NAPATECH  
HALF-YEAR REPORT 2024  
 
MANAGEMENT'S REPORT  
As I began to pen our management report for the first half of 2024, I thought about both our long-time investors as well as the many  
new investors and followers who have been drawn to Napatech in recent months. I am pleased to share with everyone our results  
for the second quarter and first half of 2024. The first half of 2024 has progressed largely according to expectations, particularly good  
progress in reaching important design wins and mileposts of our strategic plan that have clearly strengthened our position as an early  
leader in the new and evolving market for programmable NICs. However, the revenues in Q1 and Q2 have clearly been weaker than  
expected.  
Napatech is a leading global provider of Programmable NICs, including Smart Network Interface Cards (SmartNIC) and Infrastructure  
Processing Units (IPU), used by cloud, enterprise, and telecommunication network operators to dramatically improve the  
performance and economics of servers and appliances.  
Our strategy remains anchored in three areas. First, servicing our valuable customers who are early adopters of Programmable NICs.  
They are a proving-ground for the technology and the value that our solutions bring to their businesses. Next, accelerating our  
engineering investments into hardware and software that extend our offering into new, high-growth segments. Finally, developing a  
robust ecosystem that extends our own go-to-market reach via marketing, business development and sales partnerships.  
I would like to share a few highlights from the first half of 2024 that give us confidence we are executing upon our strategy:  
•
•
To begin, in early April, Napatech extended our agreements with Altera, an Intel company, to include a next-generation 400G  
Infrastructure Processing Unit, or IPU. The collaboration develops new programmable NIC hardware and software solutions  
based on an architecture that promises to enable an innovative approach to powering modern public cloud, private cloud, edge,  
and enterprise data centers built for the era of artificial intelligence.  
Next, on April 18, we disclosed that the 400G IPU product design with Intel/Altera was developed in partnership with a tier-1,  
global server OEM that continues to lead in enterprise and cloud data center deployments. The collaboration was anchored by  
commercial agreements, associated statements of work that define the product specifications, and professional services fees  
from both companies to Napatech. I am happy to report that our engineering team has met every development milepost on,  
and in some cases ahead of schedule.  
•
•
On May 2, based on these developments, we increased our guidance on the impact from design-wins for these new products,  
from 30,000-40,000 units to 50,000-60,000 units in their peak annual production years.  
On May 7, Napatech completed a private placement capital raise from 9,000,000 shares at a subscription price of NOK 25.00 –  
above the market price at the time. The Private Placement was significantly oversubscribed and attracted interest from high-  
quality accounts, as well as receiving strong support from existing shareholders. ABG Sundal Collier ASA and SpareBank 1  
Markets AS served as managers of the Private Placement  
•
•
•
On August 1, Amantya, a company focused on 5G infrastructure, specifically user plane function offload, or “UPF Offload”,  
disclosed that they had successfully completed the engineering integration of their 5G packet core solutions on Napatech  
programmable NICs. The integration significantly enhances their solution's performance and scalability, enabling them to offer  
superior private 5G network services to their clients.  
On August 22, we disclosed our latest design-win for our Intel-based IPUs, SigmaX.AI, an innovative provider of high-  
performance and cost-effective big-data analytics solutions for an exploding list of datacenter and edge computing artificial  
intelligence workloads. This design win represents another new customer for Napatech, created by our business development  
partnership with Intel, and from our new Intel-based IPU products.  
Combined, these key areas of success allow us today to reaffirm our design-win guidance for 2024.  
Taking a broader view of the information technology market, there are signs of macro, tops-down industry headwinds that can  
include less spending, longer buying cycles, and increased design-win development schedules. These issues, combined with our  
customers’ inventory corrections, will continue to create short-term uncertainty in the revenue from our existing business for the  
remainder of 2024. The primary risk for the second half of 2024 is that we do not have direct control over our customers and the  
certainty and timing of their business, but we are prepared to fulfil their demand as is currently projected to us.  
The second half of the year promises new product development milestones, along with collaborative business opportunities that will  
push the boundaries of what we can achieve. With your continued support, we are poised to make Napatech's future even brighter.  
Best regards,  
Lars Boilesen  
Chief Executive Officer  
Napatech HALF-YEAR REPORT 2024  
page 2 of 15  
 
Highlights H1:  
•
Revenue in USD amounted to 6.5m in H1 2024, a decline of 40% compared to H1 2023. In DKK, revenue amounted to 44.7m,  
a decline of 40% compared to H1 2023.  
•
•
•
•
•
•
•
The gross margin in H1 2024 was 68%, an increase of 2%-points compared to H1 2023.  
Staff costs and Other external costs in H1 2024 amounted to DKK 83.9m compared to DKK 72.7m in H1 2023.  
EBITDAC1 in H1 2024 amounted to negative DKK 53.4m compared to negative DKK 23.5m in H1 2023.  
EBITDA in H1 2024 amounted to negative DKK 51.7m compared to negative DKK 16.4m in H1 2023.  
Depreciation, amortization, and impairment for H1 2024 were DKK 15.6m compared to DKK 16.0m in H1 2023.  
Net Cash flow from operating activities in H1 2024 was negative DKK 47.4m compared to positive DKK 0.2m in H1 2023.  
Net working capital end of H1 2024 amounted to DKK 65.2m compared to DKK 38.5m end of H1 2023 and DKK 65.5m end  
of 2023.  
•
•
Net cash used in investing activities in H1 2024 amounted to DKK 3.7m compared to DKK 8.7m in H1 2023.  
Cash and cash equivalents at the end of H1 2024 amounted to DKK 103.2m compared to DKK 56.0m at the end of H1 2023.  
Highlights Q2:  
•
Revenue in USD amounted to 3.4m in Q2 2024, a decline 39% compared to Q2 2023. In DKK, revenue amounted to 23.2m,  
a decline of 39% compared to Q2 2023.  
•
•
•
•
•
•
•
The gross margin in Q2 2024 was 65%, a decline of 11%-points compared to Q2 2023.  
Staff costs and Other external costs in Q2 2024 amounted to DKK 43.3m compared to DKK 34.3m in Q2 2023.  
EBITDAC in Q2 2024 amounted to negative DKK 28.2m compared to negative DKK 5.6m in Q2 2023.  
EBITDA in Q2 2024 amounted to negative DKK 27.4m compared to negative DKK 3.5m in Q2 2023.  
Depreciation, amortization, and impairment for Q2 2024 were DKK 7.7m compared to DKK 8.3m in Q2 2023.  
Net Cash flow from operating activities in Q2 2024 was negative DKK 41.9m compared to negative DKK 23.1m in Q2 2023.  
Net cash used in investing activities in Q2 2024 amounted to DKK 2.7m compared to DKK 2.6m in Q2 2023.  
Key figures2:  
Revenue USD m  
Q2 2024 Q2 2023  
FY 2024  
6.5  
-40%  
44.7  
-40%  
68%  
-53.4  
-51.7  
-47.4  
65.2  
FY 2023  
10.9  
-16%  
74.9  
-15%  
66%  
-23.5  
-16.4  
0.2  
3.4  
-39%  
23.2  
-39%  
65%  
5.5  
10%  
37.8  
7%  
76%  
-5.6  
-3.5  
-23.1  
38.5  
56.0  
Growth YoY USD m  
Revenue DKK m  
Growth YoY DKK m  
Gross Margin  
EBITDAC DKK m  
EBITDA DKK m  
Net Cash Flow from Operating Activities DKK m  
Net Working Capital, end of period DKK m  
Cash and cash equivalents, end of period DKK m  
-28.2  
-27.4  
-41.9  
65.2  
38.5  
56.0  
103.2  
103.2  
This is Napatech  
Napatech is a Danish tech company developing high-performance, programmable network interface cards and software for programmable NICs. The  
Napatech software suite ensures broad compatibility and seamless integration for our family of FPGA-based SmartNICs. With support for all major  
systems and a common API that easily integrates with custom-developed, open source, or commercial applications, we enable significantly reduced  
time-to-market for new products.  
Additional information is available at www.napatech.com\investor.  
1 EBITDAC: Earnings before depreciation, amortization and impairment, and cost transferred to development projects.  
2 Definitions: Gross Margin is calculated as ‘Gross Profit’ / ‘Revenue’; EBITDAC is calculated as ‘Earnings Before Interest, Taxes, Depreciation and Amortization’ before  
staff costs transferred to capitalized development costs; EBITDA is calculated as ‘Earnings Before Interest, Taxes, Depreciation and Amortization’; Net working capital  
represents the value of inventories, trade receivables of other current operating assets less trade payables and other current operating liabilities. Cash and cash  
equivalents and income tax receivable or payable are not part of the net working capital; Cash flows from operating activities are profit or loss before tax added or  
deducted changes in the net working capital, added or deducted changes in provisions and added the yearly depreciation and amortization; Free cash flow is net cash  
flow from operating activities added or deducted investing activities.  
Napatech HALF-YEAR REPORT 2024  
page 3 of 15  
 
Revenue and Gross Margin  
Financial Items  
H1  
H1  
Napatech reports revenue of DKK 44.7m in the first half  
of 2024 compared to DKK 74.9m in the same period in  
2023, equivalent to a decline of 40%. In USD, revenue was  
down 40% compared to H1 2023.  
Financial items for H1 2024 were negative DKK 0.7m  
compared to a negative DKK 1.7m in H1 2023.  
Q2  
Financial items for Q2 2024 were negative DKK 0.7m  
compared to a negative DKK 0.7m in Q2 2023.  
The gross margin in H1 2024 was 68% compared to 66%  
in H1 2023.  
Taxes  
Q2  
H1  
Napatech reports revenue of DKK 23.2m in Q2 2024  
compared to DKK 37.8m in the same period in 2023,  
equivalent to a decline of 39%. In USD, revenue declined  
40% compared to Q2 2023.  
Taxes for H1 2024 amounted to an income of DKK 0.7m  
compared to a a cost of DKK 0.7m in H1 2023.  
Q2  
Taxes for Q2 2024 amounted to an income of DKK 0.7m  
compared to a cost of DKK 0.7m in Q2 2023.  
The gross margin in Q2 2024 was 65% compared to 76%  
in Q2 2023.  
Investments  
Costs  
H1  
H1  
The total net cash used in investing activities in H1 2024  
was DKK 3.7m, of which DKK 1.9m was invested in new  
product development. In H1 2023, the total net cash used  
in investing activities was DKK 8.7m, of which DKK 8.2m  
was invested in new product development.  
Staff costs and Other external costs in H1 2024 amounted  
to DKK 83.9m, compared to DKK 72.7m in H1 2023.  
Operating expenses after transferal of staff costs to  
capitalized development costs in H1 2024 amounted to  
DKK 82.2m, compared to DKK 65.5m in H1 2023.  
Q2  
The total net cash used in investing activities in Q2 2024  
was DKK 2.7m, of which DKK 0.9m was invested in new  
product development. In Q2 2023, the total net cash used  
in investing activities was DKK 2.6m, of which DKK 2.1m  
was invested in new product development.  
Q2  
Staff costs and Other external costs in Q2 2024 amounted  
to DKK 43.3m, compared to DKK 34.3m in Q2 2023.  
Operating expenses after transferal of staff costs to  
capitalized development costs in Q2 2024 amounted to  
DKK 42.4m, compared to DKK 32.2m in Q2 2023.  
Cash Flow  
H1  
Net cash flow from operating activities in H1 2024 was  
negative DKK 47.4m compared to positive DKK 0.2m in H1  
2023.  
EBITDAC and EBITDA  
H1  
Earnings  
before  
Interest,  
Tax,  
Depreciation,  
Amortization, and Capitalization of development cost  
(EBITDAC) amounted to negative DKK 53.4m in H1 2024  
compared to negative DKK 23.5m in H1 2023.  
Free cash flow in H1 2024 amounted to negative DKK  
51.1m compared to negative DKK 8.5m in H1 2023.  
Net cash from financing activities in H1 2024 was positive  
DKK 111.7m, compared to positive DKK 53.1m in H1 2023.  
EBITDA in H1 2024 was negative DKK 51.7m compared to  
negative DKK 16.4m in H1 2023.  
Cash and cash equivalents end of H1 2024 was DKK  
103.2m compared to DKK 56.0m at the end of H1 2023.  
Q2  
EBITDAC amounted to negative DKK 28.2m in Q2 2024  
compared to negative DKK 5.6m in Q2 2023.  
Q2  
Net cash flow from operating activities in Q2 2024 was  
negative DKK 41.9m compared to negative DKK 23.1m in  
Q2 2023.  
EBITDA in Q2 2024 was negative DKK 27.4m compared to  
negative DKK 3.5m in Q2 2023.  
Depreciation, amortization, and impairment  
Free cash flow in the quarter amounted to negative DKK  
44.6m compared to negative DKK 25.7m in Q2 2023.  
H1  
Depreciation, amortization, and impairment in H1 2024  
were DKK 15.6m compared to DKK 16.0m in Q2 2023.  
Net cash from financing activities in Q2 2024 was positive  
DKK 120.2m, compared to a positive DKK 69.5m in Q2  
2023.  
Q2  
Depreciation, amortization, and impairment in Q2 2024  
were DKK 7.7m compared to DKK 8.3m in Q2 2023.  
Changes in equity  
The company's equity amounted to DKK 190.5m on June  
30, 2024, this is an increase of DKK 78.8 from December  
Napatech HALF-YEAR REPORT 2024  
page 4 of 15  
 
31, 2023. On May 7, 2024, Napatech completed a private  
placement of 9,000,000 shares at a subscription price of  
NOK 25.00 per share, raising DKK 143 million in gross  
proceeds.  
In H1 2024, equity was decreased by comprehensive  
income with DKK -66.8m and increased with DKK 145.6m  
by transactions with shareholders.  
Shareholders and Share Information  
Napatech, as of June 30, 2024, had 99,614,548 shares,  
each with a nominal value of DKK 0.25. The share capital  
is DKK 24,903,548.00, divided among the 2,041  
shareholders.  
Number of  
shares  
Investor  
% of total  
SUNDT AS  
VERDANE CAPITAL VIII  
LUDVIG LORENTZEN AS  
J.P. MORGAN SE  
ARBEJDSMARKEDETS TILLAEGSPENSION  
BROWNSKE BEVEGELSER AS  
SKANDINAVISKA ENSKILDA BANKEN AB  
BANK PICTET & CIE (EUROPE) AG  
SKANDINAVISKA ENSKILDA BANKEN AB  
EXTELLUS AS  
J.P. MORGAN SE  
PRIVATE INVESTOR  
MANARA AS  
SKANDINAVISKA ENSKILDA BANKEN AB  
THE BANK OF NEW YORK MELLON SA/NV  
MP PENSJON PK  
AREPO AS  
DANSKE BANK A/S  
12,475,975  
9,713,618  
6,600,000  
6,200,738  
5,800,000  
3,804,445  
3,755,095  
3,278,405  
2,570,863  
2,425,411  
2,389,433  
1,900,000  
1,860,988  
1,826,127  
1,767,022  
1,569,090  
1,361,535  
1,311,969  
1,271,922  
1,211,842  
73,094,478  
26,520,070  
99,614,548  
12.52%  
9.75%  
6.63%  
6.22%  
5.82%  
3.82%  
3.77%  
3.29%  
2.58%  
2.43%  
2.40%  
1.91%  
1.87%  
1.83%  
1.77%  
1.58%  
1.37%  
1.32%  
1.28%  
1.22%  
73.36%  
26.64%  
100%  
BNP PARIBAS  
NORDNET BANK AB  
Total number owned by top 20  
Total 2,021 other shareholders  
Total Number of shares  
Events after the end of the period  
No significant events have occurred after the end of the  
reporting period.  
Outlook for 2024  
Since our capital raise in May this year, we have  
accelerated our development activities significantly to  
bring new products to the market quickly. As a result, we  
are updating our guidance for Staff costs and Other  
external costs in 2024 to be in the range of 170-180 mDKK  
(previously 145-155 mDKK). Other financial guided  
ranges remain unchanged with revenue in the range of  
DKK 170-180m, gross margin in the range of 69-71%, and  
Staff costs transferred to capitalized development costs  
in the range of DKK 10-15m  
Disclaimer:  
With performance in the middle of the guided ranges,  
EBITDA would be negative DKK 40 million (previously  
negative DKK 15 million).  
This report may contain statements regarding the future in  
connection with Napatech's growth initiatives, profit figures,  
outlook, strategies, and objectives. All statements regarding the  
future are subject to inherent risks and uncertainties, and many  
factors can lead to actual profits and developments deviating  
substantially from what has been expressed or implied in such  
statements.  
The company is exposed to risks that might affect our  
ability to reach our goals, such as currency fluctuations,  
general market uncertainty, and material changes in our  
large OEMs' needs for Napatech's products.  
Napatech HALF-YEAR REPORT 2024  
page 5 of 15  
 
MANAGEMENT STATEMENT
The Board of Directors and the Executive Management have considered and adopted the interim report of Napatech Group
for the period from January 1 to June 30, 2024
The interim report has been prepared in accordance with IAS 34 Interim Financial Reporting, as adopted by the EU, and
additional Danish interim reporting requirements for listed companies.
In our opinion, the interim report gives a true and fair view of the Group's assets, liabilities, and financial position on June 30,
2024, and of the results of the Group's operations and cash flows for the period January 1 to June 30, 2024.
We find that the Management's commentary provides a fair statement of developments in the activities and financial
situation of the Group, financial results for the period, and the general financial position of the Group and describes the major
risks and elements of uncertainty faced by the Group. The term Company below refers as well to the Group.
The interim report is unaudited and has not been reviewed by the company's auditors.
Søborg, August 22, 2024
Executive Management  
Lars Boilesen, CEO
Board of Directors  
Christian Jepsen, Chairman
Howard Bubb
Beth Topolovsky
Danny Lobo
Svenn Tore Larsen
Napatech HALF-YEAR REPORT 2024  
page 6 of 15  
 
INCOME STATEMENT  
For the period ended June 30, 2024  
Q2  
2024  
Q2  
2023  
H1  
2024  
H1  
2023  
DKK'000  
Note  
3
Revenue  
23,176
(8,105)
15,071
(28,581)
(14,726)
(28,236)
867
37,846
(9,191)
28,655
(23,455)
(10,810)
(5,610)
2,065
44,718
(14,217)
30,501
(56,339)
(27,562)
(53,400)
1,716
74,942
(25,757)
49,185
(52,911)
(19,776)
(23,502)
7,144
Cost of goods sold  
Gross profit  
Staff costs  
Other external costs  
EBITDAC  
Transferred to capitalized development costs  
EBITDA  
(27,369)
(7,699)
(35,068)
373
(3,545)
(8,300)
(11,845)
2
(51,684)
(15,643)
(67,327)
1,206
(16,358)
(16,026)
(32,384)
5
Depreciation, amortization and impairment  
Operating result (EBIT)  
Finance income  
Finance costs  
(1,112)
(35,807)
747
(662)
(1,869)
(1,690)
Result before tax  
Income tax  
(12,505)
(665)
(67,990)
745
(34,069)
(672)
Result for the period  
(35,060)
(13,170)
(67,245)
(34,741)
H1  
H1  
Earnings / (loss) per share:  
Basic, DKK  
4
2024  
(0.73)
(0.73)
2023  
(0.40)
(0.40)
Diluted, DKK  
STATEMENT OF COMPREHENSIVE INCOME  
For the period ended June 30, 2024  
H1  
H1  
DKK'000  
2024  
2023  
Result for the period  
(67,245)
(34,741)
Items that may be reclassified to profit and loss in subsequent periods:  
Exchange differences on translation of foreign operations  
400
400
(266)
Other comprehensive income after tax  
(266)
Total comprehensive income  
(66,845)
(35,007)
Napatech HALF-YEAR REPORT 2024  
page 7 of 15  
 
CASH FLOW STATEMENT  
For the period ended June 30, 2024  
Q2  
2024  
Q2  
2023  
H1  
2024  
H1  
2023  
DKK'000  
Operating activities  
Income/Loss before tax  
(35,807)
(12,505)
(67,990)
(34,069)
Adjustments to reconcile profit before tax to net cash flows  
Finance income  
(373)
1,112
7,699
2,693
(2)
662
(1,206)
1,869
(5)
1,690
Finance costs  
Depreciation, amortisation and impairment  
Share-based payment expense  
8,300
488
15,643
4,707
16,026
1,350
Working capital adjustments  
Change in inventories  
3
(4,549)
975
(17,342)
14,775
(6,097)
39,320
Change in trade and other receivables and prepayments  
(11,881)
Change in trade and other payables and contract liabilities  
Interest received  
(4,434)
201
(15,116)
2
3,477
266
(16,296)
5
Interest paid  
(1,072)
(79)
(674)
(670)
(1,495)
(80)
(1,093)
(670)
161
Income tax received, net  
Net cash flows from operating activities  
(41,938)
(23,089)
(47,376)
Investing activities  
Purchase of tangible assets  
(1,740)
(896)
(345)
(2,120)
(144)
(1,740)
(1,905)
(46)
(393)
(8,150)
(144)
Investments in intangible assets  
Investments in leasehold deposits  
Net cash used in investing activities  
(46)
(2,682)
(2,609)
(3,691)
(8,687)
Free cash flow  
(44,620)
144,671
(25,698)
53,740
(51,067)
144,791
(8,526)
53,740
Financing activities  
Capital increase  
Transaction costs on issue of shares  
(5,188)
-
(365)
-
(5,188)
1,491
(365)
64
Increase (decrease) through treasury share transactions  
Payment of financial lease liabilities  
Repayment of borrowings  
(873)
(18,449)
(880)
16,965
(1,746)
(27,621)
(1,638)
1,326
Net cash flows from financing activities  
120,161
69,460
111,727
53,127
Net change in cash and cash equivalents  
Net foreign exchange difference  
75,541
147
43,762
5
60,660
179
44,601
(519)
Cash and cash equivalents at the beginning of the period  
Cash and cash equivalents at the end of the period  
27,518
103,206
12,277
56,044
42,367
103,206
11,962
56,044
Napatech HALF-YEAR REPORT 2024  
page 8 of 15  
 
BALANCE SHEET  
ASSETS  
30 June  
2024  
31 Dec.  
2023  
30 June  
2023  
DKK'000  
Note  
Development projects, completed  
Development projects, in progress  
Patents  
24,804
4,131
1,424
36,601
2,226
1,715
49,230
-
2,021
Intangible assets  
5
30,359
40,542
51,251
Plant and equipment  
Right-of-use assets  
4,146
6,250
378
4,390
7,881
316
4,329
9,513
475
Leasehold improvements  
Tangible assets  
10,774
12,587
14,317
Leasehold deposits  
1,587
1,541
1,541
Other non-current assets  
1,587
1,541
1,541
Non-current assets  
42,720
54,670
67,109
Inventories  
52,914
19,193
3,594
35,572
37,586
2,335
44,951
12,786
2,004
Trade receivables  
Prepayments  
Other receivables  
Income tax receivable  
Cash and cash equivalents  
19,461
6,729
15,880
5,885
15,121
5,500
103,206
42,367
56,044
Current assets  
205,097
139,625
136,406
Total assets  
247,817
194,295
203,515
Napatech HALF-YEAR REPORT 2024  
page 9 of 15  
 
EQUITY AND LIABILITIES  
DKK'000  
30 June  
2024  
31 Dec.  
2023  
30 June  
2023  
Note  
Share capital  
6
7
24,904
481,025
(619)
22,544
343,064
(2,110)
(271)
22,544
343,013
(2,456)
(22)
Share premium  
Treasury shares  
Foreign currency translation reserve  
Other capital reserves  
Retained earnings  
129
14,555
(329,515)
10,707
10,157
(265,251)
(262,224)
Equity  
190,479
111,710
107,985
Interest-bearing loans and borrowings  
Other non-current financial liabilities  
Non-current lease liabilities  
8,223
4,571
3,225
3,306
8,601
4,433
4,854
3,048
9,758
4,633
6,500
3,744
Non-current contract liabilities  
Non-current liabilities  
19,325
20,936
24,635
Interest-bearing loans and borrowings  
Current lease liabilities  
Trade payables  
8,123
3,275
8,277
11,048
7,290
35,504
3,282
5,727
12,495
4,641
35,031
3,247
4,045
Other payables  
10,603
17,969
Contract liabilities  
Current liabilities  
38,013
61,649
70,895
Total liabilities  
57,338
82,585
95,530
Total equity and liabilities  
247,817
194,295
203,515
Napatech HALF-YEAR REPORT 2024  
page 10 of 15  
 
STATEMENT OF CHANGES IN EQUITY  
Foreign  
currency  
Share  
based  
Share  
Share  
Treasury translation payment Retained  
Total  
capital  
premium  
shares  
reserve  
reserve  
earnings  
equity  
DKK'000  
2024  
Equity at January 1  
22,544
343,064
(2,110)
(271)
10,707
(262,224)
(67,245)
-
111,710
(67,245)
400
Result for the period  
-
-
-
-
-
-
-
-
-
-
-
-
-
Total other comprehensive income  
Total comprehensive income for the period  
Transactions with shareholders  
Issue of shares  
400
400
(67,245)
(66,845)
2,360
-
142,431
(5,188)
-
-
-
-
-
-
-
-
144,791
(5,188)
Transaction costs  
Increase (decrease) through treasury share  
transactions  
-
-
718
1,491
-
-
-
(46)
1,491
(187)
Reversal, exercised and lapsed options  
Share-based payments  
-
-
-
-
-
-
(859)
-
4,707
14,555
-
4,707
Equity at June 30  
24,904
481,025
(619)
129
(329,515)
190,479
H1 2023  
Equity at January 1  
20,774
290,457
(2,520)
244
-
13,860
(234,560)
(34,741)
-
88,255
(34,741)
(266)
Result for the period  
-
-
-
-
-
-
-
-
-
-
-
-
Total other comprehensive income  
Total comprehensive income for the period  
Transactions with shareholders  
Issue of shares  
(266)
(266)
(34,741)
(35,007)
1,770
51,970
-
-
-
-
-
53,740
(365)
64
Transaction costs  
-
(365)
-
-
-
Share buyback  
-
-
951
64
-
-
-
4,050
-
Reversal, exercised and lapsed options  
Share-based payments  
-
-
-
-
-
(5,053)
1,350
10,157
(52)
-
-
1,350
107,985
Equity at June 30  
22,544
343,013
(2,456)
(22)
(265,251)
2023  
Equity at January 1  
20,774  
290,457  
(2,520)  
244  
-
13,860  
(234,560)  
(32,016)  
-
88,255  
(32,016)  
(515)  
Result for the period  
-
-
-
-
-
-
-
-
-
-
-
-
Total other comprehensive income  
Total comprehensive income for the period  
Transactions with shareholders  
Issue of shares  
(515)  
(515)  
(32,016)  
(32,531)  
1,770  
51,970  
(365)  
-
-
-
-
-
-
53,740  
(365)  
-
Transaction costs  
-
-
-
-
Share buyback  
-
-
410  
-
-
-
-
4,352  
-
Reversal, exercised and lapsed options  
Share-based payments  
-
-
1,002  
-
-
-
(5,689)  
2,536  
10,707  
75  
2,536  
111,710  
Equity at December 31  
22,544  
343,064  
(2,110)  
(271)  
(262,224)  
Napatech HALF-YEAR REPORT 2024  
page 11 of 15  
 
NOTES TO THE FINANCIAL STATEMENTS  
1. SIGNIFICANT ACCOUNTING POLICIES  
The interim condensed consolidated financial statements have been prepared in accordance with IAS 34, Interim Financial  
Reporting, as adopted by the EU, and additional Danish disclosure requirements for listed companies.  
All new or amended standards (IFRS) and interpretations (IFRIC), as adopted by the EU and effective for the financial year  
beginning on January 1, 2024, have been adopted. The implementation of these new or amended standards and interpretations  
had no impact on the interim condensed consolidated financial statements.  
The accounting policies are consistent with those applied to the consolidated financial statements for 2023.  
The consolidated financial statements for 2023 contain a full description of accounting policies.  
The interim condensed consolidated financial statements  
The interim condensed consolidated financial statements comprise the parent company, Napatech A/S, and its subsidiary. The  
subsidiary is fully consolidated from the date of acquisition and/or incorporation, the date on which the parent company obtains  
control until such control ceases. The subsidiary's financial statements are prepared for the same reporting period as the parent  
company's financial statements, using consistent accounting policies. The consolidated financial statements are prepared as a  
consolidation of the parent company's and the subsidiary's financial statements, eliminating all intragroup balances, transactions,  
unrealised gains and losses, and dividends.  
The interim condensed consolidated financial statements are prepared on a historical cost basis.  
The interim condensed consolidated financial statements are presented in thousand Danish kroner (DKK'000).  
2. SIGNIFICANT ACCOUNTING JUDGEMENTS, ESTIMATES, AND ASSUMPTIONS  
The preparation of the interim condensed consolidated financial statements requires the Management to make judgments,  
estimates, and assumptions that affect the reported revenues, expenses, assets, and liabilities.  
The accounting judgments, estimates, and assumptions that Management makes are the same for these interim condensed  
consolidated financial statements as for the consolidated financial statements for 2023.  
3. OPERATING SEGMENTS  
The following tables present revenue and gross profit information about the Group's operating segments for H1 2024 and H1  
2023, respectively:  
Geographical segments  
H1 2024  
Consolidated  
DKK'000  
AMERICAS  
ROW  
Revenue  
Total revenue  
33,289  
(11,828)  
21,461  
11,429  
(2,389)  
9,040  
44,718  
(14,217)  
30,501  
Cost of goods sold  
Segment gross profit  
H1 2023  
DKK'000  
Consolidated  
AMERICAS  
ROW  
Revenue  
Total revenue  
55,372  
(18,327)  
37,257  
19,570  
(7,430)  
11,928  
74,942  
(25,757)  
49,185  
Cost of goods sold  
Segment gross profit  
Explanation of abbreviations:  
AMERICAS = North & South America ROW = Rest of the World  
The geographical segmentation is based on the location of the customers.  
Napatech HALF-YEAR REPORT 2024  
page 12 of 15  
 
Business segments  
H1 2024  
SmartNIC  
Products  
Engineering  
services  
Consolidated  
DKK'000  
Revenue  
Total revenue  
42,645  
2,073  
44,718  
Cost of goods sold  
(14,217)  
-
(14,217)  
Segment gross profit  
28,428  
2,073  
30,501  
H1 2023  
DKK'000  
SmartNIC  
Products  
Engineering  
services  
Consolidated  
Revenue  
Total revenue  
62,341  
12,601  
(3)  
12,599  
74,942  
(25,757)  
49,185  
Cost of goods sold  
(25,754)  
Segment gross profit  
36,586  
Revenue from Engineering services is considered a separate segment from SmartNIC products due to the difference in economic  
characteristics and the timing of revenue recognition. According to IFRS 15, revenue from engineering service contracts is  
recognized in the income statement based on the stage of completion (over time), while the main part of the revenue from  
SmartNIC products is recognized in the income statement at a point in time.  
The Group monitors the segments' performance to the level of gross profit. All other income statement items, as well as assets  
and liabilities, are managed on a group basis and, therefore, are not allocated to individual segments.  
4. EARNINGS PER SHARE  
H1  
DKK'000  
2024  
2023  
Net profit attributable to equity holders of the parent company for basic  
earnings and the effect of dilution  
(67,245)  
(34,741)  
H1  
Thousands  
2024  
2023  
Weighted average number of shares for basic earnings per share  
92,703  
85,889  
Effect of dilution:  
Share options  
-
-
Weighted average number of shares adjusted for the effect of dilution  
92,703  
85,889  
Number of share options with potential effect of dilution:  
3,229  
2,306  
According to IAS 33 the effect of dilution from share options is not allowed to decrease the loss of earnings per share.  
Napatech HALF-YEAR REPORT 2024  
page 13 of 15  
 
5. INTANGIBLE ASSETS  
Development Development  
projects,  
completed  
projects,  
in progress  
Patents  
10,435  
Total  
343,558  
DKK'000  
Cost at 1 January 2024  
Additions in the period  
Cost at 30 June 2024  
330,897  
-
2,226  
1,905  
4,131  
-
1,905  
330,897  
10,435  
345,463  
Accumulated amortisation at 1 January 2024  
Amortisation for the period  
294,296  
11,797  
-
-
8,720  
291  
303,016  
12,088  
Accumulated amortisation and impairment 30 June 2024  
Carrying amount at 30 June 2024  
306,093  
24,804  
-
9,011  
1,424  
315,104  
30,359  
4,131  
The annual impairment test for the intangible assets will be performed on December 31, 2024. As of June 30, 2023, the  
Management has assessed that there were no indications of impairment concerning the Group's intangible assets in the reporting  
period.  
6. ISSUED SHARE CAPITAL AND RESERVES  
Authorised shares  
2024  
2023  
Thousands Thousands  
Ordinary shares of DKK 0.25 each at 1 January  
Increase in ordinary shares DKK 0.25 each  
Ordiniary shares of DKK 0.25 each at 30 June  
90,175  
9,440  
83,095  
7,080  
99,615  
90,175  
7. TREASURY SHARES  
Treasury shares have been acquired to settle share options in the Group's share option program.  
8. COMMITMENTS AND CONTINGENCIES  
Collaterals  
The Group has issued a floating charge of DKK 40 million secured on receivables, inventories, patents and plant and equipment  
as collateral for loans.  
Napatech HALF-YEAR REPORT 2024  
page 14 of 15  
 
Napatech A/S
Tobaksvejen 23A, 1  
DK-2860 Søborg  
Denmark  
CVR no. 10109124  
Phone: +45 4596 1500  
www.napatech.com  
Napatech HALF-YEAR REPORT 2024  
page 15 of 15