2025 second-quarter results Solid performance amid a volatile environment Annual Net Cash Flow objective reaffirmed
Viridien (CGG) reported solid Q2 2025 results with segment revenue reaching $274 million, up 6% year-on-year. The company achieved segment adjusted EBITDAs of $107 million (+14% YoY) with a 39% margin improvement of 270 basis points. Key highlights include $30 million Net Cash Flow generation in Q2 and successful bond refinancing extending maturity to October 2030.
Performance was driven by Geoscience revenue growth of 10% to $115 million and Sensing & Monitoring revenue increase of 14% to $93 million. The Data, Digital and Energy Transition segment revenue grew 3% to $181 million. Despite working capital pressure from $50 million in overdue PEMEX receivables, the company reaffirmed its 2025 objective of generating approximately $100 million in Net Cash Flow.
Viridien (CGG) ha riportato solidi risultati nel secondo trimestre del 2025 con ricavi di segmento pari a 274 milioni di dollari, in crescita del 6% rispetto all'anno precedente. L'azienda ha raggiunto un EBITDA rettificato di segmento di 107 milioni di dollari (+14% su base annua) con un miglioramento del margine del 39%, equivalente a 270 punti base. Tra i punti salienti, si segnalano una generazione di 30 milioni di dollari di flusso di cassa netto nel secondo trimestre e il successo nel rifinanziare obbligazioni, estendendo la scadenza a ottobre 2030.
La performance è stata trainata dalla crescita dei ricavi nel settore Geoscienze del 10% a 115 milioni di dollari e dall'incremento del 14% nei ricavi del segmento Sensori e Monitoraggio, pari a 93 milioni di dollari. I ricavi del segmento Dati, Digitale e Transizione Energetica sono cresciuti del 3% raggiungendo 181 milioni di dollari. Nonostante la pressione sul capitale circolante dovuta a 50 milioni di dollari di crediti scaduti con PEMEX, l'azienda ha confermato l'obiettivo per il 2025 di generare circa 100 milioni di dollari di flusso di cassa netto.
Viridien (CGG) reportó sólidos resultados en el segundo trimestre de 2025 con ingresos del segmento alcanzando 274 millones de dólares, un aumento del 6% interanual. La compañía logró un EBITDA ajustado del segmento de 107 millones de dólares (+14% interanual) con una mejora del margen al 39%, equivalente a 270 puntos básicos. Entre los aspectos destacados se incluye la generación de 30 millones de dólares en flujo de caja neto en el segundo trimestre y la exitosa refinanciación de bonos que extendió el vencimiento hasta octubre de 2030.
El desempeño estuvo impulsado por un crecimiento de los ingresos en Geociencias del 10% hasta 115 millones de dólares y un aumento del 14% en los ingresos de Sensores y Monitoreo, que alcanzaron 93 millones de dólares. Los ingresos del segmento de Datos, Digital y Transición Energética crecieron un 3%, llegando a 181 millones de dólares. A pesar de la presión en el capital de trabajo debido a 50 millones de dólares en cuentas por cobrar vencidas de PEMEX, la compañía reafirmó su objetivo para 2025 de generar aproximadamente 100 millones de dólares en flujo de caja neto.
Viridien (CGG)은 2025년 2분기에 견고한 실적을 보고했으며, 부문 매출은 2억 7400만 달러로 전년 대비 6% 증가했습니다. 회사는 부문 조정 EBITDA를 1억 700만 달러(+14% YoY)로 달성했으며, 39% 마진 개선으로 270 베이시스 포인트 상승했습니다. 주요 내용으로는 2분기에 3000만 달러 순현금 흐름 창출과 만기를 2030년 10월로 연장한 성공적인 채권 재융자가 포함됩니다.
성과는 지구과학 매출 10% 증가로 1억 1500만 달러, 센싱 및 모니터링 매출 14% 증가로 9300만 달러에 힘입었습니다. 데이터, 디지털 및 에너지 전환 부문 매출은 3% 증가하여 1억 8100만 달러를 기록했습니다. PEMEX 미수금 5000만 달러로 인한 운전자본 압박에도 불구하고, 회사는 2025년 약 1억 달러 순현금 흐름 창출 목표를 재확인했습니다.
Viridien (CGG) a publié des résultats solides pour le deuxième trimestre 2025 avec un chiffre d'affaires segmentaire atteignant 274 millions de dollars, en hausse de 6 % en glissement annuel. La société a réalisé un EBITDA ajusté du segment de 107 millions de dollars (+14 % en glissement annuel) avec une amélioration de la marge à 39 %, soit une progression de 270 points de base. Parmi les points clés, on note une génération de 30 millions de dollars de flux de trésorerie net au T2 et un refinancement réussi d'obligations prolongeant l'échéance jusqu'en octobre 2030.
La performance a été portée par une croissance des revenus en géosciences de 10 % à 115 millions de dollars et une augmentation de 14 % des revenus en capteurs et surveillance, atteignant 93 millions de dollars. Les revenus du segment Données, Digital et Transition énergétique ont progressé de 3 % pour atteindre 181 millions de dollars. Malgré une pression sur le fonds de roulement liée à 50 millions de dollars de créances échues auprès de PEMEX, la société a confirmé son objectif 2025 de générer environ 100 millions de dollars de flux de trésorerie net.
Viridien (CGG) meldete solide Ergebnisse für das zweite Quartal 2025 mit Segmentumsätzen von 274 Millionen US-Dollar, was einem Anstieg von 6 % im Jahresvergleich entspricht. Das Unternehmen erzielte ein bereinigtes Segment-EBITDA von 107 Millionen US-Dollar (+14 % YoY) mit einer Margenverbesserung auf 39 %, was einer Steigerung um 270 Basispunkte entspricht. Zu den wichtigsten Highlights zählen ein Netto-Cashflow von 30 Millionen US-Dollar im zweiten Quartal und eine erfolgreiche Anleihe-Refinanzierung, die die Laufzeit bis Oktober 2030 verlängert.
Die Leistung wurde durch ein Umsatzwachstum im Bereich Geowissenschaften von 10 % auf 115 Millionen US-Dollar und einen Anstieg der Umsätze im Bereich Sensorik & Überwachung um 14 % auf 93 Millionen US-Dollar angetrieben. Die Umsätze im Segment Daten, Digital und Energiewende stiegen um 3 % auf 181 Millionen US-Dollar. Trotz Belastungen im Working Capital durch 50 Millionen US-Dollar überfällige Forderungen von PEMEX bestätigte das Unternehmen sein Ziel für 2025, etwa 100 Millionen US-Dollar Netto-Cashflow zu generieren.
- Segment revenue increased 6% YoY to $274 million
- Segment adjusted EBITDAs grew 14% to $107 million with 39% margin
- Generated $30 million Net Cash Flow in Q2 2025
- Bond maturity successfully extended to October 2030
- Geoscience revenue grew 10% driven by Latin America and Middle East
- Sensing & Monitoring EBITDA margin improved by 620 basis points
- IFRS Net Income declined 83% YoY to $6 million in Q2
- $50 million in overdue receivables from PEMEX affecting working capital
- Net Debt increased 6% YoY to $997 million
- Earth Data revenue declined 8%
- Marine segment remains subdued
- Low-carbon initiatives slowing due to CCUS project delays
Insights
Viridien posts solid Q2 results with improved revenue and margins despite challenges; reaffirms $100M annual cash flow target.
Viridien (formerly CGG) delivered mixed but generally positive Q2 2025 results, demonstrating operational resilience amid market volatility. Segment revenue reached
The company generated
Segment performance was bifurcated. The Data, Digital and Energy Transition (DDE) segment showed modest
The balance sheet reflects the March 2025 refinancing that extended bond maturity to October 2030. Liquidity stands at
Despite IFRS revenue declining
Paris (France), July 31, 2025
2025 second-quarter results
Solid performance amid a volatile environment
Annual Net Cash Flow objective reaffirmed
- Segment revenue of
$274m in Q2 2025, up +6% year-on-year, fueled by Geoscience (GEO) and Sensing & Monitoring (SMO) - Segment adjusted EBITDAs of
$107m in Q2 2025 (+14% year-on-year) or39% margin (c.+270 bps). Profitability increase mostly driven by: 1/ the end of vessel penalties at EDA in January 2025 and 2/ good progress on the restructuring plan at SMO - Net Cash Flow generation of
$30m in Q2 2025 - Bond maturity extended to October 2030 after end-March 2025 successful refinancing,
$125m available RCF1 - 2025 financial objectives reaffirmed
Sophie Zurquiyah, Chair and CEO of Viridien: “Viridien delivered a solid performance in the second quarter of 2025. Despite a volatile environment, the Group demonstrated resilience, driven by its primary focus on offshore markets and on leading oil companies. Combined with ongoing internal performance improvements, this resulted in robust year-on-year growth in both segment revenue and margins. From a cash perspective, Viridien generated a solid
(in millions of $)2 | Q2 2025 | Q2 2024 | Change (%) | H1 2025 | H1 2024 | Change (%) |
Segment figures | ||||||
Revenue | 274 | 258 | + | 575 | 532 | + |
Adjusted EBITDAs | 107 | 94 | + | 250 | 200 | + |
IFRS figures | ||||||
Revenue | 234 | 317 | - | 492 | 566 | - |
EBITDAs | 68 | 150 | - | 167 | 230 | - |
Operating Income | 15 | 52 | - | 71 | 72 | - |
Net Income | 6 | 35 | - | -22 | 32 | n.a. |
Net Cash Flow | 30 | -6 | n.a. | 10 | 24 | - |
Net Debt | 997 | 941 | + | 997 | 941 | + |
KEY HIGHLIGHTS PER BUSINESS LINE3
Data, Digital and Energy Transition (DDE)
Segment revenue at
Geoscience (GEO)
- Revenue at
$115 m (+10% ) - Solid performance mostly driven by work performed in Latin America and Middle East
- For the past few years, Viridien has seen growing demand for advanced, high-quality, high-end subsurface imaging, especially in the US Gulf, Middle East, North Africa, and South America
Earth Data (EDA)
- Revenue at
$66 m (-8% ), following a strong performance in the first quarter of 2025 - New OBN projects started in Norway and the US Gulf
Segment adjusted EBITDAs reached
Sensing and Monitoring (SMO)
Segment revenue at
Segment adjusted EBITDAs stood at
Segment adjusted Operating income at
CONSOLIDATED IFRS FIGURES4
Profit & Loss
Consolidated IFRS revenue for the second quarter of 2025 came in at
IFRS Net Income reaches
(in millions of $) | Q2 2025 | Q2 2024 | Change (%) | H1 2025 | H1 2024 | Change (%) |
€/$ exchange rate | 1.12 | 1.08 | 1.08 | 1.08 | ||
Revenue | 234 | 317 | - | 492 | 566 | - |
EBITDAs | 68 | 150 | - | 167 | 230 | - |
Operating income | 15 | 52 | - | 71 | 72 | - |
Equity from investment | -1 | 0 | n.a. | -1 | 0 | n.a. |
Net cost of financial debt | -27 | -25 | + | -52 | -49 | + |
Other financial income (loss) | 12 | -1 | n.a. | -34 | -1 | n.s. |
Income taxes | 6 | -8 | n.a. | -7 | -6 | + |
Net Income (loss) from continuing operations | 5 | 19 | - | -24 | 16 | n.a. |
Net Income (loss) from discontinued operations | 1 | 16 | - | 2 | 16 | - |
Consolidated Net Income (loss) | 6 | 35 | - | -22 | 32 | n.a. |
Cash Flow and Net debt
Net Cash Flow of
Also worth noting that Net Cash Flow in the first half of 2024 included a one-off positive inflow of
(in millions of $) | Q2 2025 | Q2 2024 | Change (%) | H1 2025 | H1 2024 | Change (%) |
Segment EBITDAs | 108 | 91 | + | 250 | 196 | + |
Income Tax Paid | -4 | -9 | - | -8 | -12 | - |
Change in Working Capital & Provisions | 1 | -3 | n.a. | -46 | -3 | n.s. |
Other Cash Items | -1 | 0 | n.a. | -1 | 0 | n.a. |
Cash from Operating Activity | 103 | 78 | + | 195 | 180 | + |
Total Capex | -58 | -57 | + | -119 | -115 | + |
Acquisitions and Proceeds of Assets | 1 | 0 | n.a. | 1 | 0 | n.s. |
Cash from Investing Activity | -56 | -56 | -118 | -114 | + | |
Paid Cost of Debt | -1 | -45 | - | -40 | -43 | - |
Lease Repayment | -16 | -16 | + | -26 | -27 | - |
Cash from Financing Activity | -18 | -61 | - | -67 | -71 | - |
Discontinued Operations Acquisitions | 0 | 33 | - | 0 | 30 | - |
Net Cash Flow | 30 | -6 | n.a. | 10 | 24 | - |
Bond maturity significantly extended to October 2030 following the successful refinancing at end-March 2025.
Ample liquidity in place, including a
(in millions of $) | June 30, 2025 | Dec. 31, 2024 | Change (%) | June 30, 2024 | Change (%) |
Liquidity | 262 | 392 | - | 430 | - |
Cash | 162 | 302 | - | 340 | - |
Undrawn RCF | 100 | 90 | + | 90 | + |
Gross Debt | 1,158 | 1,223 | - | 1,281 | - |
Bonds | 9876 | 1,049 | - | 1,126 | - |
Other borrowings | 31 | 31 | - | 32 | - |
Accrued interests | 25 | 18 | + | 20 | + |
Lease liabilities | 116 | 125 | - | 103 | + |
Net Debt | 997 | 921 | + | 941 | + |
OUTLOOK
The oil price environment has remained volatile in recent months but consistently above the
Assuming no major disruption to the current environment, Viridien reaffirms its confidence in generating around
- Geoscience growth, driven by industry-leading technology and a strong backlog;
- Earth Data late sales, expected to benefit from upcoming lease rounds, combined with disciplined new multi-client engagements;
- Sensing & Monitoring, fueled by broad land activity.
***
Q2 2025 conference call details
The press release and presentation will be made available on www.viridiengroup.com at 5:45 p.m. (CET).
An English-language conference call is scheduled today at 6:00 p.m. (CET).
Participants must register for the conference call by clicking here to receive a dial-in number and PIN code. Participants may also join the live webcast by clicking here.
A replay of the conference call will be available starting the following day, for a period of 12 months, in audio format on the Company's website www.viridiengroup.com.
Status of the statutory auditors’ procedures
The Board of Directors met on July 31, 2025, and closed the consolidated financial statements as of June 30, 2025. Limited review procedures were completed, and an unqualified opinion has been issued by the statutory auditors.
Next financial information
2025 third-quarter results: October 30, 2025 (after market close)
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 3,200 people worldwide and is listed as VIRI on the Euronext Paris SA (ISIN: FR001400PVN6).
Disclaimer
Certain information included in this press release is not historical data but forward-looking statements. These forward-looking statements are based on current beliefs and assumptions, including, but not limited to, assumptions about current and future business strategies and the environment in which Viridien operates, and involve known and unknown risks, uncertainties and other factors, which may cause actual results or performance, or the results or other events, to be materially different from those expressed or implied in such forward-looking statements. These risks and uncertainties include those discussed or identified in Chapter 2 "Risk Management and Internal Control" of the Universal Registration Document dated March 6, 2025, filed with the French Financial Markets Authority (AMF) under number D. 25-0075 and available on the Group's website (www.viridiengroup.com) and on the AMF website (www.amffrance.org). These forward-looking statements and information are not guarantees of future performance. Forward-looking statements speak only as of the date of this press release. This press release does not contain or constitute an offer of securities or an invitation or inducement to invest in securities in France, the United States, or any other area.
Investors contact
VP Investor Relations and Corporate Finance
Alexandre Leroy
alexandre.leroy@viridiengroup.com
+33 6 85 18 44 31
APPENDICES
Quarterly statements are unaudited and not subject to any review. Only IFRS condensed interim consolidated financial statements were subject to a review report by statutory auditors.
Key Segment P&L figures
(in millions of $) | Q2 2025 | Q2 2024 | Change (%) | H1 2025 | H1 2024 | Change (%) |
€/$ exchange rate | 1.12 | 1.08 | 1.08 | 1.08 | ||
Segment Revenue | 274 | 258 | + | 575 | 532 | + |
DDE | 181 | 177 | + | 396 | 362 | + |
Geoscience | 115 | 105 | + | 226 | 193 | + |
Earth Data | 66 | 72 | - | 170 | 169 | + |
SMO | 93 | 82 | + | 180 | 170 | + |
Land | 57 | 29 | + | 108 | 74 | + |
Marine | 21 | 42 | - | 46 | 75 | - |
Other | 15 | 11 | + | 26 | 21 | + |
Segment EBITDAs | 108 | 91 | + | 250 | 196 | + |
Adjusted Segment EBITDAs | 107 | 94 | + | 250 | 200 | + |
DDE | 101 | 96 | + | 238 | 199 | + |
SMO | 13 | 6 | + | 27 | 16 | + |
Corporate and other | -7 | -8 | - | -15 | -16 | - |
Segment Operating Income | 22 | 26 | - | 87 | 53 | + |
Adjusted Segment Operating Income | 21 | 29 | - | 86 | 57 | + |
DDE | 21 | 39 | - | 87 | 74 | + |
SMO | 7 | -2 | n.a. | 15 | 0 | n.s. |
Corporate and other | -7 | -8 | - | -16 | -17 | - |
EDA Cash EBITDA | 0 | 10 | - | 39 | 44 | - |
Other KPIs
(in millions of $) | H1 2025 | H1 2024 | Change (%) |
Geoscience Backlog | 317 | 246 | + |
Total Capex | 119 | 115 | + |
Earth Data Library Net Book Value7 | 508 | 440 | + |
Definition of Alternative Performance Indicators (API)
In its communications, Viridien includes Alternative Performance Indicators, the main ones being Segment Revenue, Segment EBITDAs, Adjusted Segment EBITDAs, and EDA Cash EBITDA. Their definitions are set out in the 2024 Universal Registration Document filed with the French Financial Markets Authority (AMF) and are reiterated below:
- Segment revenue: Segment revenue is prepared in accordance with internal management reporting with Earth Data prefunding revenues recorded based upon percentage of completion.
- Segment EBITDAs: Segment EBITDAs is defined as earnings before interest, tax, income from equity affiliates, depreciation, amortization net of amortization costs capitalized to Earth Data surveys, and cost of share-based compensation for employees and senior executives. The cost of share-based compensation includes the cost of stock options and allotments of performance shares. Segment EBITDAs is calculated based on internal management reporting, in which prefunding revenue from Earth Data surveys is recognized using the percentage of completion method.
- Adjusted segment EBITDAs: Adjusted segment EBITDAs is Segment EBITDAs adjusted for non-recurring charges and gains.
- EDA Cash EBITDA: EDA Cash EBITDA is defined as EDA (Earth Data) adjusted segment EBITDAs less investment in EDA surveys for the period, excluding inactivity compensation fees related to the vessel capacity agreement signed between Viridien and Shearwater. This indicator is used exclusively for the EDA activity.
Reconciliation of API with the condensed interim consolidated financial statements
The table below outlines the accounting adjustments made in accordance with IFRS 158 requirements. Over the period, these adjustments primarily relate to major survey projects conducted by Earth Data in the US Gulf and Norway.
Q2 2025 | H1 2025 | |||||
(in millions of $) | Segment | IFRS 15 adjustments | IFRS | Segment | IFRS 15 adjustments | IFRS |
Revenue | 274 | -40 | 234 | 575 | -83 | 492 |
EBITDAs | 108 | -40 | 68 | 250 | -83 | 167 |
Adjustments | -1 | 0 | ||||
Adjusted EBITDAs | 107 | -40 | 67 | 250 | -83 | 167 |
Interim Consolidated Statement of Operations
(In millions of US$, except per share data) | H1 2025 | H1 2024 |
Operating revenues | 491.8 | 565.8 |
Other income from ordinary activities | 0.1 | 0.1 |
Total income from ordinary activities | 492.0 | 565.9 |
Cost of operations | (361.0) | (424.1) |
Gross profit | 131.0 | 141.8 |
Research and development expenses - net | (6.8) | (9.6) |
Marketing and selling expenses | (16.4) | (19.0) |
General and administrative expenses | (37.7) | (38.0) |
Other revenues (expenses) - net | 1.0 | (3.6) |
Operating Income (loss) | 71.2 | 71.6 |
Cost of financial debt - gross | (55.2) | (55.1) |
Income from cash and cash equivalents | 2.9 | 5.8 |
Cost of financial debt - net | (52.3) | (49.3) |
Other financial income (loss) | (34.4) | (0.8) |
Income (loss) before income taxes and share of income (loss) from companies accounted for under the equity method | (15.4) | 21.5 |
Income taxes | (7.4) | (5.6) |
Income (loss) before share of income (loss) from companies accounted for under the equity method | (22.8) | 15.9 |
Net income (loss) from companies accounted for under the equity method | (1.0) | 0.0 |
Net income (loss) from continuing operations | (23.8) | 15.9 |
Net income (loss) from discontinued operations | 1.9 | 16.1 |
Consolidated net income (loss) | (21.9) | 32.0 |
Attributable to: | ||
Owners of Viridien SA | (22.3) | 31.6 |
Non-controlling interests | 0.4 | 0.4 |
Net income (loss) per share9 | ||
Basic | (3.12) | 4.43 |
Diluted | (3.12) | 4.41 |
Net income (loss) from continuing operations per share8 | ||
Basic | (3.38) | 2.17 |
Diluted | (3.38) | 2.16 |
Net income (loss) from discontinued operations per share8 | ||
Basic | 0.26 | 2.25 |
Diluted | 0.26 | 2.25 |
Interim Consolidated Statement of Financial Position
(In millions of US$) | June 30, 2025 | Dec. 31, 2024 |
ASSETS | ||
Cash and cash equivalents | 161.6 | 301.7 |
Trade accounts and notes receivable, net | 330.7 | 339.9 |
Inventories and work-in-progress, net | 162.1 | 163.3 |
Income tax assets | 10.2 | 22.9 |
Other current assets, net | 78.8 | 74.0 |
Assets held for sale, net | 28.3 | 24.5 |
Total current assets | 771.7 | 926.2 |
Deferred tax assets | 47.2 | 43.6 |
Other non-current assets, net | 9.1 | 8.9 |
Investments and other financial assets, net | 24.7 | 25.7 |
Investments in companies under the equity method | 5.1 | 1.1 |
Property, plant and equipment, net | 205.3 | 220.6 |
Intangible assets, net | 589.3 | 535.4 |
Goodwill, net | 1,092.8 | 1,082.8 |
Total non-current assets | 1,973.5 | 1,918.1 |
TOTAL ASSETS | 2,745.2 | 2,844.3 |
LIABILITIES AND EQUITY | ||
Financial debt – current portion | 63.1 | 56.9 |
Trade accounts and notes payables | 113.6 | 120.9 |
Accrued payroll costs | 82.5 | 84.5 |
Income taxes payable | 12.1 | 20.4 |
Advance billings to customers | 20.8 | 19.2 |
Provisions — current portion | 17.1 | 19.7 |
Other current financial liabilities | 0.0 | 0.5 |
Other current liabilities | 218.5 | 182.5 |
Liabilities associated with non-current assets held for sale | 2.3 | 2.4 |
Total current liabilities | 530.0 | 507.0 |
Deferred tax liabilities | 13.2 | 18.4 |
Provisions - non-current portion | 33.1 | 28.8 |
Financial debt – non-current portion | 1,095.3 | 1,165.6 |
Other non-current financial liabilities | 0.0 | 0.0 |
Other non-current liabilities | 1.9 | 1.7 |
Total non-current liabilities | 1,143.5 | 1,214.5 |
Common stock: 11,201,879 shares authorized and 7,180,449 shares with a nominal value of | 8.7 | 8.7 |
Additional paid-in capital | 118.7 | 118.7 |
Retained earnings | 1,014.7 | 1,036.5 |
Other Reserves | (0.9) | 55.2 |
Treasury shares | (20.1) | (20.1) |
Cumulative income and expense recognized directly in equity | (1.7) | (1.1) |
Cumulative translation adjustment | (85.0) | (113.3) |
Equity attributable to owners of Viridien S.A. | 1,034.5 | 1,084.7 |
Non-controlling interests | 37.2 | 38.1 |
Total equity | 1,071.8 | 1,122.8 |
TOTAL LIABILITIES AND EQUITY | 2,745.2 | 2,844.3 |
Interim Consolidated Statement of Cash Flows
(In millions of US$) | H1 2025 | H1 2024 | |
OPERATING ACTIVITIES | |||
Consolidated net income (loss) | (21.9) | 32.0 | |
Less: Net income (loss) from discontinued operations | (1.9) | (16.1) | |
Net income (loss) from continuing operations | (23.8) | 15.9 | |
Depreciation, amortization and impairment | 42.6 | 47.8 | |
Earth Data surveys impairment and amortization | 59.0 | 116.3 | |
Depreciation and amortization capitalized in Earth Data surveys | (7.5) | (7.0) | |
Variance on provisions | (3.6) | (0.3) | |
Share-based compensation expenses | 1.7 | 1.8 | |
Net (gain) loss on disposal of fixed and financial assets | (0.8) | 0.1 | |
Share of (income) loss in companies recognized under equity method | 1.0 | - | |
Other non-cash items | 30.0 | 0.8 | |
Net cash-flow including net cost of financial debt and income tax | 98.5 | 175.4 | |
Less: Cost of financial debt | 52.3 | 49.3 | |
Less: Income tax expense (gain) | 7.4 | 5.6 | |
Net cash-flow excluding net cost of financial debt and income tax | 158.1 | 230.4 | |
Income tax paid | (8.3) | (12.0) | |
Net cash-flow before changes in working capital | 149.8 | 218.4 | |
Changes in working capital | 45.0 | (38.2) | |
- change in trade accounts and notes receivable | 51.0 | (17.2) | |
- change in inventories and work-in-progress | 16.8 | 11.0 | |
- change in other current assets | (6.7) | 0.9 | |
- change in trade accounts and notes payable | (3.8) | (12.5) | |
- change in other current liabilities | (12.3) | (20.3) | |
Net cash-flow from operating activities | 194.8 | 180.2 | |
INVESTING ACTIVITIES | |||
Total capital expenditures (including variation of fixed assets suppliers, excluding Earth Data surveys) | (17.2) | (17.8) | |
Investment in Earth Data surveys, net cash | (101.6) | (97.0) | |
Proceeds from disposals of tangible and intangible assets | 1.0 | 0.5 | |
Dividends received from investments in companies under the equity method | - | 0.5 | |
Variation in other non-current financial assets | 2.0 | (3.3) | |
Net cash-flow from investing activities | (115.7) | (117.0) |
FINANCING ACTIVITIES | |||
Repayment of long-term debt | (1,074.5) | (0.4) | |
Total issuance of long-term debt | 945.7 | - | |
Call premium | (21.9) | - | |
Refinancing transaction costs paid | (3.7) | - | |
Lease repayments | (26.1) | (27.1) | |
Interests paid | (40.4) | (43.2) | |
Dividends paid and share capital reimbursements: | |||
- to owners of Viridien | 0 | - | |
- to non-controlling interests of integrated companies | (1.4) | (3.8) | |
Net cash-flow from financing activities | (222.4) | (74.5) | |
Effects of exchange rates on cash | 3.7 | (5.3) | |
Net cash flows incurred by discontinued operations | (0.4) | 29.6 | |
Net increase (decrease) in cash and cash equivalents | (140.1) | 12.9 | |
Cash and cash equivalents at beginning of year | 301.7 | 327.0 | |
Cash and cash equivalents at end of period | 161.6 | 339.9 |
1
2 Quarterly statements are unaudited and not subject to any review. Only IFRS condensed interim consolidated financial statements were subject to a review report by statutory auditors
3 Please refer to the “Definitions of Alternative Performance Indicators” in the appendices for explanations of the terms used in this section
4 The reconciliation of alternative performance indicators to the condensed interim consolidated financial statements is provided in the appendices, along with their definitions
5
6 Including a
7 Post IFRS15 and 16
8 IFRS 15 requires that Earth Data prefunding revenues be recognized only upon delivery of the final processed data, that is, when the performance obligation is fulfilled. As a result, revenue and margin recognition for ongoing surveys is deferred. Viridien’s segment reporting, however, continues to apply the percentage-of-completion method previously used before the adoption of IFRS 15, for recognizing Earth Data prefunding revenues and associated margins
9 As a result of the July 31, 2024 reverse share split, the calculation of basic and diluted earnings per shares for June 2024 has been adjusted retrospectively. Number of ordinary shares outstanding has been adjusted to reflect the proportionate change in the number of shares
Attachment
