INTERIM REPORT  
FOR Q3 2023/24  
Ambu A/S, Baltorpbakken 13, DK-2750 Ballerup  
Registration no. 63644919  
1
Company announcement no. 13 2023/24  
|
30 August 2024  
 
INTERIM REPORT FOR Q3 2023/24  
In the third quarter of the 2023/24 financial year, Ambu delivered  
15.0% organic revenue growth and a 12.9% EBIT margin before  
special items. This was driven by Endoscopy Solutions growing  
HIGHLIGHTS FOR THE QUARTER  
18.0% and Anaesthesia & Patient Monitoring growing 10.9%.  
Last year’s comparative figures are presented in brackets.  
On July 10, 2024, Ambu raised its financial guidance by upgrading  
its full-year organic revenue growth to 12-14%, from 10-12%, and  
EBIT margin before special items to 11-13%, from 10-12%. In addi-  
tion, the company raised its free cash flow expectations to DKK  
+450m, from DKK +370m. The better-than-expected performance  
was driven by continued strong growth in Endoscopy Solutions,  
solid growth in Anaesthesia & Patient Monitoring and improved  
operational leverage, in line with Ambu’s ZOOM IN strategy and  
transformation plan.  
Financial highlights  
●
●
Revenue for Q3 increased organically by 15.0% (8.1%) to DKK 1,383m (DKK 1,195m), with  
reported growth of 15.7% (5.9%). Organic growth year-to-date was 14.9% (5.4%), with reported  
growth of 13.9% (7.2%).  
Endoscopy Solutions revenue increased organically by 18.0% (23.3%) in Q3 and by 21.6%  
(12.0%) year-to-date. Pulmonology posted 9.9% (16.0%) organic growth, and Endoscopy  
Solutions excluding pulmonology posted 27.6% (33.2%) organic growth, driven by high  
double-digit growth in urology and ENT.  
●
●
Anaesthesia & Patient Monitoring increased organically by 10.9% (-7.2%) in Q3 and by 6.4%  
(-2.0%) year-to-date.  
EBIT before special items for the quarter was DKK 178m (DKK 91m), with an EBIT margin  
before special items of 12.9% (7.6%). EBIT year-to-date ended at DKK 498m (DKK 205m), with  
an EBIT margin of 12.4% (5.8%). The increase in EBIT margin was primarily due to organic  
revenue growth and targeted efforts within Ambu’s transformation agenda, aligned with the  
company’s ZOOM IN strategy.  
“I am proud to see that in Q3, our global teams continued our strong  
growth momentum, achieving double-digit growth in both Endoscopy  
Solutions and Anaesthesia & Patient Monitoring, while also securing  
an improved profitability level of 12.9%, versus 7.6% last year.  
Also, we obtained North American regulatory clearance (FDA) for our  
new ureteroscope, along with our two endoscopy systems, aView™ 2  
Advance and aBox™ 2. This milestone means that urology profes-  
sionals in the USA will now be able use our aScope™ 5 Uretero on the  
same ecosystem platform as for our aScope™ 4 Cysto, thereby  
benefitting from a strong interconnected solutions set-up.”  
●
Free cash flow before acquisitions totalled DKK 163m (DKK 157m) for Q3 and DKK 426m  
(DKK 4m) year-to-date.  
●
The adjusted FY 2023/24 financial guidance stated on 10 July 2024 is maintained:  
-
-
-
Organic revenue growth: 12-14% (10-12%)  
EBIT margin before special items: 11-13% (10-12%)  
Free cash flow: DKK +450m (DKK +370m)  
BRITT MEELBY JENSEN  
Chief Executive Officer  
Business highlights  
●
Strengthened solutions offering in:  
-
-
Gastroenterology (GI): European clearance (CE) of aScope™ Duodeno 2 with aBox™ 2.  
Urology: North American clearance (FDA) of aScope™ Uretero with aBox™ 2 and  
aView™ 2 Advance.  
●
●
On June 10, 2024, Graziela Malucelli was appointed as Ambu’s new Chief Operating Officer  
(COO) and member of the Executive Leadership Team.  
Introduction of 100% bioplastic material in the cuff protectors of Ambu’s disposable  
laryngeal mask offering, ensuring a lower carbon footprint than purely fossil-based plastics.  
Q3 2023/24 conference call  
A conference call is broadcast live today, Friday 30 Aug 2024, at 11:00 (CEST), via  
ambu.com/webcastQ32024. To ask questions during the Q&A session, please  
register prior to the call via ambu.com/conferencecallQ32024register. Upon  
registration, you will receive an e-mail with information to access the call.  
The presentation can be downloaded at Ambu.com/presentations.  
2
Company announcement no. 13 2023/24  
|
30 August 2024  
 
FINANCIAL HIGHLIGHTS  
Q3  
Q3  
YTD  
YTD  
FY  
Q3  
Q3  
YTD  
YTD  
FY  
2023/24 2022/23 2023/24 2022/23 2022/23  
DKKm  
2023/24 2022/23 2023/24 2022/23 2022/23  
DKKm  
Key figures and ratios  
Organic growth, %  
Gross margin, %  
Income statement  
Revenue  
Gross profit  
EBITDA before special items  
Depreciation, amortisation and impairment  
EBIT before special items  
Special items  
EBIT  
EBITDA  
Net financials  
Profit before tax  
15.0  
60.2  
47.3  
19.3  
12.9  
12.9  
19.3  
23  
16  
0.1  
79  
19  
8.1  
56.2  
48.6  
14.5  
7.6  
7.4  
14.5  
19  
-1  
1.2  
77  
21  
14.9  
59.5  
47.1  
19.1  
12.4  
12.4  
19.1  
23  
16  
0.1  
79  
19  
5.4  
56.8  
51.0  
12.6  
5.8  
5.8  
12.6  
20  
-1  
1.2  
77  
21  
7.6  
56.8  
50.5  
13.2  
6.3  
6.2  
13.4  
20  
3
0.7  
79  
20  
1,383  
832  
267  
-89  
178  
0
178  
267  
-4  
1,195  
672  
173  
-82  
91  
-2  
89  
173  
-26  
63  
4,004  
2,384  
765  
-267  
498  
0
498  
765  
-17  
3,516  
1,998  
443  
-238  
205  
-2  
203  
443  
-93  
4,775  
2,713  
632  
-330  
302  
-8  
294  
642  
-84  
OPEX ratio, %  
EBITDA margin before special items, %  
EBIT margin before special items, %  
EBIT margin, %  
EBITDA margin, %  
Tax rate, %  
Return on equity, %  
NIBD/EBITDA before special items  
Equity ratio, %  
Net working capital, % of revenue  
Return on invested capital (ROIC), %  
Average number of employees  
174  
134  
481  
370  
110  
88  
210  
168  
Net profit for the period  
51  
8
3
8
3
4
Cash flow  
4,945  
4,313  
4,815  
4,337  
4,385  
Cash flow from operating activities (CFFO)  
Cash flow from investing activities (CFFI)  
Free cash flow (FCF)  
235  
-72  
163  
244  
-87  
157  
620  
-194  
426  
245  
-241  
4
518  
-326  
192  
Share-related ratios (in DKK)  
Market price per share  
Earnings per share (EPS)  
134  
0.50  
0.50  
112  
0.19  
0.19  
134  
1.39  
1.39  
112  
0.34  
0.34  
74  
0.64  
0.64  
CFFO, % of revenue  
CFFI, % of revenue  
FCF, % of revenue  
17  
-5  
12  
20  
-7  
13  
15  
-4  
11  
7
-7  
0
11  
-7  
4
Diluted earnings per share (EPS-D)  
Key figures and ratio definitions are consistent with the ones applied in the Annual Report 2022/23.  
Balance sheet  
Assets  
Net working capital  
Equity  
Net interest-bearing debt  
Invested capital  
7,288  
1,025  
5,754  
78  
6,824  
987  
5,240  
600  
7,288  
1,025  
5,754  
78  
6,824  
987  
5,240  
600  
6,859  
939  
5,393  
427  
5,832  
5,840  
5,832  
5,840  
5,820  
3
Company announcement no. 13 2023/24  
|
30 August 2024  
 
BUSINESS PERFORMANCE - - IN BRIEF  
Business areas  
DKKm  
Q3 2023/24  
Split  
Q3 2022/23  
Organic  
Currency  
Reported  
YTD 2023/24  
YTD 2022/23  
Organic  
Currency  
Reported  
Endoscopy solutions  
- Pulmonology  
813  
410  
403  
59%  
30%  
29%  
684  
373  
311  
18.0%  
9.9%  
0.9%  
0.0%  
2.0%  
18.9%  
9.9%  
2,368  
1,235  
1,133  
1,964  
1,097  
867  
21.6%  
13.9%  
31.5%  
-1.0%  
-1.3%  
-0.8%  
20.6%  
12.6%  
30.7%  
- Excluding pulmonogy  
27.6%  
29.6%  
Anaesthesia & Patient  
Monitoring  
570  
41%  
511  
10.9%  
0.6%  
11.5%  
1,636  
1,552  
6.4%  
-1.0%  
5.4%  
- Anaesthesia  
304  
266  
22%  
19%  
271  
240  
11.2%  
10.6%  
1.0%  
0.2%  
12.2%  
10.8%  
859  
777  
808  
744  
7.6%  
5.2%  
-1.3%  
-0.8%  
6.3%  
4.4%  
- Patient Monitoring  
Total  
1,383  
100%  
1,195  
15.0%  
0.7%  
15.7%  
4,004  
3,516  
14.9%  
-1.0%  
13.9%  
Geographies  
DKKm  
Q3 2023/24  
Split  
Q3 2022/23  
Organic  
Currency  
Reported  
YTD 2023/24  
YTD 2022/23  
Organic  
Currency  
Reported  
North America  
Europe  
706  
543  
134  
51%  
39%  
10%  
587  
486  
122  
17.8%  
11.3%  
15.7%  
2.5%  
0.4%  
-5.9%  
20.3%  
11.7%  
9.8%  
2,021  
1,589  
394  
1,758  
1,399  
359  
16.7%  
13.1%  
13.5%  
-1.7%  
0.5%  
-3.8%  
15.0%  
13.6%  
9.7%  
Rest of World  
Total  
1,383  
100%  
1,195  
15.0%  
0.7%  
15.7%  
4,004  
3,516  
14.9%  
-1.0%  
13.9%  
Q3 2023/24 - ORGANIC GROWTH  
IN ENDOSCOPY SOLUTIONS  
Q3 2023/24 - SHARE OF  
Q3 2023/24 - SPLIT IN  
REVENUE BY BUSINESS AREA  
ENDOSCOPY SOLUTIONS  
Pulmonology  
Endoscopy  
Endoscopy  
Solutions  
Anaesthesia  
& Patient  
Solutions excl.  
p
5
ul
0
mo
%
nology  
M4o1nit%oring  
18.0%  
50%  
59%  
4
Company announcement no. 13 2023/24  
|
30 August 2024  
 
CONTINUED SOLID STRATEGY EXECUTION IN Q3  
Excel in execution  
across the value chain  
Provide innovative solutions  
for true customer needs  
•
Solid improvement in profitability, to 12.9% in  
•
North American regulatory clearance (FDA) of  
aScope™ 5 Uretero with aView™ 2 Advance  
and aBox™ 2. With European clearance (CE mark)  
obtained in November 2023, the controlled  
market release is expanded to USA.  
Q3 from 7.6% last year, attributed to Ambu’s  
targeted transformation efforts, aligned with the  
company’s ZOOM IN strategy, as well as  
continued strong organic revenue growth.  
•
Continued focus on growing profitability and  
generating a strong free cash flow through  
efficiencies and scalability measures, while  
balancing these efforts with selected growth  
investments.  
•
European regulatory clearance (CE) of Ambu’s  
new generation duodenoscope solution,  
aScope™ Duodeno 2 with aBox™ 2. With FDA  
clearance obtained in April, the controlled market  
release phase continues, in the USA and Europe.  
Bring people together  
in one shared culture  
Take leaps towards  
a sustainable future  
•
In June, Graziela Malucelli, joined Ambu as Chief  
Operating Officer (COO), and in August,  
Rummana Hasan left Ambu as Chief Marketing  
Officer (CMO) after 7 months in the role.  
•
Introduction of 100% bioplastic material in the  
cuff protectors of Ambu’s disposable laryngeal  
mask offering, ensuring a lower carbon footprint  
than purely fossil-based plastics.  
•
Continued progress with Ambu’s transformation  
program, centred on reducing organisational  
complexity and increasing customer value by  
building more effective, collaborative and impactful  
ways of working.  
•
CO2e per tonne finished goods decreased by  
10% year-to-date, due to increased production,  
accompanied by energy efficiency measures at  
Ambu’s manufacturing sites  
5
Company announcement no. 13 2023/24  
|
30 August 2024  
 
ENDOSCOPY SOLUTIONS PERFORMANCE  
Last year’s comparative figures are stated in brackets.  
Endoscopy Solutions sales for the quarter were up,  
reflected by an organic growth of 18.0% (23.3%) and a  
reported growth of 18.9% (21.7%), with a revenue of  
DKK 813m (DKK 684m). Endoscopy Solutions  
accounted for 59% (57%) of Ambu’s total revenue in  
Q3 2023/24.  
aScope™ 5 Broncho’s excellent performance, com-  
pared to reusable bronchoscopes.  
Gastroenterology (GI) sales growth continued, mainly  
driven by Ambu’s two gastroscope solutions,  
aScope™ Gastro and aScope™ Gastro Large. The GI  
segment accounts for a small part of Ambu’s  
Endoscopy Solutions business, representing a long-  
term growth potential, with a stepwise, high-need and  
niche area-based expansion approach.  
Endoscopy Solutions excluding pulmonology  
posted 27.6% organic growth, accounting for 50% of  
Ambu’s total endoscopy revenue. The biggest growth  
drivers were urology and ENT, which posted continued  
high double-digit growth.  
The satisfactory growth in Endoscopy Solutions was  
mainly driven by Ambu’s existing solutions in the  
growing single-use market.  
Additionally, in Q3, Ambu strengthened its gastro-  
enterology (GI) offering by obtaining European  
regulatory clearance of aScope™ Duodeno 2. Having  
secured North American regulatory clearance (FDA)  
back in April 2024, Ambu now continues its extended  
controlled market release phase in the USA and  
Europe with key hospitals to evaluate clinical perfor-  
mance in a real-life setting. The solution will be  
available in the market from 2024/25. Globally, the  
solution targets 0.4 million annual procedures.  
Ear-nose-throat (ENT) and urology continued their  
double-digit organic growth trajectory, due to an  
increased pace of order uptakes and penetration of  
new customers, especially in North America and  
Europe. Otolaryngologists and urologists value the  
workflow efficiencies brought forth by Ambu’s single-  
use solutions, which supports the continued con-  
version towards single-use in the two segments.  
DRIVERS OF THE QUARTER  
Pulmonology posted 9.9% organic growth for Q3,  
accounting for 50% of the total endoscopy revenue,  
driven by Ambu’s bronchoscopy portfolio as the  
biggest growth contributor.  
In line with expectations, pulmonology declined 4.0%  
(on a reported basis), compared to Q2 2023/24. This  
was primarily attributed to natural fluctuations of the  
flu season, which is typically the most impactful during  
the first half year of Ambu’s fiscal year.  
During the quarter, Ambu significantly enhanced its  
urology portfolio by obtaining FDA clearance for its  
ureteroscopy solution, aScope™ 5 Uretero, along with  
the company’s two endoscopy systems, aBox™ 2 and  
aView™ 2 Advance. Ambu’s ureteroscope connects to  
the same systems platform as the company’s  
aScope™ 4 Cysto, and so this clearance marks an  
important milestone within Ambu’s interconnected  
solutions set-up, ultimately enabling U.S. urologists  
and their teams to benefit from an increasingly  
seamless and efficient workflow.  
The new generation aScope™ Duodeno 2 constitutes  
a step change from previous generations, driven by  
valuable collaboration with healthcare professionals. It  
is aimed to meet the unique needs of gastroenterolo-  
gists performing ERCP procedures.  
The aScope™ 5 Broncho HD solution continues to pro-  
gress gradually, positively impacted by the transitional  
pass-through (TPT) payment framework. This was  
granted by the Center for Medicare & Medicaid Ser-  
vices (CMS), effective as of 1 January 2024, enabling  
incremental reimbursement payments for outpatient  
procedures performed with Ambu’s fifth-generation  
bronchoscope. TPT was granted, due to the solution’s  
substantial clinical improvement, compared to existing  
single-use and reusable bronchoscopy technologies.  
Endoscopy Solutions  
organic revenue growth  
The new ureteroscopy solution is developed to meet  
the need for high-quality imaging and endoscope  
robustness and manoeuvrability. It is expected to  
address a target market of 1m annual procedures, and  
Ambu expects to begin its global launch by the end of  
the 2023/24 financial year.  
18.0%  
The aScope™ 5 Broncho HD targets the bronchoscopy  
suite, representing a new customer group for Ambu.  
Feedback continues to be positive, resounding the  
in Q3 2023/24  
6
Company announcement no. 13 2023/24  
|
30 August 2024  
 
ANAESTHESIA & PATIENT MONITORING PERFORMANCE  
Last year’s comparative figures are stated in brackets.  
Organic growth in Anaesthesia & Patient Monitoring  
was 10.9% (-7.2%) in Q3, and reported growth was  
11.5% (-10.3%). With revenue of DKK 570m, Anae-  
sthesia & Patient Monitoring accounted for 41% (43%)  
of Ambu’s total revenue for the quarter.  
DRIVERS OF THE QUARTER  
Anaesthesia & Patient Monitoring was positively  
impacted by normalised post-Covid-19 levels, as well  
as stable market growth.  
Anaesthesia & Patient  
Monitoring organic  
revenue growth  
Last year, Ambu announced strategic initiatives to  
increase profitability by raising prices in selected low-  
margin areas within Anaesthesia & Patient Monitoring.  
As contracts are renewed over the next 1-3 years, these  
10.9%  
price increases are being implemented gradually. Due  
to better-than-expected contract negotiations, Ambu  
no longer expects any revenue decline in Anaesthesia  
& Patient Monitoring, however, the volume growth  
prospects are not yet fully visible, leaving some degree  
of uncertainty.  
in Q3 2023/24  
Additionally, Ambu’s solid performance in Anaesthesia  
& Patient Monitoring was slightly offset by the com-  
pany’s strategic decision to exit ~40 markets, most of  
which related to this business. The exit from these  
markets has already been completed, allowing Ambu  
to streamline operations and strengthen its efforts in  
more profitable markets.  
7
Company announcement no. 13 2023/24  
|
30 August 2024  
 
FINANCIAL RESULTS  
INCOME STATEMENT  
Q3  
Q3 Change Change  
YTD  
YTD Change Change  
DKKm  
2023/24 2022/23 in value  
%
2023/24 2022/23 in value  
%
Revenue  
1,383  
-551  
1,195  
-523  
188  
-28  
15.7%  
5.4%  
4,004  
3,516  
488  
13.9%  
6.7%  
Production costs  
-1,620  
-1,518  
-102  
Gross profit  
832  
672  
160  
23.8%  
2,384  
1,998  
386  
19.3%  
Gross margin, %  
60.2  
56.2  
‐
‐
59.5  
56.8  
‐
‐
Selling and distribution costs  
Development costs  
Mgmt and admin. costs  
Total OPEX  
-388  
-84  
-359  
-75  
-29  
-9  
8.1%  
12.0%  
23.8%  
12.6%  
-1,147  
-239  
-1,139  
-213  
-8  
-26  
-59  
-93  
0.7%  
12.2%  
13.4%  
5.2%  
-182  
-654  
-147  
-581  
-35  
-73  
-500  
-441  
-1,886  
-1,793  
EBIT  
178  
91  
87  
95.6%  
498  
205  
293 142.9%  
EBIT margin, %  
12.9  
7.6  
‐
‐
12.4  
5.8  
‐
‐
The average exchange rate in Q3, changed against  
DKK, relative to last year, was as follows: USD by 1%,  
MYR by -3%, CNY by -2% and GBP by 2%. The com-  
bined exchange rate impact on the reported revenue  
growth in %-points for Q3 was -0.7%, while being  
-1.0% for the year-to-date.  
REVENUE  
Revenue for Q3 was DKK 1,383m (DKK 1,195m),  
reflecting a reported growth of 15.7% (5.9%) and a  
15.0% (8.1%) underlying organic growth.  
Revenue year-to-date was DKK 4,004m (DKK 3,516m),  
equivalent to a reported growth of 13.9% (7.2%) and an  
organic growth of 14.9% (5.0%).  
Revenue (DKKm) and gross margin (%)  
1,500  
1,400  
1,300  
1,200  
1,100  
1,000  
63%  
GROSS PROFIT  
62%  
61%  
60%  
59%  
58%  
57%  
56%  
55%  
54%  
1,383  
Gross profit in Q3 was up 23.8% to DKK 832m (DKK  
672m), and the gross margin increased by 4.0 %-  
points to 60.2% (56.2%). The increase in gross margin  
was mainly driven by scale in production costs and  
some tailwinds from currencies, although partly offset  
by an FTE increase in production.  
1,367  
1,259  
1,254  
60.2%  
1,195  
59.5%  
58.9%  
56.8%  
56.2%  
Year-to-date, gross profit was DKK 2,384m (DKK  
1,998m), with a gross margin increase of 2.7 %-points.  
Q3  
22/23  
Q4  
22/23  
Q1  
23/24  
Q2  
23/24  
Q3  
23/24  
Gross margin %  
8
Company announcement no. 13 2023/24  
|
30 August 2024  
 
Year-to-date costs were DKK 1,147m (DKK 1,139m),  
corresponding to 28.6% (32.4%) of revenue.  
EBIT b. s. i. was DKK 498m (DKK 205m) for the year-to-  
date, with an EBIT margin b. s. i. of 12.4% (5.8%).  
OPERATING EXPENDITURES (OPEX)  
In Q3, OPEX totalled DKK 654m, up DKK 73m or  
12.6%, compared to last year, and OPEX ratio was  
47.3% (48.6%). Currency effects were negligible.  
The improved EBIT margin b. s. i. of 5.3 %-points,  
compared to Q3 last year, was driven by revenue  
growth and improved gross margin, while soft  
tailwinds from currencies accounted for more than  
1%- point for the quarter and year-to-date.  
DEVELOPMENT COSTS  
Development costs in Q3 totalled DKK 84m (DKK 75m).  
The increase was mainly driven by increased  
investments in Ambu’s sales force and project cost  
under management and administrative cost.  
Year-to-date, development costs totalled DKK 239m  
(DKK 213m), corresponding to 6.0% (6.1%) of revenue.  
Total cash flow impact of R&D was DKK 214m, corre-  
sponding to a decrease of DKK 41m, compared to the  
prior-year period. The decrease was according to plan.  
Year-to-date, OPEX totalled DKK 1,886m (DKK  
1,793m), corresponding to 47.1% (51.0%) of revenue.  
EBIT before special items (DKKm)  
and relative to revenue (margin, %)  
14.2%  
194  
250  
200  
150  
100  
50  
15%  
10%  
5%  
12.9%  
178  
Total OPEX in DKKm and relative to revenue (%)  
Cash flow impact of development costs  
10.0%  
126  
7.7%  
97  
7.6%  
91  
900  
750  
600  
450  
300  
150  
0
54.0%  
52.0%  
50.0%  
48.0%  
46.0%  
44.0%  
42.0%  
YTD  
YTD Change  
DKKm  
2023/24 2022/23 in value  
654  
618  
619  
613  
581  
Development costs  
- Depreciation,  
239  
-155  
213  
-129  
26  
-26  
49.1%  
48.9%  
48.6%  
0
0%  
amortisation and  
impairment losses  
+ Investments  
47.3%  
Q3  
Q3  
22/23  
Q4  
22/23  
Q1  
23/24  
Q2  
23/24  
Q3  
23/24  
45.3%  
Q2  
EBIT margin before special items, %  
130  
171  
-41  
Q3  
Q4  
Q1  
= Cash flow, R&D  
214  
255  
-41  
22/23 22/23 23/24 23/24 23/24  
SPECIAL ITEMS  
Year-to-date, special items was DKK 0m (DKK -2m).  
OPEX ratio, %  
MANAGEMENT AND ADMINISTRATIVE COSTS  
Management and administrative costs for Q3 were  
DKK 182m (DKK 147m), up DKK 35m or 23.8%,  
compared to last year. Cost corresponded to 13.2%  
(12.3%) of revenue.  
DEPRECIATION, AMORTISATION  
AND IMPAIRMENT  
Depreciation, amortisation and impairment (DA) for  
Q3 represented an expense of DKK 89m (DKK 84m).  
SELLING AND DISTRIBUTION COSTS  
Selling and distribution costs were DKK 388m (DKK  
359m) in Q3, up by 8.1% from the prior-year period.  
The increase in costs was primarily driven by higher  
selling costs, attributed to the previously communi-  
cated investments into Ambu’s sales force, which are  
impacting the current run rate. In contrast, distribution  
costs increased at a slower pace than the organic  
revenue growth.  
Year-to-date, DA represented an expense of DKK  
267m (DKK 238m). The increase in value was driven by  
amortisations from completed development projects.  
The increase, compared to last year, was mainly due to  
a higher level of consultancy costs from several pro-  
jects and higher IT investments in the key IT systems.  
Year-to-date, costs totalled DKK 500m (DKK 441m),  
corresponding to 12.5% (12.5%) of revenue.  
EBITDA b. s. i.  
EBITDA b. s. i. was DKK 267m (DKK 173m), with an  
EBITDA margin b. s. i. of 19.3% (14.5%).  
Selling and distribution costs corresponded to 28.1%  
(30.0%) of revenue in Q3.  
EBIT before special items (b. s. i.)  
Operating profit (EBIT) b. s. i. was DKK 178m (DKK  
91m) in Q3, with an EBIT margin b.s.i. of 12.9% (7.6%).  
9
Company announcement no. 13 2023/24  
|
30 August 2024  
 
NET FINANCIALS  
Net financials amounted to an expense of DKK 17m  
(DKK 93m) for the year-to-date, corresponding to a  
decrease of DKK 76m in net financials.  
The decrease in net financials was driven by foreign  
exchange losses, mainly from intercompany  
receivables, denominated in USD, and interest  
expenses from banks.  
For the year-to-date, bank interest was an income of  
DKK 4m (expense of DKK 38m), and interest expenses  
from leases was DKK 14m (DKK 13m).  
TAX ON PROFIT  
Tax on profit for Q3 was a net expense of DKK 40m  
(DKK 12m) and DKK 111m (DKK 22m) for the year-to-  
date, corresponding to an average effective tax rate on  
profit of 23% (20%) for the year-to-date.  
NET PROFIT  
Net profit for Q3 was DKK 134m (DKK 51m) and DKK  
370m (DKK 88m) for the year-to-date, equivalent to 9%  
(3%) of revenue.  
DILUTED EARNINGS PER SHARE  
Diluted earnings per share (EPS-D) for Q3 were DKK  
0.50 (DKK 0.19) and DKK 1.39 (DKK 0.34) for the year-  
to-date.  
10  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
CASH FLOW STATEMENT  
Cash flow condensed by main items  
Q3  
Q3 Change  
YTD  
YTD Change  
DKKm  
2023/24 2022/23 in value 2023/24 2022/23 in value  
Net profit  
Tax, financials and DA  
EBITDA  
Change in working capital  
Other items  
134  
133  
267  
-2  
51  
122  
173  
90  
83  
11  
94  
-92  
-11  
370  
395  
765  
-84  
88  
355  
443  
-109  
-89  
282  
40  
322  
25  
-30  
-19  
-61  
28  
Cash flow from operating activities (CFFO)  
Cash flow from investing activities (CFFI)  
Free cash flow (FCF)  
235  
-72  
163  
244  
-87  
157  
-9  
15  
6
620  
-194  
426  
245  
-241  
4
375  
47  
422  
Cash flow from financing activities (CFFF)  
Changes in cash  
-16  
-195  
-38  
179  
185  
-47  
-47  
-43  
‐
147  
379  
422  
Cash flow in % of revenue:  
Cash flow from operating activities (CFFO)  
Cash flow from investing activities (CFFI)  
Free cash flow (FCF)  
17  
-5  
20  
-7  
15  
-4  
7
-7  
0
‐
‐
‐
‐
‐
‐
12  
13  
11  
Free cash flow before acquisitions (DKKm) and  
CFFO and CFFI relative to revenue (%)  
by R&D activities of DKK -130m (DKK -171m) and  
investments into production capacities and IT projects.  
CFFO AND CFFI  
Cash flow from operating activities (CFFO) for Q3 was  
DKK 235m (DKK 244m), corresponding to a change of  
DKK -9m. The slightly lower CFFO, compared to last  
year, was mainly driven by a strong comparable from  
last year, as inventory investments have normalised.  
For the year-to-date, income tax paid amounted to  
DKK 62m (DKK 47m), corresponding to 13% (43%) of  
profit before tax.  
200  
20%  
188  
15%  
10%  
5%  
150  
100  
50  
163  
157  
135  
The comparison from last year was positively affected  
by inventory reductions, as too high inventory levels on  
a ratio-to-revenue basis were improved. The increased  
EBITDA did offset most of this adverse effect.  
FREE CASH FLOW  
128  
Free cash flow (FCF) for Q3 totalled DKK 163m (DKK  
157m), and FCF for the year-to-date was DKK 426m,  
up DKK 422m, compared to the same period last year.  
0%  
-5%  
-10%  
0
CFFO for the year-to-date was DKK 620m (DKK 245m).  
The improvement in Q3 was mainly driven by a focus  
on profitable growth (EBITDA), while last year’s  
comparable was affected by a strong non-recurring  
cash flow effect from a reduction in working capital.  
Q3  
22/23  
Q4  
22/23  
Q1  
23/24  
Q2  
23/24  
Q3  
23/24  
Cash flow from investing activities (CFFI) for the year-  
to-date was DKK -194m (DKK -241m), primarily driven  
CFFO, % of revenue  
CFFI, % of revenue  
11  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
BALANCE SHEET  
Balance sheet condensed by main items  
INVENTORIES  
Inventories were DKK 997m, up DKK 90m, or 10%,  
from FY 2022/23, equivalent to 19% (21%) of revenue  
on a 12-month basis.  
DKKm  
Q3 2023/24  
FY 2022/23  
Change in value  
Change in %  
Non-current assets  
Inventories  
4,801  
997  
776  
180  
534  
4,851  
907  
766  
178  
157  
-50  
90  
-1%  
10%  
1%  
The increase was in line with plans to expand safety  
stock levels for certain high-growth product categories.  
Trade receivables  
Other current assets  
Cash and cash equivalents  
10  
2
1%  
Inventories in DKKm and relative to revenue on  
a 12-month basis (%)  
377  
240%  
Total assets  
7,288  
6,859  
429  
6%  
1,200  
1,100  
1,000  
900  
22%  
21%  
20%  
19%  
18%  
17%  
16%  
21%  
Equity  
5,754  
612  
872  
50  
5,393  
584  
851  
31  
361  
28  
7%  
5%  
Interest-bearing debt  
Trade and other payables  
Other liabilities  
19%  
19%  
21  
2%  
18%  
18%  
19  
61%  
997  
Q3  
Total equity and liabilities  
7,288  
6,859  
429  
6%  
985  
Q3  
920  
Q2  
907  
Q4  
903  
Q1  
800  
22/23 22/23 23/24 23/24 23/24  
At the end of Q3, total assets were DKK 7,288m, up  
DKK 429m from FY 2022/23, and invested capital was  
DKK 5,832m.  
Net working capital (DKKm) and net working  
capital relative to revenue (%)  
Inventories Inventories, % of revenue  
1,200  
1,100  
1,000  
900  
22%  
21%  
20%  
19%  
18%  
17%  
16%  
TRADE RECEIVABLES  
21%  
NON-CURRENT ASSETS  
Trade receivables amounted to DKK 776m at the end  
of Q3, versus DKK 766m at the end of FY 2022/23. The  
financial risk on trade receivables remained low,  
unchanged from last year. Trade receivables consti-  
tuted 15% (16%) of revenue on a 12-month basis.  
Non-current assets at the end of Q3 were DKK 4,801m,  
constituting a DKK -50m decrease from FY 2022/23,  
driven by DKK -32m in currency translations and DKK  
-267m in amortisation and depreciation, partly offset  
by total investments of DKK 194m and lease  
commencement of DKK 87m.  
20%  
20%  
19%  
19%  
1,025  
1,011  
Q2  
987  
Q3  
939  
Q4  
932  
Q1  
TRADE PAYABLES AND OTHER PAYABLES  
Trade payables and other payables amounted to DKK  
872m for Q3, up DKK 21m since FY 2022/23, driven by  
an increased level of activity at our production sites.  
800  
NET WORKING CAPITAL  
Q3  
Net working capital (NWC) for Q3 was DKK 1,025m, up  
DKK 86m since FY 2022/23. NWC corresponded to  
19% (21%) of revenue on a 12-month basis.  
22/23 22/23 23/24 23/24 23/24  
NWC NWC, % of revenue  
12  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
NIBD AND LEVERAGE  
Cash and cash equivalents amounted to DKK 534m,  
up DKK 377m since FY 2022/23, mainly due to the  
strong free cash flow in the first nine months.  
EQUITY  
Net interest-bearing debt (NIBD) was DKK 78m by the  
end of Q3, down by DKK 349m since FY 2022/23,  
driven by the change in cash and cash equivalent,  
however slightly reduced by commenced leases.  
At the end of June 2024, equity totalled DKK 5,754m,  
corresponding to an equity ratio of 79%. The share  
capital was DKK 135m, distributed across 269.3m  
shares.  
CAPITAL RESOURCES IN PLACE  
Total committed credit lines in Q3 were DKK 1,800m,  
unchanged since FY 2022/23, of which DKK 0m was  
utilised.  
At Ambu’s annual general meeting, held on 13  
December 2023, a proposal to not distribute dividend  
was adopted, and ordinary dividend to the share-  
holders will consequently be DKK 0m (DKK 0m).  
At the end of Q3, Ambu’s total unutilised capital  
resources, including cash and cash equivalents,  
facilities and credit lines, amounted to DKK 2,430m.  
Ambu’s holding of Class B treasury shares was  
2,905,000 by the end of Q3, unchanged since FY  
2022/23, corresponding to 1.1% of the total share  
capital.  
NIBD (DKKm), EBITDA before special items  
(DKKm) and NIBD/EBITDA before special items  
OTHER COMPREHENSIVE INCOME  
Other comprehensive income included a translation  
adjustment, arising from the translation of subsidiaries  
in foreign currency, for the year-to-date of DKK -27m  
(DKK -217m). The reduction last year was driven by the  
depreciating USD/DKK.  
750  
600  
450  
300  
150  
0
1.4  
1.2  
1.0  
0.8  
0.6  
0.4  
0.2  
0.0  
600  
1.2  
427  
351  
285  
267  
213  
243  
0.7  
189  
173  
78  
0.5  
0.3  
0.1  
Q3  
23/24  
Q3  
22/23  
Q4  
22/23  
Q1  
23/24  
Q2  
23/24  
NIBD  
EBITDA b.s.i.  
NIBD/EBITDA b.s.i.  
13  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
SUSTAINABILITY UPDATE
Ambu continues to make strides in sustainability and has, as a result, been recognised
as a market leader for several years. For Ambu, sustainability is a true differentiator and
a source of competitive advantage, and the company is committed to advancing the
agenda by leapfrogging towards a sustainable future. For Ambu, the sustainability
agenda centres on two main areas:
ENVIRONMENTAL SUSTAINABILITY HIGHLIGHTS
Journey towards net-zero emissions
1) Circular products and packaging
2) Approaching net-zero emissions.
YTD 23/24 YTD 22/23 Change (%)
Recycled waste, % of total waste
Waste per tonne finished goods
CO2e** per tonne finished goods
51%
0.28
1.81
19
45%
0.27
2.02
21
14%
4%
CIRCULAR PRODUCTS AND PACKAGING
Ambu is dedicated to sustainable endoscopy by designing products and packaging
that facilitate recycling through the use of sustainable materials. In April 2024, Ambu
obtained FDA clearance of aScope™ Gastro Large, an endoscope with a handle made
with bioplastics.
-10%
-10%
Energy per product (GJ per tonne
finished goods)
•
aScope™ Gastro Large is the first of Ambu’s fleet of endoscopes to be manufac-
tured with bioplastics and represents an important step forward in the company’s
commitment to integrating bioplastics in all future endoscope handles by the end
of 2024.
** Including scope 1 and 2
Focus on waste management
Waste management remains a focus area across Ambu’s manufacturing sites and
offices. Year-to-date, Ambu has had a 14% increase in the share of recycled waste,
compared to same period the year before. However, due to the increase in produc-
tion output at manufacturing sites, as well as the number of employees, the waste per
tonne of finished goods increased by 4%. Ambu continues to focus on waste mana-
gement initiatives, which includes recycling and converting food waste into biogas
and fertilisers, as well as recycling materials (runners) from injection moulding
processes at manufacturing sites.
NET-ZERO EMISSIONS
Ambu is committed to operating responsibly and approaching net-zero emissions in
collaboration with suppliers and other partners. To deliver on its near-term carbon
reduction targets for scope 1, 2 and 3 greenhouse gas emissions*, Ambu is executing
on its plan, which includes:
•
For targets encompassing operational facilities (scope 1 and scope 2), Ambu will
expand the use of renewable energy and reduce the energy consumption through
a combination of Renewable Energy Certificates (RECs), Power Purchase Agree-
ments (PPAs) and investment in installation of renewable power, e.g., solar panels,
in close proximity to the company’s production sites.
Focus on CO2 reduction
Ambu continues its carbon reduction efforts, in line with its near-term carbon
reduction targets, which are validated by the Science Based Target initiative. Year-to-
date, the CO2e per tonne finished goods decreased by 10%, due to, among other
things, increased production, accompanied by energy efficiency measures at Ambu’s
manufacturing sites. The 10% decrease in energy consumed per tonne of finished
goods is a positive development, showing a decoupling of energy consumption and
product output. Ambu continues its targeted efforts with energy improvement
measures, as well as strengthened data collection.
•
For targets attributed to its entire value chain (scope 3), Ambu will continue to focus
on engagement with suppliers to further their sustainable transformation.
•
Scope 1 includes greenhouse gas emissions occurring from activities under Ambu’s direct control in sources that are owned
or controlled by Ambu. Scope 2 refers to indirect greenhouse gas emissions caused by the energy Ambu purchases, such as
electricity and district heating. Scope 3 encapsulates indirect greenhouse gas emissions – not included in scope 2 – that occur
in our value chain, including both upstream and downstream emissions.
14  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
FINANCIAL OUTLOOK 2023/24  
Ambu’s financial outlook for the 2023/24 financial year was upgraded on 10 July 2024, in connection with the company’s preliminary Q3 results, and is maintained as of 30 August  
2024. The outlook is now 12-14% for organic revenue growth and 11-13% for EBIT margin before special items. Additionally, Ambu’s free cash flow expectations are set to  
DKK +450m, and expectations for Endoscopy Solutions organic growth are set to exceed 18%.  
Local currencies  
10 Jul, 2024  
10 Apr, 2024  
Financial calendar  
2023/24  
Organic revenue growth  
12-14%  
10-12%  
Danish Kroner  
30 Sep  
End of 2023/24 financial year  
10 Jul, 2024  
11-13%  
10 Apr, 2024  
10-12%  
EBIT margin before special items  
Free cash flow  
DKK +450m  
DKK +370m  
2024/25  
31 Oct  
Deadline for the inclusion of  
specific items on the agenda  
for the Annual General  
Meeting 2024  
Exchange rate assumptions for 2023/24  
14 May, 2024  
6.91  
10 Apr, 2023  
6.95  
USD/DKK  
MYR/DKK  
CNY/DKK  
GBP/DKK  
5 Nov  
4 Dec  
Annual Report 2023/24  
1.46  
1.47  
Annual General Meeting 2024  
0.96  
0.98  
8.69  
8.61  
FORWARD-LOOKING STATEMENTS  
Forward-looking statements, in particular relating to future sales, operating income and other key financials, are subject  
to risks and uncertainties. Various factors, many of which lie outside of Ambu’s control, may cause the realised results to  
differ materially from the expectations presented in this earnings release. Such factors include, but are not confined to,  
changes in market conditions and the competitive situation, changes in demand and purchasing patterns, fluctuations  
in foreign exchange and interest rates, as well as general economic, political and commercial conditions.  
15  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
QUARTERLY RESULTS  
Q3  
Q2  
Q1  
Q4  
Q3  
Q2  
Q1  
Q3  
Q2  
Q1  
Q4  
Q3  
Q2  
Q1  
2023/24 2023/24 2023/24 2022/23 2022/23 2022/23 2022/23  
2023/24 2023/24 2023/24 2022/23 2022/23 2022/23 2022/23  
DKKm  
DKKm  
Revenue by products:  
Pulmonology  
Endoscopy Solutions excl. pulmonology  
Endoscopy Solutions  
Organic growth, products, %:  
Pulmonology  
Endoscopy Solutions excl. pulmonology  
Endoscopy Solutions  
410  
403  
813  
427  
380  
807  
398  
350  
748  
390  
333  
723  
373  
311  
684  
378  
285  
663  
346  
271  
617  
9.9  
27.6  
18.0  
13.9  
33.3  
22.3  
18.1  
34.2  
25.1  
15.9  
37.2  
24.9  
16.0  
33.2  
23.3  
-3.4  
36.3  
10.6  
-16.8  
46.6  
2.6  
Anaesthesia  
Patient Monitoring  
A&PM  
304  
266  
570  
287  
273  
560  
268  
238  
506  
285  
251  
536  
271  
240  
511  
264  
262  
526  
273  
242  
515  
Anaesthesia  
Patient Monitoring  
A&PM  
11.2  
10.6  
10.9  
9.1  
4.8  
7.0  
2.2  
0.0  
1.2  
7.4  
-3.0  
2.3  
-7.1  
-7.4  
-7.2  
-11.3  
7.8  
-2.8  
4.3  
6.0  
5.1  
Revenue  
Production costs  
Gross profit  
1,383  
-551  
832  
1,367  
-554  
813  
1,254  
-515  
739  
1,259  
-544  
715  
1,195  
-523  
672  
1,189  
-525  
664  
1,132  
-470  
662  
Organic growth  
Exchange rate effects  
Reported revenue growth  
15.0  
0.7  
15.7  
15.5  
-0.5  
15.0  
14.2  
-3.3  
10.9  
14.1  
-5.8  
8.3  
8.1  
-2.2  
5.9  
4.2  
1.8  
6.0  
3.7  
6.1  
9.8  
Selling and distribution costs  
Development costs  
Management and administrative costs  
-388  
-84  
-182  
-381  
-81  
-157  
-378  
-74  
-161  
-383  
-82  
-153  
-359  
-75  
-147  
-394  
-69  
-155  
-386  
-69  
-139  
Organic growth, markets, %:  
North America  
Europe  
Rest of World  
Organic growth  
17.8  
11.3  
15.7  
15.0  
18.9  
13.7  
7.5  
13.2  
14.6  
18.2  
14.2  
22.6  
6.6  
2.7  
9.2  
9.8  
-1.9  
8.1  
8.2  
-1.2  
7.3  
8.7  
-4.2  
14.3  
3.7  
Operating profit (EBIT) before  
special items  
15.5  
14.1  
4.2  
178  
194  
126  
97  
91  
46  
68  
Cash flow, DKKm:  
Special items  
Operating profit (EBIT)  
0
178  
0
194  
0
126  
-6  
91  
-2  
89  
0
46  
0
68  
Cash flow from operating activities  
Cash flow from investing activities  
Free cash flow  
235  
-72  
163  
196  
-68  
128  
189  
-54  
135  
273  
-85  
188  
244  
-87  
157  
99  
-78  
21  
-98  
-76  
-174  
Financial income  
Financial expenses  
Profit before tax (PBT)  
3
-7  
174  
4
-11  
187  
3
-9  
120  
2
7
100  
0
-26  
63  
-1  
-26  
19  
1
-41  
28  
Cash flow, % of revenue:  
Cash flow from operating activities  
Cash flow from investing activities  
Free cash flow  
17  
-5  
12  
14  
-5  
9
15  
-4  
11  
22  
-7  
15  
20  
-7  
13  
8
-6  
2
-9  
-6  
-15  
Tax on profit for the period  
Net profit for the period  
-40  
134  
-43  
144  
-28  
92  
-20  
80  
-12  
51  
-4  
15  
-6  
22  
Balance sheet:  
Assets  
Net working capital  
Equity  
Net interest-bearing debt  
Invested capital  
Key figures and ratios:  
Gross margin, %  
Operating Expenditures (OPEX)  
OPEX ratio, %  
EBITDA before special items  
EBITDA margin before special items, %  
EBIT margin before special items, %  
NIBD/EBITDA before special items  
Net working capital, % of revenue  
7,288  
1,025  
5,754  
78  
7,061  
1,011  
5,605  
243  
6,838  
932  
5,421  
351  
6,859  
939  
5,393  
427  
6,824  
987  
5,240  
600  
6,937  
1,108  
5,212  
733  
7,006  
1,144  
4,122  
1,817  
5,939  
60.2  
654  
47.3  
267  
19.3  
12.9  
0.1  
59.5  
619  
45.3  
285  
20.8  
14.2  
0.3  
58.9  
613  
48.9  
213  
17.0  
10.0  
0.5  
56.8  
618  
49.1  
189  
15.0  
7.7  
56.2  
581  
48.6  
173  
14.5  
7.6  
55.8  
618  
52.0  
125  
10.5  
3.9  
58.5  
594  
52.5  
145  
12.8  
6.0  
5,832  
5,848  
5,772  
5,820  
5,840  
5,945  
Share-related ratios (in DKK):  
Market price per share  
Earnings per share (EPS)  
0.7  
20  
1.2  
21  
1.6  
24  
3.9  
25  
134  
0.50  
0.50  
114  
0.54  
0.54  
105  
0.35  
0.35  
74  
0.30  
0.30  
112  
0.19  
0.19  
103  
0.06  
0.06  
89  
0.09  
0.09  
19  
20  
19  
Diluted earnings per share (EPS-D)  
16  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
MANAGEMENT’S STATEMENT
The Board of Directors and the Executive Management have today considered and
approved the interim report of Ambu A/S for the period from 1 October 2023 to 30
June 2024. The interim report has not been audited or reviewed by the company’s
independent auditors.
EXECUTIVE MANAGEMENT  
The interim report is presented in accordance with IAS 34 – Interim Financial Report-
ing, as adopted by the EU and additional Danish disclosure requirements for the
interim reporting of listed companies.
Britt Meelby Jensen
Chief Executive Officer
Henrik Skak Bender
Chief Financial Officer
In our opinion, the financial report for the first six months of 2023/24 gives a true and
fair view of the Group’s assets, liabilities and financial position at 30 June 2024 and of
the results of the Group’s operations and cash flows for the period 1 October 2023 to
30 June 2024. Furthermore, in our opinion, Management’s review includes a fair
account of the development in the activities and financial position of the Group, as well
as a description of the most significant risks and elements of uncertainty to which the
Group is subject.
BOARD OF DIRECTORS  
Jørgen Jensen
Chair
Shacey Petrovic
Vice Chair
Besides what has been disclosed in the quarterly financial report, no changes in the
Group’s most significant risks and uncertainties have occurred, relative to what was
disclosed in the consolidated Annual Report 2022/23.
Christian Sagild
Member
Susanne Larsson
Member
Michael del Prado
Simon Hesse Hoffmann
Copenhagen, 30 August 2024
Member
Member
Charlotte Elgaard Bjørnhof
Jesper Bartroff Frederiksen
Employee-elected member
Employee-elected member
Thomas Bachgaard Jensen
Employee-elected member
17  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
CONSOLIDATED FINANCIAL STATEMENTS  
INTERIM REPORT Q3 2023/24  
CONTENTS  
Page 19  
Page 20  
Page 21  
Page 22  
Page 23  
Income statement and statement of comprehensive income  
Cash flow statement  
Balance sheet  
Statement of changes in equity  
Notes to the interim report  
18  
18  
Company announcement no. 13 2023/24  
Company announcement no. 13 2023/24  
|
30 August 2024  
30 August 2024  
|
 
INCOME STATEMENT AND STATEMENT OF  
COMPREHENSIVE INCOME  
INTERIM REPORT Q3 2023/24  
DKKm  
DKKm  
Q3  
Q3  
YTD  
YTD  
FY  
Q3  
Q3  
YTD  
YTD  
FY  
2023/24 2022/23 2023/24 2022/23 2022/23  
Income statement  
Note  
Statement of comprehensive income  
Net profit for the period  
2023/24 2022/23 2023/24 2022/23 2022/23  
Revenue  
Production costs  
3
1,383
-551
1,195
-523
4,004
-1,620
3,516
-1,518
4,775
-2,062
134
51
370
88
168
Other comprehensive income:  
Gross profit  
832
672
2,384
1,998
2,713
Items which are moved to the  
income statement under  
certain conditions:  
Selling and distribution costs  
Development costs  
-388
-84
-359
-75
-1,147
-239
-1,139
-213
-1,522
-295
Management and administrative costs  
-182
-147
-500
-441
-594
Translation adj. in foreign subsidiaries  
10
-29
-27
-217
-168
Operating profit (EBIT) b. s. i.  
178
91
498
205
302
Other comprehensive income after tax  
10
-29
-27
-217
-168
Special items  
0
-2
0
-2
-8
Comprehensive income for the period  
144
22
343
-129
0
Operating profit (EBIT)  
178
89
498
203
294
Financial income  
3
0
10
0
2
Financial expenses  
-7
-26
-27
-93
-86
Profit before tax  
174
63
481
110
210
Tax on profit for the period  
-40
-12
-111
-22
-42
Net profit for the period  
134
51
370
88
168
Earnings per share in DKK  
Earnings per share (EPS)  
Diluted earnings per share (EPS-D)  
0.50
0.50
0.19
0.19
1.39
1.39
0.34
0.34
0.64
0.64
19  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
CASH FLOW STATEMENT  
INTERIM REPORT Q3 2023/24  
DKKm  
YTD  
YTD  
FY  
YTD  
YTD  
FY  
2023/24 2022/23 2022/23  
2023/24 2022/23 2022/23  
Net profit  
370
88
168
Cash and cash equivalents, end of period,  
are composed as follows:  
Adjustment for non-cash items:  
Income taxes in the Income statement  
Depreciation, amortisation and impairment losses  
Financial items  
Share-based payment  
Change in working capital  
Change in provisions  
111
267
17
16
-84
-3
22
240
93
12
-109
0
42
348
84
17
-21
0
Cash at bank and in hand  
Short-term deposits  
258
276
144
0
157
0
Cash and cash equivalents, end of period  
534
144
157
Interest received  
9
1
1
Interest paid  
Income tax paid  
-21
-62
-55
-47
-64
-57
Cash flow from operating activities  
620
245
518
Investments in intangible assets  
Investments in tangible assets  
-141
-53
-186
-55
-255
-71
Cash flow from investing activities  
Free cash flow  
-194
426
-241
4
-326
192
Proceeds from borrowings  
Repayment of borrowings  
Repayment in respect of lease liability  
Exercise of options  
0
0
-47
0
230
-1,320
-48
325
-1,575
-63
14
14
Sale of treasury shares  
0
23
23
Capital increase  
0
1,054
1,054
Cash flow from financing activities  
-47
-47
-222
Changes in cash and cash equivalents  
379
-43
-30
Cash and cash equivalents, beginning of period  
Translation adjustment of cash and cash equivalents  
157
-2
187
0
187  
0
Cash and cash equivalents, end of period  
534
144
157
20  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
BALANCE SHEET  
INTERIM REPORT Q3 2023/24  
DKKm  
DKKm  
Assets  
30.06.24 30.06.23 30.09.23  
Equity and liabilities  
30.06.24 30.06.23 30.09.23  
Goodwill  
1,557
598
0
1,019
67
1,546
443
212
864
51
1,565
643
0
888
71
Share capital  
Other reserves  
135
5,619
135
5,105
135
5,258
Acquired technologies, trademarks and customer relations  
Acquired technologies in progress  
Completed development projects  
Other incl. IT software  
Equity  
5,754
5,240
5,393
Deferred tax  
Provisions  
4
9
8
0
3
9
Development projects and other assets in progress  
342
475
444
Lease liabilities  
Borrowings  
535
0
505
160
512
0
Intangible assets  
3,583
3,591
3,611
Property, plant and equipment  
Right-of-use assets  
Deferred tax asset  
569
592
57
580
573
86
584
571
85
Non-current liabilities  
548
673
524
Provisions  
8
77
444
29
18
79
369
9
9
72
359
10
Lease liabilities  
Trade payables  
Income tax  
Total non-current assets  
4,801
4,830
4,851
Inventories  
Trade receivables  
Other receivables  
Income tax receivable  
Prepayments  
997
776
38
50
86
985
693
45
46
69
907
766
44
50
73
Other payables  
428
436
492
Current liabilities  
986
1,534
7,288
911
1,584
6,824
942
1,466
6,859
Total liabilities  
Derivative financial instruments  
Cash and cash equivalents  
6
534
12
144
11
157
Total equity and liabilities  
Total current assets  
2,487
1,994
2,008
Total assets  
7,288
6,824
6,859
21  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
STATEMENT OF CHANGE IN EQUITY  
INTERIM REPORT Q3 2023/24  
DKKm  
Reserve  
foreign  
currency  
trans-  
Reserve  
foreign  
currency  
trans-  
Share  
capital  
lation Retained Proposed  
adj. earnings dividend  
Share  
capital  
lation Retained Proposed  
adj. earnings dividend  
Total  
Total  
Equity 1 October 2023  
135
211
5,047
0
5,393
Equity 1 October 2022  
129
379
3,753
0
4,261
Net profit for the period  
Other comprehensive income for the period  
370
370
-27
Net profit for the period  
Other comprehensive income for the period  
88
88
-217
-27
-217
Total comprehensive income  
0
-27
370
0
343
Total comprehensive income  
0
-217
88
0
-129
Transactions with the owners:  
Share-based payment  
Tax deduction relating to share-based pay  
Transactions with the owners:  
Share-based payment  
Tax deduction relating to share-based pay  
Exercise of options  
16
2
16
2
12
5
14
12
5
14
Equity 30 June 2024  
135
184
5,435
0
5,754
Sale of treasury shares  
23
23
Share capital increase1)  
6
1,048
1,054
Other reserves are made up of reserve for foreign currency translation adjustment, retained  
earnings and proposed dividend, totalling DKK 5,619m (30.06.2023: DKK 5,105m).  
Equity 30 June 2023  
135
162
4,943
0
5,240
1) On 24 March 2023, Ambu concluded its accelerated bookbuild offering to increase the share  
capital by a nominal amount of DKK 6m. The total net proceeds raised in Q2 2022/23 was DKK  
1,054m.  
22  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
NOTES TO THE INTERIM REPORT  
INTERIM REPORT Q3 2023/24  
DKKm  
Note 3 – Revenue  
Note 1 – Basis of preparation of the interim report  
Q3  
Q3  
YTD  
YTD  
FY  
The interim report for the period 1 October 2023 to 30 June 2024 is presented in accordance  
with IAS 34 – Interim Financial Reporting as adopted by the EU and additional Danish disclosure  
requirements for the interim reporting of listed companies.  
2023/24 2022/23 2023/24 2022/23 2022/23  
Endoscopy solutions  
Anaesthesia  
Patient Monitoring  
813  
304  
266  
684  
271  
240  
2,368  
859  
777  
1,964  
808  
744  
2,687  
1,093  
995  
The accounting principles applied are consistent with the principles applied in the annual report  
for 2022/23, except for the extended practise explained below.  
Total revenue by activities  
1,383  
1,195  
4,004  
3,516  
4,775  
Classification of Cash and cash equivalents  
Ambu has entered into short-term deposits with a maturity less than three months. These are  
classified as Cash and cash equivalents.  
North America  
Europe  
Rest of World  
706  
543  
134  
587  
486  
122  
2,021  
1,589  
394  
1,758  
1,399  
359  
2,424  
1,863  
488  
Total revenue by markets  
1,383  
1,195  
4,004  
3,516  
4,775  
Note 2 – Segment information  
Note 4 – Contingent liabilities  
Ambu is a supplier of medtech products for the global market. Except for the sales of the  
various products, no structural or organisational aspects allow for a division of earnings from  
individual products, as sales channels, customer types and sales organisations are identical for  
all important markets. Furthermore, production processes and internal controls and reporting  
are identical, which means that, with the exception of revenue, everything else is unsegmented.  
Ambu has thus identified one segment.  
Ambu’s ongoing operations and the use of Ambu’s products in hospitals and clinics etc. involve  
the general risk of claims for damages and sanctions against Ambu. The risk is deemed to be  
customary.  
Ambu is involved from time to time in disputes with customers and patients about Ambu’s  
products. Appropriate provisions are made on an ongoing basis, and product liability insurance  
has been taken out. The management believes that the likely outcomes of these disputes can be  
covered by the provisions made and recognised in the balance sheet as at 30 June 2024.  
Note 5 – Subsequent events  
In addition to the matters described in this interim report, the management is not aware of any  
events subsequent to 30 June 2024 which could be expected to have a significant impact on the  
group’s financial position.  
23  
Company announcement no. 13 2023/24  
|
30 August 2024  
 
ABOUT AMBU  
Since 1937, Ambu has been rethinking solutions,  
together with healthcare professionals, to save  
lives and improve patient care. Today, millions of  
patients and healthcare professionals worldwide  
depend on the efficiency, safety and performance  
of our single-use endoscopy, anaesthesia and  
patient monitoring solutions.  
Headquartered near Copenhagen in Denmark,  
Ambu employs around 4,900 people in Europe,  
North America, Latin America and Asia Pacific.  
For more information, please visit Ambu.com.  
CONTACT  
Investors  
Anders Hjort  
Head of Investor Relations  
anhj@ambu.com  
|
+45 2892 8881  
Media  
Tine Bjørn Schmidt  
Head of Corporate Communications  
tisc@ambu.com  
|
+45 2264 0697  
Ambu A/S
Baltorpbakken 13
DK-2750 Ballerup, Denmark
Tel.: +45 7225 2000  
CVR no.: 63 64 49 19  
Ambu.com