Press Release: 2025 first-quarter results

Dow Jones
29 Apr

2025 first-quarter results

Paris (France), April 29, 2025

A SOLID START TO THE YEAR, WITH SUCCESSFUL REFINANCING

AND VESSEL CAPACITY AGREEMENT TERMINATED

 
                                      Q1(1) 
Revenue(2)                                     $301M (+10%) 
Adjusted EBITDA(2)                             $143M (+35%) 
Net Cash Flow         $(20)M (vs $30M) 
                       Including a $42M interest payment in 
                       March 2025 (historically paid in Q2) 
 

Sophie Zurquiyah, Chief Executive Officer of Viridien:

"The first quarter of 2025 was marked by two significant milestones for the Group: the termination of the vessel capacity agreement, completing our transition toward an asset-light model, and the successful refinancing of our bonds. The end of the vessel capacity agreement opens a new chapter of enhanced flexibility in our cost base and stronger cash generation, while our bond refinancing reflects the financial market's confidence in the execution of our strategy and our long-term potential.

In parallel, our financial results for the first quarter of 2025 confirm the robust performance of our business, with commercial wins, solid profitability, and cash generation fully aligned with our long-term ambitions.

Assuming moderate fluctuations in the oil market, we expect to achieve our target of approximately $100M in Net Cash Flow generation for the year and to continue our deleveraging journey."

Q1 2025 Highlights(2)

   -- Group 
 
          -- IFRS Revenue, EBITDA and Net Income of respectively $258 million, 
             $99 million, $(28) million 
 
          -- Group revenue increased thanks to sustained momentum in Geoscience 
             and successful Earth Data sales. Sensing & Monitoring comparison 
             base returned to a more normalized level 
   -- Group Adjusted EBITDA of $143 million, up 35%, benefited from (i) revenue 
      growth at Geoscience, (ii) revenue growth and the end of vessel 
      commitment penalty fees at Earth Data, and (iii) cost reductions at 
      Sensing & Monitoring 
 
   -- Cash flow of $22 million before the $42 million bond interest payment in 
      Q1 (historically paid in Q2). Net Cash Flow of $(20) million after 
      interest payment and negative working capital impact 
 
   -- Final milestones of our financial roadmap achieved: successful 
      refinancing of our April 2027 $447 million and EUR578 million notes, 
      replaced with $450 million 10% and EUR475 million 8.5% senior secured 
      notes due October 2030 
 
   -- Net debt at $974 million and liquidity at $257 million 
   -- Digital, Data and Energy Transition $(DDE)$ 
 
          -- Revenue at $214 million, up 16% with growth both at Geoscience 
             (+25%) and Earth Data (+7%) 
 
          -- Adjusted EBITDA at $137 million, up 32% 
 
                 -- Geoscience: 
 
                        -- Revenue at $110 million (+25%) 
 
                        -- Solid performance driven by continued adoption of 
                           our most advanced Elastic FWI technologies worldwide 
 
                        -- North America outperforming and sustained interest 
                           of MENA clients for high-quality imaging 
 
                        -- Low Carbon: minerals study in Saudi Arabia and new 
                           win for carbon sequestration in the North Sea 
 
                        -- HPC & Digital: new HPC customers in Materials 
                           Science and Image Rendering operating on our 
                           platform 
 
                 -- Earth Data: 
 
                        -- Revenue at $104 million (+7%) 
 
                        -- Cash EBITDA at $39 million (+12%) 
 
                        -- Early results show game-changing imaging at Laconia 
                           and environmental permit received for a program in 
                           Brazil. Active on multiple reprocessing projects 
                           worldwide 
 
                        -- Low Carbon: CCUS screening package projects funded 
                           by industrial emitters in Europe 
 
   -- Sensing and Monitoring (SMO) 
 
          -- Revenue at $87 million, nearly stable (-2%), with a return to a 
             more normalized comparison base 
 
          -- Adjusted EBITDA at $14 million (+37%), driven by cost reduction 
             impact on profitability 
 
                 -- Sustained activities in Land with strong momentum on nodal 
                    systems 
 
                 -- New Businesses: new infrastructure monitoring contracts 
                    signed in North America; pursuing several geotechnical 
                    monitoring opportunities in rail and mining sectors 
                    worldwide; awarded a new project for our Marlin Ports & 
                    Logistics solution in Asia 
 
   --  Full-Year 2025 financial outlook 
 
          -- In 2025, assuming a stable E&P Capex environment, performance is 
             expected to be driven by: 
 
                 -- Geoscience: growth supported by industry-leading technology 
                    and strong backlog 
   -- Earth Data: stronger Cash EBITDA KPI following the end of vessel 
      commitment penalty fees 
 
          -- Sensing & Monitoring: further savings expected from the 
             restructuring plan 
 
          -- New Businesses: growth and first- year positive contribution to 
             Group profitability 
   -- Financial objective: 
 
          -- Net Cash Flow of approximately $100 million, assuming moderate oil 
             market fluctuations 
   -- Following the successful refinancing completed in Q1, Viridien will 
      continue focusing on cash flow generation and deleveraging 
   -- Q1 2025 Conference call 
 
          -- The press release and presentation will be available on our 
             website www.viridiengroup.com at 5:45 p.m. $(CET)$ 
 
          -- An English-language analysts' conference call is scheduled today 
             at 6:00 p.m. (CET) 
 
          -- Participants should register for the call here to receive a 
             dial-in number and access code, or participate via the live 
             webcast here 
 
          -- A replay of the conference call will be available the following 
             day for a period of 12 months in audio format on the Company's 
             website 

The Board of Directors met on April 29, 2025, and closed the consolidated financial statements as of

March 31, 2025. Please note that the figures and information published in this press release have not been audited nor have they been subject to any limited review by Viridien's statutory auditors.

About Viridien:

Viridien (www.viridiengroup.com) is an advanced technology, digital and Earth data company that pushes the boundaries of science for a more prosperous and sustainable future. With our ingenuity, drive and deep curiosity we discover new insights, innovations, and solutions that efficiently and responsibly resolve complex natural resources, digital, energy transition and infrastructure challenges. Viridien employs around 3,400 people worldwide and is listed as VIRI on the Euronext Paris SA (ISIN: FR001400PVN6).

Investors contact:

VP Investor Relations and Corporate Finance

Alexandre Leroy

alexandre.leroy@viridiengroup.com

+33 6 85 18 44 31

Q1 2025 - Financial Results

 
Key Segment P&L figures (1)                               Var. 
 (in millions of $)                           2024  2025    % 
                                               Q1    Q1 
     Exchange rate euro/dollar                1.09  1.04   (5%) 
--------------------------------------------  ----        ----- 
      Segment revenue                          273   301    10% 
      DDE                                      185   214    16% 
      Geoscience                                88   110    25% 
      Earth Data                                97   104     7% 
      SMO                                       89    87   (2%) 
      Land                                      45    51    14% 
      Marine                                    34    25  (26%) 
      Beyond the core                           11    11     4% 
      Segment EBITDAs                          105   142    36% 
--------------------------------------------  ----  ----  ----- 
      Adjusted (2) Segment EBITDAS             106   143    35% 
      DDE                                      104   137    32% 
      SMO                                       10    14    37% 
      Corporate and other                      (8)   (8)    -1% 
      Segment operating income                  28    65   136% 
--------------------------------------------  ----  ----  ----- 
      Adjusted (2) Segment operating income     29    66   130% 
      DDE                                       35    66    87% 
      SMO                                        2     8   303% 
      Corporate and other                      (9)   (9)    -1% 
  1) Unaudited figures 
   2) Adjusted for non-recurring charges 
   and gains 
 
 
Other KPI (1)                                               Var. 
 (in millions of $)                        2024     2025      % 
                                           ----- 
                                            Q1       Q1 
      Geoscience Backlog                     227       329   45% 
-----------------------------------------         --------  ---- 
      Total Capex                             58        61    5% 
----------------------------------------- 
      EDA Library net book value ((2) ()     471       489    4% 
-----------------------------------------         --------  ---- 
      Liquidity                              440       257  -42% 
                                                  110 ((3) 
      o.w. undrawn RCF                        90        ()   22% 
      Gross debt ((2) ()                   1 316     1 120  -15% 
      o.w. accrued interests                  43         2  -96% 
                                                  -------- 
      o.w. lease liabilities                 108       124   15% 
-----------------------------------------                   ---- 
      Net debt ((2) ()                       966       974    1% 
                                                  -------- 
  1) Unaudited figures 
   2) Post IFRS15 and 16 
   3) $125M RCF fully undrawn, o/w. 
   $15M ancillary guarantee facility 
 
 
Consolidated IFRS Income Statements 
 (1)                                                        Var. 
 (in millions of $)                          2024    2025     % 
                                              Q1      Q1 
     Exchange rate euro/dollar                1.09    1.04  (5%) 
------------------------------------------  ------  ------  ---- 
      Revenue                                  249     258    4% 
                                                    ------ 
      EBITDA                                    80      99   24% 
                                                    ------ 
      Operating Income                          20      56  185% 
      Equity from Investment                   (0)     (0)    2% 
      Net cost of financial debt              (24)    (26)    6% 
      Other financial income (loss)              0    (46)     - 
      Income taxes                               2    (13)     - 
------------------------------------------                  ---- 
      Net Income / Loss from continuing 
       operations                              (3)    (29)     - 
      Net Income / Loss from discontinued 
       operations                                0       1     - 
------------------------------------------          ------  ---- 
      Net Income / (Loss)                      (3)    (28)     - 
      Shareholder's net income / (loss)        (3)    (28)     - 
      Basic Earnings per share in $         (0.42)  (3.88)     - 
      Basic Earnings per share in EUR       (0.38)  (3.74)     - 
 

1) Unaudited figures

 
Cash Flow items (1)                                   Var. 
 (in millions of $)                      2024  2025     % 
                                         ---- 
                                          Q1    Q1 
Segment EBITDA                            105    142    36% 
                                         ----  -----  ----- 
Income Tax Paid                           (3)    (4)  (26%) 
Change in Working Capital & Provisions    (0)   (47)      - 
Other Cash Items                          (1)    (1)    13% 
Cash provided by Operating Activity       102     91   (9%) 
                                         ----  -----  ----- 
Total Capex                              (58)   (61)   (5%) 
Acquisitions and Proceeds of Assets         0    (1)      - 
Cash from Investing Activity             (58)   (62)   (7%) 
                                         ----  -----  ----- 
Paid Cost of Debt                           2   (39)      - 
Lease Repayment                          (12)   (10)    17% 
Cash from Financing Activity             (10)   (49)      - 
                                         ----  -----  ----- 
Discontinued Operations Acquisitions      (3)    (0)    89% 
                                               ----- 
Net Cash Flow                              30   (20)      - 
---------------------------------------  ----  -----  ----- 
Financing cash flow                       (3)  (129)      - 
Forex and other                           (4)    (6)      - 
Net increase/(decrease) in cash            23  (155)      - 
 

1) Unaudited figures

CONSOLIDATED FINANCIAL STATEMENTS - March 31, 2025

Unaudited Interim Consolidated statement of operations

 
                                                Three months ended March 31, 
(In millions of US$, except per share 
data)                                    Notes       2025            2024 
                                         -----  --------------  -------------- 
Operating revenues                                       257.5           248.6 
---------------------------------------  -----  --------------  -------------- 
Other income from ordinary activities                      0.1             0.1 
                                         -----  --------------  -------------- 
Total income from ordinary activities                    257.6           248.7 
                                         -----  --------------  -------------- 
Cost of operations                                     (171.0)         (192.8) 
                                         -----  --------------  -------------- 
Gross profit                                              86.6            55.9 
                                         -----  --------------  -------------- 
Research and development expenses - net                  (4.0)           (4.9) 
                                         -----  --------------  -------------- 
Marketing and selling expenses                           (7.7)           (8.8) 
                                         -----  --------------  -------------- 
General and administrative expenses                     (18.1)          (21.3) 
                                         -----  --------------  -------------- 
Other revenues (expenses) - net              5           (0.3)           (1.1) 
                                         -----  --------------  -------------- 
Operating income (loss)                                   56.4            19.8 
                                         -----  --------------  -------------- 
Cost of financial debt - gross                          (27.4)          (27.4) 
                                         -----  --------------  -------------- 
Income provided by cash and cash 
 equivalents                                               1.6             3.1 
                                         -----  --------------  -------------- 
Cost of financial debt, net                             (25.8)          (24.3) 
                                         -----  --------------  -------------- 
Other financial income (loss)                6          (46.2)           (0.0) 
                                         -----  --------------  -------------- 
Income (loss) before incomes taxes and 
 share of income (loss) from companies 
 accounted for under the equity method                  (15.5)           (4.5) 
                                         -----  --------------  -------------- 
Income taxes                                            (12.9)             2.1 
                                         -----  --------------  -------------- 
Net income (loss) before share of 
 income (loss) from companies accounted 
 for under the equity method                            (28.4)           (2.4) 
                                         -----  --------------  -------------- 
Net income (loss) from companies 
 accounted for under the equity method                   (0.2)           (0.2) 
                                         -----  --------------  -------------- 
Net income (loss) from continuing 
 operations                                             (28.6)           (2.6) 
                                         -----  --------------  -------------- 
Net income (loss) from discontinued 
 operations                                                0.7             0.0 
                                         -----  --------------  -------------- 
Consolidated net income (loss)                          (28.0)           (2.6) 
                                         -----  --------------  -------------- 
Attributable to: 
                                         -----  --------------  -------------- 
Owners of Viridien S.A.                      $          (27.8)           (3.0) 
                                         -----  --------------  -------------- 
Non-controlling interests                    $           (0.2)             0.4 
                                         -----  --------------  -------------- 
Net income (loss) per share 
                                         -----  --------------  -------------- 
Basic (a)                                    $          (3.88)          (0.42) 
                                         -----  --------------  -------------- 
Diluted (a)                                  $          (3.88)          (0.42) 
                                         -----  --------------  -------------- 
Net income (loss) from continuing 
operations per share 
                                         -----  --------------  -------------- 
Basic (a)                                    $          (3.97)          (0.42) 
                                         -----  --------------  -------------- 
Diluted (a)                                  $          (3.97)          (0.42) 
                                         -----  --------------  -------------- 
Net income (loss) from discontinued 
operations per share (a) 
                                         -----  --------------  -------------- 
Basic (a)                                    $            0.09          (0.00) 
                                         -----  --------------  -------------- 
Diluted (a)                                  $            0.09          (0.00) 
---------------------------------------  -----  --------------  -------------- 
 

(a) As a result of the July 31, 2024 reverse share split, the calculation of basic and diluted earnings per share for 2023 has been adjusted retrospectively. The number of ordinary shares outstanding has been adjusted to reflect the proportionate change in the number of shares

See the notes to the Unaudited Interim Consolidated Financial Statements

Unaudited Interim Consolidated statement of comprehensive income (loss)

 
                                                    Three months ended March 
                                                               31, 
(In millions of US$)                       Notes     2025 (a)      2024 (a) 
                                           ------  ------------  ------------ 
Net income (loss) from statements of 
 operations                                              (28.0)         (2.6) 
-------------------------------------------------  ------------  ------------ 
Net gain (loss) on cash flow hedges                       (0.3)           0.3 
                                                   ------------  ------------ 
Variation in translation adjustments                        9.9         (5.8) 
                                                   ------------  ------------ 
Net other comprehensive income (loss) 
 to be reclassified in profit (loss) 
 in subsequent period (1)                                   9.6         (5.5) 
                                                   ------------  ------------ 
Net gain (loss) on actuarial changes 
 on pension plan                                          (0.5)           0.0 
                                                   ------------  ------------ 
Net other comprehensive income (loss) 
 not to be reclassified in profit (loss) 
 in subsequent period (2)                                 (0.5)           0.0 
                                                   ------------  ------------ 
Total other comprehensive income (loss) 
 for the period, 
 net of taxes (1) + (2)                                     9.1         (5.5) 
                                                   ------------  ------------ 
Total comprehensive income (loss) for 
 the period                                              (18.9)         (8.1) 
                                                   ------------  ------------ 
Attributable to: 
                                           ------  ------------  ------------ 
  Owners of Viridien S.A.                                (18.8)         (8.4) 
-------------------------------------------------  ------------  ------------ 
  Non-controlling interests                               (0.1)           0.3 
-------------------------------------------------  ------------  ------------ 
 

(a) Including other comprehensive income related to discontinued operations which is not material

Unaudited Interim Consolidated statement of financial position

 
                                                                  December 31, 
(In millions of US$)                    Notes     March 31, 2025      2024 
                                      -------  -----------------  ------------ 
ASSETS 
------------------------------------  -------  -----------------  ------------ 
Cash and cash equivalents                                  146.6         301,7 
                                      -------  -----------------  ------------ 
Trade accounts and notes receivable, 
 net                                                       343.7         339,9 
                                      -------  -----------------  ------------ 
Inventories and work-in-progress, 
 net                                                       162.4         163,3 
                                      -------  -----------------  ------------ 
Income tax assets                                           13.5          22,9 
                                      -------  -----------------  ------------ 
Other current assets, net                                   78.1          74,0 
                                      -------  -----------------  ------------ 
Assets held for sale, net                                   26.4          24,5 
                                      -------  -----------------  ------------ 
Total current assets                                       770.7         926,2 
                                      -------  -----------------  ------------ 
Deferred tax assets                                         39.5          43,6 
                                      -------  -----------------  ------------ 
Other non-current assets, net                                8.6           8,9 
                                      -------  -----------------  ------------ 
Investments and other financial 
 assets, net                                                24.2          25,7 
                                      -------  -----------------  ------------ 
Investments in companies under the 
 equity method                                               5.9           1,1 
                                      -------  -----------------  ------------ 
Property, plant and equipment, net                         212.1         220,6 
                                      -------  -----------------  ------------ 
Intangible assets, net                                     569.3         535,4 
                                      -------  -----------------  ------------ 
Goodwill, net                                            1,086.4       1,082,8 
                                      -------  -----------------  ------------ 
Total non-current assets                                 1,946.0       1,918,1 
                                      -------  -----------------  ------------ 
TOTAL ASSETS                                             2,716.7       2,844,3 
                                               -----------------  ------------ 
LIABILITIES AND EQUITY 
------------------------------------  -------  -----------------  ------------ 
Financial debt -- current portion           3               43.8          56,9 
                                      -------  -----------------  ------------ 
Trade accounts and notes payables                          101.3         120,9 
                                      -------  -----------------  ------------ 
Accrued payroll costs                                       92.4          84,5 
                                      -------  -----------------  ------------ 
Income taxes payable                                        17.8          20,4 
                                      -------  -----------------  ------------ 
Advance billings to customers                               18.1          19,2 
                                      -------  -----------------  ------------ 
Provisions -- current portion                               18.8          19,7 
                                      -------  -----------------  ------------ 
Other current financial liabilities                          0.0           0,5 
                                      -------  -----------------  ------------ 
Other current liabilities                                  207.7         182,5 
                                      -------  -----------------  ------------ 
Liabilities associated with 
 non-current assets held for sale                            2.2           2,4 
                                      -------  -----------------  ------------ 
Total current liabilities                                  502.1         507,0 
                                      -------  -----------------  ------------ 
Deferred tax liabilities                                    18.4          18,4 
                                      -------  -----------------  ------------ 
Provisions -- non-current portion                           30.9          28,8 
                                      -------  -----------------  ------------ 
Financial debt -- non-current 
 portion                                    3            1,076.4       1,165,6 
                                      -------  -----------------  ------------ 
Other non-current financial 
 liabilities                                                 0.0           0,0 
                                      -------  -----------------  ------------ 
Other non-current liabilities                                1.8           1,7 
                                      -------  -----------------  ------------ 
Total non-current liabilities                            1,127.5       1,214,5 
                                      -------  -----------------  ------------ 
Common stock: 11,214,681 shares 
 authorized and 7,161,465 shares 
 with a EUR1.00 nominal value 
 outstanding at March 31, 2025                               8.7           8,7 
                                      -------  -----------------  ------------ 
Additional paid-in capital                                 118.7         118,7 
                                      -------  -----------------  ------------ 
Retained earnings                                        1,009.0       1,036,5 
                                      -------  -----------------  ------------ 
Other Reserves                                              37.5          55,2 
                                      -------  -----------------  ------------ 
Treasury shares                                           (20.1)        (20,1) 
                                      -------  -----------------  ------------ 
Cumulative income and expense 
 recognized directly in equity                             (1.4)         (1,1) 
                                      -------  -----------------  ------------ 
Cumulative translation adjustment                        (103.3)       (113,3) 
                                      -------  -----------------  ------------ 
Equity attributable to owners of 
 Viridien S.A.                                           1,049.2       1,084,7 
                                      -------  -----------------  ------------ 
Non-controlling interests                                   38.0          38,1 
                                      -------  -----------------  ------------ 
Total equity                                             1,087.2       1,122,8 
                                      -------  -----------------  ------------ 
TOTAL LIABILITIES AND EQUITY                             2,716.7       2,844,3 
                                               -----------------  ------------ 
 

See the notes to the Unaudited Interim Consolidated Financial Statements

Unaudited Interim Consolidated statement of cash flows

 
                                                    Three months ended March 
                                                     31, 
(In millions of US$)                  Notes        2025             2024 
                                    --------  ---------------  --------------- 
OPERATING ACTIVITIES 
----------------------------------  --------  ---------------  --------------- 
Consolidated net income (loss)                         (28.0)            (2.6) 
                                              ---------------  --------------- 
Less: Net income (loss) from discontinued 
 operations                                             (0.7)            (0.0) 
                                              ---------------  --------------- 
Net income (loss) from continuing operations           (28.6)            (2.6) 
                                              ---------------  --------------- 
Depreciation, amortization and impairment                21.2             24.2 
                                              ---------------  --------------- 
Impairment and amortization of Earth Data 
 Surveys                                                 24.3             39.0 
                                              ---------------  --------------- 
Depreciation and amortization of Earth 
 Data surveys, capitalized                              (4.2)            (3.8) 
                                              ---------------  --------------- 
Variance on provisions                                  (0.7)              0.3 
                                              ---------------  --------------- 
Share-based compensation expenses                         1.1              0.9 
                                              ---------------  --------------- 
Net (gain) loss on disposal of 
fixed and financial assets                                0.1                - 
                                    --------  ---------------  --------------- 
Share of (income) loss in companies 
 recognized under equity method                           0.2              0.2 
                                              ---------------  --------------- 
Other non-cash items                                     30.9              1.2 
                                              ---------------  --------------- 
Net cash-flow including net cost of 
 financial debt and income tax                           44.3             59.4 
                                              ---------------  --------------- 
Less: Cost of financial debt                             25.8             24.3 
                                              ---------------  --------------- 
Less: Income tax expense (gain)                          12.9            (2.1) 
                                              ---------------  --------------- 
Net cash-flow excluding net cost of 
 financial debt and income tax                           83.0             81.6 
                                              ---------------  --------------- 
Income tax paid                                         (4.1)            (3.2) 
                                              ---------------  --------------- 
Net cash-flow before changes in working 
 capital                                                 78.9             78.4 
                                              ---------------  --------------- 
Changes in working capital                               11.6             22.3 
                                              ---------------  --------------- 
- change in trade accounts and notes 
 receivable                                              24.9             33.6 
                                              ---------------  --------------- 
- change in inventories and work-in-progress              6.3              0.2 
                                              ---------------  --------------- 
- change in other current assets                        (0.2)            (2.1) 
                                              ---------------  --------------- 
- change in trade accounts and notes payable           (19.8)             15.4 
                                              ---------------  --------------- 
- change in other current liabilities                     0.0           (24.8) 
                                              ---------------  --------------- 
Net cash-flow from operating activities                  90.5            100.7 
                                              ---------------  --------------- 
 
INVESTING ACTIVITIES 
                                    --------  ---------------  --------------- 
Total capital expenditures (tangible and 
 intangible assets) net of variation of 
 fixed assets suppliers                                (61.2)           (58.2) 
                                              ---------------  --------------- 
Proceeds from disposals of tangible and 
 intangible assets                                        0.0              0.5 
                                              ---------------  --------------- 
Dividends received from investments in 
 companies under the equity method                          -              0.2 
                                              ---------------  --------------- 
Total net proceeds from financial 
assets                                                      -                - 
                                    --------  ---------------  --------------- 
Variation in other non-current financial 
 assets                                                   2.3            (3.3) 
                                              ---------------  --------------- 
Net cash-flow from investing activities                (58.9)           (60.8) 
                                              ---------------  --------------- 
 
 
                                                    Three months ended March 
                                                     31, 
(In millions of US$)                        Notes        2025          2024 
                                          --------  --------------  ---------- 
FINANCING ACTIVITIES 
----------------------------------------  --------  --------------  ---------- 
Repayment of long-term debt                              (1,074.2)       (0.2) 
                                                    --------------  ---------- 
Total issuance of long-term debt                             964.2           - 
                                          --------  --------------  ---------- 
Call premium                                                (21.9)           - 
                                          --------  --------------  ---------- 
Refinancing transaction costs paid                          (11.7)           - 
                                          --------  --------------  ---------- 
Lease repayments                                             (9.8)      (11.8) 
                                                    --------------  ---------- 
Financial expenses paid                                     (38.8)         2.0 
                                                    --------------  ---------- 
Dividends paid and share capital 
reimbursements: 
                                          --------  --------------  ---------- 
-- to owners of Viridien                                         -           - 
                                          --------  --------------  ---------- 
-- to non-controlling interests of 
integrated companies                                             -           - 
                                          --------  --------------  ---------- 
Net cash-flow from financing activities                    (192.2)      (10.0) 
                                                    --------------  ---------- 
 
Effects of exchange rates on cash                              6.0       (4.1) 
                                                    --------------  ---------- 
Net cash flows incurred by discontinued 
 operations                                                  (0.3)       (2.9) 
                                                    --------------  ---------- 
Net increase (decrease) in cash and cash 
 equivalents                                               (155.0)        22.9 
                                                    --------------  ---------- 
Cash and cash equivalents at beginning of 
 year                                                        301.7       327.0 
                                                    --------------  ---------- 
Cash and cash equivalents at end of period                   146.6       349.9 
                                                    --------------  ---------- 
 

See the notes to the Interim Consolidated Financial Statements

Unaudited Interim Consolidated statements of changes in equity

 
                                                                                    Income and                  Equity 
Amounts in                                                                           expense                 attributable 
millions of US$,    Number of             Additional                                recognized  Cumulative   to owners of 
except share         Shares       Share    paid-in    Retained   Other    Treasury   directly   translation    Viridien    Non-controlling   Total 
data                 issued      capital   capital    earnings  reserves   shares   in equity   adjustment       S.A.         interests     equity 
                  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
Balance at 
 January 1, 
 2024                 7,136,763      8.7       118.7     980.4      27.3    (20.1)       (1.4)       (90.8)       1,022.8             41.5  1,064.3 
----------------  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
Net gain (loss) 
 on actuarial 
 changes on 
 pension plan 
 (1)                                                       0.0                                                        0.0                       0.0 
                                                      --------                                               ------------                   ------- 
Net gain (loss) 
 on cash flow 
 hedges (2)                                                                                0.3                        0.3                       0.3 
                                                                                    ----------               ------------                   ------- 
Net gain (loss) 
 on translation 
 adjustments 
 (3)                                                                                                  (5.7)         (5.7)            (0.1)    (5.8) 
                                                                                                -----------  ------------  ---------------  ------- 
Other 
 comprehensive 
 income 
 (1)+(2)+(3)                  -        -           -       0.0         -         -         0.3        (5.7)         (5.4)            (0.1)    (5.5) 
                  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
Net income (4)                                           (3.0)                                                      (3.0)              0.4    (2.6) 
                                                      --------                                               ------------  ---------------  ------- 
Comprehensive 
 income 
 (1)+(2)+(3)+(4)              -        -           -     (3.0)         -         -         0.3        (5.7)         (8.4)              0.3    (8.1) 
                  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
Exercise of 
warrants 
Dividends                                                                                                               -                         - 
                                                                                                             ------------                   ------- 
Cost of 
 share-based 
 payment                                                   0.8                                                        0.8                       0.8 
                                                      --------                                               ------------                   ------- 
Variation in 
 translation 
 adjustments 
 generated by 
 the parent 
 company                                                             9.7                                              9.7                       9.8 
                                                                --------                                     ------------                   ------- 
Balance at March 
 31, 2024         7,136,763((a)      8.7       118.7     978.2      37.0    (20.1)       (1.1)       (96.5)       1,024.9             41.8  1,066.7 
                  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
 
 
                                                                                    Income and                  Equity 
Amounts in                                                                           expense                 attributable 
millions of US$,    Number of             Additional                                recognized  Cumulative   to owners of 
except share         Shares       Share    paid-in    Retained   Other    Treasury   directly   translation    Viridien    Non-controlling   Total 
data                 issued      capital   capital    earnings  reserves   shares   in equity   adjustment       S.A.         interests     equity 
                  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
Balance at 
 January 1, 
 2025             7,161,465((b)      8.7       118.7   1,036.5      55.2    (20.1)       (1.1)      (113.3)       1,084.7             38.1  1,122.8 
----------------  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
Net gain (loss) 
 on actuarial 
 changes on 
 pension plan 
 (1)                                                     (0.5)                                                      (0.5)                     (0.5) 
                                                      --------                                               ------------                   ------- 
Net gain (loss) 
 on cash flow 
 hedges (2)                                                                              (0.3)                      (0.3)                     (0.3) 
                                                                                    ----------               ------------                   ------- 
Net gain (loss) 
 on translation 
 adjustments 
 (3)                                                                                                    9.9           9.9              0.0      9.9 
                                                                                                -----------  ------------  ---------------  ------- 
Other 
 comprehensive 
 income 
 (1)+(2)+(3)                                             (0.5)         -         -       (0.3)          9.9           9.0              0.0      9.1 
                                                      --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
Net income 
 (loss) (4)                                             (27.8)                                                     (27.8)            (0.2)   (28.0) 
                                                      --------                                               ------------  ---------------  ------- 
Comprehensive 
 income 
 (1)+(2)+(3)+(4)                                        (28.4)                           (0.3)          9.9        (18.8)            (0.1)   (18.9) 
                                                      --------                      ----------  -----------  ------------  ---------------  ------- 
Dividends                                                                                                               -                -        - 
                                                                                                             ------------  ---------------  ------- 
Cost of 
 share-based 
 payment                                                   0.7                                                        0.7                       0.7 
                                                      --------                                               ------------                   ------- 
Variation in 
 translation 
 adjustments 
 generated by 
 the parent 
 company                                                          (17.7)                                           (17.7)                    (17.7) 
                                                                --------                                     ------------                   ------- 
Changes in 
 consolidation 
 scope and 
 other                                                     0.2                                                        0.2                       0.2 
                                                      --------                                               ------------                   ------- 
Balance at March 
 31, 2025             7,161,465      8.7       118.7   1,009.0      37.5    (20.1)       (1.4)      (103.3)       1,049.2             38.0  1,087.2 
                  -------------  -------  ----------  --------  --------  --------  ----------  -----------  ------------  ---------------  ------- 
 

(a) Pro forma following Reverse Share Split

(b) Reverse Share Split: Pursuant to a delegation from the Combined General Meeting of shareholders of May 15, 2024, and a sub-delegation from the Board of Directors held on the same day, the Company's Chief Executive Officer has decided to implement a reverse share split on the basis of 1 new share of EUR1.00 nominal value for 100 old shares of EUR0.01 nominal value

(1) All variations refer to the same period last year

(2) Unless otherwise stated, all figures and comments are referring to "Segment" (i.e. pre-IFRS 15), as defined in the 2024 Universal Registration Document's glossary, under section 8.7

Attachment

   -- Viridien - Q1 2025 results 

(END) Dow Jones Newswires

April 29, 2025 11:45 ET (15:45 GMT)

Disclaimer: Investing carries risk. This is not financial advice. The above content should not be regarded as an offer, recommendation, or solicitation on acquiring or disposing of any financial products, any associated discussions, comments, or posts by author or other users should not be considered as such either. It is solely for general information purpose only, which does not consider your own investment objectives, financial situations or needs. TTM assumes no responsibility or warranty for the accuracy and completeness of the information, investors should do their own research and may seek professional advice before investing.

Most Discussed

  1. 1
     
     
     
     
  2. 2
     
     
     
     
  3. 3
     
     
     
     
  4. 4
     
     
     
     
  5. 5
     
     
     
     
  6. 6
     
     
     
     
  7. 7
     
     
     
     
  8. 8
     
     
     
     
  9. 9
     
     
     
     
  10. 10