 | 5 | 5 | |||
Net loss for the period | (17,878) | (17,878) | |||
Other comprehensive income for the Period | 2,599 | 2,599 | |||
Total comprehensive loss for the Period | 2,599 | (17,878) | (15,279) | ||
Shareholders' contributions | 48 | 48 | |||
New share issue | 22,119 | 199,073 | 221,192 | ||
At ending of year at Dec. 31, 2019 | 22,124 | 199,121 | 2,599 | (17,878) | 205,966 |
Net loss for the period | (6,780) | (6,780) | |||
Other comprehensive income for the Period | 36,761 | 36,761 | |||
Total comprehensive loss for the Period | 36,761 | (6,780) | 29,981 | ||
Shareholders' contributions | 5,100 | 58,653 | 63,753 | ||
New share issue | 5,100 | 58,653 | |||
At ending of year at Dec. 31, 2020 | 27,224 | 257,774 | 39,360 | (24,658) | 299,700 |
Net loss for the period | (38,339) | (38,339) | |||
Other comprehensive income for the Period | (37,659) | 0 | (37,659) | ||
Total comprehensive loss for the Period | (37,659) | (38,339) | (75,998) | ||
New share issue | 3,740 | 245,543 | 249,283 | ||
Share based compensation program | 2,691 | 2,691 | |||
At ending of year at Dec. 31, 2021 | $ 30,964 | $ 506,008 | $ 1,701 | $ (62,997) | $ 475,676 |
CONSOLIDATED STATEMENTS OF CASH
CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Operating activities | ||||
Loss before tax | $ (7,500) | $ (46,545) | $ (7,259) | $ (18,530) |
Adjustments reconciling loss before tax to operating cash flows: | ||||
Depreciation and amortization | 221 | 15,802 | 12,540 | 9,157 |
Net finance expense/(income) | (215) | 1,893 | 1,889 | 7,867 |
Loss on sale of assets | (236) | 502 | (163) | |
Share based payment expense | 2,524 | |||
Changes in working capital: | ||||
(Increase) in inventories | (401) | (10,158) | (5,978) | (2,798) |
(Increase)/Decrease in accounts receivable | 8,910 | (12,172) | (11,889) | (13,376) |
(Increase)/Decrease in other current receivables | (9,825) | (6,105) | (911) | 8,616 |
Increase/(Decrease) in trade payables | (254) | 3,014 | 3,738 | 224 |
Increase/(Decrease) in other current liabilities | 6,457 | 2,039 | 11,146 | (6,890) |
Interest received | 242 | 98 | 7 | |
Interest paid | (8) | (2,312) | (4,726) | (5,154) |
Tax received/(paid) | (33) | (2,266) | (5,339) | 15 |
Cash flow used in operating activities | (2,642) | (53,687) | (6,789) | (21,025) |
Investing activities | ||||
Purchase of intangible assets | (4,325) | (7,791) | (9) | |
Purchase of property, plant and equipment | (125) | (10,482) | (3,460) | (689) |
Proceeds from sale of property, plant and equipment | 144 | |||
Acquisition of subsidiaries, net of cash acquired | (4,593) | (289,195) | ||
Decrease/(Increase) in other non-current financial assets | (64) | (297) | 2 | (63) |
Cash flow used in investing activities | (189) | (14,960) | (15,842) | (289,956) |
Financing activities | ||||
Proceeds from issue of share capital | 8,740 | 264,706 | 19,155 | 221,197 |
Share issue costs | (19,484) | |||
Proceeds from interest-bearing liabilities | 2,312 | 7,930 | 93,278 | |
Repayment of interest-bearing loans and borrowings | (65,627) | |||
Payment of principal portion of lease liability | (23) | (2,845) | (1,490) | (749) |
Received from shareholder contributions | 565 | 48 | ||
Cash flow from financing activities | 9,282 | 179,062 | 25,595 | 313,774 |
Net cash flow during the period | 6,451 | 110,415 | 2,964 | 2,793 |
Cash at bank and in hand at the beginning of the Period | 3,524 | 8,655 | 6,162 | |
Net foreign exchange difference | 212 | (975) | (471) | 3,369 |
Cash at bank and in hand at the end of the period | $ 10,187 | $ 118,096 | $ 8,655 | $ 6,162 |
General information
General information | 12 Months Ended |
Dec. 31, 2021 | |
General information | |
General information | 1. On January 27, 2021, Knilo HoldCo AB was registered as a Swedish public limited company and renamed as Olink Holding AB (publ) (the "Company). The Company was incorporated under the laws of Sweden as a limited company (“Aktiebolag”) and has its registered office in Uppsala, Sweden. The Company was incorporated on January 4, 2019 for the purpose of the acquisition of Olink Proteomics Holding AB (“Olink Holdings”) and its subsidiaries. The Company business address is Uppsala Science Park, Dag Hammarskjölds väg 54A, SE-752 37 UPPSALA, Sweden. The Company has ten wholly owned subsidiaries. On March 29, 2021, the Company completed its initial public offering (the "Offering") in the United States. The Company's American Depositary Shares ("ADSs") were approved for listing on The Nasdaq Global Market ("Nasdaq") under the trading ticker symbol "OLK". Trading on Nasdaq commenced at market open on March 25, 2021. The ultimate parent of the Company is Summa Equity Holding AB, Stockholm, Sweden. The Company provides management services to its subsidiaries. The Company owns 100% of Knilo BidCo AB, a company incorporated on 4 January 2019 under the laws of Sweden and has its registered office in Uppsala, Sweden. Knilo BidCo AB owns 100% of Olink Holdings. Knilo BidCo AB was used to acquire Olink Holdings on March 7, 2019 (“Olink Acquisition”). The ultimate parent of the Company is Summa Equity Holding AB, Stockholm, Sweden. When referring to the Company and its subsidiaries collectively, they are referred to herein as the “Successor”. The Company's financial statements were authorized for issue by the Board of Directors on March 16, 2022. Predecessor Until March 7, 2019 Olink Holdings’ parent entity was Nexttobe AB, Uppsala, Sweden. The ultimate parent of Olink Holdings was Lyftet Holding BV, Amsterdam, The Netherlands. When referring to Olink Proteomics Holding AB and its subsidiaries collectively, they are referred to herein as the “Predecessor”. Successor and Predecessor When referring to the Successor and Predecessor equally, they are referred to herein as “the Companies”. The Companies develop, produce, market and sell biotechnological products and services along with thereof related activities. |
Significant Accounting Policies
Significant Accounting Policies | 12 Months Ended |
Dec. 31, 2021 | |
Significant Accounting Policies | |
Significant Accounting Policies | 2. Significant Accounting Policies The principal accounting policies applied in the preparation of these Successor and Predecessor consolidated financial statements are set out below. These policies have been consistently applied to the consolidated financial statements for all periods presented, unless otherwise stated. Unless otherwise stated, all amounts are in thousands of U.S. Dollars. 2.1 Basis of preparation The Successor consolidated financial statements, comprise the consolidated balance sheet of Successor as of December 31, 2021 and 2020; the related consolidated statements of income and other comprehensive income, consolidated statements of changes in equity and consolidated statements of cash flows for the year ended December 31, 2021 and 2020, for the period from January 4, 2019 (date of incorporation) through December 31 2019 (the “Successor Consolidated Financial Statements”). The Predecessor consolidated financial statements, comprise the consolidated statement of income and other comprehensive income, consolidated statement of changes in equity, and consolidated statement of cash flows for the period from January 1, 2019 through March 7, 2019 (the “Predecessor Consolidated Financial Statements”). The Predecessor Consolidated Financial Statements and the Successor Consolidated Financial Statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). As a result of the Olink Acquisition on March 7, 2019, Successor carries forward and continues to operate the Predecessor business as of that date. The Successor and Predecessor consolidated financial statements have been prepared with a “black line presentation”, whereby a vertical black line separates the Successor and the Predecessor consolidated financial statements. In addition, relevant footnotes have been presented for the Successor and Predecessor with the “black line presentation” to distinctly highlight the periods pre and post-acquisition and their lack of comparability. The preparation of consolidated financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the respective accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in note 3. The Predecessor adopted IFRS as of January 1, 2018 and the Successor adopted IFRS from January 4, 2019, the date of its inception. As such, IFRS 1, First Time Adoption of IFRS disclosure requirements are not presented in the Successor or Predecessor consolidated financial statements. Furthermore, the Predecessor also adopted IFRS 16 as of January 1, 2018 as required by IFRS 1. Successor and Predecessor New and amended standards and interpretations The following amendments can be applied for the first time in the annual reporting period commencing January 1, 2021: ● Covid-19-Related Rent Concessions – amendments to IFRS 16, and ● Interest Rate Benchmark Reform – Phase 2 – amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16. The amendments listed above did not have any impact on the amounts recognized in the current period and are not expected to significantly affect future periods. New and amended standards not yet effective The following new accounting standards, amendments to accounting standards and interpretations have been published but are not mandatory for December 31, 2021 reporting periods and have not been early adopted by the Company. • Reference to the Conceptual Framework – amendments to IFRS 3, • Property, Plant and Equipment - Proceeds before Intended Use– amendments to IAS 16, • Onerous Contracts - Cost of Fulfilling a Contract - amendments to IAS 37, • Annual Improvements to IFRS Standards 2018-2020– amendments to IFRS 1, IFRS 9, IFRS 16, and IFRS 41 These standards, amendments or interpretations are not expected to have a material impact on the entity in the current or future reporting periods and on foreseeable future transactions. 2.2 Basis of consolidation The Successor and Predecessor consolidated financial statements comprise the financial statements of the Companies and its subsidiaries each period presented. Control is achieved when the Companies are exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Such subsidiaries are consolidated from the date on which control is transferred to the Companies and are deconsolidated from the date that control ceases. Assets, liabilities, income and expenses of a subsidiary acquired or disposed of during the period are included in the consolidated financial statements from the date the Companies gain control until the date the Companies ceases to control the subsidiary. A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction. Intra-group balances and transactions, and any unrealized income and expenses arising from intra-group transactions, are eliminated. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment. The accounting principles for subsidiaries have been changed, where applicable, to ensure a consistent application of the Companies’ accounting principles. 2.3 Significant Accounting Policies i. Business combinations Business combinations are accounted for using the acquisition accounting method. Consideration transferred, identifiable assets and liabilities assumed are measured at fair value at acquisition date. Where the consideration transferred, together with any noncontrolling interest, exceeds the fair value of the assets acquired and liabilities assumed, the excess is recorded as goodwill. The costs of effecting an acquisition are charged to the consolidated statement of income in the period in which they are incurred. Goodwill is capitalized as a separate item in the case of subsidiaries and as part of the cost of investment in the case of joint ventures and associates. Goodwill is denominated in the currency of the operation acquired. ii. Foreign currency translation Functional and presentation currency The Successor and Predecessor consolidated financial statements are presented in U.S. Dollars. For each subsidiary, the Companies determine the functional currency and items included in the financial statements of each subsidiary are measured using that functional currency. In all cases the functional currency of a subsidiary is that of the primary country of operations of that subsidiary. The Companies use the direct method of consolidation and on disposal of a foreign operation, the gain or loss that is reclassified to profit or loss reflects the amount that arises from using this method. Transactions and balances Foreign currency transactions of the Companies are translated into the functional currency using the exchange rates prevailing on the transaction dates. Monetary assets and liabilities denominated in foreign currencies are translated at the functional currency spot rates of exchange at the reporting date. Non-monetary assets and liabilities measured in terms of historic cost in a foreign currency are translated into the functional currency using the exchange rates prevailing on the initial transaction dates. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates prevailing on the date when the fair value is determined. Differences arising on settlement or translation of monetary items are recognized in the consolidated statement of income. Translation of foreign subsidiaries The results and the financial position for all the Companies’ foreign subsidiaries with a functional currency other than the U.S. Dollar are translated into U.S. Dollars, as follows: ● Assets and liabilities at each balance sheet date are translated using the exchange rates prevailing at that balance sheet date; ● Period income statements are translated using the average exchange rate prevailing at the corresponding month; ● Exchange differences arising on translation for consolidation are recognized in Other Comprehensive Income (“OCI”). On disposal of a foreign operation, the component of OCI relating to that particular foreign operation is reclassified to profit or loss; and ● Goodwill and fair value adjustments arising from the acquisition of foreign operations are treated as assets and liabilities in these operations and are translated to the exchange rate at the balance sheet date. iii. Revenue recognition The Companies receive revenue from contracts with customers from the sale of its products in the form of kits and from services. The companies also provide custom development services. Value added tax and other sales taxes are excluded from revenue. Kit and Services Revenue from the sale of kits is recognized at the point in time when control of the products has transferred to the customer according to the shipping terms. Revenue from the services is also recognized at the point in time that the results of the analysis are transferred electronically to the customer. The majority of the above contracts relate to sales orders containing single bundled performance obligations for the delivery of kits or the performance of services at fixed prices. Contracts with customers do not contain variable consideration. The Companies do not usually accept returns or give rebates. Revenue is not recognized in full until it is highly probable that a significant reversal in the amount of cumulative revenue recognized will not occur. The average duration of a sales order is less than 1 month. Custom development services Revenue from the performance of custom development services is recognized over time since control is transferred to the customer based on the extent of progress towards completion of the obligation. These contracts contain a single bundled performance obligation being the provision of custom development services of panels. Custom development projects are quoted at fixed process and extend over several months. The Companies generally use an input method to determine the progress completed of custom development service arrangements because there is a direct relationship between the effort (i.e. based on costs incurred against expected total costs) and the transfer of service to the customer. The average duration of a service contracts is less than 12 months. iv. Research and development Expenditure on research activities is recognized in profit or loss as incurred. Development expenditure is capitalized only if the expenditure can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable and the Companies intend to and has sufficient resources to complete development and to use or sell the asset. Otherwise, it is recognized in profit or loss as incurred. Subsequent to initial recognition, development expenditure is measured at cost less accumulated amortization and any accumulated impairment losses. Amortization begins from the time the asset is ready for use. Depreciation is made on a straight-line basis over the useful life. The useful life is determined when the development project is finished and is estimated to 5 years. v. Legal and other disputes Provision is made for the anticipated settlement costs of legal or other disputes against the Companies where an outflow of resources is considered probable and a reliable estimate can be made of the likely outcome. vi. Leases The Companies recognize right of use assets under lease arrangements in which it is the lessee. Rights to use assets owned by third parties under lease agreements are capitalized at the inception of the lease and recognized on the consolidated balance sheet. The corresponding liability to the lessor is recognized as a lease obligation within current and non-current liabilities. The carrying amount is subsequently increased to reflect interest on the lease liability and reduced by lease payments. Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. Non-lease components are accounted for separately from the lease components. At the commencement date of the lease, the Companies recognize lease liabilities measured at the present value of lease payments to be made over the lease term. Lease payments do not include variable lease payments, which are expensed as incurred unless they depend on an index or rate. In calculating the present value of lease payments, the Companies use their incremental borrowing rate (“IBR”) at the lease commencement date because the interest rate implicit in the lease is not readily determinable. The IBR is calculated at the rate of interest at which the Companies would have been able to borrow for a similar term and with a similar security to obtain a similar asset in a similar market. If modifications or reassessments occur, the lease liability and right of use asset are re-measured. Right-of-use assets are generally depreciated over the shorter of the asset’s useful life and the lease term on a straight-line basis. If the Companies are reasonably certain to exercise a purchase option, the right-of-use asset is depreciated over the underlying asset’s useful life. Payments associated with short-term leases and leases of low-value assets are recognized on a straight-line basis as an expense in profit or loss. vii. Intangible assets Goodwill Goodwill is stated at cost less impairments. Goodwill is deemed to have an indefinite useful life and is tested for impairment at least annually. Other intangible assets Intangible assets are stated at cost less provisions for amortization and impairments. Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is their fair value at the date of acquisition. Licenses separately acquired or acquired as part of a business combination are amortized over their estimated useful lives, using the straight-line basis, from the time they are available for use. Customer relationships and technology acquired as part of a business combination are amortized over their estimated useful lives, using the straight-line basis. Brands acquired as part of a business combination are deemed to have indefinite useful lives. The acquired brands are well-established within the industry, as evidenced by continued demand from and collaboration with blue chip research institutions. Further, the business is expected to operate under these brands for the foreseeable future, thus supporting the indefinite classification. These intangible assets are not amortized, but are tested for impairment annually, either individually or at the cash- generating unit level. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to finite is made on a prospective basis. Licenses and customer relationships have estimated useful lives of 10 years and research and development technology have estimated useful lives of 15 years. Asset lives are reviewed, and where appropriate adjusted, annually. viii. Property, plant and equipment Property, plant and equipment (PP&E) includes leasehold improvements; plant and machinery; furniture fittings and equipment; and assets under construction. PP&E is stated at the cost of purchase or construction, less provisions for depreciation and impairment. Depreciation is calculated to write off the cost less residual value of PP&E, excluding freehold land, using the straight-line basis over the expected useful life. Residual values and lives are reviewed, and where appropriate adjusted annually. The normal expected useful lives of the major categories of PP&E are: ● Leasehold improvements 5 years ● Plant and machinery 5 years ● Furniture, fittings and equipment 5 years On disposal of PP&E, the cost and related accumulated depreciation and impairments are removed from the balance sheet and the net amount, less any proceeds, is recognized in the income statement. ix. Impairment of non-current assets The carrying values of all non-current assets are reviewed for impairment, either on a stand-alone basis or as part of a larger cash generating unit (“CGU”), when there is an indication that the assets might be impaired. Additionally, goodwill, intangible assets with indefinite useful lives and intangible assets which are not yet available for use are tested for impairment annually. Any provision for impairment is charged to the income statement. Impairments of goodwill are not reversed. Impairment losses on other non-current assets are only reversed if there has been a change in estimates used to determine recoverable amounts and only to the extent that the revised recoverable amounts do not exceed the carrying values that would have existed, net of depreciation or amortization, had no impairments been recognized. x. Inventories Inventories are stated at the lower of cost and net realizable value. Cost comprises direct materials, direct labor and an appropriate proportion of variable and fixed overhead expenditure, the latter being allocated on the basis of normal operating capacity. Cost is generally determined on a first in, first out basis. xi. Financial instruments Financial assets Financial assets are measured at amortized cost, fair value through other comprehensive income (“FVTOCI”) or fair value through profit or loss (“FVTPL”). The measurement basis is determined by reference to both the business model for managing the financial asset and the contractual cash flow characteristics of the financial asset. For financial assets other than trade receivables a 12-month expected credit loss (“ECL”) allowance is recorded on initial recognition. If there is subsequent evidence of a significant increase in the credit risk of an asset, the allowance is increased to reflect the full lifetime ECL. If there is no realistic prospect of recovery, the asset is written off. ECLs are recognized in the income statement on financial assets measured at amortized cost and at fair value through other comprehensive income apart from equity investments. Trade receivables Trade receivables are measured at amortized cost and are carried at the original invoice amount less ECL allowance. The ECL allowance is calculated using a provision matrix applying lifetime historical credit loss experience to the trade receivables. The expected credit loss rate varies depending on whether, and the extent to which, settlement of the trade receivables is overdue, and it is also adjusted as appropriate to reflect current economic conditions and estimates of future conditions. For the purpose of determining credit loss rates, customers are classified into groupings that have similar loss patterns. The key drivers of the loss rate are the nature of the business, location and type of customer. When a trade receivable is determined to have no reasonable expectation of recovery it is written off against any ECL allowance available and then to the income statement. Subsequent recoveries of amounts previously provided for or written off are credited to the income statement. Long-term receivables are discounted where the effect is material. Cash and cash equivalents Cash and cash equivalents are measured at amortized cost and includes cash on hand and deposits held at call with financial institutions. anies have various defined contribut Bank overdrafts are shown within interest-bearing liabilities in current liabilities in the consolidated balance sheet. Financial liabilities Financial liabilities are classified, at initial recognition, as financial liabilities at FVTPL, loans and borrowings, payables, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. All financial liabilities are recognized initially at fair value and, in the case of loans, borrowings and payables, net of directly attributable transaction costs. The Companies’ financial liabilities include trade and other payables, loans and borrowings (including bank overdrafts). Loans and borrowings are subsequently carried at amortized cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognized as a charge to the consolidated statements of other comprehensive income over the period of the relevant borrowing. Derivative financial instruments The Companies do not currently enter into derivative financial instruments. Derecognition of financial assets and liabilities Financial assets are derecognized when the contractual rights to the cash flows from the financial asset expire or transfer and the Group has transferred substantially the risks and rewards of ownership. Financial liabilities are derecognized when the contractual obligations are discharged or cancelled or expired. When the terms of a financial liability are modified, and not derecognized, the gain or loss is recognized in the statement of income and other comprehensive income. The gain or loss is the difference between the original contractual cash flows and the modified cash flows discounted to the original effective interest rate. xii. Pension obligations The Companies operate defined-contribution plans for the benefit of its employees. The Companies’ contributions to defined contribution plans are expensed as incurred. xiii. Share-based payments Share-based compensation benefits are provided to employees, consultants and directors via the Companies 2021 Incentive Award Plan, including stock options (ISO), restricted stock unit awards (RSU) and performance based restricted stock unit awards. Information relating to these schemes is set out in note 20. Stock options The fair value of options granted under the stock options program is recognized as an employee benefits expense, with a corresponding increase in equity. The total amount to be expensed is determined by reference to the fair value of the options granted and taking into consideration any impact from service conditions. The total expense is recognized over the vesting period of four years, which is the period over which the vesting conditions are to be satisfied. At the end of each period, the Company revises its estimates of the number of options that are expected to vest based on the service conditions. It recognizes the impact of the revision to original estimates, if any, in profit or loss, with a corresponding adjustment to equity. Restricted stock units Under the employee restricted stock units scheme, the RSU’s will vest during a four- year period and new shares will be issued when the RSU vest for no cash consideration. Over the vesting period, the market value of the RSU’s is recognized as an employee benefits expense, with a corresponding increase in equity. The total expense is recognized over the vesting period of four years, which is the period over which the vesting conditions are to be satisfied. At the end of each period, the Company revises its estimates of the number of options that are expected to vest based on the service conditions. It recognizes the impact of the revision to original estimates, if any, in profit or loss, with a corresponding adjustment to equity. xiv. Current and deferred income tax Current income tax is provided at the amounts expected to be paid, applying tax rates that have been enacted or substantively enacted by the balance sheet date. Deferred income tax results from temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. Deferred income tax assets are recognized to the extent that it is probable that future taxable profits will be available against which the temporary differences can be utilized. Deferred income tax based on temporary differences arising on investments in subsidiaries, associates and joint ventures, except where the timing of the reversal of the temporary difference can be controlled and it is probable that the temporary difference will not reverse in the foreseeable future. Deferred income tax is provided using rates of tax that have been enacted or substantively enacted by the balance sheet date. Where an uncertain tax position is identified, management will make a judgement as to what the probable outcome will be, assuming the relevant tax authority has full knowledge of the situation. When an economic outflow is probable to arise, a provision is made for the best estimate of the liability. In estimating any such liability, the Companies applies a risk-based approach which accounts for the probability that the Companies would be able to obtain compensatory adjustments under international tax treaties. These estimates consider the specific circumstances of each dispute and relevant external advice. xv. Government grants Government grants related to assets are initially recognized as deferred income at fair value if there is reasonable assurance that they will be received, and the Companies will comply with the conditions associated with the grant; they are then recognized in profit or loss as other income on a systematic basis over the useful life of the asset. Grants that compensate the Companies for expenses incurred are recognized in profit or loss as other income on a systematic basis in the periods in which the expenses are recognized, unless the conditions for receiving the grant are met after the related expenses have been recognized. In this case, the grant is recognized when it becomes receivable. |
Significant Accounting estimate
Significant Accounting estimates and judgements | 12 Months Ended |
Dec. 31, 2021 | |
Significant Accounting estimates and judgements | |
Significant Accounting estimates and judgements | 3. Impact of Covid-19 The COVID-19 pandemic has adversely affected, and we expect will continue to adversely affect, elements of our business. COVID-19 has primarily disrupted the customer end of the supply chain, with our customers’ labs operating at reduced capacity for extended portions of our growth rate for 2020, in particular as customers have had issues accessing their labs. We have not seen any material cancellations in our pipeline; however, there have been delays as customers are pushing projects into the future. We are continuing to closely monitor how the pandemic and related response measures are affecting our business. Our production and manufacturing facilities are located in Uppsala, Sweden and Watertown, Massachusetts and we have not to date experienced any material disruptions to our production or supply of goods. We increased our inventory level in 2020 and 2021 in order to operate with a higher level of inventory than we have done historically. Although we have seen a reduction in demand due to the ongoing COVID-19 pandemic, we have not observed any significant changes in our underlying customer base, and we have been and will continue to serve our customers, even at reduced levels, until their activities return to normal. The gradual recovery of revenue we have seen compared with previous levels reflects the underlying factors affecting demand, including the easing of lockdown restrictions and the partial or full reopening of academic and biopharmaceutical research laboratories around the world. At December 31, 2021 we concluded there was no evidence of material changes to recoverability risk of business assets, including deferred tax assets and trade receivables. The preparation of the Companies’ consolidated financial statements requires management to make judgements, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and the accompanying disclosures. Actual amounts and results could differ from those estimates. In the process of applying the Companies’ accounting policies, management has made the following judgements, which have the most significant effect on the amounts recognized in the consolidated successor and predecessor financial statements: 3.1 Successor On January 4, 2019 the Successor was established and on March 7, 2019 the Predecessor was acquired in a business combination. Management completed a purchase price allocation of the identified items of tangible and intangible property. Estimates were made about the future with respect to the deriving valuation models used to support the fair value of identifiable tangible and intangible property. Management used judgement in reviewing such models and allocating the purchase consideration to the assets acquired, liabilities assumed and resulting goodwill which is reflected in the Successor’s consolidated balance sheet. Furthermore, management used judgement to consider that subsequent to the business combination no impairment indicators existed that would result in the need to perform an impairment analysis. The annual impairment test required for goodwill and indefinite lived intangible assets was performed as of December 31, 2021 and as of December 31,2020. Significant judgement was required in making the estimates and assumptions pertaining to establishing the recoverable amount for impairment testing. The determination of the useful lives of acquired intangible and tangible property is a key estimate. Refer to sections vii and viii in Note 2 for further discussion of useful lives. Refer to Note 12.1 for discussion on impairment testing. 3.2 Successor and Predecessor At initial recognition and subsequent remeasurement, management estimates are made for the term applied in a lease contract. The outcome of these estimates may turn out not to match the actual outcome of the lease and may have an adverse effect on the right-of-use assets. Lease contracts may give the lessee the right to shorten or prolong a contract. Under such contracts management judgement of the lease term is required. In determining the lease term, management considers all facts and circumstances that create an economic incentive to exercise an extension option, or not exercise a termination option. Extension options (or periods after termination options) are only included in the lease term if the lease is reasonably certain to be extended (or not terminated). The Companies cannot readily determine the interest rate implicit in the lease, therefore, it uses its IBR to measure lease liabilities. The Companies estimate the IBR using observable inputs (such as market interest rates) when available and is required to make certain entity-specific estimates. 3.3 Successor and Predecessor The Companies have a process to determine whether development costs meet the criteria for capitalization. However, based on management’s judgement and the nature of the development activities, such criteria and in particular technical and economic feasibility is normally not met until the development phase is complete. Special projects, normally external, are capitalized if they meet the criteria to be recognized as an asset in the balance sheet. |
Financial risk management
Financial risk management | 12 Months Ended |
Dec. 31, 2021 | |
Financial risk management | |
Financial risk management | 4. 4.1 The Companies activities are subject to several financial risks: market risk (including exchange rate risk and interest rate risk), credit risk and liquidity risk. The Companies strive to minimize potential unfavorable effects from these risks on the Companies’ financial results. The aim of the Companies’ financial operations is to: ● Ensure that the Companies can meet their financial obligations timely ● Manage financial risks; and, ● Ensure a supply of necessary financing. The Companies’ risk management is predominantly controlled by senior management. Market risk - Currency risk (transaction risk) The Companies operate internationally and are exposed to foreign exchange risk where invoicing is made in a currency other than the functional currency, primarily the U.S. dollar. Mitigation of this risk occurs naturally by partially matching costs in the same foreign currency i.e. in U.S. Dollars and obtaining borrowings, as required, in U.S. dollars. The currency risk is monitored on a regular basis. The Companies have not entered into derivative currency arrangements. Exposure The Company’s exposure to currency risk from monetary assets and liabilities denominated in foreign currencies, was as follows: As of December 31, 2021 USD’000 U.S.$ EUR GBP CNY Trade receivables $ 31,641 $ 6,517 $ 1,695 $ 690 Trade payable 2,918 1,379 219 378 Interest-bearing loans and borrowings — — — — As of December 31, 2020 USD’000 U.S.$ EUR GBP CNY Trade receivables $ 22,683 $ 3,722 $ 1,587 $ 30 Trade payable 2,740 305 219 — Interest-bearing loans and borrowings 58,359 5,454 — — Sensitivity The following table demonstrates the sensitivity to a reasonably possible change in U.S. Dollar exchange rates against SEK as of December 31, 2021 and 2020, with all other variables held constant. The impact on the Company’s loss before tax is due to changes in the fair value of monetary item assets and monetary liabilities. There is no additional impact on the components of equity because the company did not have any item that directly affected equity. The Company’s exposure to foreign currency changes for all other currencies is not material. The below analysis is based on FX-changes of 3% on the USD. The Group’s debt structure was repaid post IPO during 2021. As a result, there are no mitigating effects of the debt as seen in 2020. The Company’s risk exposure in USD: As of December 31, 2021 Impact of non-functional currency foreign exchange exposures (Amounts in thousands of U.S. Dollars) (Increase)/decrease in loss before tax USD/SEK exchange rate - increase 3% $ 908 USD/SEK exchange rate - decrease 3% (908) As of December 31, 2020 Impact of non-functional currency foreign exchange exposures (Amounts in thousands of U.S. Dollars) (Increase)/decrease in loss before tax USD/SEK exchange rate - increase 3% $ (1,016) USD/SEK exchange rate - decrease 3% 1,016 Market risk - Interest-rate risk Interest rate risk is the risk that the fair value or future cash flows of a financial instrument will fluctuate because of changes in market interest rates. The Company’s main interest rate risk arises from long-term interest-bearing liabilities with variable rates, which expose the Company to cash flow interest rate risk. As of December 31, 2021, the Company do not have any outstanding debt or other debt structures other than leasing. Interest rate derivative instruments are not used by the company. Credit risk Credit risk is the risk that a counterparty will not meet its obligations under a financial instrument or customer contract, leading to a financial loss. The Companies are exposed to credit risk from its operating activities (primarily trade receivables) and from its financing activities, including deposits with banks and financial institutions and foreign exchange transactions. Credit risk relates primarily to customer credit limits, which are subject to certain credit rating rules and authorization processes. However, the majority of the Companies customer base tend to be blue chip global companies and therefore such customers usually have strong credit ratings. Company’s sales are concentrated such that 44% of sales in 2021 and 52% of sales in 2020 are with biopharmaceutical and academia customers based in the U.S. U.S. Dollar denominated trade receivables as of December 31, 2021 and 2020 amounted to $31,640 thousand and $22,683 thousand, respectively. The maximum default risk for the Companies is equivalent to the net receivables reported in the Consolidated Financial Statements. The Companies have historically almost non-existent credit losses and based on historical data of credit losses together with a forward-looking assessment, the expected credit loss for trade receivables is not material. (see Note 17, ‘Trade receivables’). The Company’s cash at bank is held in Investment Grade credit rated banks. Other financial assets at amortized cost include rental deposits. The credit risk for other financial assets at amortized cost as at December 31, 2021 and 2020 is not material and no credit loss reserve has been recognized. Liquidity risk Credit facilities at banks together with cash at bank allows the Company to meet its liquidity risk obligations as they come due. The shareholder loan was converted to equity during 2020. (see Note 22, ‘Related party transactions’). The following table includes an analysis of the Company’s financial liabilities, grouped according to their maturity dates based on contractual undiscounted payments and considers the period remaining until their contractual maturity date as at December 31, 2021 and 2020: Less than 1 to 3 3 to 5 More than As per December 31, 2021 Total 1 year years years 5 years Loan facilities (Note 15.1) $ — $ — $ — $ — $ — Lease liabilities (Note 15.1) 8,379 2,952 3,124 2,262 40 Advance invoiced customers (Note 15.2) 5,447 5,447 — — — Accounts payable (Note 15.2) 8,668 8,668 — — — Less than 1 to 3 3 to 5 More than As per December 31, 2020 Total 1 year years years 5 years Loan facilities (Note 15.1) $ 98,332 $ — $ — $ 98,332 $ — Lease liabilities (Note 15.1) 5,394 2,428 2,629 108 229 Advance invoiced customers (Note15.2) 7,367 7,367 — — — Accounts payable (Note 15.2) 6,658 6,658 — — — 4.2 For the purpose of the Companies’ capital management, capital includes issued capital, other contributed capital and all other equity reserves attributable to the equity holders of the Company. The primary objective of the Companies’ capital management is to maximize the shareholder value. |
Segment and revenue information
Segment and revenue information | 12 Months Ended |
Dec. 31, 2021 | |
Segment and revenue information | |
Segment and revenue information | 5. 5.1 Operating segments are reported based on the financial information provided to the Chief Executive Officer (“CEO”). The CEO is identified as the Chief Operating Decision Maker (“CODM”) of the Companies. The CODM monitors the operating results of its operating segments separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on revenue growth with less emphasis on profit or loss due to the early stage development of the Company. Profit or loss is measured consistently with net profit or net loss in the Consolidated Financial Statements of the Company. The CODM monitors the operating segments based on revenue growth and gross profit and reports its results under two segments: Kit and Services. All other operating segments have been aggregated and are included within the Corporate / Unallocated heading. The Companies’ research and development activities, sales & administrative activities, financing (including finance costs, finance income and other income) and income taxes are managed on a corporate basis and are not allocated to operating segments. Such expenditure is included in corporate/ unallocated. Capital expenditure consists of additions of property, plant and equipment and intangible assets. 5.2 The following tables presents the Company’s key financial information by segment: Predecessor For Successor the period from Successor for the Successor for the For the year January 1, 2019 year ended year ended ended through Amounts in thousands of US Dollars December 31, 2021 December 31, 2020 December 31, 2019 March 7, 2019 Kit Revenue from external customers $ 26,797 $ 14,759 $ 11,067 $ 1,829 Total segment revenue 26,797 14,759 11,067 1,829 Cost of goods sold (4,112) (2,671) (2,430) (106) Gross profit $ 22,685 $ 12,088 $ 8,637 $ 1,723 Service Revenue from external customers 60,221 34,404 27,739 2,480 Total segment revenue 60,221 34,404 27,739 2,480 Cost of goods sold (28,299) (12,114) (9,146) (938) Gross profit $ 31,922 $ 22,290 $ 18,593 $ 1,542 Total segments Revenue from external customers 87,018 49,163 38,806 4,309 Total segment revenue 87,018 49,163 38,806 4,309 Cost of goods sold (32,411) (14,785) (11,576) (1,044) Gross profit $ 54,607 $ 34,378 $ 27,230 $ 3,265 Corporate / Unallocated Revenue from external customers 7,955 4,904 2,887 316 Total segment revenue 7,955 4,904 2,887 316 Cost of goods sold (4,353) (2,671) (1,442) (210) Gross profit $ 3,602 $ 2,233 $ 1,445 $ 106 Consolidated Revenue from external customers 94,973 54,067 41,693 4,625 Total segment revenue 94,973 54,067 41,693 4,625 Cost of goods sold (36,764) (17,456) (13,018) (1,254) Gross profit $ 58,209 $ 36,611 $ 28,675 $ 3,371 5.3 The Companies’ derive revenue primarily from the sales of own-produced finished goods and services in the following geographical regions: Successor Corporate / As per December 31, 2021 Kit Services Unallocated Total Sweden $ 2,072 $ 3,155 $ 1,467 $ 6,694 Americas 12,170 27,105 3,068 42,343 EMEA (excluding Sweden) 10,381 26,612 1,754 38,747 China 1,908 148 717 2,773 Japan 182 2,605 195 2,982 Rest of world 84 596 754 1,434 Total $ 26,797 $ 60,221 $ 7,955 $ 94,973 Corporate / As per December 31, 2020 Kit Services Unallocated Total Sweden $ 4,029 $ 2,307 $ 884 $ 7,220 Americas 6,824 19,268 1,715 27,807 EMEA (excluding Sweden) 2,858 10,906 1,166 14,930 China 374 101 193 668 Japan 88 1,369 90 1,547 Rest of world 586 453 856 1,895 Total $ 14,759 $ 34,404 $ 4,904 $ 54,067 Corporate / From January 4, 2019 through December 31, 2019 Kit Services Unallocated Total Sweden $ 1,314 $ 1,716 $ 749 $ 3,779 Americas 6,266 19,431 1,449 27,146 EMEA (excluding Sweden) 2,958 5,975 656 9,589 China 465 69 10 544 Japan 64 301 16 381 Rest of world — 247 7 254 Total $ 11,067 $ 27,739 $ 2,887 $ 41,693 Predecessor Corporate / From January 1, 2019 through March 7, 2019 Kit Services Unallocated Total Sweden $ 512 $ 203 $ 88 $ 803 Americas 901 1,529 158 2,588 EMEA (excluding Sweden) 317 748 64 1,129 China — — — — Japan 99 — 6 105 Rest of world — — — — Total $ 1,829 $ 2,480 $ 316 $ 4,625 There were no customers in the Successor 2020 or 2019 periods that individually exceeded 10% of total revenue. In the Predecessor 2019 period, Hamilton Health Sciences individually exceeded 10% of total revenue, with sales amounting to $707 thousand. There were no customers during 2021 that individually exceeded 10% of total revenue. 5.4 Sweden is regarded as being the Company’s country of domicile. Non-current operating assets are distributed by geography as follows: As of December 31, 2021 2020 Sweden $ 327,404 $ 355,179 Rest of World 11,707 2,799 Total $ 339,111 $ 357,978 |
Operating expenses by nature
Operating expenses by nature | 12 Months Ended |
Dec. 31, 2021 | |
Operating expenses by nature | |
Operating expenses by nature | 6. Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Included in cost the costs of good sold Cost of inventories recognized as an expense $ 28,988 $ 12,760 $ 10,681 $ 840 Depreciation of tangible assets (Note 13, 14.2) 2,964 1,540 324 40 Amortization of intangible assets (Note 12) 28 0 0 0 Employee benefits (Note 7) 4,783 3,156 2,006 373 Included in selling expenses Depreciation of tangible assets (Note 13, 14.2) 537 357 134 19 Amortization of intangible assets (Note 12) 2 11 5 1 Employee benefits (Note 7) 23,077 9,758 4,793 8,676 Included in administrative expenses Depreciation of tangible assets (Note 13, 14.2) 463 293 781 106 Amortization of intangible assets (Note 12) 10,455 9,736 7,831 — Employee benefits (Note 7) 7,191 3,519 2,309 419 Included in research and development expenses Depreciation of tangible assets (Note 13, 14.2) 749 478 83 20 Amortization of intangible assets (Note 12) 604 125 — — Employee benefits (Note 7) 8,613 3,359 2,171 439 |
Employee benefits
Employee benefits | 12 Months Ended |
Dec. 31, 2021 | |
Employee benefits | |
Employee benefits | 7. The Companies have various defined contribution benefit plans, primarily consisting of the plans in Sweden, for which its employees participate. Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Salaries and wages $ 32,307 $ 15,269 $ 8,956 $ 9,423 Share-based payments 2,524 Social security costs 6,148 2,935 1,649 352 Pension costs - defined contribution plans 2,685 1,588 674 132 Total employee benefits $ 43,664 $ 19,792 $ 11,279 $ 9,907 Employee benefit expenses for the Predecessor period ended March 7, 2019 includes a change in control bonus for approximately $7,708 thousand included within Salaries and wages. For information about stock- based compensation, please see footnote 20. |
Financial income and expenses
Financial income and expenses | 12 Months Ended |
Dec. 31, 2021 | |
Financial income and expenses | |
Financial income and expenses | 8. The following table shows a reconciliation of financial income and expense. Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor December December through December from January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Interest income $ 98 $ — $ 7 $ — Interest expense on loans and other borrowings (1,760) (6,355) (6,423) — Interest expense on lease liabilities (386) (276) (176) (27) Total interest income/(expense) (2,048) (6,631) (6,592) (27) Total foreign exchange gain/(loss) 1,874 5,455 18 242 Other financial expenses (1,719) (713) (1,293) — Total other financial income/(expenses) (1,719) (713) (1,293) — Financial items - net $ (1,893) $ (1,889) $ (7,867) $ 215 |
Income tax
Income tax | 12 Months Ended |
Dec. 31, 2021 | |
Income tax | |
Income tax | 9. Items reported for income taxes include a reasonable estimate of the impact of the material aspects of the Swedish tax rate reduction which was signed into law on June 14, 2018, on the deferred tax assets and liabilities. Swedish tax rules reduced the corporate income tax from 22% to 21.4% from January 1, 2019, and to 20.6% from January 1, 2021. The major components of income tax benefit (expense) for the periods ended December 31, 2021, 2020, 2019 are as follows: Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Current tax: Current tax on profit for the year $ (308) $ (1,231) $ (1,372) $ (123) Total current tax expense (308) (1,231) (1,372) (123) Deferred income tax Decrease/(increase) in deferred tax assets 5,324 54 13 (2) (Decrease)/increase in deferred tax liabilities 3,190 1,656 2,011 (207) Total deferred tax expense/(benefit) 8,514 1,710 2,024 (209) Income tax (expense)/benefit $ 8,206 $ 479 $ 652 $ (332) A reconciliation between reported tax expense for each period and the theoretical tax expense that would arise when applying statutory tax rate in Sweden, 20.6% in 2021 and 21.4% in 2020 and 2019, on the Company loss before taxes, is shown in the table below: Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Loss before tax $ (46,545) $ (7,259) $ (18,530) $ (7,500) Income tax calculated according to tax rate in Sweden 20.6 % 2021/21.4% 2020, 2019 9,588 1,553 3,965 1,605 Tax effects from: Non-deductible costs (1,542) (1,143) (3,019 (1,909) Previously unrecognized tax losses used to reduce current tax expenses 184 70 (244) (28) Differences in overseas tax rates (24) (22) (50) — Other — 21 — — Income tax $ 8,206 $ 479 $ 652 $ (332) Deferred tax balances Deferred tax assets and liabilities of the Company are shown in the table below: Lease Deferred tax assets Liabilities Tax losses Other Total Predecessor as of January 1, 2019 $ 11 — — $ 11 Recognized in the statement of comprehensive income 2 — — 2 Predecessor as of March 7, 2019 $ 13 — — $ 13 Through acquisitions - Purchase price allocation — — — — Recognized in the statement of comprehensive income 13 — — 13 Net to deferred tax liability (3) — — (3) Successor as of December 31, 2019 $ 10 — — $ 10 Through acquisitions - Purchase price allocation — — — — Recognized in the statement of comprehensive income 54 — — 54 Net to deferred tax liability (31) — — (31) Exchange differences 4 — — 4 Balance as of December 31, 2020 $ 37 — — $ 37 Recognized in the statement of comprehensive income 113 4,935 276 5,324 Recognized in statement of Equity — — 3,825 3,825 Net to deferred tax liability — — — — Exchange differences (6) (223) 134 (95) Balance as of December 31, 2021 $ 144 $ 4,712 $ 4,235 $ 9,091 Deferred tax Intangibles & Other on untaxed Inventory Temporary Deferred tax liabilities reserves Valuation Differences Total Predecessor as of January 1, 2019 $ 501 $ — $ 160 $ 661 Recognized in the statement of comprehensive income 43 — 164 207 Exchange differences (19) — (3) (22) Predecessor as of March 7, 2019 $ 525 $ — $ 321 $ 846 Purchase Price Allocation 525 31,615 321 32,461 Recognized in the statement of comprehensive income 365 (2,225) (151) (2,011) Recognized in other comprehensive income — — — — Net from deferred tax asset (3) — — (3) Exchange differences 8 (107) (3) (102) Successor as of December 31, 2019 $ 895 $ 29,283 $ 167 $ 30,345 Purchase Price Allocation — 503 — 503 Recognized in the statement of comprehensive income 135 (2,173) 382 (1,656) Recognized in other comprehensive income — — — — Net from deferred tax asset — — (31) (31) Exchange differences 140 3,868 24 4,032 Successor as of December 31, 2020 $ 1,170 $ 31,481 $ 542 $ 33,193 Recognized in the statement of comprehensive income (1,116) (2,206) 133 (3,190) Recognized in other comprehensive income — — — — Net from deferred tax asset — — — — Exchange differences (54) (2,864) 6 (2,912) Successor as of December 31, 2021 $ 0 $ 26,411 $ 681 $ 27,092 The Company has tax losses that arose in Sweden of $43,611 thousand (2020: $912 thousand) that are available indefinitely for offsetting against future taxable profits of the companies in which the losses arose. It also has tax losses related to interest expense deductions that arose in Sweden of $17,608 thousand (2020: $13,230 thousand) that are available for up to 6 years for offsetting against future taxable profits of the companies in which the deduction arose. Deferred tax assets have been recognized for the former but not been recognized for the latter because it is not currently probable that the companies in which the loss arose will be able to generate sufficient taxable profits before these companies' taxable deduction offsets expire after 6 years . Furthermore, these taxable deductions are not available to other group companies where profits are expected to arise. In evaluating the probability of realizing the deferred tax assets, the Company considered all available positive and negative evidence of future taxable income, including past operating results and forecasted market growth and earnings. During 2021, gross movement of $9,054 thousand (2020 $0 million) was recorded in the deferred tax asset with a net impact of $5,324 thousand (2020 $0 million) on the annual results. If the Company were able to recognize all unrecognized deferred tax assets, net profit would increase by $3,627 thousand (2020: $2,831 thousand). |
Investments in subsidiaries
Investments in subsidiaries | 12 Months Ended |
Dec. 31, 2021 | |
Investments in subsidiaries | |
Investments in subsidiaries | 10. The Company had the following subsidiaries as per December 31, 2021 and 2020: Share of common shares Country of owned by the registration Company (%) Name Principle Activities and operation 2021 2020 Knilo BidCo AB Holding Company/ Management services Sweden 100 % 100 % Olink Proteomics Holding AB Holding Company Sweden 100 % 100 % Olink Proteomics AB Sales, production, and research & development Sweden 100 % 100 % Agrisera AB Production, and research & development Sweden 100 % 100 % Olink Proteomics Inc. Marketing coordination and sales services USA 100 % 100 % Olink Proteomics Ltd Marketing coordination and sales services UK 100 % 100 % Olink Proteomics B.V Marketing coordination and sales services Netherlands 100 % 100 % Olink Proteomics GmbH . Marketing coordination and sales services Germany 100 % 100 % Olink Proteomics KK Marketing coordination and sales services Japan 100 % 100 % Olink Biotech (Shanghai) Co., Ltd Marketing coordination and sales services China 100 % 100 % |
Business combinations
Business combinations | 12 Months Ended |
Dec. 31, 2021 | |
Business combinations | |
Business combinations | 11. Acquisitions in 2021 No acquisitions were made in 2021. Acquisitions in 2020 On May 7, 2020, the Successor acquired 100% of the shares in Agrisera AB, a Swedish company specializing in polyclonal and monoclonal antibody production. The Successor acquired Agrisera AB in order to enable the growth of its protein biomarker library and increase control over its supply chain. The purchase price of $4,990 thousand was entirely settled in cash. There were no contingent consideration arrangements. The purchase price was allocated to the assets acquired and liabilities assumed based upon their estimated fair values as of the acquisition date, in the amounts of $3,541 thousand and $1,057 thousand, respectively, resulting in goodwill of $2,506 thousand. Acquisitions in 2019 As noted in Note 1, on March 7, 2019, the Successor, as part of the Summa Equity Holding AB group acquired 100% of the shares in Predecessor in a business combination. The Predecessor forms substantially all of the Successor. The fair value of the assets and liabilities recognized as a result of the acquisition are as follows: Assets Intangible assets, excluding goodwill $ 149,831 Property plant and equipment 2,597 Right-of-use assets 2,740 Financial assets 64 Inventories 9,104 Accounts receivables 4,075 Other receivables 9,794 Prepaid expenses and contract assets 466 Cash at bank and in hand 10,187 $ 188,858 Liabilities Lease liabilities $ 2,682 Deferred tax liabilities 32,461 Accounts payable 1,835 Current tax liabilities 1,321 Other current liabilities 8,945 Accrued expenses and contract liabilities 3,355 $ 50,599 Total identifiable net assets at fair value $ 138,259 Goodwill arising upon acquisition (Note 12) 161,123 Purchase Consideration Transferred $ 299,382 The purchase price allocation of acquired customer relationships was determined using the multi-period excess earnings method. Under this method, the fair value, $38,693 thousand, represents the amount a hypothetical buyer would be willing to pay to acquire the future cash flows expected to arise solely from those relationships. The purchase price allocation of the brand, $24,618 thousand, and technology, $86,473 thousand, was determined using relief from royalty method. The principle behind this method is that the value of the asset is equal to the present value of the after-tax royalty savings attributable to owning the asset. The Successor measured the acquired lease liabilities using the present value of the remaining lease payments at the date of acquisition. The right-of-use assets were measured at an amount equal to the lease liabilities and adjusted to reflect the favorable terms of the lease relative to market terms. Since the fair value adjustment has no impact on the assumed tax base for the Customer relations, Brand, and Technology, a temporary difference related to deferred tax arises in the Successor's accounts. The deferred tax is relieved over the life of the corresponding fair value adjustment. The purchase price took into account future income expectations, which support the excess amount paid as compared to the fair value of the assets acquired and liabilities assumed, resulting in the recognition of goodwill. The goodwill of $161,123 thousand comprises assets which are not separately recognizable as they do not fulfil the separate recognition criteria as intangible assets under IAS 38, such as synergies, future growth prospects or skilled and trained workforces. None of the goodwill recognized is expected to be deductible for income tax purposes. The fair value of accounts receivables and other receivables was determined to be equal to book value. The book value of the acquired receivables was equal to the gross amount and it is expected that the full contractual amounts can be collected. Assets and liabilities denominated in foreign currencies were translated using the exchange rates as of the balance sheet date. Acquisition-related costs Acquisition-related costs of $14,666 thousand that were not directly attributable to the issue of shares are included in administrative expenses in the consolidated statements of income and in operating activities in the consolidated statement of cash flows. Revenue and profit contribution Revenue and net loss for the Successor consists entirely of revenue and net loss from the acquired operations as the operations of the Successor started with this acquisition. If the combination had taken place at the beginning of the year, revenue would have been $46,318 thousand and net loss for the period for the Successor would have been $19,498 thousand. Purchase consideration - cash outflow The purchase price of $299,382 thousand was entirely settled in cash. There were no contingent consideration arrangements. Outflow of cash to acquire Predecessor, net of cash acquired. Cash consideration $ 299,382 Less: Balances acquired Cash 10,187 Net outflow of cash - investing activities $ 289,195 |
Goodwill and other intangible a
Goodwill and other intangible assets | 12 Months Ended |
Dec. 31, 2021 | |
Goodwill and other intangible assets | |
Goodwill and other intangible assets | 12. Changes in goodwill and other intangible assets for the Company periods are as follows: Brand Customer and Development Goodwill relation Technology Licenses Cost Total As of December 31, 2019 160,843 38,626 86,323 24,632 — 310,424 Purchase Price Allocation 2,506 1,359 654 180 — 4,699 Additions — — — 127 7,664 7,791 Translation differences 22,671 5,597 12,028 3,446 950 44,692 As of December 31, 2020 186,020 45,582 99,005 28,385 8,614 367,606 Additions — — — 593 3,733 4,326 Translation differences (17,589) (4,310) (9,361) (2,712) (1,005) (34,977) As of December 31, 2021 168,431 41,272 89,644 26,266 11,342 336,955 Amortization and impairment As of December 31, 2019 — 3,219 4,796 5 — 8,020 Amortization — 4,005 5,856 11 — 9,872 Translation differences — 940 1,386 1 — 2,327 As of December 31, 2020 — 8,164 12,038 17 — 20,219 Amortization — 4,349 6,297 41 401 11,088 Translation differences — (995) (1,459) (3) (19) (2,476) As of December 31, 2021 — 11,518 16,876 55 382 28,831 Net Book Value As of December 31, 2021 168,431 29,754 72,768 26,211 10,960 308,124 As of December 31, 2020 186,020 37,418 86,967 28,368 8,614 347,387 12.1 For impairment testing goodwill acquired through business combinations and brands with indefinite useful lives are allocated to the Kit and Services CGUs, which are also reportable segments. As of December 31, 2021 Kit Services Total Goodwill $ 134,189 $ 34,242 $ 168,431 Brands 15,338 10,176 25,514 As of December 31, 2020 Kit Services Total Goodwill $ 147,067 $ 38,953 $ 186,020 Brands 16,858 11,320 28,178 The recoverable amounts of the CGUs’ value in use calculation using cash flow projections from financial budgets approved by senior management covering a ten-year period. Given the Company’s status as an early stage growth company the use of a 10-year budget is appropriate, as the Company is not expected to reach a terminal growth prior to the end of the budgeted ten years. The discount rates used in 2021 and 2020 is based on the Company’s WACC of 19% and 21% respectively, as both CGUs have integrated operations across the business. The discount rate is adjusted where appropriate for specific segment, country and currency risks. The valuation methodology uses significant inputs which are not based on observable market data; therefore, this valuation technique is classified as level 3 in the fair value hierarchy. Details relating to the discounted cash flow models used in the impairment tests of the Kit and Services CGUs are as follows: Valuation basis Value in use Key assumptions · Sales growth rates · Profit margins · CAPEX and working capital · Terminal value · Discount rate · Taxation rate Determination of assumptions · Growth rates are internal forecasts based on both internal and external market information · Margins reflect past experience, adjusted for expected changes · Terminal growth rates based on management’s estimate of future long-term average growth rates · CAPEX and working capital forecasts as a percentage of revenue · Discount rates based on the Company’s WACC, adjusted where appropriate. · Taxation rates based on appropriate rates for each country. Period of specific projected cash flows 10 years Terminal growth rate and discount rate Terminal growth rate Discount rate 2021/2020 Kit and Services CGUs 2% per annum 19%/21% The Company performed its annual goodwill impairment test for each of its reporting units as of December 31, 2021 and 2020 using a discounted cash flow analysis, concluding that the recoverable amounts of all of its reporting units were in excess of their carrying values. No impairment of goodwill was required. The discounted cash flow analysis includes management’s current assumptions as to future cash flows and long-term growth rates. Management has identified that a reasonably possible change in these two key assumptions during 2021 could cause the carrying amount to exceed recoverable amounts of each CGU. A rise in the pre-tax discount rate above 25.9% (i.e., +6.6%) in the Kit segment or 23.0% (i.e., +3.7%) in the Services segment would result in impairment. A decline in the terminal growth rate to 0% (i.e., -2.0%) in the Kit segment or 0% (i.e., -2.0%) in the Services segment would not result in an impairment. In 2021 Management performed a sensitivity analysis of these key assumptions, noting for both CGUs a simultaneous rise in the pre-tax discount rate to 22.3% (i.e., +3.00%) and decline in the terminal growth rate to 0% (i.e., -2.00%) would not result in impairment. Management has identified that a reasonably possible change in these two assumptions would not result in the estimated recoverable amounts falling below the carrying amount in either CGU. |
Property, plant and equipment
Property, plant and equipment | 12 Months Ended |
Dec. 31, 2021 | |
Property, plant and equipment. | |
Property, plant and equipment | 13. Changes in property, plant and equipment for the Company periods are as follows: Construction in progress for Furniture, property, plant Leasehold Plant and fittings and and improvement machinery equipment equipment Total As of December 31, 2019 $ 530 $ 1,176 $ 1,421 $ 84 $ 3,211 Purchase Price Allocation — 44 63 — 107 Additions 123 1,561 1,303 473 3,460 Transfers — 368 124 (492) 0 Disposals — — — — 0 Translation differences 6 244 383 11 644 As of December 31, 2020 659 3,393 3,294 76 7,422 Additions 3,147 4,836 1,180 1,319 10,482 Transfers 92 200 (63) (597) (368) Disposals (569) (21) (495) — (1,085) Translation differences (6) (373) (325) (45) (749) As of December 31, 2021 3,323 8,035 3,591 753 15,702 Amortization and impairment As of December 31, 2019 93 202 175 — 470 Depreciation for the period 114 493 458 — 1,065 Disposals — — — — 0 Translation differences — 33 80 — 113 As of December 31, 2020 207 728 713 0 1,648 Depreciation for the period 238 1,069 727 — 2,034 Transfers 1 (128) 59 — (68) Disposals (370) (11) (69) — (450) Translation differences (1) (55) (102) — (158) As of December 31, 2021 75 1,603 1,328 0 3,006 Net Book Value As of December 31, 2021 3,248 6,432 2,263 753 12,696 As of December 31,2020 $ 452 $ 2,665 $ 2,581 $ 76 $ 5,774 |
Leases
Leases | 12 Months Ended |
Dec. 31, 2021 | |
Leases | |
Leases | 14. The Companies are a lessee The Companies have lease contracts for various items of property and production equipment used in its operations. Lease terms for properties and equipment are generally between 1 For the year ended December 31, 2021 and 2020 the Company had lease contracts with lease terms of 12 months or less. The Company applied the ‘short-term lease’ recognition exemption for theses leases. The applicable Company periods have lease of office equipment with low value. The Companies applied the ‘lease of low-value assets’ recognition exemptions for these leases. 14.1 As of December 31, As of December 31, 2021 2020 Right-of-Use Assets Property $ 7,195 $ 3,073 Equipment 1,583 1,611 Total assets $ 8,778 $ 4,684 Lease liabilities Current (Note 15.1) 2,952 2,146 Non-current (Note 15.1) 5,427 2,290 Total liabilities $ 8,379 $ 4,436 The additions of right-of-use assets during the Company periods ended December 31, 2021 and 2020 were $7122 thousand and $1,143 thousand, respectively. 14.2 Successor from Predecessor from Successor Successor January 4, 2019 January 1, 2019 For the year ended For the year ended through through December 31, 2021 December 31, 2020 December 31, 2019 March 7, 2019 Depreciation charge of right-of-use assets Property $ 1,611 $ 921 $ 647 $ 100 Equipment 1,068 682 108 — Total depreciation of right-of-use-assets 2,679 1,603 755 100 Interest expense (included in finance cost, Not 8) 386 276 176 27 Total amount recognized in net loss for the period $ 3,065 $ 1,879 $ 931 $ 127 No significant variable lease payments that are not included in the lease liability have been identified for the Company. Short term lease payments and payments on low value lease assets were not significant for the year ended December 31, 2021. The total cash outflow for leases during the Company periods ended December 31, 2021 and 2020 were $2,845 thousand and $1,764 thousand, respectively. The maturity analysis of lease liabilities for the Company is disclosed in Note 4.1. |
Financial instruments per categ
Financial instruments per category | 12 Months Ended |
Dec. 31, 2021 | |
Financial instruments per category | |
Financial instruments per category | 15. The following tables present the Company’s financial instruments per category As of December As of December 31, 2021 31, 2020 Current debt instruments at amortized cost Trade receivables $ 42,061 $ 33,482 Other receivables 4,094 2,856 Total current debt instruments at amortized cost 46,155 36,338 Non-current debt instruments at amortized cost Other long-term receivables 422 133 Total non-current debt instruments at amortized cost 422 133 Total financial assets $ 46,577 $ 36,471 15.1 Financial liabilities: Interest-bearing loans and borrowings As of December Interest Rate Maturity 31, 2021 Current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2022 $ 2,952 Total current interest-bearing loans and borrowings 2,952 Non-current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2022-30 $ 5,427 Facilities — Total non-current interest-bearing loans and borrowings 5,427 Total interest-bearing loans and borrowings $ 8,379 As of December Interest Rate Maturity 31, 2020 Current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2021 $ 2,146 Total current interest-bearing loans and borrowings 2,146 Non-current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2021-30 $ 2,290 Facilities 11 % 2025 61,675 Total non-current interest-bearing loans and borrowings 63,965 Total interest-bearing loans and borrowings $ 66,111 Loan from shareholder and other interest-bearing loan The loan from shareholder and the other interest-bearing loan were converted to equity on May 25, 2020. These loans had been previously payable on demand as repayment timing was not specified in the loan agreement. Accrued interest was capitalized annually on the last calendar day of each year. The conversion was made without any premium or penalty. Loan Facility During the year ended December 31, 2019 we entered into a loan facility in the amount of $110 million with Bridgepoint Credit and DNB AB (Publ) as part of the financing of the Olink Acquisition (Facilities). Under the terms of the Facilities the Successor had access to a Capex/Acquisition Facility, a term Facility B, a Recap Facility and a Revolving Facility. The facilities had a leverage covenant towards the creditors that measures a rolling 12-month EBITDA in relation to net debt at the end of each quarter. The interest rate was equal to a bank reference rate, or the EURIBOR, STIBOR, or LIBOR plus a margin ranging from 3.0% to 6.25% dependent upon the facility and denomination of the borrowings and leverage. There was a commitment fee equal to 35% of the margin on any unused facility. During the year ended December 31, 2020 we amended our debt structure under the existing loan facility with Bridgepoint Credit and DNB AB (Publ), increasing the total commitment under the facilities to $137.6 million . The effective date of the amended agreement was December 23, 2020. A total of $63.5 million has been drawn down under the term Facility B, adjusted for transaction costs of $1.8 million. The loans were raised in USD and EUR to match revenue streams in USD and EUR. The interest will be capitalized annually to form part of the Facility B loans and will thereafter bear interest together with the rest of the loan. The remaining undrawn credit under the facilities is $74.1 million. Under the terms of the Facilities, the Successor has pledged the assets, including patents and other intellectual property, of its subsidiary, Olink Proteomics Inc. The book value of the pledged assets was $6,948 thousand as of December 31, 2020. Facilities, we have pledged the assets, including patents and other intellectual property, of our subsidiary, Olink Proteomics Inc. The book value of the pledged assets was $6.9 million as of December 31, 2020. On March 30, 2021, we repaid $65.6 million of outstanding loan facilities plus accrued interest of $1.9 million using the net proceeds from the offering. As of December 31, 2021, we had $118.1 million in cash at bank and no outstanding loan balances. 15.2 As of As of December 31, December 31, 2021 2020 Other financial liabilities at amortized cost Advance invoiced customers 5,447 $ 7,367 Accounts payable 8,668 6,658 Total other current financial liabilities $ 14,115 $ 14,025 15.3 To provide an indication about the reliability of the inputs used in determining fair value, the Company has classified its financial instruments into the three levels prescribed under the accounting standards. Level 1: Level 2: Level 3: Set out below is a comparison, by class, of the carrying amounts and fair values of the Company’s financial instruments, other than those with carrying amounts that are reasonable approximations of fair values: As of December 31, 2021 Carrying Amount Level 1 Level 2 Level 3 Financial liabilities Facilities — — — — As of December 31, 2020 Carrying Amount Level 1 Level 2 Level 3 Financial liabilities Facilities 61,675 — 61,675 — Management assessed that the fair values of cash at bank, accounts receivables, other receivables, accounts payable, and advance payments from customers approximate their carrying amounts largely due to the short-term maturities of these instruments. 15.4 Changes in Liabilities attributable to financing activities The following tables show changes in liabilities attributable to financing activities for the Company respectively: Non-current Current Interest Interest bearing bearing liabilities Total liabilities (excluding Non- liabilities (excluding Current Non-current current from current lease lease lease lease financing liabilities) liabilities liabilities) liabilities activities Predecessor liabilities as of January 1, 2019 $ 0 $ 682 $ 0 $ 2,066 $ 2,748 Cash flows — (23) — — (23) Non cash-flow: New leases — — — — — Foreign exchange adjustments — (18) — (52) (70) Other — 28 — (8) 20 Predecessor liabilities as of March 7, 2019 — 669 0 2,006 2,675 Cash flows 40,000 (749) 53,278 — 92,529 Non cash-flow: New leases — 700 — 1,812 2,512 Foreign exchange adjustments — 10 (49) 8 (31) Other 2,720 784 (1) (776) 2,727 Successor liabilities as of December 31, 2019 $ 42,720 $ 1,414 $ 53,228 $ 3,050 $ 100,412 Cash flows — (1,490) 7,930 — 6,440 Non cash-flow: New leases — 637 — 474 1,111 Foreign exchange adjustments — 153 143 196 492 Other (42,720) 1,432 374 (1,430) (42,344) Successor Liabilities as of December 31, 2020 $ — $ 2,146 $ 61,675 $ 2,290 $ 66,111 Cash flows — (2,845) (63,315) — (66,160) Non cash-flow: New leases — 1,379 — 5,320 6,699 Foreign exchange adjustments — (133) (58) 222 31 Other — 2,405 1,698 (2,405) 1,698 Successor Liabilities as of December 31, 2021 $ 0 $ 2,952 $ 0 $ 5,427 $ 8,379 |
Inventories
Inventories | 12 Months Ended |
Dec. 31, 2021 | |
Inventories | |
Inventories | 16. As of As of December 31, December 31, 2021 2020 Raw materials $ 18,402 $ 13,004 Work in-progress 5,138 3,712 Finished products 5,400 4,110 Total inventories at the lower of cost and net realizable value $ 28,940 $ 20,826 |
Trade receivables
Trade receivables | 12 Months Ended |
Dec. 31, 2021 | |
Trade receivables. | |
Trade receivables | 17. Trade receivables, for the Company, are non-interest bearing and are generally on terms of 30 |
Other receivables
Other receivables | 12 Months Ended |
Dec. 31, 2021 | |
Other receivables | |
Other receivables | 18. As of As of December December 31, 2021 31, 2020 Value added tax and other tax receivables $ 3,184 $ 2,350 Other items 910 506 Total $ 4,094 $ 2,856 |
Share capital and Other contrib
Share capital and Other contributed capital | 12 Months Ended |
Dec. 31, 2021 | |
Share capital and Other contributed capital | |
Share capital and Other contributed capital | 19. The Company’s Share capital at December 31, 2021 consisted of the following: Number of Other Contributed shares Share Capital Capital Common Share 119,007,062 30,964 506,008 Total 119,007,062 30,964 506,008 The Company’s Share capital at December 31, 2020 consisted of the following, on a pre-split basis: Number of Other Contributed shares Share Capital Capital Preferred A 1 $ — $ — Preferred B1 200,755,561 21,249 194,741 Common Share - Class A 56,221,500 5,946 62,965 Common Share - Class B 250,000 29 68 Total 257,227,062 $ 27,224 $ 257,774 Preferred A and Preferred B1 shares receive a preferential right to all forms of value transfers from the Company to the shareholders. The preference share A has a fixed amount as preference and the B share has an 8 percent cumulative coupon on the invested amount. There is no annual cash dividend or pay out, as the 8% fixed return accumulates indefinitely. As payments of dividend or potential decision of redemption preference share is within the control of the entity and as such the preferred preference shares are classified as equity instruments. The shares rank ahead of common equity and receive their return before any return is allocated to common shares. The Preferred A and Preferred B1 shares are entitled to ten votes per share while Common shares, both Class A and Class B, are entitled to one vote per share. Common A shares and Common B Shares carry equivalent features, however Common B shares have a higher threshold upon a potential exit or restructuring event, including an initial public offering, in order to receive a return. As of December 31, 2020, the total number of authorized shares was 800,000,000 of which 257,227,062 were issued and outstanding Reorganization of share structure On March 16, 2021, the Company’s shareholders approved the adoption of new articles of association which provided for the reorganization of existing common and preferred shares into one single share class. Pursuant to the new articles of association, each class of shares have been reorganized into one class of common shares as follows: ● The common shares series A have been re-designated as 56,221,500 common shares; ● The common shares series B have been re-designated as 250,000 common shares; ● The preferred share series A have been re-designated as one common share; and ● The preferred shares series B1 have been re-designated as 200,755,561 common shares. Furthermore, on March 16, 2021, the Company’s shareholders resolved to conduct a reverse share split where the total number of outstanding common shares (257,227,062) was consolidated into 105,771,768 common shares. Initial public offering On March 29, 2021, the Company completed an initial public offering of 13,235,294 ADSs, representing 13,235,294 common shares, at an initial public offering price of $20.00 per share. The net proceeds from the initial public offering were $249.3 million, after deducting the underwriting discounts, net of deferred taxes, and other initial public offering costs associated with the filing. The net proceeds of the initial public offering per the condensed consolidated statement of cash flows of $245.2 million do not reflect the non-cash movement related to the tax-deductible portion of the underwriter fees. Total transaction costs accounted for as a deduction from equity, net of deferred taxes, amounts to $15.4 million. Following the initial public offering on March 29, 2021 the Company has 119,007,062 common shares outstanding. The following chart shows a reconciliation of the movements in equity from December 31, 2019 through December 31, 2020 and from December 31, 2020 through December 31, 2021: Shares Outstanding Share Other Contributed (number) Capital Capital Balance as of December 31, 2019 208,962,350 $ 22,124 $ 199,121 New Share Issuance 48,264,712 5,100 58,653 Shareholders’ contributions — — — Balance as of December 31, 2020 257,227,062 $ 27,224 $ 257,774 New Share Issuance 13,235,294 3,740 245,543 Share based renumeration program — — 2,691 Reverse stock split (151,455,294) — — Balance as of December 31, 2021 119,007,062 $ 30,964 $ 506,008 |
Stock-based compensation
Stock-based compensation | 12 Months Ended |
Dec. 31, 2021 | |
Stock-based compensation | |
Stock-based compensation | 20. On March 16, 2021 at the Annual General Meeting, our shareholders approved and made effective our 2021 Incentive Award Plan (“2021 Plan”). The principal purpose of the 2021 Plan is to attract, retain and motivate selected employees, consultants and directors through the granting of share-based compensation awards and cash-based performance bonus awards. Under the 2021 Plan, 1,085,900 shares are initially available for issuance pursuant to a variety of stock-based compensation awards, including stock options, restricted stock unit awards and performance based restricted stock unit awards; provided, however, that no more than 1,085,900 shares may be issued upon the exercise of incentive stock options. The shares will be issued when the program vests over the four-year plan period. In connection with the closing of the initial public offering, the Company granted options to purchase an aggregate of 620,675 common shares out of the 2021 Plan, of which 442,789 options were granted to certain of our executive officers and directors, in each case with an exercise price equal to 125% of the initial public offering price of $20.00. Such options shall vest over four years, subject to the terms and conditions of the 2021 Plan. The expiration date on the options is five years from grant date. The material terms of the 2021 Plan have been summarized within the final prospectus relating to the initial public offering, dated March 24, 2021. The IFRS 2 cost is calculated according to the following: Fair value per option at the grant date * the number of outstanding share options * the number of days passed of the vesting period. To calculate fair value per share option at the grant date, the principles of the Black and Scholes model have been used. The expense associated with these stock options amounted to $1.0 million for the twelve months ended December 31, 2021. These are recorded within selling and administrative expenses within the income statement. A summary of stock option activity under the Company's 2021 Plan relating to awards to certain officers and directors as of December 31, 2021, and changes during the twelve months ended December 31, 2021, are as follows: Weighted Outstanding Average Stock Exercise Options Price Granted 442,789 25 Vested 0 Forfeited 0 Balance as of December 31, 2021 442,789 25 During the third quarter, 465,225 restricted stock units (“RSUs”) that had been approved at the Annual General Meeting on March 16, 2021 were awarded to employees currently employed by Olink under the 2021 Plan. Of this, 344,271 were granted as at December 31, 2021, of which 108,071 RSU’s were granted to our executive officers. The RSUs will vest during a four-year period; new shares will be issued when the RSUs vest. The expense associated with these RSUs amounted to $2.0 million for the twelve months ended December 31, 2021. These are recorded within selling, administrative and cost of goods sold expenses within the income statement. The following is a summary of the RSU activity and related information as of December 31, 2021, and changes during the twelve months ended December 31, 2021: Weighted Average Outstanding Grant Date Fair RSU’s Value Granted 344,271 23.75 Vested 0 Forfeited 8,822 Balance as of December 31, 2021 335,449 23.75 |
Other current liabilities
Other current liabilities | 12 Months Ended |
Dec. 31, 2021 | |
Other current liabilities. | |
Other current liabilities | 21. As of December As of December 31, 2021 31, 2020 Salaries and wages $ 6,306 $ 4,342 Advance invoiced customers 5,447 7,367 Royalties 1,233 1,767 Other current liabilities 6,663 5,681 Total $ 19,649 $ 19,157 Advance invoiced customers represent a contract liability. Beginning January 1, 2020, the Company had a liability balance of $1,068 for advance invoiced customers. During fiscal year 2020, the Company recognized $592 thousand of the advances from invoiced customers as revenue. Beginning January 1, 2021, the Company had a liability balance of $7,367 for advance invoiced customers. During fiscal year 2021, the Company recognized $7,092 of the advances from customers as revenue. Other current liabilities include a contract liability related to advance payments from customers. On January 1, 2020 the Company did not have a contract liability for advance payments from customers. As of December 31, 2020, the advance payments from customers is $178 thousand. As per December 31, 2021 the advanced payments from customers is $258 thousand. |
Related-party transactions
Related-party transactions | 12 Months Ended |
Dec. 31, 2021 | |
Related-party transactions | |
Related-party transactions | 22. In March 2019, the Company entered into a shareholder loan ("Shareholder Loan") agreement, with Knilo InvestCo AB (f/k/a Goldcup 18085 AB), a subsidiary of our ultimate parent - Summa Equity AB, pursuant to which Knilo InvestCo AB extended a loan to the Company equal to approximately $38,486 thousand. There were no repayment terms for this loan and accrued interest, at the rate of 8% per annum, was capitalized annually on the last calendar day of each year. As of December 31, 2019 the outstanding balance on Shareholder Loan was approximately $41,102 thousand, of which $2,616 thousand was accrued interest. The amounts are classified as current interest-bearing loans and borrowings (Note 15). The Company could at any time without any premium or penalty, prepay any outstanding amount. Pursuant to the terms of the Shareholder Loan agreement, the outstanding amounts held by Knilo InvestCo AB converted to 6,763,245 shares of Class A common shares and 27,052,980 shares of preferred B-1 shares of the Company in May 2020. Interest expense recognized in 2020 prior to the conversion of the loan totaled $1,377 thousand. As per December 31, 2021 there are no outstanding loans to Knilo InvestCo AB. There were no sales to or purchases from related parties during 2020 or 2021 outside of the transactions with directors disclosed below. No dividends were paid in 2019, 2020 or 2021. Compensation of key management personnel of the Companies Successor Predecessor For the year For the year From January 4, From January 1, ended ended 2019 through 2019 through December 31, December 31, December 31, March 7, 2021 2020 2019 2019 Wages and salaries $ 2,732 $ 839 $ 1,216 $ 7,791 Share-based payments 96 — — — Social security costs 876 179 — — Pension costs - defined contribution plans 303 90 42 — $ 4,007 $ 1,108 $ 1,258 $ 7,791 A management investment program exists between Knilo InvestCo AB and management and employees in the Company, and its subsidiaries. Management and employees have acquired the shares at fair value. Agreements with Our Executive Officers and Directors In August 2019, the Company's subsidiary - Olink Proteomics AB entered into a consulting agreement (the “Consulting Agreement”), with Gustavo Salem, a member of our board, pursuant to which Olink Proteomics AB agreed to pay a base rate of $7.5 thousand per month. The base pay rates were subsequently amended to $6 thousand per month in April 2020. The Consulting Agreement expired on May 31, 2021. Olink Proteomics AB paid $78 thousand for the year ended December 31, 2020, and $59 thousand for the period ended December 31, 2019. No payment has been made during 2021 pursuant to this Consulting Agreement. Other board members were paid approximately $9 thousand dollars pursuant to consulting arrangements in 2020. For their services on the board of directors, board members collectively received renumeration of $110 thousand during the year ended December 31, 2020 and $408 thousand during 2021. Management Service Agreements In March 2019, Summa Equity AB entered into a management service agreement (the "Summa MSA"), with the Company's subsidiary - Knilo BidCo AB (f/k/a Goldcup 18087 AB), pursuant to which Knilo BidCo AB engaged Summa Equity AB for services related to the management and business operations of Knilo BidCo AB. During the years ended December 31, 2020 and December 31, 2019, Knilo BidCo AB made payments to Summa Equity AB of $37 thousand and $166 thousand respectively, in connection with the Summa MSA. The Summa MSA was terminated in connection with our initial public offering, upon which we paid Summa Equity AB a lump sum amount equal to approximately $2.4 million. |
Earnings per share
Earnings per share | 12 Months Ended |
Dec. 31, 2021 | |
Earnings per share | |
Earnings per share | 23. Earnings per share for the Successor is calculated by taking the net loss for the period, less the amount of the accumulated preferred dividend yield, divided by the weighted average of outstanding common shares during the period. Earnings per share for the Predecessor is calculated by taking the net loss for the period divided by the weighted average of outstanding common shares during the period. Successor for Successor for Successor from Predecessor the year ended the year ended January 4, from January 1, December 31, December 31, through December 31 2019 through 2021 2020 2019 March 7 2019 Net loss for the period $ (38,339) $ (6,780) $ (17,878) $ (7,832) Less accumulated preferred dividend yield (4,205) (16,900) (10,932) — Total (42,544) (23,680) (28,810) (7,832) Weighted average number of shares (thousands) 99,261 21,439 14,505 171 Basic and diluted loss per share $ (0.43) $ (1.10) $ (1.99) $ (45.80) As of December 31, 2020, December 31, 2019 and March 7, 2019, Successor and Predecessor do not hold any potential dilutive shares nor any antidilutive shares; therefore, there are no differences with the basic earnings (loss) per share. As of December 31, 2021, the Successor Company has the following potential common shares that can be potentially dilutive but are anti-dilutive for the periods presented and are therefore excluded from the weighted average number of common shares for the purpose of diluted profit/(loss) per share: i. 442,789 outstanding stock options related to the 2021 Incentive Award Plan (See note 20). ii. 335,449 restricted stock units related to the to the 2021 Incentive Award Plan (See note 20). The Successor 2020, and Successor 2019 have been adjusted to reflect the impact of the reverse share split that occurred on March 16, 2021. The Predecessor 2019 audited historical financial statements are unaffected by the reverse share split. |
Subsequent events
Subsequent events | 12 Months Ended |
Dec. 31, 2021 | |
Subsequent events | |
Subsequent events | 24. The Company evaluated subsequent events through March 17, 2022, the date on which these financial statements were issued, and the management determined that other than those that have been disclosed in the consolidated financial statements, there are no subsequent events that require recognition and disclosure in the consolidated financial statements. |
Significant Accounting Polici_2
Significant Accounting Policies (Policies) | 12 Months Ended |
Dec. 31, 2021 | |
Significant Accounting Policies | |
Basis of preparation | 2.1 Basis of preparation The Successor consolidated financial statements, comprise the consolidated balance sheet of Successor as of December 31, 2021 and 2020; the related consolidated statements of income and other comprehensive income, consolidated statements of changes in equity and consolidated statements of cash flows for the year ended December 31, 2021 and 2020, for the period from January 4, 2019 (date of incorporation) through December 31 2019 (the “Successor Consolidated Financial Statements”). The Predecessor consolidated financial statements, comprise the consolidated statement of income and other comprehensive income, consolidated statement of changes in equity, and consolidated statement of cash flows for the period from January 1, 2019 through March 7, 2019 (the “Predecessor Consolidated Financial Statements”). The Predecessor Consolidated Financial Statements and the Successor Consolidated Financial Statements have been prepared in accordance with International Financial Reporting Standards (“IFRS”) as issued by the International Accounting Standards Board (“IASB”). As a result of the Olink Acquisition on March 7, 2019, Successor carries forward and continues to operate the Predecessor business as of that date. The Successor and Predecessor consolidated financial statements have been prepared with a “black line presentation”, whereby a vertical black line separates the Successor and the Predecessor consolidated financial statements. In addition, relevant footnotes have been presented for the Successor and Predecessor with the “black line presentation” to distinctly highlight the periods pre and post-acquisition and their lack of comparability. The preparation of consolidated financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the respective accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the consolidated financial statements are disclosed in note 3. The Predecessor adopted IFRS as of January 1, 2018 and the Successor adopted IFRS from January 4, 2019, the date of its inception. As such, IFRS 1, First Time Adoption of IFRS disclosure requirements are not presented in the Successor or Predecessor consolidated financial statements. Furthermore, the Predecessor also adopted IFRS 16 as of January 1, 2018 as required by IFRS 1. Successor and Predecessor New and amended standards and interpretations The following amendments can be applied for the first time in the annual reporting period commencing January 1, 2021: ● Covid-19-Related Rent Concessions – amendments to IFRS 16, and ● Interest Rate Benchmark Reform – Phase 2 – amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4 and IFRS 16. The amendments listed above did not have any impact on the amounts recognized in the current period and are not expected to significantly affect future periods. New and amended standards not yet effective The following new accounting standards, amendments to accounting standards and interpretations have been published but are not mandatory for December 31, 2021 reporting periods and have not been early adopted by the Company. • Reference to the Conceptual Framework – amendments to IFRS 3, • Property, Plant and Equipment - Proceeds before Intended Use– amendments to IAS 16, • Onerous Contracts - Cost of Fulfilling a Contract - amendments to IAS 37, • Annual Improvements to IFRS Standards 2018-2020– amendments to IFRS 1, IFRS 9, IFRS 16, and IFRS 41 These standards, amendments or interpretations are not expected to have a material impact on the entity in the current or future reporting periods and on foreseeable future transactions. |
Basis of consolidation | 2.2 Basis of consolidation The Successor and Predecessor consolidated financial statements comprise the financial statements of the Companies and its subsidiaries each period presented. Control is achieved when the Companies are exposed, or has rights, to variable returns from its involvement with the investee and has the ability to affect those returns through its power over the investee. Such subsidiaries are consolidated from the date on which control is transferred to the Companies and are deconsolidated from the date that control ceases. Assets, liabilities, income and expenses of a subsidiary acquired or disposed of during the period are included in the consolidated financial statements from the date the Companies gain control until the date the Companies ceases to control the subsidiary. A change in the ownership interest of a subsidiary, without a loss of control, is accounted for as an equity transaction. Intra-group balances and transactions, and any unrealized income and expenses arising from intra-group transactions, are eliminated. Unrealized losses are eliminated in the same way as unrealized gains, but only to the extent that there is no evidence of impairment. The accounting principles for subsidiaries have been changed, where applicable, to ensure a consistent application of the Companies’ accounting principles. |
Business combinations | i. Business combinations Business combinations are accounted for using the acquisition accounting method. Consideration transferred, identifiable assets and liabilities assumed are measured at fair value at acquisition date. Where the consideration transferred, together with any noncontrolling interest, exceeds the fair value of the assets acquired and liabilities assumed, the excess is recorded as goodwill. The costs of effecting an acquisition are charged to the consolidated statement of income in the period in which they are incurred. Goodwill is capitalized as a separate item in the case of subsidiaries and as part of the cost of investment in the case of joint ventures and associates. Goodwill is denominated in the currency of the operation acquired. |
Foreign currency translation | ii. Foreign currency translation Functional and presentation currency The Successor and Predecessor consolidated financial statements are presented in U.S. Dollars. For each subsidiary, the Companies determine the functional currency and items included in the financial statements of each subsidiary are measured using that functional currency. In all cases the functional currency of a subsidiary is that of the primary country of operations of that subsidiary. The Companies use the direct method of consolidation and on disposal of a foreign operation, the gain or loss that is reclassified to profit or loss reflects the amount that arises from using this method. Transactions and balances Foreign currency transactions of the Companies are translated into the functional currency using the exchange rates prevailing on the transaction dates. Monetary assets and liabilities denominated in foreign currencies are translated at the functional currency spot rates of exchange at the reporting date. Non-monetary assets and liabilities measured in terms of historic cost in a foreign currency are translated into the functional currency using the exchange rates prevailing on the initial transaction dates. Non-monetary items measured at fair value in a foreign currency are translated using the exchange rates prevailing on the date when the fair value is determined. Differences arising on settlement or translation of monetary items are recognized in the consolidated statement of income. Translation of foreign subsidiaries The results and the financial position for all the Companies’ foreign subsidiaries with a functional currency other than the U.S. Dollar are translated into U.S. Dollars, as follows: ● Assets and liabilities at each balance sheet date are translated using the exchange rates prevailing at that balance sheet date; ● Period income statements are translated using the average exchange rate prevailing at the corresponding month; ● Exchange differences arising on translation for consolidation are recognized in Other Comprehensive Income (“OCI”). On disposal of a foreign operation, the component of OCI relating to that particular foreign operation is reclassified to profit or loss; and ● Goodwill and fair value adjustments arising from the acquisition of foreign operations are treated as assets and liabilities in these operations and are translated to the exchange rate at the balance sheet date. |
Revenue recognition | iii. Revenue recognition The Companies receive revenue from contracts with customers from the sale of its products in the form of kits and from services. The companies also provide custom development services. Value added tax and other sales taxes are excluded from revenue. Kit and Services Revenue from the sale of kits is recognized at the point in time when control of the products has transferred to the customer according to the shipping terms. Revenue from the services is also recognized at the point in time that the results of the analysis are transferred electronically to the customer. The majority of the above contracts relate to sales orders containing single bundled performance obligations for the delivery of kits or the performance of services at fixed prices. Contracts with customers do not contain variable consideration. The Companies do not usually accept returns or give rebates. Revenue is not recognized in full until it is highly probable that a significant reversal in the amount of cumulative revenue recognized will not occur. The average duration of a sales order is less than 1 month. Custom development services Revenue from the performance of custom development services is recognized over time since control is transferred to the customer based on the extent of progress towards completion of the obligation. These contracts contain a single bundled performance obligation being the provision of custom development services of panels. Custom development projects are quoted at fixed process and extend over several months. The Companies generally use an input method to determine the progress completed of custom development service arrangements because there is a direct relationship between the effort (i.e. based on costs incurred against expected total costs) and the transfer of service to the customer. The average duration of a service contracts is less than 12 months. |
Research and development | iv. Research and development Expenditure on research activities is recognized in profit or loss as incurred. Development expenditure is capitalized only if the expenditure can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable and the Companies intend to and has sufficient resources to complete development and to use or sell the asset. Otherwise, it is recognized in profit or loss as incurred. Subsequent to initial recognition, development expenditure is measured at cost less accumulated amortization and any accumulated impairment losses. Amortization begins from the time the asset is ready for use. Depreciation is made on a straight-line basis over the useful life. The useful life is determined when the development project is finished and is estimated to 5 years. |
Legal and other disputes | v. Legal and other disputes Provision is made for the anticipated settlement costs of legal or other disputes against the Companies where an outflow of resources is considered probable and a reliable estimate can be made of the likely outcome. |
Leases | vi. Leases The Companies recognize right of use assets under lease arrangements in which it is the lessee. Rights to use assets owned by third parties under lease agreements are capitalized at the inception of the lease and recognized on the consolidated balance sheet. The corresponding liability to the lessor is recognized as a lease obligation within current and non-current liabilities. The carrying amount is subsequently increased to reflect interest on the lease liability and reduced by lease payments. Right-of-use assets are measured at cost, less any accumulated depreciation and impairment losses, and adjusted for any remeasurement of lease liabilities. Non-lease components are accounted for separately from the lease components. At the commencement date of the lease, the Companies recognize lease liabilities measured at the present value of lease payments to be made over the lease term. Lease payments do not include variable lease payments, which are expensed as incurred unless they depend on an index or rate. In calculating the present value of lease payments, the Companies use their incremental borrowing rate (“IBR”) at the lease commencement date because the interest rate implicit in the lease is not readily determinable. The IBR is calculated at the rate of interest at which the Companies would have been able to borrow for a similar term and with a similar security to obtain a similar asset in a similar market. If modifications or reassessments occur, the lease liability and right of use asset are re-measured. Right-of-use assets are generally depreciated over the shorter of the asset’s useful life and the lease term on a straight-line basis. If the Companies are reasonably certain to exercise a purchase option, the right-of-use asset is depreciated over the underlying asset’s useful life. Payments associated with short-term leases and leases of low-value assets are recognized on a straight-line basis as an expense in profit or loss. |
Intangible assets | vii. Intangible assets Goodwill Goodwill is stated at cost less impairments. Goodwill is deemed to have an indefinite useful life and is tested for impairment at least annually. Other intangible assets Intangible assets are stated at cost less provisions for amortization and impairments. Intangible assets acquired separately are measured on initial recognition at cost. The cost of intangible assets acquired in a business combination is their fair value at the date of acquisition. Licenses separately acquired or acquired as part of a business combination are amortized over their estimated useful lives, using the straight-line basis, from the time they are available for use. Customer relationships and technology acquired as part of a business combination are amortized over their estimated useful lives, using the straight-line basis. Brands acquired as part of a business combination are deemed to have indefinite useful lives. The acquired brands are well-established within the industry, as evidenced by continued demand from and collaboration with blue chip research institutions. Further, the business is expected to operate under these brands for the foreseeable future, thus supporting the indefinite classification. These intangible assets are not amortized, but are tested for impairment annually, either individually or at the cash- generating unit level. The assessment of indefinite life is reviewed annually to determine whether the indefinite life continues to be supportable. If not, the change in useful life from indefinite to finite is made on a prospective basis. Licenses and customer relationships have estimated useful lives of 10 years and research and development technology have estimated useful lives of 15 years. Asset lives are reviewed, and where appropriate adjusted, annually. |
Property, plant and equipment | viii. Property, plant and equipment Property, plant and equipment (PP&E) includes leasehold improvements; plant and machinery; furniture fittings and equipment; and assets under construction. PP&E is stated at the cost of purchase or construction, less provisions for depreciation and impairment. Depreciation is calculated to write off the cost less residual value of PP&E, excluding freehold land, using the straight-line basis over the expected useful life. Residual values and lives are reviewed, and where appropriate adjusted annually. The normal expected useful lives of the major categories of PP&E are: ● Leasehold improvements 5 years ● Plant and machinery 5 years ● Furniture, fittings and equipment 5 years On disposal of PP&E, the cost and related accumulated depreciation and impairments are removed from the balance sheet and the net amount, less any proceeds, is recognized in the income statement. |
Impairment of non-current assets | ix. Impairment of non-current assets The carrying values of all non-current assets are reviewed for impairment, either on a stand-alone basis or as part of a larger cash generating unit (“CGU”), when there is an indication that the assets might be impaired. Additionally, goodwill, intangible assets with indefinite useful lives and intangible assets which are not yet available for use are tested for impairment annually. Any provision for impairment is charged to the income statement. Impairments of goodwill are not reversed. Impairment losses on other non-current assets are only reversed if there has been a change in estimates used to determine recoverable amounts and only to the extent that the revised recoverable amounts do not exceed the carrying values that would have existed, net of depreciation or amortization, had no impairments been recognized. |
Inventories | x. Inventories Inventories are stated at the lower of cost and net realizable value. Cost comprises direct materials, direct labor and an appropriate proportion of variable and fixed overhead expenditure, the latter being allocated on the basis of normal operating capacity. Cost is generally determined on a first in, first out basis. |
Financial instruments | xi. Financial instruments Financial assets Financial assets are measured at amortized cost, fair value through other comprehensive income (“FVTOCI”) or fair value through profit or loss (“FVTPL”). The measurement basis is determined by reference to both the business model for managing the financial asset and the contractual cash flow characteristics of the financial asset. For financial assets other than trade receivables a 12-month expected credit loss (“ECL”) allowance is recorded on initial recognition. If there is subsequent evidence of a significant increase in the credit risk of an asset, the allowance is increased to reflect the full lifetime ECL. If there is no realistic prospect of recovery, the asset is written off. ECLs are recognized in the income statement on financial assets measured at amortized cost and at fair value through other comprehensive income apart from equity investments. Trade receivables Trade receivables are measured at amortized cost and are carried at the original invoice amount less ECL allowance. The ECL allowance is calculated using a provision matrix applying lifetime historical credit loss experience to the trade receivables. The expected credit loss rate varies depending on whether, and the extent to which, settlement of the trade receivables is overdue, and it is also adjusted as appropriate to reflect current economic conditions and estimates of future conditions. For the purpose of determining credit loss rates, customers are classified into groupings that have similar loss patterns. The key drivers of the loss rate are the nature of the business, location and type of customer. When a trade receivable is determined to have no reasonable expectation of recovery it is written off against any ECL allowance available and then to the income statement. Subsequent recoveries of amounts previously provided for or written off are credited to the income statement. Long-term receivables are discounted where the effect is material. Cash and cash equivalents Cash and cash equivalents are measured at amortized cost and includes cash on hand and deposits held at call with financial institutions. anies have various defined contribut Bank overdrafts are shown within interest-bearing liabilities in current liabilities in the consolidated balance sheet. Financial liabilities Financial liabilities are classified, at initial recognition, as financial liabilities at FVTPL, loans and borrowings, payables, or as derivatives designated as hedging instruments in an effective hedge, as appropriate. All financial liabilities are recognized initially at fair value and, in the case of loans, borrowings and payables, net of directly attributable transaction costs. The Companies’ financial liabilities include trade and other payables, loans and borrowings (including bank overdrafts). Loans and borrowings are subsequently carried at amortized cost, with the difference between the proceeds, net of transaction costs, and the amount due on redemption being recognized as a charge to the consolidated statements of other comprehensive income over the period of the relevant borrowing. Derivative financial instruments The Companies do not currently enter into derivative financial instruments. Derecognition of financial assets and liabilities Financial assets are derecognized when the contractual rights to the cash flows from the financial asset expire or transfer and the Group has transferred substantially the risks and rewards of ownership. Financial liabilities are derecognized when the contractual obligations are discharged or cancelled or expired. When the terms of a financial liability are modified, and not derecognized, the gain or loss is recognized in the statement of income and other comprehensive income. The gain or loss is the difference between the original contractual cash flows and the modified cash flows discounted to the original effective interest rate. |
Pension obligations | xii. Pension obligations The Companies operate defined-contribution plans for the benefit of its employees. The Companies’ contributions to defined contribution plans are expensed as incurred. |
Share-based payments | xiii. Share-based payments Share-based compensation benefits are provided to employees, consultants and directors via the Companies 2021 Incentive Award Plan, including stock options (ISO), restricted stock unit awards (RSU) and performance based restricted stock unit awards. Information relating to these schemes is set out in note 20. Stock options The fair value of options granted under the stock options program is recognized as an employee benefits expense, with a corresponding increase in equity. The total amount to be expensed is determined by reference to the fair value of the options granted and taking into consideration any impact from service conditions. The total expense is recognized over the vesting period of four years, which is the period over which the vesting conditions are to be satisfied. At the end of each period, the Company revises its estimates of the number of options that are expected to vest based on the service conditions. It recognizes the impact of the revision to original estimates, if any, in profit or loss, with a corresponding adjustment to equity. Restricted stock units Under the employee restricted stock units scheme, the RSU’s will vest during a four- year period and new shares will be issued when the RSU vest for no cash consideration. Over the vesting period, the market value of the RSU’s is recognized as an employee benefits expense, with a corresponding increase in equity. The total expense is recognized over the vesting period of four years, which is the period over which the vesting conditions are to be satisfied. At the end of each period, the Company revises its estimates of the number of options that are expected to vest based on the service conditions. It recognizes the impact of the revision to original estimates, if any, in profit or loss, with a corresponding adjustment to equity. |
Current and deferred income tax | xiv. Current and deferred income tax Current income tax is provided at the amounts expected to be paid, applying tax rates that have been enacted or substantively enacted by the balance sheet date. Deferred income tax results from temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the financial statements. Deferred income tax assets are recognized to the extent that it is probable that future taxable profits will be available against which the temporary differences can be utilized. Deferred income tax based on temporary differences arising on investments in subsidiaries, associates and joint ventures, except where the timing of the reversal of the temporary difference can be controlled and it is probable that the temporary difference will not reverse in the foreseeable future. Deferred income tax is provided using rates of tax that have been enacted or substantively enacted by the balance sheet date. Where an uncertain tax position is identified, management will make a judgement as to what the probable outcome will be, assuming the relevant tax authority has full knowledge of the situation. When an economic outflow is probable to arise, a provision is made for the best estimate of the liability. In estimating any such liability, the Companies applies a risk-based approach which accounts for the probability that the Companies would be able to obtain compensatory adjustments under international tax treaties. These estimates consider the specific circumstances of each dispute and relevant external advice. |
Government grants | xv. Government grants Government grants related to assets are initially recognized as deferred income at fair value if there is reasonable assurance that they will be received, and the Companies will comply with the conditions associated with the grant; they are then recognized in profit or loss as other income on a systematic basis over the useful life of the asset. Grants that compensate the Companies for expenses incurred are recognized in profit or loss as other income on a systematic basis in the periods in which the expenses are recognized, unless the conditions for receiving the grant are met after the related expenses have been recognized. In this case, the grant is recognized when it becomes receivable. |
Significant Accounting Polici_3
Significant Accounting Policies (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Significant Accounting Policies | |
Summary of expected useful lives | ● Leasehold improvements 5 years ● Plant and machinery 5 years ● Furniture, fittings and equipment 5 years |
Financial risk management (Tabl
Financial risk management (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Financial risk management | |
Summary of exposure to currency risk from monetary assets and liabilities denominated in foreign currencies | As of December 31, 2021 USD’000 U.S.$ EUR GBP CNY Trade receivables $ 31,641 $ 6,517 $ 1,695 $ 690 Trade payable 2,918 1,379 219 378 Interest-bearing loans and borrowings — — — — As of December 31, 2020 USD’000 U.S.$ EUR GBP CNY Trade receivables $ 22,683 $ 3,722 $ 1,587 $ 30 Trade payable 2,740 305 219 — Interest-bearing loans and borrowings 58,359 5,454 — — |
Summary of risk exposure in foreign currencies | As of December 31, 2021 Impact of non-functional currency foreign exchange exposures (Amounts in thousands of U.S. Dollars) (Increase)/decrease in loss before tax USD/SEK exchange rate - increase 3% $ 908 USD/SEK exchange rate - decrease 3% (908) As of December 31, 2020 Impact of non-functional currency foreign exchange exposures (Amounts in thousands of U.S. Dollars) (Increase)/decrease in loss before tax USD/SEK exchange rate - increase 3% $ (1,016) USD/SEK exchange rate - decrease 3% 1,016 |
Summary of analysis of the Company's financial liabilities, grouped according to their maturity dates based on contractual undiscounted payments | The following table includes an analysis of the Company’s financial liabilities, grouped according to their maturity dates based on contractual undiscounted payments and considers the period remaining until their contractual maturity date as at December 31, 2021 and 2020: Less than 1 to 3 3 to 5 More than As per December 31, 2021 Total 1 year years years 5 years Loan facilities (Note 15.1) $ — $ — $ — $ — $ — Lease liabilities (Note 15.1) 8,379 2,952 3,124 2,262 40 Advance invoiced customers (Note 15.2) 5,447 5,447 — — — Accounts payable (Note 15.2) 8,668 8,668 — — — Less than 1 to 3 3 to 5 More than As per December 31, 2020 Total 1 year years years 5 years Loan facilities (Note 15.1) $ 98,332 $ — $ — $ 98,332 $ — Lease liabilities (Note 15.1) 5,394 2,428 2,629 108 229 Advance invoiced customers (Note15.2) 7,367 7,367 — — — Accounts payable (Note 15.2) 6,658 6,658 — — — |
Segment and revenue informati_2
Segment and revenue information (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Segment and revenue information | |
Schedule of key financial information by segment | Predecessor For Successor the period from Successor for the Successor for the For the year January 1, 2019 year ended year ended ended through Amounts in thousands of US Dollars December 31, 2021 December 31, 2020 December 31, 2019 March 7, 2019 Kit Revenue from external customers $ 26,797 $ 14,759 $ 11,067 $ 1,829 Total segment revenue 26,797 14,759 11,067 1,829 Cost of goods sold (4,112) (2,671) (2,430) (106) Gross profit $ 22,685 $ 12,088 $ 8,637 $ 1,723 Service Revenue from external customers 60,221 34,404 27,739 2,480 Total segment revenue 60,221 34,404 27,739 2,480 Cost of goods sold (28,299) (12,114) (9,146) (938) Gross profit $ 31,922 $ 22,290 $ 18,593 $ 1,542 Total segments Revenue from external customers 87,018 49,163 38,806 4,309 Total segment revenue 87,018 49,163 38,806 4,309 Cost of goods sold (32,411) (14,785) (11,576) (1,044) Gross profit $ 54,607 $ 34,378 $ 27,230 $ 3,265 Corporate / Unallocated Revenue from external customers 7,955 4,904 2,887 316 Total segment revenue 7,955 4,904 2,887 316 Cost of goods sold (4,353) (2,671) (1,442) (210) Gross profit $ 3,602 $ 2,233 $ 1,445 $ 106 Consolidated Revenue from external customers 94,973 54,067 41,693 4,625 Total segment revenue 94,973 54,067 41,693 4,625 Cost of goods sold (36,764) (17,456) (13,018) (1,254) Gross profit $ 58,209 $ 36,611 $ 28,675 $ 3,371 |
Schedule of disaggregation of revenue from contracts with customers | Corporate / As per December 31, 2021 Kit Services Unallocated Total Sweden $ 2,072 $ 3,155 $ 1,467 $ 6,694 Americas 12,170 27,105 3,068 42,343 EMEA (excluding Sweden) 10,381 26,612 1,754 38,747 China 1,908 148 717 2,773 Japan 182 2,605 195 2,982 Rest of world 84 596 754 1,434 Total $ 26,797 $ 60,221 $ 7,955 $ 94,973 Corporate / As per December 31, 2020 Kit Services Unallocated Total Sweden $ 4,029 $ 2,307 $ 884 $ 7,220 Americas 6,824 19,268 1,715 27,807 EMEA (excluding Sweden) 2,858 10,906 1,166 14,930 China 374 101 193 668 Japan 88 1,369 90 1,547 Rest of world 586 453 856 1,895 Total $ 14,759 $ 34,404 $ 4,904 $ 54,067 Corporate / From January 4, 2019 through December 31, 2019 Kit Services Unallocated Total Sweden $ 1,314 $ 1,716 $ 749 $ 3,779 Americas 6,266 19,431 1,449 27,146 EMEA (excluding Sweden) 2,958 5,975 656 9,589 China 465 69 10 544 Japan 64 301 16 381 Rest of world — 247 7 254 Total $ 11,067 $ 27,739 $ 2,887 $ 41,693 Predecessor Corporate / From January 1, 2019 through March 7, 2019 Kit Services Unallocated Total Sweden $ 512 $ 203 $ 88 $ 803 Americas 901 1,529 158 2,588 EMEA (excluding Sweden) 317 748 64 1,129 China — — — — Japan 99 — 6 105 Rest of world — — — — Total $ 1,829 $ 2,480 $ 316 $ 4,625 |
Schedule of non-current operating assets are distributed by geography | As of December 31, 2021 2020 Sweden $ 327,404 $ 355,179 Rest of World 11,707 2,799 Total $ 339,111 $ 357,978 |
Operating expenses by nature (T
Operating expenses by nature (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Operating expenses by nature | |
Schedule of operating expenses by nature | Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Included in cost the costs of good sold Cost of inventories recognized as an expense $ 28,988 $ 12,760 $ 10,681 $ 840 Depreciation of tangible assets (Note 13, 14.2) 2,964 1,540 324 40 Amortization of intangible assets (Note 12) 28 0 0 0 Employee benefits (Note 7) 4,783 3,156 2,006 373 Included in selling expenses Depreciation of tangible assets (Note 13, 14.2) 537 357 134 19 Amortization of intangible assets (Note 12) 2 11 5 1 Employee benefits (Note 7) 23,077 9,758 4,793 8,676 Included in administrative expenses Depreciation of tangible assets (Note 13, 14.2) 463 293 781 106 Amortization of intangible assets (Note 12) 10,455 9,736 7,831 — Employee benefits (Note 7) 7,191 3,519 2,309 419 Included in research and development expenses Depreciation of tangible assets (Note 13, 14.2) 749 478 83 20 Amortization of intangible assets (Note 12) 604 125 — — Employee benefits (Note 7) 8,613 3,359 2,171 439 |
Employee benefits (Tables)
Employee benefits (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Employee benefits | |
Schedule of employee benefits | Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Salaries and wages $ 32,307 $ 15,269 $ 8,956 $ 9,423 Share-based payments 2,524 Social security costs 6,148 2,935 1,649 352 Pension costs - defined contribution plans 2,685 1,588 674 132 Total employee benefits $ 43,664 $ 19,792 $ 11,279 $ 9,907 |
Financial income and expenses (
Financial income and expenses (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Financial income and expenses | |
Schedule of reconciliation of financial income and expense | Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor December December through December from January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Interest income $ 98 $ — $ 7 $ — Interest expense on loans and other borrowings (1,760) (6,355) (6,423) — Interest expense on lease liabilities (386) (276) (176) (27) Total interest income/(expense) (2,048) (6,631) (6,592) (27) Total foreign exchange gain/(loss) 1,874 5,455 18 242 Other financial expenses (1,719) (713) (1,293) — Total other financial income/(expenses) (1,719) (713) (1,293) — Financial items - net $ (1,893) $ (1,889) $ (7,867) $ 215 |
Income tax (Tables)
Income tax (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Income tax | |
Schedule of major components of income tax expense | Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Current tax: Current tax on profit for the year $ (308) $ (1,231) $ (1,372) $ (123) Total current tax expense (308) (1,231) (1,372) (123) Deferred income tax Decrease/(increase) in deferred tax assets 5,324 54 13 (2) (Decrease)/increase in deferred tax liabilities 3,190 1,656 2,011 (207) Total deferred tax expense/(benefit) 8,514 1,710 2,024 (209) Income tax (expense)/benefit $ 8,206 $ 479 $ 652 $ (332) |
Schedule of reconciliation between reported tax expense for each period and the theoretical tax expense that would arise when applying statutory tax rate | Successor Successor for the year for the year Successor from ended ended January 4, 2019 Predecessor from December December through December January 1, 2019 31, 2021 31, 2020 31, 2019 through March 7, 2019 Loss before tax $ (46,545) $ (7,259) $ (18,530) $ (7,500) Income tax calculated according to tax rate in Sweden 20.6 % 2021/21.4% 2020, 2019 9,588 1,553 3,965 1,605 Tax effects from: Non-deductible costs (1,542) (1,143) (3,019 (1,909) Previously unrecognized tax losses used to reduce current tax expenses 184 70 (244) (28) Differences in overseas tax rates (24) (22) (50) — Other — 21 — — Income tax $ 8,206 $ 479 $ 652 $ (332) |
Schedule of deferred tax assets and liabilities | Lease Deferred tax assets Liabilities Tax losses Other Total Predecessor as of January 1, 2019 $ 11 — — $ 11 Recognized in the statement of comprehensive income 2 — — 2 Predecessor as of March 7, 2019 $ 13 — — $ 13 Through acquisitions - Purchase price allocation — — — — Recognized in the statement of comprehensive income 13 — — 13 Net to deferred tax liability (3) — — (3) Successor as of December 31, 2019 $ 10 — — $ 10 Through acquisitions - Purchase price allocation — — — — Recognized in the statement of comprehensive income 54 — — 54 Net to deferred tax liability (31) — — (31) Exchange differences 4 — — 4 Balance as of December 31, 2020 $ 37 — — $ 37 Recognized in the statement of comprehensive income 113 4,935 276 5,324 Recognized in statement of Equity — — 3,825 3,825 Net to deferred tax liability — — — — Exchange differences (6) (223) 134 (95) Balance as of December 31, 2021 $ 144 $ 4,712 $ 4,235 $ 9,091 Deferred tax Intangibles & Other on untaxed Inventory Temporary Deferred tax liabilities reserves Valuation Differences Total Predecessor as of January 1, 2019 $ 501 $ — $ 160 $ 661 Recognized in the statement of comprehensive income 43 — 164 207 Exchange differences (19) — (3) (22) Predecessor as of March 7, 2019 $ 525 $ — $ 321 $ 846 Purchase Price Allocation 525 31,615 321 32,461 Recognized in the statement of comprehensive income 365 (2,225) (151) (2,011) Recognized in other comprehensive income — — — — Net from deferred tax asset (3) — — (3) Exchange differences 8 (107) (3) (102) Successor as of December 31, 2019 $ 895 $ 29,283 $ 167 $ 30,345 Purchase Price Allocation — 503 — 503 Recognized in the statement of comprehensive income 135 (2,173) 382 (1,656) Recognized in other comprehensive income — — — — Net from deferred tax asset — — (31) (31) Exchange differences 140 3,868 24 4,032 Successor as of December 31, 2020 $ 1,170 $ 31,481 $ 542 $ 33,193 Recognized in the statement of comprehensive income (1,116) (2,206) 133 (3,190) Recognized in other comprehensive income — — — — Net from deferred tax asset — — — — Exchange differences (54) (2,864) 6 (2,912) Successor as of December 31, 2021 $ 0 $ 26,411 $ 681 $ 27,092 |
Investments in subsidiaries (Ta
Investments in subsidiaries (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Investments in subsidiaries | |
Schedule of subsidiaries | Share of common shares Country of owned by the registration Company (%) Name Principle Activities and operation 2021 2020 Knilo BidCo AB Holding Company/ Management services Sweden 100 % 100 % Olink Proteomics Holding AB Holding Company Sweden 100 % 100 % Olink Proteomics AB Sales, production, and research & development Sweden 100 % 100 % Agrisera AB Production, and research & development Sweden 100 % 100 % Olink Proteomics Inc. Marketing coordination and sales services USA 100 % 100 % Olink Proteomics Ltd Marketing coordination and sales services UK 100 % 100 % Olink Proteomics B.V Marketing coordination and sales services Netherlands 100 % 100 % Olink Proteomics GmbH . Marketing coordination and sales services Germany 100 % 100 % Olink Proteomics KK Marketing coordination and sales services Japan 100 % 100 % Olink Biotech (Shanghai) Co., Ltd Marketing coordination and sales services China 100 % 100 % |
Business combinations (Tables)
Business combinations (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Business combinations | |
Schedule of fair value of the assets and liabilities | The fair value of the assets and liabilities recognized as a result of the acquisition are as follows: Assets Intangible assets, excluding goodwill $ 149,831 Property plant and equipment 2,597 Right-of-use assets 2,740 Financial assets 64 Inventories 9,104 Accounts receivables 4,075 Other receivables 9,794 Prepaid expenses and contract assets 466 Cash at bank and in hand 10,187 $ 188,858 Liabilities Lease liabilities $ 2,682 Deferred tax liabilities 32,461 Accounts payable 1,835 Current tax liabilities 1,321 Other current liabilities 8,945 Accrued expenses and contract liabilities 3,355 $ 50,599 Total identifiable net assets at fair value $ 138,259 Goodwill arising upon acquisition (Note 12) 161,123 Purchase Consideration Transferred $ 299,382 |
Schedule of purchase consideration cash outflow | Cash consideration $ 299,382 Less: Balances acquired Cash 10,187 Net outflow of cash - investing activities $ 289,195 |
Goodwill and other intangible_2
Goodwill and other intangible assets (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Goodwill and other intangible assets | |
Schedule of changes in goodwill and other intangible assets | Brand Customer and Development Goodwill relation Technology Licenses Cost Total As of December 31, 2019 160,843 38,626 86,323 24,632 — 310,424 Purchase Price Allocation 2,506 1,359 654 180 — 4,699 Additions — — — 127 7,664 7,791 Translation differences 22,671 5,597 12,028 3,446 950 44,692 As of December 31, 2020 186,020 45,582 99,005 28,385 8,614 367,606 Additions — — — 593 3,733 4,326 Translation differences (17,589) (4,310) (9,361) (2,712) (1,005) (34,977) As of December 31, 2021 168,431 41,272 89,644 26,266 11,342 336,955 Amortization and impairment As of December 31, 2019 — 3,219 4,796 5 — 8,020 Amortization — 4,005 5,856 11 — 9,872 Translation differences — 940 1,386 1 — 2,327 As of December 31, 2020 — 8,164 12,038 17 — 20,219 Amortization — 4,349 6,297 41 401 11,088 Translation differences — (995) (1,459) (3) (19) (2,476) As of December 31, 2021 — 11,518 16,876 55 382 28,831 Net Book Value As of December 31, 2021 168,431 29,754 72,768 26,211 10,960 308,124 As of December 31, 2020 186,020 37,418 86,967 28,368 8,614 347,387 |
Schedule of test of goodwill and indefinite lived assets impairment | As of December 31, 2021 Kit Services Total Goodwill $ 134,189 $ 34,242 $ 168,431 Brands 15,338 10,176 25,514 As of December 31, 2020 Kit Services Total Goodwill $ 147,067 $ 38,953 $ 186,020 Brands 16,858 11,320 28,178 |
Property, plant and equipment (
Property, plant and equipment (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Property, plant and equipment. | |
Schedule of changes in property, plant and equipment | Construction in progress for Furniture, property, plant Leasehold Plant and fittings and and improvement machinery equipment equipment Total As of December 31, 2019 $ 530 $ 1,176 $ 1,421 $ 84 $ 3,211 Purchase Price Allocation — 44 63 — 107 Additions 123 1,561 1,303 473 3,460 Transfers — 368 124 (492) 0 Disposals — — — — 0 Translation differences 6 244 383 11 644 As of December 31, 2020 659 3,393 3,294 76 7,422 Additions 3,147 4,836 1,180 1,319 10,482 Transfers 92 200 (63) (597) (368) Disposals (569) (21) (495) — (1,085) Translation differences (6) (373) (325) (45) (749) As of December 31, 2021 3,323 8,035 3,591 753 15,702 Amortization and impairment As of December 31, 2019 93 202 175 — 470 Depreciation for the period 114 493 458 — 1,065 Disposals — — — — 0 Translation differences — 33 80 — 113 As of December 31, 2020 207 728 713 0 1,648 Depreciation for the period 238 1,069 727 — 2,034 Transfers 1 (128) 59 — (68) Disposals (370) (11) (69) — (450) Translation differences (1) (55) (102) — (158) As of December 31, 2021 75 1,603 1,328 0 3,006 Net Book Value As of December 31, 2021 3,248 6,432 2,263 753 12,696 As of December 31,2020 $ 452 $ 2,665 $ 2,581 $ 76 $ 5,774 |
Leases (Tables)
Leases (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Leases | |
Schedule of amounts recognized in the consolidated balance sheet | As of December 31, As of December 31, 2021 2020 Right-of-Use Assets Property $ 7,195 $ 3,073 Equipment 1,583 1,611 Total assets $ 8,778 $ 4,684 Lease liabilities Current (Note 15.1) 2,952 2,146 Non-current (Note 15.1) 5,427 2,290 Total liabilities $ 8,379 $ 4,436 |
Schedule of amounts recognized in the consolidated statement of income related to leases | Successor from Predecessor from Successor Successor January 4, 2019 January 1, 2019 For the year ended For the year ended through through December 31, 2021 December 31, 2020 December 31, 2019 March 7, 2019 Depreciation charge of right-of-use assets Property $ 1,611 $ 921 $ 647 $ 100 Equipment 1,068 682 108 — Total depreciation of right-of-use-assets 2,679 1,603 755 100 Interest expense (included in finance cost, Not 8) 386 276 176 27 Total amount recognized in net loss for the period $ 3,065 $ 1,879 $ 931 $ 127 |
Financial instruments per cat_2
Financial instruments per category (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Financial instruments per category | |
Summary of financial assets | As of December As of December 31, 2021 31, 2020 Current debt instruments at amortized cost Trade receivables $ 42,061 $ 33,482 Other receivables 4,094 2,856 Total current debt instruments at amortized cost 46,155 36,338 Non-current debt instruments at amortized cost Other long-term receivables 422 133 Total non-current debt instruments at amortized cost 422 133 Total financial assets $ 46,577 $ 36,471 |
Summary of financial liabilities, interest-bearing loans and borrowings | As of December Interest Rate Maturity 31, 2021 Current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2022 $ 2,952 Total current interest-bearing loans and borrowings 2,952 Non-current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2022-30 $ 5,427 Facilities — Total non-current interest-bearing loans and borrowings 5,427 Total interest-bearing loans and borrowings $ 8,379 As of December Interest Rate Maturity 31, 2020 Current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2021 $ 2,146 Total current interest-bearing loans and borrowings 2,146 Non-current interest-bearing loans and borrowings Lease Liabilities (Note 14) 6.25%-11 % 2021-30 $ 2,290 Facilities 11 % 2025 61,675 Total non-current interest-bearing loans and borrowings 63,965 Total interest-bearing loans and borrowings $ 66,111 |
Summary of other financial liabilities | As of As of December 31, December 31, 2021 2020 Other financial liabilities at amortized cost Advance invoiced customers 5,447 $ 7,367 Accounts payable 8,668 6,658 Total other current financial liabilities $ 14,115 $ 14,025 |
Summary of carrying amounts and fair values of the Company's financial instruments | As of December 31, 2021 Carrying Amount Level 1 Level 2 Level 3 Financial liabilities Facilities — — — — As of December 31, 2020 Carrying Amount Level 1 Level 2 Level 3 Financial liabilities Facilities 61,675 — 61,675 — |
Summary of changes in liabilities attributable to financing activities | Non-current Current Interest Interest bearing bearing liabilities Total liabilities (excluding Non- liabilities (excluding Current Non-current current from current lease lease lease lease financing liabilities) liabilities liabilities) liabilities activities Predecessor liabilities as of January 1, 2019 $ 0 $ 682 $ 0 $ 2,066 $ 2,748 Cash flows — (23) — — (23) Non cash-flow: New leases — — — — — Foreign exchange adjustments — (18) — (52) (70) Other — 28 — (8) 20 Predecessor liabilities as of March 7, 2019 — 669 0 2,006 2,675 Cash flows 40,000 (749) 53,278 — 92,529 Non cash-flow: New leases — 700 — 1,812 2,512 Foreign exchange adjustments — 10 (49) 8 (31) Other 2,720 784 (1) (776) 2,727 Successor liabilities as of December 31, 2019 $ 42,720 $ 1,414 $ 53,228 $ 3,050 $ 100,412 Cash flows — (1,490) 7,930 — 6,440 Non cash-flow: New leases — 637 — 474 1,111 Foreign exchange adjustments — 153 143 196 492 Other (42,720) 1,432 374 (1,430) (42,344) Successor Liabilities as of December 31, 2020 $ — $ 2,146 $ 61,675 $ 2,290 $ 66,111 Cash flows — (2,845) (63,315) — (66,160) Non cash-flow: New leases — 1,379 — 5,320 6,699 Foreign exchange adjustments — (133) (58) 222 31 Other — 2,405 1,698 (2,405) 1,698 Successor Liabilities as of December 31, 2021 $ 0 $ 2,952 $ 0 $ 5,427 $ 8,379 |
Inventories (Tables)
Inventories (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Inventories | |
Summary of inventories | As of As of December 31, December 31, 2021 2020 Raw materials $ 18,402 $ 13,004 Work in-progress 5,138 3,712 Finished products 5,400 4,110 Total inventories at the lower of cost and net realizable value $ 28,940 $ 20,826 |
Other receivables (Tables)
Other receivables (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Other receivables | |
Summary of other receivables | As of As of December December 31, 2021 31, 2020 Value added tax and other tax receivables $ 3,184 $ 2,350 Other items 910 506 Total $ 4,094 $ 2,856 |
Share capital and Other contr_2
Share capital and Other contributed capital (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Share capital and Other contributed capital | |
Summary of share capital | The Company’s Share capital at December 31, 2021 consisted of the following: Number of Other Contributed shares Share Capital Capital Common Share 119,007,062 30,964 506,008 Total 119,007,062 30,964 506,008 The Company’s Share capital at December 31, 2020 consisted of the following, on a pre-split basis: Number of Other Contributed shares Share Capital Capital Preferred A 1 $ — $ — Preferred B1 200,755,561 21,249 194,741 Common Share - Class A 56,221,500 5,946 62,965 Common Share - Class B 250,000 29 68 Total 257,227,062 $ 27,224 $ 257,774 |
Summary of reconciliation of the movements in equity | The following chart shows a reconciliation of the movements in equity from December 31, 2019 through December 31, 2020 and from December 31, 2020 through December 31, 2021: Shares Outstanding Share Other Contributed (number) Capital Capital Balance as of December 31, 2019 208,962,350 $ 22,124 $ 199,121 New Share Issuance 48,264,712 5,100 58,653 Shareholders’ contributions — — — Balance as of December 31, 2020 257,227,062 $ 27,224 $ 257,774 New Share Issuance 13,235,294 3,740 245,543 Share based renumeration program — — 2,691 Reverse stock split (151,455,294) — — Balance as of December 31, 2021 119,007,062 $ 30,964 $ 506,008 |
Stock-based compensation (Table
Stock-based compensation (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Stock-based compensation | |
Summary of stock option activity | A summary of stock option activity under the Company's 2021 Plan relating to awards to certain officers and directors as of December 31, 2021, and changes during the twelve months ended December 31, 2021, are as follows: Weighted Outstanding Average Stock Exercise Options Price Granted 442,789 25 Vested 0 Forfeited 0 Balance as of December 31, 2021 442,789 25 |
Summary of the RSU activity | Weighted Average Outstanding Grant Date Fair RSU’s Value Granted 344,271 23.75 Vested 0 Forfeited 8,822 Balance as of December 31, 2021 335,449 23.75 |
Other current liabilities (Tabl
Other current liabilities (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Other current liabilities. | |
Summary of other current liabilities | As of December As of December 31, 2021 31, 2020 Salaries and wages $ 6,306 $ 4,342 Advance invoiced customers 5,447 7,367 Royalties 1,233 1,767 Other current liabilities 6,663 5,681 Total $ 19,649 $ 19,157 |
Related-party transactions (Tab
Related-party transactions (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Related-party transactions | |
Summary of related-party transactions | Successor Predecessor For the year For the year From January 4, From January 1, ended ended 2019 through 2019 through December 31, December 31, December 31, March 7, 2021 2020 2019 2019 Wages and salaries $ 2,732 $ 839 $ 1,216 $ 7,791 Share-based payments 96 — — — Social security costs 876 179 — — Pension costs - defined contribution plans 303 90 42 — $ 4,007 $ 1,108 $ 1,258 $ 7,791 |
Earnings per share (Tables)
Earnings per share (Tables) | 12 Months Ended |
Dec. 31, 2021 | |
Earnings per share | |
Summary of earnings per share | Successor for Successor for Successor from Predecessor the year ended the year ended January 4, from January 1, December 31, December 31, through December 31 2019 through 2021 2020 2019 March 7 2019 Net loss for the period $ (38,339) $ (6,780) $ (17,878) $ (7,832) Less accumulated preferred dividend yield (4,205) (16,900) (10,932) — Total (42,544) (23,680) (28,810) (7,832) Weighted average number of shares (thousands) 99,261 21,439 14,505 171 Basic and diluted loss per share $ (0.43) $ (1.10) $ (1.99) $ (45.80) |
General information (Details)
General information (Details) | 12 Months Ended |
Dec. 31, 2021 | |
Disclosure of subsidiaries [line items] | |
Number of wholly owned subsidiaries | 10 |
Knilo BidCo AB | |
Disclosure of subsidiaries [line items] | |
Ownership interest | 100.00% |
Olink Holdings | Knilo BidCo AB | |
Disclosure of subsidiaries [line items] | |
Ownership interest | 100.00% |
Significant Accounting Polici_4
Significant Accounting Policies (Details) | 12 Months Ended |
Dec. 31, 2021 | |
Revenue recognition | |
Average duration of sales order | 1 month |
Average duration of service contracts | 12 months |
Significant Accounting Polici_5
Significant Accounting Policies - Estimated Useful Life (Details) | 12 Months Ended |
Dec. 31, 2021 | |
Licenses and customer relationships | |
Disclosure of detailed information about intangible assets [line items] | |
Estimated useful lives | 10 years |
Research and development | |
Disclosure of detailed information about intangible assets [line items] | |
Estimated useful lives | 5 years |
Technology | |
Disclosure of detailed information about intangible assets [line items] | |
Estimated useful lives | 15 years |
Significant Accounting Polici_6
Significant Accounting Policies - Property, plant and equipment (Details) | 12 Months Ended |
Dec. 31, 2021 | |
Leasehold improvements | |
Disclosure of detailed information about property, plant and equipment [line items] | |
Expected useful lives | 5 years |
Plant and machinery | |
Disclosure of detailed information about property, plant and equipment [line items] | |
Expected useful lives | 5 years |
Furniture, fittings and equipment | |
Disclosure of detailed information about property, plant and equipment [line items] | |
Expected useful lives | 5 years |
Significant Accounting Polici_7
Significant Accounting Policies - Additional Information (Details) $ in Thousands | 12 Months Ended |
Dec. 31, 2021USD ($) | |
Significant Accounting Policies | |
Impairment of non-current assets | $ 0 |
Significant Accounting Polici_8
Significant Accounting Policies - Derivative financial instruments (Details) $ in Thousands | Dec. 31, 2021USD ($) |
Significant Accounting Policies | |
Derivative financial assets | $ 0 |
Financial risk management - Mar
Financial risk management - Market risk - Currency risk transaction risk (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Financial risk management | ||
USD/SEK exchange rate - increase (in percent) | 3.00% | 3.00% |
USD/SEK exchange rate - decrease (in percent) | 3.00% | 3.00% |
Sensitivity Analysis Base Risk Assumption | 3.00% | |
Currency risk | ||
Financial risk management | ||
(Increase)/decrease in loss before tax due to increase in risk component | $ 908 | $ (1,016) |
(Increase)/decrease in loss before tax due to decrease in risk component | (908) | 1,016 |
Currency risk | Trade receivables | ||
Financial risk management | ||
Net foreign currency position | 690 | 30 |
Currency risk | Trade Payables | ||
Financial risk management | ||
Net foreign currency position | 378 | |
Currency risk | United States of America, Dollars | Trade receivables | ||
Financial risk management | ||
Net foreign currency position | 31,641 | 22,683 |
Currency risk | United States of America, Dollars | Trade Payables | ||
Financial risk management | ||
Net foreign currency position | 2,918 | 2,740 |
Currency risk | United States of America, Dollars | Interest Bearing Loans and Borrowings | ||
Financial risk management | ||
Net foreign currency position | 58,359 | |
Currency risk | Euro Member Countries, Euro | Trade receivables | ||
Financial risk management | ||
Net foreign currency position | 6,517 | 3,722 |
Currency risk | Euro Member Countries, Euro | Trade Payables | ||
Financial risk management | ||
Net foreign currency position | 1,379 | 305 |
Currency risk | Euro Member Countries, Euro | Interest Bearing Loans and Borrowings | ||
Financial risk management | ||
Net foreign currency position | 5,454 | |
Currency risk | United Kingdom, Pounds | Trade receivables | ||
Financial risk management | ||
Net foreign currency position | 1,695 | 1,587 |
Currency risk | United Kingdom, Pounds | Trade Payables | ||
Financial risk management | ||
Net foreign currency position | $ 219 | $ 219 |
Financial risk management - Cre
Financial risk management - Credit risk (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Credit risk | ||
Concentration risk (in percent) | 10.00% | |
Trade receivables | $ 42,061 | $ 33,482 |
Biopharmaceutical and Academia Customers [Member] | UNITED STATES | ||
Credit risk | ||
Concentration risk (in percent) | 44.00% | 52.00% |
Trade receivables | $ 31,640 | $ 22,683 |
Financial risk management - Liq
Financial risk management - Liquidity risk (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Contractual undiscounted payments | ||
Loan facilities (Note 15.1) | $ 98,332 | |
Lease liabilities (Note 15.1) | $ 8,379 | 5,394 |
Advance invoiced customers (Note 15.2) | 5,447 | 7,367 |
Accounts payable (Note 15.2) | 8,668 | 6,658 |
Less than 1 year | ||
Contractual undiscounted payments | ||
Lease liabilities (Note 15.1) | 2,952 | 2,428 |
Advance invoiced customers (Note 15.2) | 5,447 | 7,367 |
Accounts payable (Note 15.2) | 8,668 | 6,658 |
1 to 3 years | ||
Contractual undiscounted payments | ||
Lease liabilities (Note 15.1) | 3,124 | 2,629 |
3 to 5 years | ||
Contractual undiscounted payments | ||
Loan facilities (Note 15.1) | 98,332 | |
Lease liabilities (Note 15.1) | 2,262 | 108 |
More than 5 years | ||
Contractual undiscounted payments | ||
Lease liabilities (Note 15.1) | $ 40 | $ 229 |
Financial risk management - Cap
Financial risk management - Capital management (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Financial risk management | ||||
Net loss for the period | $ (7,832) | $ (38,339) | $ (6,780) | $ (17,878) |
Segment and revenue informati_3
Segment and revenue information - Revenue and Gross Profit (Details) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019USD ($) | Dec. 31, 2021USD ($)segment | Dec. 31, 2020USD ($) | Dec. 31, 2019USD ($) | |
Disclosure of operating segments [line items] | ||||
Number of operating segments | segment | 2 | |||
Revenue | $ 4,625 | $ 94,973 | $ 54,067 | $ 41,693 |
Cost of goods sold | (1,254) | (36,764) | (17,456) | (13,018) |
Gross profit | 3,371 | 58,209 | 36,611 | 28,675 |
Selling expenses | (9,011) | (33,668) | (12,722) | (8,247) |
Administrative expenses | 709 | 47,495 | 20,102 | 26,609 |
Research and development expenses | (1,676) | (22,141) | (9,632) | (4,845) |
Other operating loss | 310 | 443 | 475 | 363 |
Operating loss | (7,715) | (44,652) | (5,370) | (10,663) |
Interest expense | 27 | 2,048 | 6,631 | 6,592 |
Foreign exchange gain / (loss) | 242 | 1,874 | 5,455 | 18 |
Other financial income / (expense) | (1,719) | (713) | (1,293) | |
Loss before tax | (7,500) | (46,545) | (7,259) | (18,530) |
Income tax | (332) | 8,206 | 479 | 652 |
Net loss for the period (Attributable to shareholders of the Parent) | (7,832) | (38,339) | (6,780) | (17,878) |
Knilo HoldCo AB (Successor Parent) | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 94,973 | 54,067 | 41,693 | |
Income tax | (8,206) | (479) | (652) | |
Knilo HoldCo AB (Successor Parent) | Kit | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 26,797 | 14,759 | 11,067 | |
Total segment revenue | 26,797 | 14,759 | 11,067 | |
Cost of goods sold | (4,112) | (2,671) | (2,430) | |
Gross profit | 22,685 | 12,088 | 8,637 | |
Knilo HoldCo AB (Successor Parent) | Services | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 60,221 | 34,404 | 27,739 | |
Total segment revenue | 60,221 | 34,404 | 27,739 | |
Cost of goods sold | (28,299) | (12,114) | (9,146) | |
Gross profit | 31,922 | 22,290 | 18,593 | |
Knilo HoldCo AB (Successor Parent) | Operating segments | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 87,018 | 49,163 | 38,806 | |
Total segment revenue | 87,018 | 49,163 | 38,806 | |
Cost of goods sold | (32,411) | (14,785) | (11,576) | |
Gross profit | 54,607 | 34,378 | 27,230 | |
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 7,955 | 4,904 | 2,887 | |
Total segment revenue | 7,955 | 4,904 | 2,887 | |
Cost of goods sold | (4,353) | (2,671) | (1,442) | |
Gross profit | 3,602 | 2,233 | 1,445 | |
Knilo HoldCo AB (Successor Parent) | Consolidated | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 94,973 | 54,067 | 41,693 | |
Total segment revenue | 94,973 | 54,067 | 41,693 | |
Cost of goods sold | (36,764) | (17,456) | (13,018) | |
Gross profit | $ 58,209 | $ 36,611 | $ 28,675 | |
Nexttobe AB (Predecessor Parent) | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 4,625 | |||
Income tax | 332 | |||
Nexttobe AB (Predecessor Parent) | Kit | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 1,829 | |||
Total segment revenue | 1,829 | |||
Cost of goods sold | (106) | |||
Gross profit | 1,723 | |||
Nexttobe AB (Predecessor Parent) | Services | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 2,480 | |||
Total segment revenue | 2,480 | |||
Cost of goods sold | (938) | |||
Gross profit | 1,542 | |||
Nexttobe AB (Predecessor Parent) | Operating segments | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 4,309 | |||
Total segment revenue | 4,309 | |||
Cost of goods sold | (1,044) | |||
Gross profit | 3,265 | |||
Nexttobe AB (Predecessor Parent) | Corporate / Unallocated | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 316 | |||
Total segment revenue | 316 | |||
Cost of goods sold | (210) | |||
Gross profit | 106 | |||
Nexttobe AB (Predecessor Parent) | Consolidated | ||||
Disclosure of operating segments [line items] | ||||
Revenue | 4,625 | |||
Total segment revenue | 4,625 | |||
Cost of goods sold | (1,254) | |||
Gross profit | $ 3,371 |
Segment and revenue informati_4
Segment and revenue information - Disaggregation of revenue from contracts with customers (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | |||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2019 | |
Disaggregation of revenue from contracts with customers | |||||
Revenue | $ 4,625 | $ 94,973 | $ 54,067 | $ 41,693 | |
Number of customer | 0 | ||||
Percentage of entity's revenue | 10.00% | ||||
Knilo HoldCo AB (Successor Parent) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | $ 94,973 | $ 54,067 | 41,693 | ||
Number of customer | 0 | ||||
Percentage of entity's revenue | 10.00% | ||||
Knilo HoldCo AB (Successor Parent) | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 6,694 | $ 7,220 | 3,779 | ||
Knilo HoldCo AB (Successor Parent) | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 42,343 | 27,807 | 27,146 | ||
Knilo HoldCo AB (Successor Parent) | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 38,747 | 14,930 | 9,589 | ||
Knilo HoldCo AB (Successor Parent) | China | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 2,773 | 668 | 544 | ||
Knilo HoldCo AB (Successor Parent) | Japan | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 2,982 | 1,547 | 381 | ||
Knilo HoldCo AB (Successor Parent) | Rest of world | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 1,434 | 1,895 | 254 | ||
Knilo HoldCo AB (Successor Parent) | Kit | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 26,797 | 14,759 | 11,067 | ||
Knilo HoldCo AB (Successor Parent) | Kit | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 2,072 | 4,029 | 1,314 | ||
Knilo HoldCo AB (Successor Parent) | Kit | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 12,170 | 6,824 | 6,266 | ||
Knilo HoldCo AB (Successor Parent) | Kit | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 10,381 | 2,858 | 2,958 | ||
Knilo HoldCo AB (Successor Parent) | Kit | China | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 1,908 | 374 | 465 | ||
Knilo HoldCo AB (Successor Parent) | Kit | Japan | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 182 | 88 | 64 | ||
Knilo HoldCo AB (Successor Parent) | Kit | Rest of world | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 84 | 586 | |||
Knilo HoldCo AB (Successor Parent) | Services | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 60,221 | 34,404 | 27,739 | ||
Knilo HoldCo AB (Successor Parent) | Services | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 3,155 | 2,307 | 1,716 | ||
Knilo HoldCo AB (Successor Parent) | Services | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 27,105 | 19,268 | 19,431 | ||
Knilo HoldCo AB (Successor Parent) | Services | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 26,612 | 10,906 | 5,975 | ||
Knilo HoldCo AB (Successor Parent) | Services | China | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 148 | 101 | 69 | ||
Knilo HoldCo AB (Successor Parent) | Services | Japan | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 2,605 | 1,369 | 301 | ||
Knilo HoldCo AB (Successor Parent) | Services | Rest of world | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 596 | 453 | 247 | ||
Knilo HoldCo AB (Successor Parent) | Operating segments | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 87,018 | 49,163 | 38,806 | ||
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 7,955 | 4,904 | 2,887 | ||
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 1,467 | 884 | 749 | ||
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 3,068 | 1,715 | 1,449 | ||
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 1,754 | 1,166 | 656 | ||
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | China | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 717 | 193 | 10 | ||
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | Japan | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 195 | 90 | 16 | ||
Knilo HoldCo AB (Successor Parent) | Corporate / Unallocated | Rest of world | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | $ 754 | $ 856 | $ 7 | ||
Nexttobe AB (Predecessor Parent) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 4,625 | ||||
Nexttobe AB (Predecessor Parent) | Hamilton Health Sciences | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | $ 707 | ||||
Percentage of entity's revenue | 10.00% | ||||
Nexttobe AB (Predecessor Parent) | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 803 | ||||
Nexttobe AB (Predecessor Parent) | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 2,588 | ||||
Nexttobe AB (Predecessor Parent) | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 1,129 | ||||
Nexttobe AB (Predecessor Parent) | Japan | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 105 | ||||
Nexttobe AB (Predecessor Parent) | Kit | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 1,829 | ||||
Nexttobe AB (Predecessor Parent) | Kit | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 512 | ||||
Nexttobe AB (Predecessor Parent) | Kit | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 901 | ||||
Nexttobe AB (Predecessor Parent) | Kit | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 317 | ||||
Nexttobe AB (Predecessor Parent) | Kit | Japan | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 99 | ||||
Nexttobe AB (Predecessor Parent) | Services | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 2,480 | ||||
Nexttobe AB (Predecessor Parent) | Services | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 203 | ||||
Nexttobe AB (Predecessor Parent) | Services | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 1,529 | ||||
Nexttobe AB (Predecessor Parent) | Services | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 748 | ||||
Nexttobe AB (Predecessor Parent) | Operating segments | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 4,309 | ||||
Nexttobe AB (Predecessor Parent) | Corporate / Unallocated | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 316 | ||||
Nexttobe AB (Predecessor Parent) | Corporate / Unallocated | Sweden | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 88 | ||||
Nexttobe AB (Predecessor Parent) | Corporate / Unallocated | Americas | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 158 | ||||
Nexttobe AB (Predecessor Parent) | Corporate / Unallocated | EMEA (excluding Sweden) | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | 64 | ||||
Nexttobe AB (Predecessor Parent) | Corporate / Unallocated | Japan | |||||
Disaggregation of revenue from contracts with customers | |||||
Revenue | $ 6 |
Segment and revenue informati_5
Segment and revenue information - Non-current operating assets by geography (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Disclosure of geographical areas [line items] | ||
Non-current operating assets | $ 339,111 | $ 357,978 |
Sweden. | ||
Disclosure of geographical areas [line items] | ||
Non-current operating assets | 327,404 | 355,179 |
Rest of World | ||
Disclosure of geographical areas [line items] | ||
Non-current operating assets | $ 11,707 | $ 2,799 |
Operating expenses by nature (D
Operating expenses by nature (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Knilo HoldCo AB (Successor Parent) | ||||
Operating expenses by nature | ||||
Employee benefits (Note 7) | $ 43,664 | $ 19,792 | $ 11,279 | |
Knilo HoldCo AB (Successor Parent) | Cost of good sold | ||||
Operating expenses by nature | ||||
Cost of inventories recognized as an expense | 28,988 | 12,760 | 10,681 | |
Depreciation of tangible assets (Note 13, 14.2) | 2,964 | 1,540 | 324 | |
Amortization of intangible assets (Note 12) | 28 | 0 | 0 | |
Employee benefits (Note 7) | 4,783 | 3,156 | 2,006 | |
Knilo HoldCo AB (Successor Parent) | Selling Expenses | ||||
Operating expenses by nature | ||||
Depreciation of tangible assets (Note 13, 14.2) | 537 | 357 | 134 | |
Amortization of intangible assets (Note 12) | 2 | 11 | 5 | |
Employee benefits (Note 7) | 23,077 | 9,758 | 4,793 | |
Knilo HoldCo AB (Successor Parent) | Administrative Expenses | ||||
Operating expenses by nature | ||||
Depreciation of tangible assets (Note 13, 14.2) | 463 | 293 | 781 | |
Amortization of intangible assets (Note 12) | 10,455 | 9,736 | 7,831 | |
Employee benefits (Note 7) | 7,191 | 3,519 | 2,309 | |
Knilo HoldCo AB (Successor Parent) | Research and Development Expenses | ||||
Operating expenses by nature | ||||
Depreciation of tangible assets (Note 13, 14.2) | 749 | 478 | 83 | |
Amortization of intangible assets (Note 12) | 604 | 125 | ||
Employee benefits (Note 7) | $ 8,613 | $ 3,359 | $ 2,171 | |
Nexttobe AB (Predecessor Parent) | ||||
Operating expenses by nature | ||||
Employee benefits (Note 7) | $ 9,907 | |||
Nexttobe AB (Predecessor Parent) | Cost of good sold | ||||
Operating expenses by nature | ||||
Cost of inventories recognized as an expense | 840 | |||
Depreciation of tangible assets (Note 13, 14.2) | 40 | |||
Amortization of intangible assets (Note 12) | 0 | |||
Employee benefits (Note 7) | 373 | |||
Nexttobe AB (Predecessor Parent) | Selling Expenses | ||||
Operating expenses by nature | ||||
Depreciation of tangible assets (Note 13, 14.2) | 19 | |||
Amortization of intangible assets (Note 12) | 1 | |||
Employee benefits (Note 7) | 8,676 | |||
Nexttobe AB (Predecessor Parent) | Administrative Expenses | ||||
Operating expenses by nature | ||||
Depreciation of tangible assets (Note 13, 14.2) | 106 | |||
Employee benefits (Note 7) | 419 | |||
Nexttobe AB (Predecessor Parent) | Research and Development Expenses | ||||
Operating expenses by nature | ||||
Depreciation of tangible assets (Note 13, 14.2) | 20 | |||
Employee benefits (Note 7) | $ 439 |
Employee benefits (Details)
Employee benefits (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Operating expenses by nature | ||||
Change in control bonus included within salaries and wages | $ 7,708 | |||
Knilo HoldCo AB (Successor Parent) | ||||
Operating expenses by nature | ||||
Salaries and wages | $ 32,307 | $ 15,269 | $ 8,956 | |
Share-based payments | 2,524 | |||
Social security costs | 6,148 | 2,935 | 1,649 | |
Pension costs - defined contribution plans | 2,685 | 1,588 | 674 | |
Total employee benefits | $ 43,664 | $ 19,792 | $ 11,279 | |
Nexttobe AB (Predecessor Parent) | ||||
Operating expenses by nature | ||||
Salaries and wages | 9,423 | |||
Social security costs | 352 | |||
Pension costs - defined contribution plans | 132 | |||
Total employee benefits | $ 9,907 |
Financial income and expenses_2
Financial income and expenses (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Disclosure of attribution of expenses by nature to their function [line items] | ||||
Interest expense on lease liabilities | $ (27) | $ (386) | $ (276) | $ (176) |
Knilo HoldCo AB (Successor Parent) | ||||
Disclosure of attribution of expenses by nature to their function [line items] | ||||
Interest income | 98 | 7 | ||
Interest expense on loans and other borrowings | (1,760) | (6,355) | (6,423) | |
Interest expense on lease liabilities | (386) | (276) | (176) | |
Total interest income/(expense) | (2,048) | (6,631) | (6,592) | |
Total foreign exchange gain/(loss) | 1,874 | 5,455 | 18 | |
Other financial expenses | (1,719) | (713) | (1,293) | |
Total other financial income/(expenses) | (1,719) | (713) | (1,293) | |
Financial items - net | $ (1,893) | $ (1,889) | $ (7,867) | |
Nexttobe AB (Predecessor Parent) | ||||
Disclosure of attribution of expenses by nature to their function [line items] | ||||
Interest expense on lease liabilities | (27) | |||
Total interest income/(expense) | (27) | |||
Total foreign exchange gain/(loss) | 242 | |||
Financial items - net | $ 215 |
Income tax - Major components o
Income tax - Major components of income tax expense (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2019 | Dec. 31, 2018 | |
Major Components Of Income Tax Expense [line Items] | ||||||
Corporate income tax rate (in percent) | 20.60% | 21.40% | 21.40% | 22.00% | ||
Deferred income tax | ||||||
Income tax (expense)/benefit | $ 332 | $ (8,206) | $ (479) | $ (652) | ||
Knilo HoldCo AB (Successor Parent) | ||||||
Current tax: | ||||||
Current tax on profit for the year | (308) | (1,231) | (1,372) | |||
Total current tax expense | (308) | (1,231) | (1,372) | |||
Deferred income tax | ||||||
Decrease/(increase) in deferred tax assets | 5,324 | 54 | 13 | |||
(Decrease)/increase in deferred tax liabilities | 3,190 | 1,656 | 2,011 | |||
Total deferred tax expense/(benefit) | 8,514 | 1,710 | 2,024 | |||
Income tax (expense)/benefit | $ 8,206 | $ 479 | $ 652 | |||
Nexttobe AB (Predecessor Parent) | ||||||
Current tax: | ||||||
Current tax on profit for the year | (123) | |||||
Total current tax expense | (123) | |||||
Deferred income tax | ||||||
Decrease/(increase) in deferred tax assets | (2) | |||||
(Decrease)/increase in deferred tax liabilities | (207) | |||||
Total deferred tax expense/(benefit) | (209) | |||||
Income tax (expense)/benefit | $ (332) |
Income tax - Reconciliation bet
Income tax - Reconciliation between reported tax expense (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2019 | Dec. 31, 2018 | |
Reconciliation between reported tax expense for each period and the theoretical tax expense that would arise when applying statutory tax rate | ||||||
Loss before tax | $ 9,054 | $ 0 | ||||
Tax effects from: | ||||||
Income tax (expense)/benefit | $ 332 | $ (8,206) | $ (479) | $ (652) | ||
Statutory tax rate (in percent) | 20.60% | 21.40% | 21.40% | 22.00% | ||
Knilo HoldCo AB (Successor Parent) | ||||||
Reconciliation between reported tax expense for each period and the theoretical tax expense that would arise when applying statutory tax rate | ||||||
Loss before tax | $ (46,545) | $ (7,259) | (18,530) | |||
Income tax calculated according to tax rate in Sweden 20.6 % 2021/21.4% 2020, 2019 | 9,588 | 1,553 | 3,965 | |||
Tax effects from: | ||||||
Non-deductible costs | (1,542) | (1,143) | (3,019) | |||
Previously unrecognized tax losses used to reduce current tax expenses | 184 | 70 | (244) | |||
Differences in overseas tax rates | (24) | (22) | (50) | |||
Other | 21 | |||||
Income tax (expense)/benefit | $ 8,206 | $ 479 | $ 652 | |||
Nexttobe AB (Predecessor Parent) | ||||||
Reconciliation between reported tax expense for each period and the theoretical tax expense that would arise when applying statutory tax rate | ||||||
Loss before tax | (7,500) | |||||
Income tax calculated according to tax rate in Sweden 20.6 % 2021/21.4% 2020, 2019 | 1,605 | |||||
Tax effects from: | ||||||
Non-deductible costs | (1,909) | |||||
Previously unrecognized tax losses used to reduce current tax expenses | (28) | |||||
Income tax (expense)/benefit | $ (332) |
Income tax - Deferred tax asset
Income tax - Deferred tax assets (Details) - USD ($) $ in Thousands | 2 Months Ended | 10 Months Ended | 12 Months Ended | |
Mar. 07, 2019 | Dec. 31, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | |
Deferred income tax balances | ||||
Balance as of beginning of year | $ 37 | |||
Balance as of ending of year | 9,091 | $ 37 | ||
Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 37 | 10 | ||
Recognized in the statement of comprehensive income | $ 13 | 5,324 | 54 | |
Through acquisitions-Purchase price allocation | 32,461 | 503 | ||
Net to deferred tax liability | (3) | (31) | ||
Exchange differences | (95) | 4 | ||
Recognized in statement of Equity | 3,825 | |||
Balance as of ending of year | 10 | 9,091 | 37 | |
Nexttobe AB (Predecessor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | $ 11 | 13 | ||
Recognized in the statement of comprehensive income | 2 | |||
Balance as of ending of year | 13 | |||
Deferred tax assets Lease liabilities | Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 37 | 10 | ||
Recognized in the statement of comprehensive income | 13 | 113 | 54 | |
Net to deferred tax liability | (3) | (31) | ||
Exchange differences | (6) | 4 | ||
Balance as of ending of year | 10 | 144 | $ 37 | |
Deferred tax assets Lease liabilities | Nexttobe AB (Predecessor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 11 | $ 13 | ||
Recognized in the statement of comprehensive income | 2 | |||
Balance as of ending of year | $ 13 | |||
Tax Losses | Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Recognized in the statement of comprehensive income | 4,935 | |||
Exchange differences | (223) | |||
Balance as of ending of year | 4,712 | |||
Other | Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Recognized in the statement of comprehensive income | 276 | |||
Exchange differences | 134 | |||
Recognized in statement of Equity | 3,825 | |||
Balance as of ending of year | $ 4,235 |
Income tax - Deferred tax liabi
Income tax - Deferred tax liabilities (Details) - USD ($) $ in Thousands | 2 Months Ended | 10 Months Ended | 12 Months Ended | |
Mar. 07, 2019 | Dec. 31, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | |
Deferred income tax balances | ||||
Balance as of beginning of year | $ 33,193 | |||
Balance as of ending of year | 27,092 | $ 33,193 | ||
Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 33,193 | 30,345 | ||
Recognized in the statement of comprehensive income | $ (2,011) | (3,190) | (1,656) | |
Exchange differences | (102) | (2,912) | 4,032 | |
Purchase Price Allocation | 32,461 | 503 | ||
Net from deferred tax asset | (3) | (31) | ||
Balance as of ending of year | 30,345 | 27,092 | 33,193 | |
Nexttobe AB (Predecessor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | $ 661 | 846 | ||
Recognized in the statement of comprehensive income | 207 | |||
Exchange differences | (22) | |||
Balance as of ending of year | 846 | |||
Deferred tax on untaxed reserves | Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 1,170 | 895 | ||
Recognized in the statement of comprehensive income | 365 | (1,116) | 135 | |
Exchange differences | 8 | (54) | 140 | |
Purchase Price Allocation | 525 | |||
Net from deferred tax asset | (3) | |||
Balance as of ending of year | 895 | 0 | 1,170 | |
Deferred tax on untaxed reserves | Nexttobe AB (Predecessor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 501 | 525 | ||
Recognized in the statement of comprehensive income | 43 | |||
Exchange differences | (19) | |||
Balance as of ending of year | 525 | |||
Intangible & Inventory Valuation | Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 31,481 | 29,283 | ||
Recognized in the statement of comprehensive income | (2,225) | (2,206) | (2,173) | |
Exchange differences | (107) | (2,864) | 3,868 | |
Purchase Price Allocation | 31,615 | 503 | ||
Balance as of ending of year | 29,283 | 26,411 | 31,481 | |
Other Temporary Differences | Knilo HoldCo AB (Successor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 542 | 167 | ||
Recognized in the statement of comprehensive income | (151) | 133 | 382 | |
Exchange differences | (3) | 6 | 24 | |
Purchase Price Allocation | 321 | |||
Net from deferred tax asset | (31) | |||
Balance as of ending of year | 167 | $ 681 | $ 542 | |
Other Temporary Differences | Nexttobe AB (Predecessor Parent) | ||||
Deferred income tax balances | ||||
Balance as of beginning of year | 160 | $ 321 | ||
Recognized in the statement of comprehensive income | 164 | |||
Exchange differences | (3) | |||
Balance as of ending of year | $ 321 |
Income tax - Additional Informa
Income tax - Additional Information (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Disclosure of temporary difference, unused tax losses and unused tax credits [line items] | ||
Taxable deduction offsets expire, period | 6 years | |
Gross movement of tax | $ 9,054 | $ 0 |
Deferred tax asset net | 5,324 | 0 |
Increase of net profit | 3,627 | 2,831 |
Sweden | ||
Disclosure of temporary difference, unused tax losses and unused tax credits [line items] | ||
Tax losses | 43,611 | 912 |
Sweden | Tax losses related to Interest expense | ||
Disclosure of temporary difference, unused tax losses and unused tax credits [line items] | ||
Tax losses | $ 17,608 | $ 13,230 |
Available of offsetting against future taxable profits, period | 6 years |
Investments in subsidiaries (De
Investments in subsidiaries (Details) | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Knilo BidCo AB | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Proteomics Holding AB | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Proteomics AB | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Agrisera AB | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Proteomics Inc. | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Proteomics Ltd | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Proteomics B.V | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Proteomics GmbH . | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Proteomics KK | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Olink Biotech (Shanghai) Co., Ltd | ||
Disclosure of subsidiaries [line items] | ||
Ownership interest | 100.00% | 100.00% |
Business combinations - Acquisi
Business combinations - Acquisitions in 2020 (Details) - Agrisera AB - Knilo HoldCo AB (Successor Parent) $ in Thousands | May 07, 2020USD ($) |
Disclosure of detailed information about business combination [line items] | |
Percentage of voting interest acquired | 100.00% |
Purchase consideration | $ 4,990 |
Contingent consideration | 0 |
Fair values of total acquired assets assumed | 3,541 |
Fair values of total acquired liabilities assumed | 1,057 |
Goodwill | $ 2,506 |
Business combinations - Acqui_2
Business combinations - Acquisitions in 2019 - Additional Information (Details) - Summa Equity Holding AB group $ in Thousands | Mar. 07, 2019USD ($) |
Disclosure of detailed information about business combination [line items] | |
Percentage of voting interest acquired | 100.00% |
Goodwill | $ 161,123 |
Acquisition-related costs | 14,666 |
Revenue | 46,318 |
Net loss | 19,498 |
Purchase price, entirely settled in cash | 299,382 |
Contingent consideration arrangements | 0 |
Technology | |
Disclosure of detailed information about business combination [line items] | |
Purchase price allocation of acquired | 86,473 |
Multi-period excess earnings method | |
Disclosure of detailed information about business combination [line items] | |
Purchase price allocation of acquired | 38,693 |
Royalty method | |
Disclosure of detailed information about business combination [line items] | |
Purchase price allocation of acquired | $ 24,618 |
Business combinations - Acqui_3
Business combinations - Acquisitions in 2019 - Fair value of the assets and liabilities recognized (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 | Mar. 07, 2019 |
Assets | |||
Right-of-use asset | $ 8,778 | $ 4,684 | |
Liabilities | |||
Lease liabilities | $ 8,379 | $ 4,436 | |
Summa Equity Holding AB group | |||
Assets | |||
Intangible assets, excluding goodwill | $ 149,831 | ||
Property plant and equipment | 2,597 | ||
Right-of-use asset | 2,740 | ||
Financial assets | 64 | ||
Inventories | 9,104 | ||
Accounts receivables | 4,075 | ||
Other receivables | 9,794 | ||
Prepaid expenses and contract assets | 466 | ||
Cash at bank and in hand | 10,187 | ||
Total Assets | 188,858 | ||
Liabilities | |||
Lease liabilities | 2,682 | ||
Deferred tax liabilities | 32,461 | ||
Accounts payable | 1,835 | ||
Current tax liabilities | 1,321 | ||
Other current liabilities | 8,945 | ||
Accrued expenses and contract liabilities | 3,355 | ||
Total Liabilities | 50,599 | ||
Total identifiable net assets at fair value | 138,259 | ||
Goodwill arising upon acquisition (Note 12) | 161,123 | ||
Purchase Consideration Transferred | $ 299,382 |
Business combinations - Acqui_4
Business combinations - Acquisitions in 2019 - Purchase consideration - cash outflow (Details) - Summa Equity Holding AB group $ in Thousands | Mar. 07, 2019USD ($) |
Disclosure of detailed information about business combination [line items] | |
Purchase consideration | $ 299,382 |
Less: Balances acquired | |
Cash | 10,187 |
Net outflow of cash-investing activities | $ 289,195 |
Goodwill and other intangible_3
Goodwill and other intangible assets - Changes in goodwill and other intangible assets (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | $ 347,387 | |
Ending balance | 308,124 | $ 347,387 |
Goodwill | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 186,020 | |
Ending balance | 168,431 | 186,020 |
Customer relationships | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 37,418 | |
Ending balance | 29,754 | 37,418 |
Technology | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 86,967 | |
Ending balance | 72,768 | 86,967 |
Brands | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 28,368 | |
Ending balance | 26,211 | 28,368 |
Development cost | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 8,614 | |
Ending balance | 10,960 | 8,614 |
Gross carrying value | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 367,606 | 310,424 |
Purchase Price Allocation | 4,699 | |
Additions | 4,326 | 7,791 |
Translation differences | (34,977) | 44,692 |
Ending balance | 336,955 | 367,606 |
Gross carrying value | Goodwill | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 186,020 | 160,843 |
Purchase Price Allocation | 2,506 | |
Translation differences | (17,589) | 22,671 |
Ending balance | 168,431 | 186,020 |
Gross carrying value | Customer relationships | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 45,582 | 38,626 |
Purchase Price Allocation | 1,359 | |
Translation differences | (4,310) | 5,597 |
Ending balance | 41,272 | 45,582 |
Gross carrying value | Technology | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 99,005 | 86,323 |
Purchase Price Allocation | 654 | |
Translation differences | (9,361) | 12,028 |
Ending balance | 89,644 | 99,005 |
Gross carrying value | Brands | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 28,385 | 24,632 |
Purchase Price Allocation | 180 | |
Additions | 593 | 127 |
Translation differences | (2,712) | 3,446 |
Ending balance | 26,266 | 28,385 |
Gross carrying value | Development cost | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | 8,614 | |
Additions | 3,733 | 7,664 |
Translation differences | (1,005) | 950 |
Ending balance | 11,342 | 8,614 |
Amortization and impairment | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | (20,219) | (8,020) |
Amortization | (11,088) | (9,872) |
Translation differences | 2,476 | (2,327) |
Ending balance | (28,831) | (20,219) |
Amortization and impairment | Customer relationships | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | (8,164) | (3,219) |
Amortization | (4,349) | (4,005) |
Translation differences | 995 | (940) |
Ending balance | (11,518) | (8,164) |
Amortization and impairment | Technology | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | (12,038) | (4,796) |
Amortization | (6,297) | (5,856) |
Translation differences | 1,459 | (1,386) |
Ending balance | (16,876) | (12,038) |
Amortization and impairment | Brands | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Beginning balance | (17) | (5) |
Amortization | (41) | (11) |
Translation differences | 3 | (1) |
Ending balance | (55) | $ (17) |
Amortization and impairment | Development cost | ||
Disclosure of reconciliation of changes in intangible assets and goodwill [line items] | ||
Amortization | (401) | |
Translation differences | 19 | |
Ending balance | $ (382) |
Goodwill and other intangible_4
Goodwill and other intangible assets - Test of goodwill and indefinite lived assets impairment (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Disclosure of detailed information about intangible assets [line items] | ||
Discount rate | 19.00% | 21.00% |
Terminal growth rate | 2.00% | |
Period of projected cash flows of CGU's | 10 years | |
Estimation of Increased discount rate (in percentage) | 22.30% | |
Increased portion of estimation of discount rate (in percentage) | 3.00% | |
Estimation of decreased terminal growth rate (in percentage) | 0.00% | |
Decreased portion of estimation of terminal growth rate (in percentage) | (2.00%) | |
Kit | ||
Disclosure of detailed information about intangible assets [line items] | ||
Estimation of Increased discount rate (in percentage) | 25.90% | |
Increased portion of estimation of discount rate (in percentage) | 6.60% | |
Estimation of decreased terminal growth rate (in percentage) | 0.00% | |
Decreased portion of estimation of terminal growth rate (in percentage) | (2.00%) | |
Services | ||
Disclosure of detailed information about intangible assets [line items] | ||
Estimation of Increased discount rate (in percentage) | 23.00% | |
Increased portion of estimation of discount rate (in percentage) | 3.70% | |
Estimation of decreased terminal growth rate (in percentage) | 0.00% | |
Decreased portion of estimation of terminal growth rate (in percentage) | (2.00%) | |
Goodwill | ||
Disclosure of detailed information about intangible assets [line items] | ||
Impairment of goodwill and other intangible assets | $ 168,431 | $ 186,020 |
Goodwill | Kit | ||
Disclosure of detailed information about intangible assets [line items] | ||
Impairment of goodwill and other intangible assets | 134,189 | 147,067 |
Goodwill | Services | ||
Disclosure of detailed information about intangible assets [line items] | ||
Impairment of goodwill and other intangible assets | 34,242 | 38,953 |
Brands | ||
Disclosure of detailed information about intangible assets [line items] | ||
Impairment of goodwill and other intangible assets | 25,514 | 28,178 |
Brands | Kit | ||
Disclosure of detailed information about intangible assets [line items] | ||
Impairment of goodwill and other intangible assets | 15,338 | 16,858 |
Brands | Services | ||
Disclosure of detailed information about intangible assets [line items] | ||
Impairment of goodwill and other intangible assets | $ 10,176 | $ 11,320 |
Property, plant and equipment_2
Property, plant and equipment (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Property, plant and equipment | ||
Balance as of beginning of year | $ 5,774 | |
Balance as of ending of year | 12,696 | $ 5,774 |
Gross carrying value | ||
Property, plant and equipment | ||
Balance as of beginning of year | 7,422 | 3,211 |
Purchase Price Allocation | 107 | |
Additions | 10,482 | 3,460 |
Transfers | (368) | 0 |
Disposals | (1,085) | 0 |
Translation differences | (749) | 644 |
Balance as of ending of year | 15,702 | 7,422 |
Accumulated depreciation and amortisation [member] | ||
Property, plant and equipment | ||
Balance as of beginning of year | (1,648) | (470) |
Depreciation for the period | 2,034 | 1,065 |
Transfers | 68 | |
Disposals | 450 | 0 |
Translation differences | (158) | 113 |
Balance as of ending of year | (3,006) | (1,648) |
Leasehold improvements | ||
Property, plant and equipment | ||
Balance as of beginning of year | 452 | |
Balance as of ending of year | 3,248 | 452 |
Leasehold improvements | Gross carrying value | ||
Property, plant and equipment | ||
Balance as of beginning of year | 659 | 530 |
Additions | 3,147 | 123 |
Transfers | 92 | |
Disposals | (569) | |
Translation differences | (6) | 6 |
Balance as of ending of year | 3,323 | 659 |
Leasehold improvements | Accumulated depreciation and amortisation [member] | ||
Property, plant and equipment | ||
Balance as of beginning of year | (207) | (93) |
Depreciation for the period | 238 | 114 |
Transfers | (1) | |
Disposals | 370 | |
Translation differences | (1) | |
Balance as of ending of year | (75) | (207) |
Plant and machinery | ||
Property, plant and equipment | ||
Balance as of beginning of year | 2,665 | |
Balance as of ending of year | 6,432 | 2,665 |
Plant and machinery | Gross carrying value | ||
Property, plant and equipment | ||
Balance as of beginning of year | 3,393 | 1,176 |
Purchase Price Allocation | 44 | |
Additions | 4,836 | 1,561 |
Transfers | 200 | 368 |
Disposals | (21) | |
Translation differences | (373) | 244 |
Balance as of ending of year | 8,035 | 3,393 |
Plant and machinery | Accumulated depreciation and amortisation [member] | ||
Property, plant and equipment | ||
Balance as of beginning of year | (728) | (202) |
Depreciation for the period | 1,069 | 493 |
Transfers | 128 | |
Disposals | 11 | |
Translation differences | (55) | 33 |
Balance as of ending of year | (1,603) | (728) |
Furniture, fittings and equipment | ||
Property, plant and equipment | ||
Balance as of beginning of year | 2,581 | |
Balance as of ending of year | 2,263 | 2,581 |
Furniture, fittings and equipment | Gross carrying value | ||
Property, plant and equipment | ||
Balance as of beginning of year | 3,294 | 1,421 |
Purchase Price Allocation | 63 | |
Additions | 1,180 | 1,303 |
Transfers | (63) | 124 |
Disposals | (495) | |
Translation differences | (325) | 383 |
Balance as of ending of year | 3,591 | 3,294 |
Furniture, fittings and equipment | Accumulated depreciation and amortisation [member] | ||
Property, plant and equipment | ||
Balance as of beginning of year | (713) | (175) |
Depreciation for the period | 727 | 458 |
Transfers | (59) | |
Disposals | 69 | |
Translation differences | (102) | 80 |
Balance as of ending of year | (1,328) | (713) |
Construction in progress for property, plant and equipment | ||
Property, plant and equipment | ||
Balance as of beginning of year | 76 | |
Balance as of ending of year | 753 | 76 |
Construction in progress for property, plant and equipment | Gross carrying value | ||
Property, plant and equipment | ||
Balance as of beginning of year | 76 | 84 |
Additions | 1,319 | 473 |
Transfers | (597) | (492) |
Translation differences | (45) | 11 |
Balance as of ending of year | 753 | 76 |
Construction in progress for property, plant and equipment | Accumulated depreciation and amortisation [member] | ||
Property, plant and equipment | ||
Balance as of beginning of year | 0 | |
Balance as of ending of year | $ 0 | $ 0 |
Leases - Amounts recognized in
Leases - Amounts recognized in the consolidated balance sheet (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Disclosure of quantitative information about right-of-use assets [line items] | ||
Right-of-use asset | $ 8,778 | $ 4,684 |
Additions of right-of-use assets | 7,122 | 1,143 |
Lease liabilities | ||
Current (Note 15.1) | 2,952 | 2,146 |
Non-current (Note 15.1) | 5,427 | 2,290 |
Total liabilities | $ 8,379 | 4,436 |
Minimum | ||
Disclosure of quantitative information about right-of-use assets [line items] | ||
Useful life of right of use assets (in years) | 1 year | |
Maximum | ||
Disclosure of quantitative information about right-of-use assets [line items] | ||
Useful life of right of use assets (in years) | 10 years | |
Property | ||
Disclosure of quantitative information about right-of-use assets [line items] | ||
Right-of-use asset | $ 7,195 | 3,073 |
Equipment | ||
Disclosure of quantitative information about right-of-use assets [line items] | ||
Right-of-use asset | $ 1,583 | $ 1,611 |
Leases - Amounts recognized i_2
Leases - Amounts recognized in the consolidated statement of income related to leases (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Disclosure of quantitative information about right-of-use assets [line items] | ||||
Depreciation of right-of-use-assets | $ 100 | $ 2,679 | $ 1,603 | $ 755 |
Interest expense (included in finance cost) | 27 | 386 | 276 | 176 |
Total amount recognized in net loss for the period | 127 | 3,065 | 1,879 | 931 |
Total cash outflow for leases | 2,845 | 1,764 | ||
Property | ||||
Disclosure of quantitative information about right-of-use assets [line items] | ||||
Depreciation of right-of-use-assets | $ 100 | 1,611 | 921 | 647 |
Office equipment | ||||
Disclosure of quantitative information about right-of-use assets [line items] | ||||
Depreciation of right-of-use-assets | $ 1,068 | $ 682 | $ 108 |
Financial instruments per cat_3
Financial instruments per category (Details) - Financial assets at amortised cost, category - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Current debt instruments at amortized cost | ||
Total current debt instruments at amortized cost | $ 46,155 | $ 36,338 |
Non-current debt instruments at amortized cost | ||
Total non-current debt instruments at amortized cost | 422 | 133 |
Total financial assets | 46,577 | 36,471 |
Trade receivables | ||
Current debt instruments at amortized cost | ||
Total current debt instruments at amortized cost | 42,061 | 33,482 |
Other receivables | ||
Current debt instruments at amortized cost | ||
Total current debt instruments at amortized cost | 4,094 | 2,856 |
Other long-term receivables | ||
Non-current debt instruments at amortized cost | ||
Total non-current debt instruments at amortized cost | $ 422 | $ 133 |
Financial instruments per cat_4
Financial instruments per category - Interest-bearing loans and borrowings (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Amortized cost | ||
Current interest-bearing loans and borrowings | ||
Current financial liabilities | $ 2,952 | $ 2,146 |
Non-current interest-bearing loans and borrowings | ||
Total non-current interest-bearing loans and borrowings | 5,427 | 63,965 |
Total interest-bearing loans and borrowings | $ 8,379 | $ 66,111 |
Lease Liabilities | Minimum | ||
Non-current interest-bearing loans and borrowings | ||
Interest Rate | 6.25% | 6.25% |
Lease Liabilities | Maximum | ||
Non-current interest-bearing loans and borrowings | ||
Interest Rate | 11.00% | 11.00% |
Lease Liabilities | Amortized cost | ||
Current interest-bearing loans and borrowings | ||
Current financial liabilities | $ 2,952 | $ 2,146 |
Non-current interest-bearing loans and borrowings | ||
Total non-current interest-bearing loans and borrowings | $ 5,427 | $ 2,290 |
Non-current Interest bearing liabilities (excluding Non-current lease liabilities) | ||
Non-current interest-bearing loans and borrowings | ||
Interest Rate | 11.00% | |
Non-current Interest bearing liabilities (excluding Non-current lease liabilities) | Amortized cost | ||
Non-current interest-bearing loans and borrowings | ||
Total non-current interest-bearing loans and borrowings | $ 61,675 |
Financial instruments per cat_5
Financial instruments per category - Loan Facility (Details) - USD ($) | Mar. 30, 2021 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | Dec. 31, 2019 |
Disclosure of financial liabilities [line items] | |||||
Commitment fee (as a percent) | 35.00% | ||||
Amount drawn | $ 2,312,000 | $ 7,930,000 | $ 93,278,000 | ||
Book value of the pledged assets | 6,948,000 | ||||
Repayment of outstanding loans | $ 65,600,000 | 65,627,000 | |||
Payment of accrued interest | $ 1,900,000 | ||||
Cash balance held at bank | 118,100,000 | ||||
Outstanding loan balance | 0 | ||||
LIBOR | Minimum | |||||
Disclosure of financial liabilities [line items] | |||||
Spread on variable rate | 3.00% | 3.00% | |||
LIBOR | Maximum | |||||
Disclosure of financial liabilities [line items] | |||||
Spread on variable rate | 6.25% | 6.25% | |||
Loan facility | |||||
Disclosure of financial liabilities [line items] | |||||
Notional amount | $ 110,000,000 | $ 110,000,000 | |||
Total commitment | $ 137,600,000 | ||||
Facility B | |||||
Disclosure of financial liabilities [line items] | |||||
Amount drawn | 63,500,000 | ||||
Transaction costs | 1,800,000 | ||||
Remaining undrawn credit | $ 74,100,000 |
Financial instruments per cat_6
Financial instruments per category - Other financial liabilities at amortized cost (Details) - Amortized cost - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Disclosure of financial liabilities [line items] | ||
Other financial liabilities | $ 14,115 | $ 14,025 |
Advance invoiced customers | ||
Disclosure of financial liabilities [line items] | ||
Other financial liabilities | 5,447 | 7,367 |
Accounts payable | ||
Disclosure of financial liabilities [line items] | ||
Other financial liabilities | $ 8,668 | $ 6,658 |
Financial instruments per cat_7
Financial instruments per category - All levels of Fair Value Hierarchy (Details) - Non-current Interest bearing liabilities (excluding Non-current lease liabilities) $ in Thousands | Dec. 31, 2020USD ($) |
Disclosure of fair value measurement of liabilities [line items] | |
Carrying Amount | $ 61,675 |
Level 2 | |
Disclosure of fair value measurement of liabilities [line items] | |
Fair values | $ 61,675 |
Financial instruments per cat_8
Financial instruments per category - Reconciliation of liabilities (Details) - USD ($) $ in Thousands | 2 Months Ended | 10 Months Ended | 12 Months Ended | |
Mar. 07, 2019 | Dec. 31, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | |
Knilo HoldCo AB (Successor Parent) | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | $ 66,111 | $ 100,412 | ||
Cash flows | $ 92,529 | (66,160) | 6,440 | |
New leases | 2,512 | 6,699 | 1,111 | |
Foreign exchange adjustments | (31) | 31 | 492 | |
Other | 2,727 | 1,698 | (42,344) | |
Liabilities at end of the period | 100,412 | 8,379 | 66,111 | |
Knilo HoldCo AB (Successor Parent) | Current Interest bearing liabilities (excluding current lease liabilities) | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 42,720 | |||
Cash flows | 40,000 | |||
Other | 2,720 | (42,720) | ||
Liabilities at end of the period | 42,720 | 0 | ||
Knilo HoldCo AB (Successor Parent) | Changes in liabilities Current lease liabilities | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 2,146 | 1,414 | ||
Cash flows | (749) | (2,845) | (1,490) | |
New leases | 700 | 1,379 | 637 | |
Foreign exchange adjustments | 10 | (133) | 153 | |
Other | 784 | 2,405 | 1,432 | |
Liabilities at end of the period | 1,414 | 2,952 | 2,146 | |
Knilo HoldCo AB (Successor Parent) | Non-current Interest bearing liabilities (excluding Non-current lease liabilities) | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 61,675 | 53,228 | ||
Cash flows | 53,278 | (63,315) | 7,930 | |
Foreign exchange adjustments | (49) | (58) | 143 | |
Other | (1) | 1,698 | 374 | |
Liabilities at end of the period | 53,228 | 0 | 61,675 | |
Knilo HoldCo AB (Successor Parent) | Changes in liabilities Non-current lease liabilities | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 2,290 | 3,050 | ||
New leases | 1,812 | 5,320 | 474 | |
Foreign exchange adjustments | 8 | 222 | 196 | |
Other | (776) | (2,405) | (1,430) | |
Liabilities at end of the period | 3,050 | $ 5,427 | $ 2,290 | |
Nexttobe AB (Predecessor Parent) | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | $ 2,748 | 2,675 | ||
Cash flows | (23) | |||
Foreign exchange adjustments | (70) | |||
Other | 20 | |||
Liabilities at end of the period | 2,675 | |||
Nexttobe AB (Predecessor Parent) | Current Interest bearing liabilities (excluding current lease liabilities) | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 0 | |||
Nexttobe AB (Predecessor Parent) | Changes in liabilities Current lease liabilities | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 682 | 669 | ||
Cash flows | (23) | |||
Foreign exchange adjustments | (18) | |||
Other | 28 | |||
Liabilities at end of the period | 669 | |||
Nexttobe AB (Predecessor Parent) | Non-current Interest bearing liabilities (excluding Non-current lease liabilities) | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 0 | 0 | ||
Liabilities at end of the period | 0 | |||
Nexttobe AB (Predecessor Parent) | Changes in liabilities Non-current lease liabilities | ||||
Disclosure of reconciliation of liabilities arising from financing activities [line items] | ||||
Liabilities at beginning of the period | 2,066 | $ 2,006 | ||
Foreign exchange adjustments | (52) | |||
Other | (8) | |||
Liabilities at end of the period | $ 2,006 |
Inventories (Details)
Inventories (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Inventories | ||
Raw materials | $ 18,402 | $ 13,004 |
Work in-progress | 5,138 | 3,712 |
Finished products | 5,400 | 4,110 |
Total inventories at the lower of cost and net realizable value | $ 28,940 | $ 20,826 |
Trade Receivable (Details)
Trade Receivable (Details) - USD ($) $ in Thousands | 12 Months Ended | |
Dec. 31, 2021 | Dec. 31, 2020 | |
Trade Receivables [Line Items] | ||
Credit loss recognized | $ 365 | $ 2 |
Minimum | ||
Trade Receivables [Line Items] | ||
Term of trade receivables | 30 days | |
Maximum | ||
Trade Receivables [Line Items] | ||
Term of trade receivables | 90 days |
Other receivables (Details)
Other receivables (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Other receivables | ||
Value added tax and other tax receivables | $ 3,184 | $ 2,350 |
Other items | 910 | 506 |
Total | $ 4,094 | $ 2,856 |
Share capital and Other contr_3
Share capital and Other contributed capital - Company's Share capital (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Mar. 16, 2021 | Dec. 31, 2020 | Dec. 31, 2019 |
Disclosure of classes of share capital [line items] | ||||
Number of shares | 119,007,062 | 257,227,062 | 208,962,350 | |
Share Capital | $ 30,964 | $ 27,224 | ||
Other Contributed Capital | $ 506,008 | $ 257,774 | ||
Preferred A | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares | 1 | |||
Preferred B1 | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares | 200,755,561 | |||
Share Capital | $ 21,249 | |||
Other Contributed Capital | $ 194,741 | |||
Common Share-Class A | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares | 56,221,500 | |||
Share Capital | $ 5,946 | |||
Other Contributed Capital | $ 62,965 | |||
Common Share-Class B | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares | 250,000 | |||
Share Capital | $ 29 | |||
Other Contributed Capital | $ 68 | |||
Common Shares | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares | 119,007,062 | 257,227,062 | ||
Share Capital | $ 30,964 | |||
Other Contributed Capital | $ 506,008 |
Share capital and Other contr_4
Share capital and Other contributed capital - Reconciliation of the Movements in Equity (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Disclosure of classes of share capital [line items] | ||||
Balance at the beginning (in shares) | 257,227,062 | 208,962,350 | ||
New Share Issuance (in shares) | 13,235,294 | 48,264,712 | ||
Reverse stock split (in shares) | (151,455,294) | |||
Balance at the end (in shares) | 119,007,062 | 257,227,062 | 208,962,350 | |
New Share Issuance | $ 249,283 | $ 221,192 | ||
Shareholders' contributions | $ 63,753 | 48 | ||
Share based renumeration program | 2,691 | |||
Share Capital | ||||
Disclosure of classes of share capital [line items] | ||||
Balance at the beginning | 27,224 | 22,124 | ||
New Share Issuance | 3,740 | 5,100 | 22,119 | |
Shareholders' contributions | 5,100 | |||
Balance at the end | 30,964 | 27,224 | 22,124 | |
Other Contributed Capital | ||||
Disclosure of classes of share capital [line items] | ||||
Balance at the beginning | 257,774 | 199,121 | ||
New Share Issuance | $ 8,417 | 245,543 | 58,653 | 199,073 |
Shareholders' contributions | $ 565 | 58,653 | 48 | |
Share based renumeration program | 2,691 | |||
Balance at the end | $ 506,008 | $ 257,774 | $ 199,121 |
Share capital and Other contr_5
Share capital and Other contributed capital - Reorganization of share structure (Details) - USD ($) $ / shares in Units, $ in Millions | Mar. 29, 2021 | Mar. 16, 2021 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 |
Disclosure of classes of share capital [line items] | |||||
Number of shares outstanding | 119,007,062 | 257,227,062 | 208,962,350 | ||
IPO | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares outstanding | 119,007,062 | ||||
Common Shares | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares outstanding | 257,227,062 | 119,007,062 | |||
Number of shares issued | 105,771,768 | ||||
Common Shares | IPO | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares represented by ADS | 13,235,294 | ||||
Preferred A Shares [Member] | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares re-designated into common shares | 1 | ||||
Number of shares outstanding | 1 | ||||
Preferred B-1 Shares [Member] | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares re-designated into common shares | 200,755,561 | ||||
Number of shares outstanding | 200,755,561 | ||||
Class A Common Shares [Member] | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares re-designated into common shares | 56,221,500 | ||||
Number of shares outstanding | 56,221,500 | ||||
Class B Common Shares [Member] | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares re-designated into common shares | 250,000 | ||||
Number of shares outstanding | 250,000 | ||||
ADS | IPO | |||||
Disclosure of classes of share capital [line items] | |||||
Number of shares represented by ADS | 13,235,294 | ||||
Price per ADS | $ 20 | ||||
Net proceeds from the initial public offering | $ 249.3 | ||||
Net proceeds from the initial public offering shown on statement cash flows | $ 245.2 |
Share capital and Other contr_6
Share capital and Other contributed capital - Additional Information (Details) $ in Millions | 12 Months Ended | |||
Dec. 31, 2021USD ($)shares | Dec. 31, 2020kr / sharesshares | Mar. 29, 2021shares | Dec. 31, 2019shares | |
Disclosure of classes of share capital [line items] | ||||
Cumulative Coupon Rate | 8.00% | |||
Number of authorized shares | 800,000,000 | |||
Number of shares issued | 257,227,062 | |||
Number of shares outstanding | 119,007,062 | 257,227,062 | 208,962,350 | |
Number of shares issued at par value | 48,264,712 | |||
Par value | kr / shares | kr 1 | |||
Premium per share | kr / shares | kr 9 | |||
Total transaction costs accounted for as deduction from equity, net of deferred taxes | $ | $ 15.4 | |||
IPO | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares outstanding | 119,007,062 | |||
Preferred A | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares outstanding | 1 | |||
Preferred B1 | ||||
Disclosure of classes of share capital [line items] | ||||
Number of shares outstanding | 200,755,561 |
Stock-based compensation (Detai
Stock-based compensation (Details) - 2021 Incentive Award Plan | Mar. 16, 2021shares |
Disclosure of terms and conditions of share-based payment arrangement [line items] | |
Maximum shares may be issued | 1,085,900 |
Vesting period | 4 years |
Stock-based compensation - Opti
Stock-based compensation - Options (Details) | Mar. 16, 2021 | Dec. 31, 2021USD ($)$ / shares |
Disclosure of terms and conditions of share-based payment arrangement [line items] | ||
Expense associated with these stock options | $ 1,000,000 | |
Option | ||
Disclosure of terms and conditions of share-based payment arrangement [line items] | ||
Vesting period | 4 years | |
Expiration period | 5 years | |
2021 Incentive Award Plan | ||
Disclosure of terms and conditions of share-based payment arrangement [line items] | ||
Number of options granted | 620,675 | |
Vesting period | 4 years | |
2021 Incentive Award Plan | Option | Executive officers and directors | ||
Disclosure of terms and conditions of share-based payment arrangement [line items] | ||
Number of options granted | 442,789 | |
Exercise price as percentage of the initial public offering price | 125.00% | |
Initial public offering price | $ / shares | $ 20 |
Stock-based compensation - Shar
Stock-based compensation - Share Based Payment Arrangement (Details) - 2021 Incentive Award Plan | 12 Months Ended |
Dec. 31, 2021USD ($)$ / shares | |
Disclosure of terms and conditions of share-based payment arrangement [line items] | |
Granted | 620,675 |
Option | |
Disclosure of terms and conditions of share-based payment arrangement [line items] | |
Balance at the end | 442,789 |
Option | Executive officers and directors | |
Disclosure of terms and conditions of share-based payment arrangement [line items] | |
Granted | 442,789 |
Vested | 0 |
Forfeited | 0 |
Balance at the end | 442,789 |
Granted (in dollars per share) | $ / shares | $ 25 |
Balance at the end (in dollars per share) | $ / shares | $ 25 |
Stock-based compensation - Addi
Stock-based compensation - Additional Information (Details) - USD ($) | Mar. 16, 2021 | Dec. 31, 2021 | Sep. 30, 2021 |
Disclosure of terms and conditions of share-based payment arrangement [line items] | |||
Expense associated with these stock options | $ 1,000,000 | ||
2021 Incentive Award Plan | |||
Disclosure of terms and conditions of share-based payment arrangement [line items] | |||
Number of shares approved | 1,085,900 | ||
Vesting period | 4 years | ||
2021 Incentive Award Plan | Restricted stock units | |||
Disclosure of terms and conditions of share-based payment arrangement [line items] | |||
Number of shares approved | 465,225 | ||
Number of shares granted | 344,271 | ||
Vesting period | 4 years | ||
Expense associated with these stock options | $ 2,000,000 | ||
2021 Incentive Award Plan | Restricted stock units | Executive officers | |||
Disclosure of terms and conditions of share-based payment arrangement [line items] | |||
Number of shares granted | 108,071 |
Stock-based compensation - Rest
Stock-based compensation - Restricted Stock Units (Details) - 2021 Incentive Award Plan - Restricted stock units | 12 Months Ended |
Dec. 31, 2021USD ($)$ / shares | |
Disclosure of terms and conditions of share-based payment arrangement [line items] | |
Granted | 344,271 |
Vested | 0 |
Forfeited | 8,822 |
Balance at the end | 335,449 |
Granted (in dollars per share) | $ / shares | $ 23.75 |
Balance at the end (in dollars per share) | $ / shares | $ 23.75 |
Other current liabilities (Deta
Other current liabilities (Details) - USD ($) $ in Thousands | Dec. 31, 2021 | Dec. 31, 2020 |
Other current liabilities. | ||
Salaries and wages | $ 6,306 | $ 4,342 |
Advance invoiced customers | 5,447 | 7,367 |
Royalties | 1,233 | 1,767 |
Other current liabilities | 6,663 | 5,681 |
Total | $ 19,649 | $ 19,157 |
Other current liabilities - Add
Other current liabilities - Additional information (Details) - USD ($) | 12 Months Ended | |||
Dec. 31, 2021 | Dec. 31, 2020 | Jan. 31, 2021 | Jan. 01, 2020 | |
Other current liabilities. | ||||
Liability balance for advance invoiced customers | $ 7,367 | $ 1,068 | ||
Revenue recognized from advances from invoiced customers | $ 7,092 | $ 592,000 | ||
Advance payments from customers | $ 258,000 | $ 178,000 |
Related-party transactions (Det
Related-party transactions (Details) - USD ($) $ in Thousands | 1 Months Ended | 12 Months Ended | |||
May 31, 2020 | Mar. 31, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Disclosure of transactions between related parties [line items] | |||||
Loan amount | $ 38,486 | ||||
Interest rate (as a percent) | 8.00% | ||||
Outstanding balance on shareholder loan | $ 41,102 | ||||
Accrued interest | $ 2,616 | ||||
Interest expense recognized prior to conversion of the loan | $ 1,377 | ||||
Dividends paid to related party | $ 0 | $ 0 | |||
Knilo HoldCo AB | Common Share-Class A | |||||
Disclosure of transactions between related parties [line items] | |||||
Number of shares issued upon conversion of outstanding amount | 6,763,245 | ||||
Knilo HoldCo AB | Preferred B1 | |||||
Disclosure of transactions between related parties [line items] | |||||
Number of shares issued upon conversion of outstanding amount | 27,052,980 |
Related-party transactions - Tr
Related-party transactions - Transactions with directors (Details) - USD ($) $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Related-party transactions. | ||||
Wages and salaries | $ 7,791 | $ 2,732 | $ 839 | $ 1,216 |
Share-based payments | 96 | |||
Social security costs | 876 | 179 | ||
Pension costs-defined contribution plans | 303 | 90 | 42 | |
Transactions with directors | $ 7,791 | $ 4,007 | $ 1,108 | $ 1,258 |
Related-party transactions - Ag
Related-party transactions - Agreements with Our Executive Officers and Directors (Details) - USD ($) | 1 Months Ended | 12 Months Ended | |||
Apr. 30, 2020 | Aug. 31, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Disclosure of transactions between related parties [line items] | |||||
Base rate per month | $ 6,000 | ||||
Amount paid under agreement | $ 78,000 | $ 59,000 | |||
Renumeration received by board members | $ 408,000 | 110,000 | |||
Gustavo Salem, a member of board | |||||
Disclosure of transactions between related parties [line items] | |||||
Base rate per month | $ 7,500 | ||||
Other board members | |||||
Disclosure of transactions between related parties [line items] | |||||
Amount paid under agreement | $ 9,000 |
Related-party transactions - Ma
Related-party transactions - Management Service Agreements (Details) - USD ($) $ in Thousands | 12 Months Ended | ||
Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Disclosure of transactions between related parties [line items] | |||
Amount paid under agreement | $ 78 | $ 59 | |
Management Service Agreements | |||
Disclosure of transactions between related parties [line items] | |||
Amount paid under agreement | $ 37 | $ 166 | |
Lump sum amount paid | $ 2,400 |
Earnings per share (Details)
Earnings per share (Details) - USD ($) $ / shares in Units, shares in Thousands, $ in Thousands | 2 Months Ended | 12 Months Ended | ||
Mar. 07, 2019 | Dec. 31, 2021 | Dec. 31, 2020 | Dec. 31, 2019 | |
Earnings per share | ||||
Net loss for the period | $ (7,832) | $ (38,339) | $ (6,780) | $ (17,878) |
Less accumulated preferred dividend yield | (4,205) | (16,900) | (10,932) | |
Total | $ (7,832) | $ (42,544) | $ (23,680) | $ (28,810) |
Weighted average number of shares, basic | 171 | 99,261 | 21,439 | 14,505 |
Weighted average number of shares, diluted | 171 | 99,261 | 21,444 | 14,505 |
Basic loss per share | $ (45.80) | $ (0.43) | $ (1.10) | $ (1.99) |
Diluted loss per share | $ (45.80) | $ (0.43) | $ (1.10) | $ (1.99) |
Earnings per share - Additional
Earnings per share - Additional Information (Details) - 2021 Incentive Award Plan | Dec. 31, 2021USD ($) |
Restricted stock units | |
Earnings per share [line items] | |
Outstanding stock options | 335,449 |
Option | |
Earnings per share [line items] | |
Outstanding stock options | 442,789 |