| | | | | | | | | | | | | |
| | |
Per ADS
|
| |
Total
|
| ||||||
Public offering price
|
| | |
$
|
7.50
|
| | | |
$
|
20,000,003
|
| |
Underwriting discounts and commissions(1)
|
| | |
$
|
0.45
|
| | | |
$
|
1,200,000
|
| |
Proceeds, before expenses, to EDAP TMS S.A.
|
| | |
$
|
7.05
|
| | | |
$
|
18,800,002
|
| |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| |
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| |
| | |
For the three
months ended |
| |
For the six
months ended |
| ||||||||||||||||||
(Amounts in thousands except share and per share
data) |
| |
June 30,
2022 |
| |
June 30,
2021 |
| |
June 30,
2022 |
| |
June 30,
2021 |
| ||||||||||||
Sales of goods
|
| | |
€
|
9,684
|
| | | |
€
|
6,696
|
| | | |
€
|
18,650
|
| | | |
€
|
13,387
|
| |
Net sales of RPP and leases
|
| | |
|
1,646
|
| | | |
|
1,265
|
| | | |
|
2,963
|
| | | |
|
2,477
|
| |
Sales of spare parts, supplies and services
|
| | |
|
2,820
|
| | | |
|
2,387
|
| | | |
|
5,536
|
| | | |
|
4,784
|
| |
TOTAL NET SALES
|
| | | € | 14,151 | | | | | € | 10,349 | | | | | € | 27,148 | | | | | € | 20,648 | | |
Other revenues
|
| | |
|
—
|
| | | |
|
1
|
| | | |
|
—
|
| | | |
|
4
|
| |
TOTAL REVENUES
|
| | | € | 14,151 | | | | | € | 10,350 | | | | | € | 27,148 | | | | | € | 20,653 | | |
Cost of sales
|
| | |
€
|
(7,949)
|
| | | |
€
|
(6,134)
|
| | | |
€
|
(15,190)
|
| | | |
€
|
(12,066)
|
| |
GROSS PROFIT
|
| | | € | 6,201 | | | | | € | 4,216 | | | | | € | 11,958 | | | | | € | 8,587 | | |
Research & development expenses
|
| | |
|
(1,174)
|
| | | |
|
(925)
|
| | | |
|
(2,255)
|
| | | |
|
(1,776)
|
| |
Selling, general and administrative expenses
|
| | |
|
(5,455)
|
| | | |
|
(3,718)
|
| | | |
|
(10,242)
|
| | | |
|
(6,998)
|
| |
Total operating expenses
|
| | |
|
(6,629)
|
| | | |
|
(4,642)
|
| | | |
|
(12,497)
|
| | | |
|
(8,774)
|
| |
OPERATING PROFIT (LOSS)
|
| | | € | (427) | | | | | € | (427) | | | | | € | (539) | | | | | € | (188) | | |
Interest (expense) income, net
|
| | |
|
(29)
|
| | | |
|
(20)
|
| | | |
|
(58)
|
| | | |
|
143
|
| |
Currency exchange gains (loss), net
|
| | |
|
2,412
|
| | | |
|
82
|
| | | |
|
2,981
|
| | | |
|
571
|
| |
INCOME (LOSS) BEFORE TAXES AND MINORITY INTEREST
|
| | | € | 1,955 | | | | | € | (365) | | | | | € | 2,384 | | | | | € | 527 | | |
Income tax (expense) credit
|
| | |
|
(128)
|
| | | |
|
(58)
|
| | | |
|
(200)
|
| | | |
|
(177)
|
| |
NET INCOME (LOSS)
|
| | | € | 1,827 | | | | | € | (424) | | | | | € | 2,184 | | | | | € | 350 | | |
Earnings per share – Basic
|
| | |
€
|
0.05
|
| | | |
€
|
(0.01)
|
| | | |
€
|
0.07
|
| | | |
€
|
0.01
|
| |
Average number of shares used in computation of EPS
|
| | |
|
33,469,053
|
| | | |
|
32,220,414
|
| | | |
|
33,467,594
|
| | | |
|
30,705,356
|
| |
Earnings per share – Diluted
|
| | |
€
|
0.05
|
| | | |
€
|
(0.01)
|
| | | |
€
|
0.06
|
| | | |
€
|
0.01
|
| |
Average number of shares used in computation of EPS for positive net income
|
| | |
|
34,130,859
|
| | | |
|
32,220,414
|
| | | |
|
34,075,033
|
| | | |
|
31,994,402
|
| |
(Amounts in thousands)
|
| |
As of
June 30, 2022 |
| |
As of
December 31, 2021 |
| ||||||
Cash, cash equivalents and short-term treasury investments
|
| | |
€
|
46,334
|
| | | |
€
|
47,183
|
| |
Account receivables, net
|
| | |
|
15,888
|
| | | |
|
12,118
|
| |
Inventory
|
| | |
|
7,906
|
| | | |
|
7,499
|
| |
Other current assets
|
| | |
|
725
|
| | | |
|
581
|
| |
TOTAL CURRENT ASSETS
|
| | | € | 70,853 | | | | | € | 67,382 | | |
Property, plant and equipment, net
|
| | |
€
|
5,820
|
| | | |
€
|
5,173
|
| |
Goodwill
|
| | |
|
2,412
|
| | | |
|
2,412
|
| |
Other non-current assets
|
| | |
|
2,210
|
| | | |
|
2,260
|
| |
TOTAL ASSETS
|
| | | € | 81,294 | | | | | € | 77,226 | | |
Accounts payable & other accrued liabilities
|
| | |
€
|
11,348
|
| | | |
€
|
10,786
|
| |
Deferred revenues, current portion
|
| | |
|
3,958
|
| | | |
|
3,408
|
| |
Short term borrowing
|
| | |
|
1,906
|
| | | |
|
1,914
|
| |
Other current liabilities
|
| | |
|
2,590
|
| | | |
|
1,843
|
| |
TOTAL CURRENT LIABILITIES
|
| | | € | 19,802 | | | | | € | 17,951 | | |
Obligations under operating and finance leases non-current
|
| | |
|
1,427
|
| | | |
|
1,318
|
| |
Long term debt, non-current
|
| | |
|
4,390
|
| | | |
|
4,930
|
| |
Deferred revenues, non-current
|
| | |
|
351
|
| | | |
|
440
|
| |
Other long term liabilities
|
| | |
|
3,060
|
| | | |
|
2,534
|
| |
TOTAL LIABILITIES
|
| | | € | 29,029 | | | | | € | 27,172 | | |
TOTAL SHAREHOLDERS’ EQUITY
|
| | | € | 52,265 | | | | | € | 50,054 | | |
TOTAL LIABILITIES & SHAREHOLDERS’ EQUITY
|
| | | € | 81,294 | | | | | € | 77,226 | | |
(Amounts in thousands)
|
| |
Six Months
Ended June 30, 2022 |
| |||
NET INCOME (LOSS)
|
| | | € | 2,184 | | |
Adjustments to reconcile net income (loss) to net cash generated by (used in) operating activities(1)
|
| | |
€
|
1,967
|
| |
OPERATING CASH FLOW
|
| | | € | 4,151 | | |
Increase/Decrease in operating assets and liabilities
|
| | |
€
|
(2,901)
|
| |
NET CASH GENERATED BY (USED IN) OPERATING ACTIVITIES
|
| | | € | 1,250 | | |
Additions to capitalized assets produced by the company and other capital expenditures
|
| | |
€
|
(1,192)
|
| |
NET CASH GENERATED BY (USED IN) INVESTING ACTIVITIES
|
| | | € | (1,192) | | |
NET CASH GENERATED BY (USED IN) FINANCING ACTIVITIES
|
| | | € | 34 | | |
NET EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH
EQUIVALENTS |
| | | € | (941) | | |
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
| | | € | (849) | | |
(Amounts in thousands)
|
| |
HIFU
Division |
| | | | | | | |
ESWL
Division |
| | | | | | | |
Distribution
Division |
| | | | | | | |
Reconciling
Items |
| |
Total After
Consolidation |
| | | | | | | |||||||||||||||
Sales of goods
|
| | |
€
|
3,606
|
| | | | | | | | | |
€
|
2,291
|
| | | | | | | | | |
€
|
12,753
|
| | | | | | | | | | | | | | | |
€
|
18,650
|
| | | | | | | |
Sales of RPPs & leases
|
| | |
|
2,252
|
| | | | | | | | | |
|
569
|
| | | | | | | | | |
|
141
|
| | | | | | | | | |
|
—
|
| | | |
|
2,963
|
| | | | | | | |
Sales of spare parts & services
|
| | |
|
937
|
| | | | | | | | | |
|
2,917
|
| | | | | | | | | |
|
1,682
|
| | | | | | | | | |
|
—
|
| | | |
|
5,536
|
| | | | | | | |
TOTAL NET SALES
|
| | | € | 6,795 | | | | | | | | | | | € | 5,777 | | | | | | | | | | | € | 14,576 | | | | | | | | | | |
|
—
|
| | | | € | 27,148 | | | | | | | | |
Other revenues
|
| | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | | | | | | |
|
—
|
| | | | | | | | | |
|
—
|
| | | |
|
—
|
| | | | | | | |
TOTAL REVENUES
|
| | | € | 6,795 | | | | | | | | | | | € | 5,777 | | | | | | | | | | | € | 14,576 | | | | | | | | | | |
|
—
|
| | | | € | 27,148 | | | | | | | | |
GROSS PROFIT (% of Net Sales)
|
| | | € | 3,797 | | | | | | 55.9% | | | | | € | 2,536 | | | | | | 43.9% | | | | | € | 5,624 | | | | | | 38.6% | | | | | | — | | | | | € | 11,958 | | | | | | 44.0% | | |
Research & Development
|
| | |
|
(1,560)
|
| | | | | | | | | |
|
(466)
|
| | | | | | | | | |
|
(229)
|
| | | | | | | | | |
|
—
|
| | | |
|
(2,255)
|
| | | | | | | |
Total selling, general &
administrative expenses plus depreciation |
| | |
|
(3,990)
|
| | | | | | | | | |
|
(1,356)
|
| | | | | | | | | |
|
(3,696)
|
| | | | | | | | | |
|
(1,201)
|
| | | |
|
(10,242)
|
| | | | | | | |
OPERATING PROFIT (LOSS)
|
| | | € | (1,752) | | | | | | | | | | | € | 714 | | | | | | | | | | | € | 1,699 | | | | | | | | | | | € | (1,201) | | | | | € | (539) | | | | | | | | |
| | |
June 30, 2022
|
| |||||||||
(Amounts in thousands)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
Short-term borrowings
|
| | |
€
|
1,906
|
| | | |
€
|
1,906
|
| |
Current obligations under finance leases
|
| | |
€
|
233
|
| | | |
€
|
233
|
| |
Current portion of operating lease obligations
|
| | |
€
|
874
|
| | | |
€
|
874
|
| |
Current portion of long-term debt
|
| | |
€
|
1,483
|
| | | |
€
|
1,483
|
| |
Obligations under finance leases, non-current
|
| | |
€
|
353
|
| | | |
€
|
353
|
| |
Operating lease obligations, non-current
|
| | |
€
|
1,074
|
| | | |
€
|
1,074
|
| |
Conditional government advances
|
| | |
€
|
463
|
| | | |
€
|
463
|
| |
Long-term debt net of current portion of long-term debt
|
| | |
€
|
4,390
|
| | | |
€
|
4,390
|
| |
Shareholders’ equity(1): | | | | | | | | | | | | | |
Share capital, €0.13 par value 33,478,636 ordinary shares issued and outstanding, actual; 36,145,303 ordinary shares issued and outstanding, as adjusted
|
| | |
€
|
4,390
|
| | | |
€
|
4,737
|
| |
Additional paid-in capital
|
| | |
|
90,594
|
| | | |
|
107,658
|
| |
Retained earnings
|
| | |
|
(37,255)
|
| | | |
|
(37,255)
|
| |
Cumulative other comprehensive (loss)
|
| | |
|
(4,536)
|
| | | |
|
(4,536)
|
| |
Treasury stock
|
| | |
|
(928)
|
| | | |
|
(928)
|
| |
Total shareholders’ equity
|
| | |
€
|
52,265
|
| | | |
€
|
69,676
|
| |
Total capitalization
|
| | |
€
|
58,545
|
| | | |
€
|
75,956
|
| |
|
Public offering price per ADS
|
| | | | | | | | |
$
|
7.50
|
| |
|
Net tangible book value per ordinary share and per ADS outstanding as of June 30,
2022 |
| | |
$
|
1.54
|
| | | | | | | |
|
Increase in net tangible book value per ordinary share and per ADS attributable to new investors purchasing ADSs in this offering
|
| | |
$
|
0.39
|
| | | | | | | |
|
As adjusted net tangible book value per ordinary share and per ADS as of June 30, 2022, after giving effect to this offering
|
| | | | | | | | |
$
|
1.93
|
| |
|
Dilution per ADS to new investors in this offering
|
| | | | | | | | |
$
|
5.57
|
| |
|
Number of outstanding ordinary shares on January 1, 2022
|
| | | | 33,466,136 | | |
|
Issuance of shares upon exercise of stock options January 1 to June 30, 2022
|
| | |
|
12,500
|
| |
|
Number of outstanding ordinary shares as of June 30, 2022
|
| | | | 33,478,636 | | |
Underwriter
|
| |
Number
of ADSs |
| |||
Jefferies LLC
|
| | |
|
2,666,667
|
| |
Total
|
| | |
|
2,666,667
|
| |
| | | | | | | | |
Total
|
| |||||||||
| | |
Per ADS
|
| |
Without
Exercise of Over-Allotment Option |
| |
With Full
Exercise of Over-Allotment Option |
| |||||||||
Public offering price
|
| | |
$
|
7.50
|
| | | |
$
|
20,000,003
|
| | | |
$
|
23,000,003
|
| |
Underwriting discounts and commissions
|
| | |
$
|
0.45
|
| | | |
$
|
1,200,000
|
| | | |
$
|
1,380,000
|
| |
Proceeds, before expenses, to us
|
| | |
$
|
7.05
|
| | | |
$
|
18,800,002
|
| | | |
$
|
21,620,002
|
| |
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 5 | | | |
| | | | 6 | | | |
| | | | 7 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 15 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 26 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 30 | | | |
| | | | 30 | | |
| | |
December 31, 2020
|
| |||||||||
| | |
€
|
| |
$(1)
|
| ||||||
| | |
Actual
|
| |||||||||
| | |
(in thousands)
|
| |||||||||
Short-term borrowings
|
| | | | 2,638 | | | | | | 3,093 | | |
Current obligations under finance leases
|
| | | | 344 | | | | | | 403 | | |
Current portion of operating lease obligations
|
| | | | 802 | | | | | | 941 | | |
Current portion of long-term debt
|
| | | | 4,532 | | | | | | 5,314 | | |
Obligations under finance leases, non-current
|
| | | | 555 | | | | | | 650 | | |
Operating lease obligations, non-current
|
| | | | 1,099 | | | | | | 1,288 | | |
Conditional government advances
|
| | | | 1,097 | | | | | | 1,286 | | |
Long-term debt net of current portion of long-term debt
|
| | | | 1,143 | | | | | | 1,340 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Share capital
|
| | | | 3,830 | | | | | | 4,490 | | |
Additional paid-in capital
|
| | | | 66,548 | | | | | | 78,028 | | |
Retained earnings
|
| | | | (40,139) | | | | | | (47,062) | | |
Cumulative other comprehensive (loss)
|
| | | | (3,064) | | | | | | (3,592) | | |
Treasury stock
|
| | | | (928) | | | | | | (1,088) | | |
Total shareholders’ equity
|
| | | | 26,248 | | | | | | 30,775 | | |
Total capitalization
|
| | | | 30,141 | | | | | | 35,340 | | |
NATURE OF AUTHORIZED OPERATION
|
| |
Validity
period since June 30, 2020 |
| |
Maximum amount
of capital increase (par value) (in euros) |
| |
Use of
delegation since June 30, 2020 |
| |
Balance
|
| ||||||
Delegation of authority to the Board of Directors
to increase the share capital, by issuance of shares or other securities giving access to the Company’s share capital, with cancellation of shareholders’ preferential subscription rights, in favor of a first category of persons who meet certain specified characteristics |
| |
18 months
|
| | | | 1,300,000 | | | |
No
|
| | | | 1,300,000 | | |
Delegation of authority to the Board of Directors
to increase the share capital, by issuance of shares or other securities giving access to the Company’s share capital, with cancellation of shareholders’ preferential subscription rights, in favor of a second category of persons who meet certain specified characteristics |
| |
18 months
|
| | | | 1,300,000 | | | |
No
|
| | | | 1,300,000 | | |
NATURE OF AUTHORIZED OPERATION
|
| |
Validity
period since June 30, 2020 |
| |
Maximum amount
of capital increase (par value) (in euros) |
| |
Use of
delegation since June 30, 2020 |
| |
Balance
|
| ||||||
Delegation of authority to the Board of Directors
to increase the share capital, by issuance of shares or other securities giving access to the Company’s share capital, with cancellation of shareholders’ preferential subscription rights, in favor of the following category: directors and officers of the Company held at the office the date of issue of the shares or the securities and the individuals tied to the Company by an employment contract the date of the issue of the shares or the securities |
| |
18 months
|
| | | | 1,300,000 | | | |
No
|
| | | | 1,300,000 | | |
NATURE OF AUTHORIZED OPERATION
|
| |
Validity
period since June 28, 2019 |
| |
Maximum amount
of capital increase (par value) (in euros) |
| |
Use of
delegation since June 28, 2019 |
| |
Balance
|
| ||||||
Delegation of authority to the Board of Directors
to increase the share capital, by issuance of shares or other securities giving access to the Company’s share capital or giving rights to debt securities issued by the Company, with preferential subscription rights for shareholders; |
| |
26 months
|
| | | | 1,300,000 | | | |
No
|
| | | | 1,300,000 | | |
Delegation of authority to the Board of Directors
to increase the share capital, by issuance of shares or other securities giving access to the Company’s share capital or giving rights to debt securities issued by the Company, with cancellation of shareholders’ preferential subscription rights, by means of a public offering |
| |
26 months
|
| | | | 1,300,000 | | | |
No
|
| | | | 1,300,000 | | |
Delegation of authority to the Board of Directors
to increase the share capital, by issuance of shares or other securities giving access to the Company’s share capital, with cancellation of shareholders’ preferential subscription rights as part of an offer in favor of qualified investors or a limited circle of investors as mentioned in II of article L. 411-2 of the French Monetary and Financial Code |
| |
26 months
|
| | | | 1,300,000 | | | |
No
|
| | | | 1,300,000 | | |
NATURE OF AUTHORIZED OPERATION
|
| |
Validity
period since June 28, 2019 |
| |
Maximum amount
of capital increase (par value) (in euros) |
| |
Use of
delegation since June 28, 2019 |
| |
Balance
|
| ||||||
Delegation of authority to the Board of Directors
to grant options to subscribe for shares of the Company pursuant to the provisions of articles L.225-177 et seq. of the French Commercial Code |
| |
38 months
|
| | | | 130,000 | | | |
No
|
| | | | 130,000 | | |
NATURE OF AUTHORIZED OPERATION
|
| |
Validity
period since June 28, 2019 |
| |
Maximum amount
of ordinary shares |
| |
Use of
delegation since June 28, 2019 |
| |
Balance
|
| ||||||
Delegation of authority to the Board of Directors to
grant options to purchase shares of the Company pursuant to the provisions of articles L. 225-177 et seq. of the French Commercial Code |
| |
38 months
|
| | | | 358,528 | | | |
No
|
| | | | 292,428 | | |
|
Number of outstanding ordinary shares as of the opening date of the fiscal year 2020
|
| | | | 29,165,316 | | |
|
Issuance of shares upon exercise of stock-options Jan 1 to Mar 30, 2021
|
| | | | 30,820 | | |
|
Number of outstanding ordinary shares as of March 30, 2021
|
| | | | 29,196,136 | | |
Date
|
| |
Operation
|
| |
Number
of shares issued |
| |
Par value
(€0.13 nominal value / share issued) |
| |
Nominal
value of shares issued (in €) |
| |
Premium
(in €) |
| |
Value of
share increase capital (in €) |
| |
Cumulative
number of shares outstanding |
| ||||||
Jan 1 to Dec 31,
2018 |
| |
Issuance of shares upon
exercise of stock-options |
| | | | 0 | | | |
€0.13
|
| |
€0
|
| |
€0
|
| |
€0
|
| | | | 28,997,866 | | |
Jan 1 to Dec 31,
2019 |
| |
Issuance of shares upon
exercise of stock-options |
| | | | 65,600 | | | |
€0.13
|
| |
€8,528.00
|
| |
€115,556.00
|
| |
€124,084.00
|
| | | | 28,997,866 | | |
Jan 1 to Dec 31,
2020 |
| |
Issuance of shares upon
exercise of stock-options |
| | | | 23,750 | | | |
€0.13
|
| |
€3,087.50
|
| |
€57,175.00
|
| |
€60,262.50
|
| | | | 29,141,566 | | |
Jan 1 to March 30,
2021 |
| |
Issuance of shares upon
exercise of stock-options |
| | | | 30,820 | | | |
€0.13
|
| |
€4,006.60
|
| |
€83,028.20
|
| |
€87,034.80
|
| | | | 29,196,136 | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
ADR conversion fees
|
| | | | * | | |
|
SEC registration fee
|
| | | US$ | 13,637.50 | | |
|
Miscellaneous
|
| | | | * | | |
|
Total
|
| | | US$ | * | | |
Exhibit 107.1
The prospectus supplement to which this exhibit is attached is a final prospectus for the related offering. The maximum aggregate offering price of that offering is $23,000,003.