Eevia Health produces and distributes bioactive plant extracts in Finland and internationally. The product lines include extracts from elderberry, bilberry, lingonberry, chaga mushroom, pine bark, and other raw materials. Additionally, Eevia has new bioactive ingredient under development called Retinari which is aimed towards age-related macular degeneration. Eevia’s products are mainly used in dietary supplements cosmetics, food & drinks, pharmaceuticals, as well as veterinary products. The Company sells its products through small- and mid-sized distributors. Eevia was founded in 2017, is listed on Spotlight Stock Market since 2021, and is headquartered in Seinäjoki, Finland.
Pressmeddelanden
Record-Level Margins Generate Substantial Bottom-Line Profits
Eevia Health Plc (publ) (”Eevia Health”, “Eevia” or “the Company”) is at a stage where the Company is scaling up the production capacity, focusing on higher margin extracts, and developing new proprietary ingredients targeting eye disorders, which constitute strong value drivers ahead. Having a broad product portfolio with a market demand, Eevia is estimated to enter a rapid growth phase where an EBIT of EUR 4.8m is forecasted. Based on an applied EV/EBIT multiple of 4.5x on the estimated EBIT of EUR 4.8m in year 2026, and a discount rate of 12%, this yields an implied value per share of SEK 4.9 (3.8) in a Base scenario. Given that Eevia takes steps in the right direction and is able to capitalise on the structural market trends, Analyst Group see a potential for the Company to reduce the valuation discount going forward.
- Riding on the ESG-Trend by Offering Organic and Sustainable Health Ingredients
The raw material that Eevia uses is sourced from nearby areas in Northern and Central Europe which minimizes the carbon footprint, the traceability of the products and allows for a more resilient supply chain that is less affected by global disruptions. Moreover, the wild organic raw material is taken from abundant resources that are either not utilized at all or underutilized which respects the natural ecosystem. Lastly, Eevia selects suppliers carefully in accordance with the Company’s quality and sustainability criteria. Having high-quality organic raw material close to the production site in Seinäjoki gives Eevia a competitive advantage to deliver and capitalise on the sustainability trends.
- Long-term Customers are Vital
In August 2023, Eevia reached an exclusive sales agreement with the Company’s long-term customer Select Ingredients for a new special formulation for a tart cherry extract which will be marketed under the tradename CherryMax®. The sales agreement has binding volumes and minimum sales volume per year. This cooperation is expected to generate a total sales value of over USD 1m in 2024, with additional growth in the following years. This is Eevia’s largest sales contract related to the tart cherry product line as of today, which Analyst Group sees as a positive sign as it validates the demand for the product line, increases Eevia’s future revenue potential, and is in line with the Company’s strategy to grow organically with existing customers.
- Reduced Risk
Given the directed share issue during August 2023, which resulted in a cash infusion of approximately SEK 11.5m before transaction fees, as well as strong operating results, we are of the opinion that Eevia will be able to lower the Company’s debt burden and find better sources of financing going forward. As a result, we lower our applied discount rate from 14% to 12% to reflect the reduced financing risk and improvement in the capital structure. Therefore, we increase our valuation range to SEK 4.9 (3.8) in a Base scenario, adjusted for the new share count.
7
Värdedrivare
3
Historisk lönsamhet
7
Ledning & Styrelse
6
Riskprofil
Samtliga analyser av bolag från och med år 2020 betygssätts utifrån ett nytt betygssystem - Värdedrivare, Historisk Lönsamhet och Ledning & Styrelse sträcker sig från 1 till 10, där 10 är högsta betyg. Riskprofil sträcker sig från 1 till 10, där 10 är att anse som högst risk. Aktieanalyser av bolag publicerade innan 2020 har betygssatts utifrån en annan modell.
Improved Profitability and Strong Business Outlook
Eevia Health Plc (publ) (”Eevia Health”, “Eevia” or “the Company”) is at a stage where the Company is scaling up the production capacity, focusing on higher margin extracts, and developing new proprietary ingredients targeting eye disorders, which constitute strong value drivers ahead. Having a broad product portfolio with a market demand, Eevia is estimated to enter a rapid growth phase where an EBIT of EUR 4.8m is forecasted. Based on an applied EV/EBIT multiple of 4.5x on the estimated EBIT of EUR 4.8m in year 2026, and a discount rate of 14%, this yields an implied value per share of SEK 4.5 in a Base scenario. Given that Eevia takes steps in the right direction and is able to capitalise on the structural market trends, Analyst Group see a potential for the Company to reduce the valuation discount going forward.
- Riding on the ESG-Trend by Offering Organic and Sustainable Health Ingredients
The raw material that Eevia uses is sourced from nearby areas in Northern and Central Europe which minimizes the carbon footprint, the traceability of the products and allows for a more resilient supply chain that is less affected by global disruptions. Moreover, the wild organic raw material is taken from abundant resources that are either not utilized at all or underutilized which respects the natural ecosystem. Lastly, Eevia selects suppliers carefully in accordance with the Company’s quality and sustainability criteria. Having high-quality organic raw material close to the production site in Seinäjoki gives Eevia a competitive advantage to deliver and capitalise on the sustainability trends.
- Operating in Vast Markets with Strong Macro Trends
The global market for nutraceuticals is estimated to be worth USD 317bn in 2023 and is projected to reach USD 599bn in 2030 which represent a CAGR of 9.4% during the forecast period where the growth is attributed to changing consumer preferences and demographics along with increases in R&D activity. Regarding the plant extract market, it is estimated to be worth USD 50b in 2023 and is projected to reach USD 74b in 2030 which represents a CAGR of 5.9%. Growth drivers for the plant extract market include rising awareness of synthetic flavour side-effects and health benefits offered by plant-based medicine. As the awareness of Eevia’s product offerings and brand value grows over time, the Company is expected to benefit from market tailwinds.
- Business Outlook and Value Drivers
Although the demand from customers may slow down in the medium term, we see that Eevia has taken proactive measures, such as improving production to free up capacity and streamlining the cost structure to counteract an eventual slowdown in demand, which has also benefitted the Company’s operating results lately. Additionally, Eevia has a substantial order amounting to EUR 2.1m which is estimated to be invoiced during Q2-23, and thus constituting a strong value driver going forward, creating further sales momentum.
7
Värdedrivare
3
Historisk lönsamhet
7
Ledning & Styrelse
8
Riskprofil
Samtliga analyser av bolag från och med år 2020 betygssätts utifrån ett nytt betygssystem - Värdedrivare, Historisk Lönsamhet och Ledning & Styrelse sträcker sig från 1 till 10, där 10 är högsta betyg. Riskprofil sträcker sig från 1 till 10, där 10 är att anse som högst risk. Aktieanalyser av bolag publicerade innan 2020 har betygssatts utifrån en annan modell.
Getting Closer to Black Numbers after Operating Improvements
Eevia Health Plc (publ) (”Eevia Health”, “Eevia” or “the Company”) is at a stage where the Company is scaling up the production capacity, focusing on higher margin extracts, and developing new proprietary ingredients targeting eye disorders, which constitute strong value drivers ahead. Based on current estimates as well as a slightly lower applied EV/EBIT multiple of 4.5x (5.0) due to revenue growing slower than our expectations in 2022, we lower our present valuation in terms of Market Cap to SEK 136m (140) in a Base scenario. Additionally, with respect to the new share count after the rights issue in November 2022, this corresponds to a value per share of SEK 4.5. This is lower in terms of value per share compared to our update in September, which is merely a technical adjustment due to an increase in shares outstanding.
- Riding on the ESG-Trend by Offering Organic and Sustainable Health Ingredients
The raw material that Eevia uses is sourced from nearby areas in Northern and Central Europe which minimizes the carbon footprint, the traceability of the products and allows for a more resilient supply chain that is less affected by global disruptions. Moreover, the wild organic raw material is taken from abundant resources that are either not utilized at all or underutilized which respects the natural ecosystem. Lastly, Eevia selects suppliers carefully in accordance with the Company’s quality and sustainability criteria. Having high-quality organic raw material close to the production site in Seinäjoki gives Eevia a competitive advantage to deliver and capitalize on the sustainability trends.
- Operating in Vast Markets with Strong Macro Trends
The global market for nutraceuticals was estimated to be worth USD 241bn in 2019 and is projected to reach USD 373bn in 2025 which represent a CAGR of 7.5% during the forecast period where the growth is attributed to changing consumer preferences and demographics along with increases in R&D activity. Regarding the plant extract market, it was estimated to be worth USD 24b in 2019 and is projected to reach USD 59b in 2025 which represents a CAGR of 16.5%. Growth drivers for the plant extract market include rising awareness of synthetic flavour side-effects and health benefits offered by plant-based medicine. As the awareness of Eevia’s product offerings and brand value grows over time, the Company is expected to benefit from market tailwinds.
- Maintaining the Valuation Range in Terms of Company Value
Given the shares from the rights issue during November 2022, which resulted in an additional 14.4m shares, the value per share in this update is not directly comparable to our last report since that was based on a lower share count. A better comparison is therefore to look at the valuation in absolute numbers, where we in this update have a valuation range of SEK 35m (39) – SEK 202m (206), with SEK 136m (140) in a Base scenario.
7
Värdedrivare
3
Historisk lönsamhet
7
Ledning & Styrelse
6
Riskprofil
Samtliga analyser av bolag från och med år 2020 betygssätts utifrån ett nytt betygssystem - Värdedrivare, Historisk Lönsamhet och Ledning & Styrelse sträcker sig från 1 till 10, där 10 är högsta betyg. Riskprofil sträcker sig från 1 till 10, där 10 är att anse som högst risk. Aktieanalyser av bolag publicerade innan 2020 har betygssatts utifrån en annan modell.
Profitable Growth Ahead
Eevia Health offer organic plant extracts for food nutraceuticals, drinks, and cosmetics under different brands. The Company is at a stage where it aims to increase production capacity, focus on higher margin extracts, and develop new proprietary ingredients targeting eye disorders, which could be strong value drivers ahead. Having a broad product portfolio and high demand from customers, Eevia Health is entering a fast-growth phase, where an EBIT of EUR 4.8m is estimated in 2026. Based on an applied EV/EBIT multiple of 5x on estimated EBIT, and a discount rate of 14%, this yields an equity value per share of SEK 8.8 in a Base scenario. In conclusion, we see several drivers as well as market trends in Eevia’s favor, and where steps in the right direction should reduce the current valuation discount.
- Riding on the ESG-Trend by Offering Organic and Sustainable Health Ingredients
The raw material that Eevia uses is sourced from nearby areas in Northern and Central Europe which minimizes the carbon footprint, the traceability of the products and allows for a more resilient supply chain that is less affected by global disruptions. Moreover, the wild organic raw material is taken from abundant resources that are either not utilized at all or underutilized which respects the natural ecosystem. The harvesting is performed carefully through handpicking and the majority of the raw materials come from forests of the Finnish Lapland. Lastly, Eevia selects its suppliers carefully in accordance with its quality and sustainability criteria. Having implemented these actions, it displays that sustainability is a part of Eevia’s DNA, considering it at each stage of the supply chain.
- Operating in Vast Markets with Strong Macro Trends
Eevia Health is operating within the global markets for nutraceutical ingredients and plant extracts. The global market for nutraceuticals was estimated to be worth USD 241bn in 2019 and is projected to reach USD 373bn in 2025 which represent a CAGR of 7.5% during the forecast period where the growth is attributed to changing consumer preferences and demographics along with increases in R&D activity. Regarding the plant extract market, it was estimated to be worth USD 24b in 2019 and is projected to reach USD 59b in 2025 which represents a CAGR of 16.5%. Growth drivers for the plant extract market include rising awareness of synthetic flavor side-effects and health benefits offered by plant-based medicine.
- Triggers
Going forward, we see the following triggers potentially driving the value of Eevia: 1) continued sales growth by capitalizing on new orders from customers, 2) improved profitability by shifting sales to higher margin products and/or increased efficiency in operations, and 3) launch of new proprietary products. E.g., Retinari against the eye disease age-related macular degeneration (AMD).
6
Värdedrivare
3
Historisk lönsamhet
7
Ledning & Styrelse
8
Riskprofil
Samtliga analyser av bolag från och med år 2020 betygssätts utifrån ett nytt betygssystem - Värdedrivare, Historisk Lönsamhet och Ledning & Styrelse sträcker sig från 1 till 10, där 10 är högsta betyg. Riskprofil sträcker sig från 1 till 10, där 10 är att anse som högst risk. Aktieanalyser av bolag publicerade innan 2020 har betygssatts utifrån en annan modell.
Fast-Grower in the Nutraceuticals & Herbal Medicine Markets
Eevia Health offer organic plant extracts for food nutraceuticals, drinks, and cosmetics under different brands. The Company is at a stage where it aims to increase production capacity, focus on higher margin extracts, and develop new proprietary ingredients targeting eye disorders, which could be strong value drivers ahead. Having a broad product portfolio and high demand from customers, Eevia Health is entering a fast-growth phase, where an EBIT of EUR 4.8m is estimated in 2026. Based on an applied EV/EBIT multiple of 5x on estimated EBIT, and a discount rate of 14%, this yields an equity value per share of SEK 8.8 in a Base scenario. In conclusion, we see several drivers as well as market trends in Eevia’s favor, and where steps in the right direction should reduce the current valuation discount.
- Riding on the ESG-Trend by Offering Organic and Sustainable Health Ingredients
The raw material that Eevia uses is sourced from nearby areas in Northern and Central Europe which minimizes the carbon footprint, the traceability of the products and allows for a more resilient supply chain that is less affected by global disruptions. Moreover, the wild organic raw material is taken from abundant resources that are either not utilized at all or underutilized which respects the natural ecosystem. The harvesting is performed carefully through handpicking and the majority of the raw materials come from forests of the Finnish Lapland. Lastly, Eevia selects its suppliers carefully in accordance with its quality and sustainability criteria. Having implemented these actions, it displays that sustainability is a part of Eevia’s DNA, considering it at each stage of the supply chain.
- Operating in Vast Markets with Strong Macro Trends
Eevia Health is operating within the global markets for nutraceutical ingredients and plant extracts. The global market for nutraceuticals was estimated to be worth USD 241bn in 2019 and is projected to reach USD 373bn in 2025 which represent a CAGR of 7.5% during the forecast period where the growth is attributed to changing consumer preferences and demographics along with increases in R&D activity. Regarding the plant extract market, it was estimated to be worth USD 24b in 2019 and is projected to reach USD 59b in 2025 which represents a CAGR of 16.5%. Growth drivers for the plant extract market include rising awareness of synthetic flavor side-effects and health benefits offered by plant-based medicine.
- Cash Position and Risks to Monitor
At the end of March 2022, cash amounted to EUR 0.4m, and the burn rate for the last six months was EUR -0.4m per month. Given the current cash position burn rate, and credit line of EUR 0.8m, Eevia has enough capital to operate the business until the end of the year, all else equal. Going forward, we assume that Eevia could obtain financing via a combination of loans, additional shareholder capital, sales from current operations, and/or investment grants.
6
Värdedrivare
3
Historisk lönsamhet
7
Ledning & Styrelse
8
Riskprofil
Samtliga analyser av bolag från och med år 2020 betygssätts utifrån ett nytt betygssystem - Värdedrivare, Historisk Lönsamhet och Ledning & Styrelse sträcker sig från 1 till 10, där 10 är högsta betyg. Riskprofil sträcker sig från 1 till 10, där 10 är att anse som högst risk. Aktieanalyser av bolag publicerade innan 2020 har betygssatts utifrån en annan modell.
Analytikerkommentarer
Comment on Eevia Health’s Q1-23 Report
2023-05-17
On May 16th, Eevia Health published the company’s quarterly report for Q1-23.
Enters the First Quarter with Robust Revenue Performance and a Solid Order Backlog
During Q1-23, the net sales amounted to approx. EUR 1.7m (1.7), corresponding to an increase of 3% YoY and 20% QoQ. When excluding revenue of EUR 42k from raw materials trading income in Q1-22, the net sales grew to EUR 1.7 in Q1-23 compared to EUR 1.6m in Q1-22, which corresponds to a 6% growth. The net sales were relatively in line with our expectations, where we estimated that Eevia would capitalize on market tailwinds going into 2023. The company has achieved significant production improvements during Q1-23 and has received a large sales order in Q2-23 amounting to EUR 2.1m, which corresponds to roughly one third of the year 2022’s net sales. In the previous CEO comment, it was mentioned that a slight slowdown in customer demand had been observed, which could cause headwinds in the fall. Nonetheless, we see that Eevia has a solid order backlog in the short term and is well-positioned to perform well in the year of 2023 going forward.
EBITDA Positive for the Third Quarter in a Row
The EBITDA during Q1-23 amounted to EUR 0.3m, compared to EUR -0.4m in Q1-22, resulting in an EBITDA margin of 15%, which was above our expectations. The YoY improvement in EBITDA was attributed to a stronger gross margin due to better production yields and improved productivity. Eevia has now achieved three consecutive quarters with a positive EBITDA, and Analyst Group expects the trend to continue going into the year 2023, where the company is forecasted to reach a positive EBITDA for the full year of 2023. Remarkably, Eevia also managed to show a positive net income of EUR 17k during Q1-23, which is the first time to date, and something Analyst Group does not expect on a full-year basis until year 2024. The positive net result was mainly attributable to the increased revenue, improved EBITDA and a discontinuation of non-recurring financial costs incurred during Q4-22.
Financial Position and Cash Flow
At the end of Q1-23, Eevia’s cash balance was EUR 81k, compared to EUR 0.6m at the end of Q4-22. The decrease in cash was mainly attributable to repayment of loans amounting to EUR 0.6m. Eevia’s free cash flow during Q1-23 amounted to EUR 47k, compared to EUR -1.1m during the previous quarter which is a significant improvement. The improvement in the free cash flow was mainly attributable to a positive operating cash flow and positive changes in working capital. Although the cash position looks challenging, Eevia had current assets of EUR 3m at the end of Q1-23, where EUR 2.3m consisted of inventory, and given that this is converted to cash, it should be sufficient to finance the operations in the next 12 months. After the end of Q1-23, Eevia has also announced a number of business wins, for example a sales order of EUR 2.1m which will be delivered and invoiced during in Q2-23. Additionally, Eevia had a current ratio where the current assets exceed the current liabilities with a factor of 1.1x in Q1-23, which indicates that the company’s ability to pay its near-term obligations is good.
In conclusion, we see that Eevia continues to progress well operatively. Although the demand from customers may slow down in the medium term, we see that Eevia has taken proactive measures, such as improving production to free up capacity and streamlining the cost structure to counteract an eventual slowdown in demand, which has also benefitted the company’s operating results. Additionally, Eevia has a substantial order amounting to EUR 2.1m which is estimated to be invoiced in Q2-23. Thus, Analyst Group see that Eevia is well-positioned to continue growing the business where we iterate our positive view of Eevia.
We will return with an updated analysis of Eevia Health.
Comment on Eevia Health’s Q4-22 Report
2023-03-01
On February 24th, Eevia Health published the company’s quarterly report for Q4-22.
Finishing off the Final Quarter with Solid Growth
During Q4-22, the net sales amounted to EUR 1.4m (1.3), corresponding to an increase of 115% YoY and 24% QoQ. Adjusted for one-off charges of EUR 0.14m in Q4-21, net sales increased by 77%, from EUR 0.8m in Q4-21 to EUR 1.4m in Q4-22. In a full-year perspective, net sales amounted to EUR 5.9m (6.7), corresponding to a decrease of 11%, which is below our expectation as we had forecasted EUR 7.0m. Revenues in 2021 included approximately EUR 2m trading revenues, which was not the case in 2022. Hence, there was an underlying revenue growth when the trading revenues are corrected for. Although the net sales were below our forecast, we estimate that Eevia will capitalize on market tailwinds going into 2023. The company has achieved significant production improvements during Q4-22 and received multiple sales orders in Q1-23, where the biggest order amounted to EUR 187k. In the CEO comment, it is mentioned that the average product output per batch has increased from 65 kg in Q1-22 to 250 kg at the end of Q4-22, with further expected improvements in Q1-23, which indicates that production issues are becoming less of a problem. However, it is also mentioned that a slight slowdown in customer demand has been observed, which is estimated to cause headwinds in the short-term. Nonetheless, we believe that Eevia’s improved operations and the unique product offerings will enable the company to capitalize on the structural market growth in the nutraceutical market going forward.
Another Quarter Yielding a Positive EBITDA
The EBITDA during Q4-22 amounted to EUR 17k, compared to EUR -811k in Q4-21, resulting in an EBITDA-margin of 1%. A small decrease in EBITDA from Q3-22 was attributed to higher personnel and other operating expenses. Looking at the full year results, EBITDA amounted to EUR -0.6m (-2.1), corresponding to a 73% decrease in the negative result. The result for the full year is relatively in line with our estimate as we had forecasted an EBITDA of EUR -0.5m. While we had forecasted higher net sales, the gross margin was stronger than expected due to continued improvements in production and recovery yields, which boosted the EBITDA. Eevia has now achieved two consecutive quarters with a positive EBITDA, and Analyst Group expects the trend to continue going into the year 2023, where the company is forecasted to reach a positive EBITDA for the full year of 2023.
Cash Position and Free Cash Flow
At the end of Q4-22, Eevia’s cash balance was EUR 0.6m, compared to EUR 0.1m at the end of Q3-22, corresponding to a net change in cash of EUR 0.5m. The increase in cash was mainly attributable to the net proceeds of EUR 1.9m from the rights issue in November 2022. Eevia’s free cash flow during Q4-22 amounted to EUR -1.1m, compared to EUR -0.5m during the previous quarter. The widening of the negative free cash flow was mainly attributable to a build-up in inventory causing a cash outflow of EUR -0.8m. Furthermore, Eevia had current assets of EUR 3.9m at the end of Q4-22, where EUR 2.7m consisted of inventory, given that this is converted to cash, this should be sufficient to finance the operations in the next 12 months. During the first weeks of 2023, Eevia has also announced a number of business wins, for example a sales order of EUR 187k which will be delivered over three deliveries during 2023, the first one in February. Additionally, Eevia had a current ratio of 1.1x which indicates that the company’s is able to pay its near-term obligations.
In conclusion, we see that Eevia continues to progress well operatively. Although the demand from customers may slow down in the short term, we see that Eevia has taken proactive measures, such as improving production to free up capacity and streamlining the cost structure to counteract a potential demand slowdown, which is estimated to benefit the company’s bottom line over time. Thus, Analyst Group iterates its positive view of Eevia.
We will return with an updated analysis of Eevia Health.
Comment on Eevia Health’s Q3-22 Report
2022-11-30
On the November 25th, Eevia Health (“Eevia” or “The company”) released its quarterly report for Q3-22.
Statement of Operations
During Q3-22, the net sales amounted to EUR 1.1m (1.3), corresponding to a decrease of 11% YoY which was in line with our expectations. Adjusted for raw material trading revenues of EUR 0.7m, net sales increased from EUR 0.6m to EUR 1.1m, corresponding to an increase of 105%.
Gross profit in Q3-22 amounted to EUR 0.7m, compared to EUR 0.1m in Q3-21, and EUR 0.7m in Q2-22. However, the gross margin was up from 25% in Q3-21, and from 35% in Q2-22, to 63% in Q3-22. This is a substantial improvement, since Eevia’s gross margin has been depressed due to temporary issues with equipment from Q2-21 and onwards. The total improvement in the gross margin stem from multiple factors however, such as higher production yields from changes in production protocols, efficiency gains from new equipment, high-margin product mix, and improved pricing in terms of both purchase and sales price.
The EBITDA during Q3-22 amounted to EUR 56k, compared to EUR -749k in Q3-21, which was above our expectations, resulting in an EBITDA-margin of 5%. The increase in EBITDA was attributed to the same factors that improved the gross profit, i.e., improving yields, better pricing etc., but also due to lower personnel and other operating expenses. Worth to note is that this is the first time Eevia shows a positive EBITDA, which is a major financial milestone for the company in our view.
The net income of Q3-22 amounted to EUR -0.4m, an improvement of EUR 0.5m compared to Q3-21 EUR -0.9m. However, the net income in Q3-22 was impacted by a non-cash foreign exchange loss of EUR 0.2m.
In summary, seeing a near break-even and positive EBITDA two quarters in a row is something that, according to Analyst Group, indicates improving operational performance. Furthermore, we see that Eevia is continuing the company’s path to high growth balanced with improving margins going forward.
Cash Position and Burn Rate
At the end of Q3-22, Eevia’s cash balance was EUR 0.1m, compared to EUR 0.6m at the end of Q2-22, corresponding to a net change in cash of EUR 0.5m. The decrease in cash was mainly due to a build-up in inventory and minor investments in assets. However, in November, Eevia announced that the company received approximately SEK 18.6m in net proceeds from a recent rights issue, which corresponds to roughly EUR 1.7m, given the current exchange rate of EUR/SEK. Moreover, Eevia managed to secure a short-term bridge loan of NOK 2.0m from the company’s largest shareholder Betulum AS in November, which will be repaid at latest in December with the proceeds from the rights issue. The bridge loan was used to strategically procure sufficient volumes of high-quality berries in a timely and cost-efficient manner for contracted bilberry sales orders, since the proceeds from the rights issue had not been received yet.
Eevia’s burn rate per month amounted to EUR -0.2m, compared to EUR -0.1m in the previous quarter. Given the cash position at the end of September amounting to EUR 0.1m, the net proceeds from the rights issue of EUR 1.7m, the repayment of the bridge loan of NOK 2m, and an estimated burn rate of EUR -0.1m going forward, Eevia is estimated to be financed until the beginning of Q3-23, all else equal. However, depending on how the net sales contributes to strengthening Eevia’s liquidity position and profitability, as well how effectively the working capital is managed, the company could be financed longer than estimated.
Triggers
Going forward, we see the following triggers:
- Continued sales growth by booking new orders from customers
- Improving profitability by shifting to higher margin products as well as increased efficiency
- Launch of new proprietary products, i.e., Retinari against the eye disease AMD
In conclusion, Eevia is progressing well operatively, where achieving a positive EBITDA-margin for the first time is a solid achievement. With the net proceeds from the fully subscribed rights issue, Eevia’s financial position is substantially stronger, where Analyst Group expect that Eevia will continue to deliver on the strong customer demand in order to reach a positive EBITDA in 2023.
We will return with an updated analysis of Eevia Health.
Eevia Health Plc launches a new dietary supplement ingredient, Feno-Cerasus™ for cognitive health
2022-11-10
The 3rd of November, Eevia Health (“Eevia” or “the company”) announced that the company has developed a new plant extract with product benefits for cognitive health and improved sleep. The new ingredient product, Feno-Cerasus™, is a standardized anthocyanin extract from tart cherry (Prunus Cerasus). Eevia Health focuses on the cognitive effects, including sleep quality and quantity, memory, as well as stress, and cortisol levels.
The main health benefit for promoting Feno-Cerasus™ is improved cognitive function. Tart cherry has one clinical study with 37 subjects showing a positive effect on cognitive performance, and another four clinical studies with 63 subjects documented positive outcomes in sleep quality parameters. From PubMed 10/2022, one can also observe that 39 clinical studies have been published in peer-reviewed journals. Furthermore, tart cherries have been studied for muscle recovery (15 studies, 280 subjects), metabolic health (8 studies, 180 subjects), cardiovascular health (5 studies, 150 subjects), antioxidant properties in clinical studies (2 studies, 59 subjects), and for pain management with positive results (2 studies, 108 subjects). Consequently, Eevia Health’s recent strategic focus on cellular recycling is supported as the tart cherry has preclinical evidence of autophagy induction via AMPK signal pathway and anti-inflammatory properties via Sirtuin6 activation of cyanidin, which has been confirmed in in-vitro studies.
“We are pleased to offer a new anthocyanin extract for cognitive health. The maintenance of cognitive health is a growing area for consumers. Eevia Health already has customer interest. The product will have perhaps the highest concentration of anthocyanins in the industry, while also providing a whole spectrum of other health-beneficial polyphenols as well,” says Petri Lackman, CTO of Eevia Health.
In conjunction with the press release, Analyst Group has contacted Eevia Health CEO Stein Ulve to ask questions about the new product.
Could you give us a brief background about the product and how the idea to create the product, Feno-Cerasus™, came to mind?
We are looking to utilize our green-chemistry platform to make other polyphenol extracts with the technologies we employ, especially when our technology can provide a superior product in terms of bioactive or nutritional profile than for instance membrane filtration technologies can. Over the last year, we have had multiple requests for tart cherry extract, so we thought this product fits well with our capabilities and matches up with our strategic focus on certain health indications.
Can you tell us more about Eevia’s strategic focus on cellular recycling and what role the tart cherry plays for someone uninitiated? Are there synergies with other product lines?
The Cellular Recycling is an extremely interesting area of human health. The failure of cells in recycling waste materials such as protein precipitates, organelles and other waste products is deemed as a root cause for a range of disease pathways. You will see an escalating interest in cellular recycling over the next five years and it will become a mega-trend within health and nutrition. Tart cherry has some documentation towards autophagy induction. It is not a key product for this strategy, but it is complimentary. It has benefits for cognitive health and as a polyphenol rich product, it is anyway a product that fits our equity story.
We understand that this might be difficult question to answer, but could you give us some insight into Feno-Cerasus’s potential price level and positioning in relation to your existing product portfolio?
We are probably the first manufacturer to offer a tart cherry extract standardized at 10% anthocyanins and with a high concentration of polyphenols. It follows that it will be a quite expensive product compared to other tart cherry extract that may offer 2% anthocyanins. Therefore, the price of the product will be over 300 euro per kg.
Which markets are, in your view, relevant for Feno-Cerasus™, how fast are they growing, what are some of the main players that develops and sells comparable products, and how do you differentiate?
US brand owners which focus on condition-specific supplement will be the primary target group. The segment for Cognitive Health is growing faster than the overall market. We will differentiate with a higher concentration of anthocyanin, and a wider composition of other polyphenols, and compounds of high molecular weight.
What are your expectations with the new ingredient product in the portfolio? How will it drive sales going forward?
We do not expect large sales coming from the Feno-Cerasus™ (tart cherry extract). If so, it will be a bonus. However, the effort will provide a decent ROI, because the investment was small. It has been a nice and reinvigorating experience for us to develop a new product this year after a few years of focusing on existing products and manufacturing. Launching a new product satisfies some customer and shows our agility with customers. The Feno-Cerasus™ also compliments our focus on Cognitive Health and it is for us, quite easy to manufacture.
Eevia Health Receives a New Sales Order for Elderberry Extracts Worth up to SEK 34.4m
2022-11-09
Following a successful exhibition at the Supply Side West trade show in Las Vegas, US, last week, Eevia Health (”Eevia” or ”the company”) received an order for the elderberry extract Feno-Sambucus™, corresponding to SEK 34.4 million in order value. The order is a new contractual volume section related to a five-year sales agreement with a US brand owner.
Eevia has received a call-off for quantities for November 2022 – December 2023 for Feno-Sambucus, an elderberry extract product. The value of the call-off equals a revenue of SEK 34.4 million. The customer uses the elderberry ingredients from Eevia in nutraceutical formulations for sales primarily in the US market. The new order makes it the largest order ever received since Eevia went public, succeeding the previous largest order of SEK 8m over three years that was communicated the 9th of March this year.
According to the global food and agriculture intelligence service Tridge1, the US is the number #1 importer of value-added elderberries, with a total import value of USD 1.7bn in 2021. Furthermore, the import value in the US has grown 59% over the last five years. Thus, this trend supports Analyst Group’s view that Eevia will continue to grow as the company’s target markets are growing rapidly. Additionally, Eevia’s end customer is an internationally recognized brand leader in the marketplace with a global footprint. The group had sales of USD 1.4bn in 2021. It offers over 500 premium dietary supplements, including single herbs, vitamins, minerals, and specialty formulas sold under the Company’s well-recognized brands in over 60 countries.
”This call-off secures an important part of our order book and sales revenues going into 2023. We have improved our yields and productivity and adjusted the margins so that we can expect acceptable profitability for this volume,” says CEO Stein Ulve.
Eevia initially entered the sales agreement on June 11th, 2021. The new volume sections of the sales agreement, which the parties refer to as “Programs,” are contracted at adjusted prices. The reason is that the new program will consume raw materials purchased at different prices than the earlier programs. All raw materials for this order have already been purchased and are in stock in Finland.
References:
-
Value Added Elderberry Global Imports and Top Importers – Tridge
Eevia Health Receives Several Sales Orders for Bilberry Extracts Worth up to EUR 200k
2022-10-20
The 18th of October, and on the 19th of October, Eevia Health (“Eevia” or “the company”) the company has received sales orders for bilberry extract products from different customers amounting to EUR 96k, 20k, and 85k, corresponding to a total of EUR 201k.
Eevia reported that a sales order worth EUR 96k from a European nutraceutical brand owner was received. The customer is a European brand owner headquartered in Sweden, which is marketing its consumer products in over 50,000 pharmacies, health food shops, and other retail outlets across 36 countries, including China, and the US. The product is a bilberry extract standardized for anthocyanins and is a repeat order. Eevia is selected due to the high quality and authenticity of the product. This is one of the customers Eevia services without using a distributor. The business has been developed over the last few years, with growing repeat orders.
Furthermore, Eevia received two additional orders. The first order was worth approximately EUR 20k and was received from a contract manufacturer in Helsinki, Finland, that manufactures nutraceutical products of all types of administration forms for large brand holders in the Nordics. The customer ordered a standardized bilberry extract product from Eevia. This is one of the customers Eevia services without using a distributor since the customer is based in Finland and the need for distribution services is very limited. The business and client are new, and Eevia was selected due to the high quality and authenticity of the product. The second order that Eevia received was from Natural Ingredients, Eevia’s distributor in France and certain other European countries. The order is worth EUR 85k and originated from an on-site quality audit that Natural Ingredients undertook at the beginning of October, which resulted in successful audit, and a sales order on standardized bilberry extract products from the distributor.
In conclusion, Eevia has received several sales orders the last couple of days with a total worth of EUR 201k. Although the sales orders are relatively small, Analyst Group believe it is positive that Eevia keeps receiving smaller orders more frequently which keeps the momentum going and adds continuous cash flows which strengthens the liquidity. Furthermore, it is as of now advantageous for the company, as it broadens its customer portfolio and reduces dependency on single large customers. By continuously receiving frequent small orders, we see that it could create “rings-on-the-water”, triggering more sales orders, which will further increase the sales momentum and create a flywheel effect where smaller orders will accumulate over time to become substantial.
Comment on Eevia Health’s Q2-22 Report
2022-08-31
On the 29th of August, Eevia Health (“Eevia” or “The company”) released its quarterly report for Q2-22. Our thoughts about the development during the quarter are presented below:
Statement of Operations at a Glance
During the Q2-22, the net sales amounted to EUR 1.8m (1.5), corresponding to a growth of 23% YoY which is in line with our expectations. The increase in net sales was attributed to improved production performance and output enabled by previous investments which thus made the company to catch up with backlogged sales contracts.
Gross profit in Q2-22 came in at EUR 0.7m, up from EUR 0.4m in Q2-21 and EUR 0.2m in Q1-22. The gross profit in the quarter represents a gross margin of 35% (as a percentage for net sales). This is a significant improvement compared to the latest quarters, and it is in line with our expectations since Eevia’s gross margin has been depressed due to temporary issues with equipment and capacity. Going forward, Analyst Group believes that Eevia should be able to consistently achieve a gross margin of 35-40%. Additionally, the management has guided for an improving gross margin in the future.
The EBITDA during the second quarter amounted to EUR -70k (0.4m) which is near a breakeven level. The decrease of the operating loss was a consequence of implemented changes in production protocols as well as efficiency improvements from the new equipment installations. For example, Eevia installed a new decanter increasing liquid-solid separation by 400% during Q2-22.
Cash Position and Burn Rate
At the end of Q2-22, Eevia’s cash balance was EUR 0.6m, compared to EUR 0.4m the previous quarter at the end of Q1-22, corresponding to a net change in cash of EUR 0.2m. The increase in cash was partly due to Eevia improving the net change in working capital and achieving a positive cash flow of operations of EUR 12k, partly due to a new loan received of EUR 0.6m. Eevia has not been cash flow positive since Q4-20, but after several investments and improvements, it seems that the company has now capacity to take advantage of operational leverage to achieve profitability. Although, one quarter is not a trend, we are positive about Eevia’s prospects going forward. The company’s burn rate per month amounted to EUR -0.1m, compared to EUR -0.5m in the previous quarter which a significant improvement attributed to both a lower operating loss and positive net change in working capital. Given a cash position of EUR 0.6m, and an assumed burn rate of
EUR -0.1m which we think is reasonable due to the company’s improving yields and margins, Eevia is estimated to be financed until the end of Q4-22, all else equal. However, it should be noted that depending on how the net sales contributes to strengthen Eevia’s liquidity position, as well how effectively the working capital is managed, the company could be financed longer than estimated.
Triggers
Going forward, we see the following triggers:
- Continued sales growth by booking new orders from customers
- Improving profitability by shifting to higher margin products as well as increased efficiency
- Launch of new proprietary products, i.e., Retinari against the eye disease AMD
In conclusion, Analyst Group sees that Eevia is progressing well operatively, where achieving a positive cash flow during times of market turmoil is something we see as a significant sign of strength and resilience in the business model. Although, the company’s liquidity in the short-term looks challenging, we are of the opinion that Eevia’s growth trajectory is sustainable and is likely to continue, given that the company can continue to deliver on the sales backlog, where we have a positive long-term outlook on the company.
We will return with an updated analysis of Eevia Health.
Mar
Interview with Eevia Health’s CEO Stein Ulve
Aktiekurs
0
Värderingsintervall
2023-09-20
Bear
1,3 SEKBase
4,9 SEKBull
7,2 SEKUtveckling
Huvudägare
2023-01-06
Comment on Eevia Health’s Q2-23 Report
2023-08-23
On August 23rd, Eevia Health published the company’s quarterly report for Q2-23.
Continued Revenue Growth
During Q2-23, the net sales amounted to approx. EUR 1.9m (1.8), corresponding to an increase of 8% YoY, and 16% QoQ compared to Q1-23, where net sales amounted to EUR 1.7m. The net sales were in relatively in line with our expectations, where we estimated that Eevia would record sales from several orders in April amounting to EUR 2.1m. Looking forward, the Company guides for weaker results in the second half of 2023. Nonetheless, we see that Eevia has a solid order backlog in the short term and is well-positioned to perform well in the year of 2023 going forward. However, longer term revenue targets remain intact. Eevia delivers a strong quarter in terms of top-line results and although the H2-23 is expected to be weaker than H1-23, we see that Eevia is well-positioned to reach long-term goals as the company has managed to resolve temporary issues with production and achieved increased efficiency.
EBITDA Reaches New Record Levels
The EBITDA during Q2-23 amounted to EUR 0.6m (-69k in Q2-22), resulting in an EBITDA margin of 32%, which was significantly above our expectations. The YoY improvement in EBITDA was attributed to a stronger gross margin due to better production yields and improved productivity. Eevia has now achieved a positive EBITDA in the last twelve months, and we estimate that the company will reach a positive EBITDA for the full year of 2023. However, we forecast the EBITDA margin to reach high single-digits for the full year rather than double-digits. Eevia also managed to show a positive net income of EUR 0.4m during Q2-23, resulting in a net margin of 21%. The positive net result was mainly attributable to the increased revenue and improved EBITDA due to higher gross margins as well as reductions in personnel which was enabled by productivity increases in production.
Strong Cash Flow and External Funding Strengthens Financial Position
At the end of Q2-23, Eevia’s cash balance was EUR 0.3m, compared to EUR 81k at the end of Q1-23, resulting in a net cash of EUR 0.24m. The increase in cash was mainly attributable to stronger operating cash flow which amounted to EUR 0.3m. Furthermore, after the end Q2-23, Eevia Health managed to secure additional funding of approximately EUR 1m (or SEK 11.5m) before fees through a directed share issue in August. Going forward, assuming a burn rate of EUR -0.1m per month, which we believe is conservative to assume and is also in line with the LTM burn rate per month, and cash balance of EUR 0.3m as well as proceeds from the directed share issue of EUR 1m, Eevia is estimated to be financed until the end of Q2-24. However, CEO Stein Ulve expects that the company will be able to tap into more conventional funding now when the Eevia has strengthened its capitalization which will enable the company, along with improved operating results, to be financed longer than estimated. Therefore, we believe that Eevia is sufficiently capitalized and that the worst uncertainty regarding the financial position is behind the company.
In conclusion, we see that Eevia continues to progress well operatively. Although the second half of 2023 is expected to be weaker, Eevia has shown that the company can deliver black numbers with high margins despite a tough macro-environment. With a streamlined production, a strengthened balance sheet, and opportunities to attract credit financing, we believe that Eevia is in a position to accelerate the path towards the company’s long-term revenue targets and to become a market-leader in the nutraceutical and plant extract markets. Based on our forecast for year 2024, which is the year where we estimate that Eevia will show a positive operating result (EBIT) on a full-year basis, Eevia is trading at P/S 0.4x and EV/EBIT 5x where we believe the present valuation provides an attractive upside as well as risk/reward from current levels. Given a Market Cap of SEK 139m in a Base scenario, corresponding to an implied value per share of SEK 3.9 (4.5), which is a technical adjustment due to new shares from the directed share issue, this yields a 36% upside from the last closing price, per our last equity research report.
We will return with an updated analysis of Eevia Health.