Useful life: | |
Machinery and equipment* | 3 - 8 years |
Cluster ** | 5 years |
Hardware equipment and furniture | 3 - 5 years |
Strengthening | Effect on | |
/ (weakening) | income/(loss) | |
Amounts in USD 1000 | of NOK | before tax |
2024 | 20% | 64 |
-20% | -64 | |
2023 | 20% | 129 |
-20% | -129 |
6 | ||||||||
months | ||||||||
On | Less than | 3 to 6 | to 1 | 1 to 2 | 2 to 5 | > 5 | ||
Amounts in USD 1 000 | demand | 3 months | months | year | years | years | years | Total |
Year ended 31 December 2024 | ||||||||
Interest bearing loans and borrowings | 0 | 551 | 20,085 | 0 | 0 | 0 | 0 | 20,637 |
Trade and other payables | 0 | 3,473 | 284 | 442 | 0 | 0 | 0 | 4,200 |
Other financial liabilities | 0 | 734 | 764 | 991 | 39 | 0 | 0 | 2,528 |
Year ended 31 December 2023 | ||||||||
Interest bearing loans and borrowings | 0 | 564 | 558 | 1,140 | 20,637 | 0 | 0 | 22,898 |
Trade and other payables | 0 | 1,731 | 287 | 3,230 | 0 | 0 | 0 | 5,248 |
Other financial liabilities | 0 | 653 | 672 | 870 | 96 | 43 | 0 | 2,333 |
Amounts in USD 1 000 | 2024 | 2023 |
Europe, Middle East and Africa* | 30 | 11 |
Norway | 15,057 | 7,426 |
North and South America | 9,344 | 444 |
Asia and the Pacific Ocean | 296 | 107 |
Total | 24,727 | 7,988 |
Amounts in USD 1 000 | 2024 | 2023 |
Charter hire and crew expenses | 6,991 | 674 |
Fuel | 3,033 | 14 |
Withholding tax cost | 1,366 | 0 |
Capitalisation of multi-client costs | -4,137 | 0 |
Other external services | 1,614 | 541 |
Total charter hire, fuel and crew expenses | 8,867 | 1,228 |
Amounts in USD 1 000 | 2024 | 2023 |
Employee expenses | ||
Salaries | 2,727 | 2,071 |
Social security tax | 485 | 553 |
Pension costs (Note 22) | 223 | 208 |
Other payments | 101 | 115 |
Cost of share based payment (Note 15) | 0 | 3 |
Total employee expenses | 3,536 | 2,950 |
Compensation of key management personnel of the Group | ||
Salary | 720 | 465 |
Bonus paid in the year | 0 | 266 |
Share options | 0 | 0 |
Pension benefits | 42 | 40 |
Other benefits | 5 | 5 |
Total management remuneration | 766 | 776 |
Amounts in USD 1 000 | 2024 | 2023 |
Office rental and housing expenses | 168 | 195 |
Consumables and maintenance | 301 | 251 |
Consultancy fees * | 1,621 | 1,330 |
Travel expenses | 194 | 168 |
Insurance | 414 | 322 |
Marketing | 82 | 61 |
Other operating expenses | 268 | 518 |
Total other operating expenses | 3,047 | 2,844 |
* Fees to auditor included in consultancy fees: | ||
Statutory audit services | 146 | 133 |
Further assurance services | 27 | 24 |
Tax advisory services | 7 | 6 |
Total fees to auditor | 180 | 163 |
Amounts in USD 1 000 | 2024 | 2023 |
Financial income: | ||
Interest income | 926 | 1,251 |
Gains on financial assets and liabilities | - | (1) |
Total financial income | 926 | 1,250 |
Financial expenses: | ||
Interest expenses lease liabilities | 249 | 310 |
Interest expense on bonds | 2,489 | 2,395 |
Interest expense partner contribution DeepBlue source | - | - |
Foreign exchange losses related to loans and receivables | 17 | (58) |
Impairment financial assest | - | 0 |
Other interest expenses | 471 | 700 |
Total financial expenses | 3,226 | 3,347 |
Net financial items | (2,300) | (2,097) |
Amounts in USD 1 000 | 2024 | 2023 |
Change in deferred tax asset | 0 | 0 |
Current tax | 503 | -21 |
Total income tax expense | 503 | -21 |
Amounts in USD 1 000 | 2024 | 2023 |
Income/(Loss) before tax | 3,323 | -8,199 |
Tax at the domestic rate of 22% | 731 | -1,804 |
Non-deductible expenses | 61 | -575 |
Change in non recognised deferred tax asset | -792 | 2,379 |
Effect of change in tax rate | 0 | 0 |
Effect of change in accounting principles | 0 | 0 |
Foreign income taxes | 503 | -21 |
Total tax charge | 503 | -21 |
Amounts in USD 1 000 | 2024 | 2023 |
Deferred taxes detailed: | ||
Property, plant and equipment | 201 | 351 |
Inventory | 0 | 0 |
Accrued foreign income taxes | -401 | 166 |
Loss carried forward | -87,158 | -88,667 |
Total deferred tax (asset)/liability | -87,358 | -88,150 |
Number of shares | Ordinary share | Share | Other paid-in | ||
Amounts in USD 1 000 (except number of shares) | capital | premium | capital | Total | |
At 1 January 2023 | 130,969,690 | 15,285 | 0 | 56,206 | 71,490 |
Cost of shares issued | 0 | 0 | 0 | 99 | 99 |
At 31 December 2023 | 130,969,690 | 15,285 | 0 | 56,305 | 71,589 |
At 1 January 2024 | 130,969,690 | 15,285 | 0 | 56,305 | 71,589 |
At 31 December 2024 | 130,969,690 | 15,285 | 0 | 56,305 | 71,589 |
Number of | ||
ordinary shares | Percentage | |
Siem Investments S.À.R.L. | 43,327,467 | 33.08% |
PERESTROIKA AS | 38,652,795 | 29.51% |
RAGE, PER EGIL | 2,841,480 | 2.17% |
NORDNET LIVSFORSIKRING AS | 1,860,224 | 1.42% |
HEGGELUND, JAN | 1,189,921 | 0.91% |
METIZ CATCHLOG AS | 1,100,560 | 0.84% |
SOUTHGARDEN AS | 915,135 | 0.70% |
JAGLAND, ERIK SMITH | 900,000 | 0.69% |
STAVSETH AS | 800,000 | 0.61% |
Nordnet Bank AB | 708,426 | 0.54% |
SKOGMO, OLE JØRGEN | 665,000 | 0.51% |
STA HOLDING AS | 575,000 | 0.44% |
NÆRINGSENTREPRENØREN AS | 559,539 | 0.43% |
EIKANGER INVEST AS | 550,000 | 0.42% |
KONGSRUD, RUNE JACOB | 507,837 | 0.39% |
GALTUNG, LARS OTTO | 503,936 | 0.38% |
SLENESET BYGG AS | 480,254 | 0.37% |
ØVERLAND | 457,039 | 0.35% |
ALEKNA, MAMERTAS | 429,113 | 0.33% |
BÆKKEN, BØRRE SCHJØNNING | 412,276 | 0.31% |
Other | 33,533,688 | 25.60% |
Total | 130,969,690 | 100% |
Amounts in USD 1 000 | 2024 | 2023 |
Expense arising from share based payment transactions | 0 | 1 |
2024 | 2023 | |
Expected volatility | 86% | 86% |
Risk free interest rate | 1.28% | 1.28% |
Expected life of options (years) | 3.5 | 3.5 |
Weighted average share price (USD) | 2.14 | 2.14 |
2024 | 2023 | |||
Average | Average exercise | |||
exercise price in | price in | |||
USD per share | Options | USD per share | Options | |
At 1 January | 0.21 | 112,500 | 0.22 | 168,750 |
Granted | 0.00 | - | 0.00 | 0 |
Exercised | 0.00 | - | 0.29 | -28,125 |
Released | 0.00 | - | 0.00 | 0 |
Forfeited | 0.00 | - | 0.22 | -12,500 |
Expired | 0.21 - | 37,500 | 0.22 | -15,625 |
At 31 December | 0.19 | 75,000 | 0.21 | 112,500 |
Exercisable at 31 December | 0.19 | 75,000 | 0.21 | 112,500 |
In USD per share | Options | |
2025 | 0.19 | 37,500 |
2026 | 0.19 | 37,500 |
75,000 |
Software | Multi- | ||||
and | client | ||||
licenses | Patents | library | Neptune | Total | |
Year ended 31 December 2023 | |||||
Opening carrying value | 106 | 0 | 1,504 | 0 | 1,610 |
Additions | 0 | 0 | 0 | 0 | 0 |
Transferred from assets under construction to intangible assets | 0 | 0 | 0 | 0 | 0 |
Accumulated costs on disposals | 0 | 0 | 0 | 0 | 0 |
Amortisation charge | -93 | 0 | -553 | 0 | -646 |
Accumulated depreciation on disposals | 0 | 0 | 0 | 0 | 0 |
Impairment | 0 | 0 | 0 | 0 | 0 |
Closing carrying value | 13 | 0 | 951 | 0 | 964 |
At 31 December 2023 | |||||
Accumulated cost | 17,400 | 3,667 | 161,899 | 0 | 182,967 |
Accumulated amortisation and impairment | -17,387 | -3,667 | -160,948 | 0 | -182,003 |
Net carrying value | 13 | 0 | 951 | 0 | 964 |
Year ended 31 December 2024 | |||||
Opening carrying value | 13 | 0 | 951 | 0 | 964 |
Additions | 0 | 0 | 4,512 | 386 | 4,898 |
Transferred from assets under construction to intangible assets | 0 | 0 | 0 | 0 | 0 |
Accumulated costs on disposals | 0 | 0 | 0 | 0 | 0 |
Amortisation charge | -11 | 0 | -1,878 | 0 | -1,889 |
Accumulated depreciation on disposals | 0 | 0 | 0 | 0 | 0 |
Impairment | 0 | 0 | 0 | 0 | 0 |
Closing carrying value | 2 | 0 | 3,585 | 386 | 3,972 |
At 31 December 2024 | |||||
Accumulated cost | 17,400 | 3,667 | 166,411 | 386 | 187,865 |
Accumulated amortisation and impairment | -17,398 | -3,667 | -162,826 | 0 | -183,892 |
Net carrying value | 2 | 0 | 3,585 | 386 | 3,972 |
Asset | Estimated useful life |
Patents | 10 – 15 years |
Software and licenses | 3 years |
Multi-client library | 4 years |
Machinery | Assets | ||||
and | Hardware | under | |||
Amounts in USD 1 000 | equipment | and furniture | Cluster | Total | construction |
Year ended 31 December 2022 | |||||
Opening carrying value | 12,520 | 121 | 107 | 12,748 | 3 |
Additions | 295 | 22 | 0 | 317 | 0 |
Accumulated costs on disposals | 0 | 0 | 0 | 0 | 0 |
Transferred from assets under construction to PPE | 0 | 0 | 0 | 0 | 0 |
Transferred from assets under construction to intangible assets | 0 | 0 | 0 | 0 | 0 |
Depreciation charge | -3,713 | -53 | -46 | -3,812 | 0 |
Accumulated depreciation on disposals | 0 | 0 | 0 | 0 | 0 |
Impairment | 0 | 0 | 0 | 0 | 0 |
Closing carrying value | 9,102 | 89 | 61 | 9,253 | 3 |
At 31 December 2022 | |||||
Accumulated cost | 153,442 | 22,041 | 12,513 | 187,995 | 3,127 |
Accumulated amortisation and impairment | -144,341 | -21,952 | -12,451 | -178,745 | -3,124 |
Net carrying value | 9,102 | 89 | 61 | 9,253 | 3 |
Year ended 31 December 2023 | |||||
Opening carrying value | 9,102 | 89 | 61 | 9,253 | 3 |
Additions | 919 | 27 | 0 | 945 | 0 |
Accumulated costs on disposals | 0 | 0 | 0 | 0 | 0 |
Transferred from assets under construction to PPE | 0 | 0 | 0 | 0 | 0 |
Transferred from assets under construction to intangible assets | 0 | 0 | 0 | 0 | 0 |
Depreciation charge | -3,518 | -76 | -19 | -3,613 | 0 |
Accumulated depreciation on disposals | 0 | 0 | 0 | 0 | 0 |
Impairment | 0 | 0 | 0 | 0 | -3 |
Closing carrying value | 6,502 | 40 | 42 | 6,585 | 0 |
At 31 December 2023 | |||||
Accumulated cost | 154,361 | 22,067 | 12,513 | 188,941 | 3,127 |
Accumulated amortisation and impairment | -147,859 | -22,028 | -12,470 | -182,358 | -3,127 |
Net carrying value | 6,502 | 40 | 42 | 6,585 | 0 |
Year ended 31 December 2024 | |||||
Opening carrying value | 6,502 | 40 | 42 | 6,585 | 0 |
Additions | 159 | 10 | 0 | 169 | 0 |
Accumulated costs on disposals | 0 | 0 | 0 | 0 | 0 |
Transferred from assets under construction to PPE | 0 | 0 | 0 | 0 | 0 |
Transferred from assets under construction to intangible assets | 0 | 0 | 0 | 0 | 0 |
Depreciation charge | -3,074 | -43 | -1 | -3,118 | 0 |
Accumulated depreciation on disposals | 0 | 0 | 0 | 0 | 0 |
Impairment | 0 | 0 | 0 | 0 | 0 |
Closing carrying value | 3,587 | 6 | 42 | 3,635 | 0 |
At 31 December 2024 | |||||
Accumulated cost | 154,520 | 22,077 | 12,513 | 189,110 | 3,127 |
Accumulated amortisation and impairment | -150,934 | -22,072 | -12,471 | -185,476 | -3,127 |
Net carrying value | 3,587 | 6 | 42 | 3,635 | 0 |
Asset | Estimated useful life |
Machinery and equipment | 3 – 8 years |
Hardware and furniture | 3 - 5 years |
Cluster | 5 years |
Headroom Clearance | |||
2024 | 2023 | ||
Discount rate | increase | 2401% | 572% |
Dayrate | decrease | -75% | -58% |
Number of survey days per year | decrease | -83% | -63% |
Amounts in USD 1 000 | 2024 | 2023 |
Non-current | ||
Other receivables and prepayments | 3,297 | 2,929 |
Financial lease receivables | 0 | 0 |
3,297 | 2,929 | |
Current | ||
Other receivables and prepayments | 2,334 | 179 |
2,334 | 179 | |
Total other receivables and prepayments | 5,631 | 3,108 |
Amounts in USD 1 000 | 2024 | 2023 |
Equipment components and parts, at cost | 2,612 | 2,639 |
Anchors and batteries, at cost | 486 | 514 |
Fuel, at cost | 322 | 857 |
Total Spare parts, fuel, anchors and batteries | 3,421 | 4,010 |
Amounts in USD 1 000 | 2024 | 2023 |
Accounts receivable | 1,046 | 1,020 |
Accrued revenues | 0 | 104 |
Impaired receivable | -146 | 0 |
Total trade receivables and accrued revenues | 900 | 1,124 |
Amounts in USD 1 000 | |||||||
60 - 90 | 90 - 120 | ||||||
Total | Not Due | < 30 | 30 - 60 days | days | days | > 120 | |
31 December 2024 | 1 046 | 640 | 73 | 156 | 124 | 0 | 53 |
Amounts in USD 1 000 | 2024 | 2023 |
Cash and cash equivalents | 9,122 | 10,255 |
Restricted cash | 748 | 193 |
Total cash and cash equivalents and restriced cash | 9,870 | 10,448 |
| Amounts in USD 1 000 | Interest rate | Maturity | 2024 | 2023 |
Non-current | ||||
SOFR + | May 9th | |||
Senior Unsecured Convertible Bonds 2018/2023(2025) EMGS 03 | 6.50% | 2025 | 19,658 | 19,584 |
| Lease liabilites | 11.9% | 2-3 years | 39 | 139 |
19,697 | 19,722 | |||
Current | ||||
Up to 1 | ||||
Lease liabilites | 3.6-11.9% | year | 2,489 | 2,194 |
2,489 | 2,194 | |||
Total financial liabilities | 22,186 | 21,917 |
Amounts in USD 1 000 | 2024 | 2023 |
6 months or less | 22,186 | 21,917 |
6-12 months | 0 | 0 |
1-5 years | 0 | 0 |
Over 5 years | 0 | 0 |
Total | 22,186 | 21,917 |
Amounts in USD 1 000 | 2024 | 2023 |
Senior Unsecured Convertible Bonds 2018/2023(2025) EMGS 03 | 19,658 | 19,584 |
Leasing liabilities | 2,528 | 2,333 |
Amounts in USD 1 000 | 2024 | 2023 |
USD denominated | 21,987 | 21,537 |
NOK denominated | 199 | 380 |
Other | 0 | 0 |
Total | 22,186 | 21,917 |
2023 | ||||||
Non- cash changes | Cash flows | Closing | ||||
Opening | New Leases | Financial | Financial lease | |||
Currency | & | Gain | liabilities | |||
Modifications | ||||||
Amounts in USD 1 000 | ||||||
Current interest bearing loans | 0 | 0 | 0 | 0 | 0 | 0 |
Current lease liabilities | 5,341 | 0 | -655 | 0 | -2,491 | 2,194 |
Non-current interst bearing loans | 19,484 | 101 | 0 | -1 | 0 | 19,584 |
Non-current lease liablities | 118 | 0 | 111 | 0 | -90 | 139 |
Total 2023 | 24,942 | 101 | -544 | -1 | -2,580 | 21,917 |
2024 | ||||||
| Non- cash changes | Cash flows | Closing | ||||
| Opening | New Leases | |||||
| Currency | & | Financial | Financial lease | |||
| Modifications | Gain | liabilities | ||||
Amounts in USD 1 000 | ||||||
Current interest bearing loans | 0 | 0 | 0 | 0 | 0 | 0 |
Current lease liabilities | 2,194 | 0 | 2,897 | 0 | -2,603 | 2,489 |
Non-current interst bearing loans | 19,584 | 76 | 0 | -1 | 0 | 19,658 |
Non-current lease liablities | 139 | 0 | 0 | 0 | -100 | 39 |
Total 2023 | 21,917 | 76 | 2,897 | -1 | -2,703 | 22,186 |
Amounts in USD 1 000 | 2024 | 2023 |
Accrued expenses | 1,016 | 583 |
Holiday pay | 284 | 287 |
Social security taxes and other public duties | 263 | 272 |
Other short term liabilities | 18 | 27 |
Total other short term liabilities | 1,581 | 1,169 |
Interest | ||||||
expense | ||||||
Lease | on lease | |||||
Right-of-use assets | liabilities | liabilitiles | ||||
Vessel | Office | IT | ||||
Amounts in USD 1 000 | leases | leases | equipment | Total | Total | |
As at 1 January 2023 | 4,484 | 246 | 151 | 4,882 | 5,459 | |
Additions | 0 | 0 | 0 | 0 | 0 | |
Depreciation expense | -2,506 | -195 | -107 | -2,808 | 0 | |
Depreciation capitalised as multi-client expenses | 0 | 0 | 0 | 0 | 0 | |
Modification | -808 | 264 | 0 | -544 | -544 | |
Payments | 0 | 0 | 0 | 0 | -2,580 | -310 |
As at 31 December 2023 | 1,170 | 315 | 44 | 1,530 | 2,333 | -310 |
Lease | Interest expense | |||||
Right-of-use assets | liabilities | on lease liabilitiles | ||||
Vessel | Office | IT | ||||
Amounts in USD 1 000 | leases | leases | equipment | Total | Total | |
As at 1 January 2024 | 1,170 | 315 | 44 | 1,530 | 2,333 | |
Additions | 0 | 0 | 0 | 0 | 0 | |
Depreciation expense | -1,822 | -184 | -44 | -2,051 | 0 | |
Modification | 2,823 | 74 | 0 | 2,897 | 2,897 | |
Payments | 0 | 0 | 0 | 0 | -2,703 | -249 |
As at 31 December 2024 | 2,172 | 205 | 0 | 2,376 | 2,527 | -249 |
Amounts in USD 1 000 | 2024 | 2023 |
Lease agreements – minimum lease payments: | ||
No later than 1 year | 2,628 | 2,329 |
After 1 year and no more than 5 years | 40 | 151 |
After more than 5 years | 0 | 0 |
Total minimum lease payments | 2,668 | 2,480 |
Future finance charges on leases | -140 | -147 |
Present value of lease agreements | 2,528 | 2,333 |
Amounts in USD 1 000 | 2024 | 2023 |
Depreciation expense of right-of-use assets | 2,051 | 2,808 |
Depreciation capitalised as multi-client expenses | -521 | 0 |
Interest expense on lease liabilities | 249 | 310 |
Total amounts recognised in profit or loss | 1,778 | 3,118 |
Amounts in USD 1 000 | 2024 | 2023 |
Guarantees on client contracts | 571 | 0 |
Other guarantees/collateral | 0 | 0 |
Total guarantees | 571 | 0 |
Amounts in USD 1 000 | 2024 | 2023 |
No later than 1 year | 2,509 | 2,194 |
After 1 year and no more than 5 years | 43 | 139 |
Total operating lease commitments | 2,552 | 2,333 |
Amounts in USD 1 000 | 2024 | 2023 |
Income/(loss) attributable to equity holders of the Company | 2,820 | -8,178 |
Basic earnings per share | 0.02 | -0.06 |
Diluted earnings per share | 0.02 | -0.06 |
Weighted average number of ordinary shares for the purpose of basic earnings per share (thousands) | 130,970 | 130,970 |
Effect of dilutive potential shares: | ||
Share options (thousands) | 75 | 113 |
Weighted average number of ordinary shares for the purpose of diluted earnings per share (thousands) | 130,988 | 131,082 |
Amounts in USD 1 000 | 2024 | 2023 |
0 | ||
Momentum S.A.R.L. | 0 | 0 |
Perestroika AS | 0 | 0 |
RWC European Focus Master Inc. | 0 | 0 |
Total | 0 | 0 |
Amounts in USD 1 000 | |||||
Share | Share | ||||
ownership/ | ownership/ | ||||
voting | voting | Equity 31 | Equity 31 | ||
| rights 2023 | rights 2023 | December | December | ||
| Company | 2024 | 2023 | Location | ||
Sea Bed Logging - Data Storage Company AS | 23 | Oslo, Norway | |||
EMGS Americas 1 AS | 100% | 100% | 12,288 | 11,924 | Oslo, Norway |
CSEM Production AS | 12 | Oslo, Norway | |||
EM Multi-client AS | 100% | 100% | 5,908 | 1,768 | Oslo, Norway |
EMGS Global AS | 100% | 100% | 422 | 618 | Oslo, Norway |
EMGS Americas Inc | 100% | 100% | -1,103 | -1,063 | Delaware, USA |
EMGS Shipping Mexico S. de R.L. de C.V. | 99%/100% | 99%/100% | 204 | 597 | Col. Del Valle, Mexico |
EMGS Sea Bed Logging Mexico S.A. de C.V. | 100% | 100% | -3,554 | -2,766 | Col. Del Valle, Mexico |
EMGS Services Mexico S.A. de C.V. | 99% | 99% | 249 | 236 | Col. Del Valle, Mexico |
British Columbia, | |||||
Electromagnetic Geoservices Canada Inc | 100% | 100% | -533 | -9 | Canada |
Servicios Geologicos Electromagneticos do Brasil Ltda | 100% | 100% | -44,770 | -51,026 | Rio de Janeiro, Brasil |
EMGS Surveys AS | 39,038 | Oslo, Norway | |||
Electromagnetic Geoservices UK Ltd | 100% | 100% | 295 | 309 | London, UK |
Electromagnetic Geoservices Malaysia Sdn Bhd | 1%/100% | 1%/100% | 335 | 335 | Kuala Lumpur, Malaysia |
EMGS Asia Pacific Sdn Bhd | 100% | 100% | 763 | 763 | Kuala Lumpur, Malaysia |