10.07.2018 cyan AG  DE000A2E4SV8

DGAP-News: cyan AG acquires majority stake in I-New Unified Solutions AG, significantly expanding its international reach to Mobile Virtual Network Operators (MVNOs)


 
DGAP-News: cyan AG / Key word(s): Takeover/Investment cyan AG acquires majority stake in I-New Unified Solutions AG, significantly expanding its international reach to Mobile Virtual Network Operators (MVNOs) 10.07.2018 / 15:39 The issuer is solely responsible for the content of this announcement. --------------------------------------------------------------------------- cyan AG acquires majority stake in I-New Unified Solutions AG, significantly expanding its international reach to Mobile Virtual Network Operators (MVNOs) - Financing of the purchase price from own funds and bank financing - New Group expects to generate total revenues of at least EUR 35 million and EBITDA of at least EUR 20 million in 2019 Munich / 10 July 2018. cyan AG, a leading European provider of innovative white labeled IT security solutions for end customers of telecommunications providers (MNOs/MVNOs), banks and insurance companies as well as gaming and cryptocurrency platforms, is acquiring a 76.81 % stake in I-New Unified Mobile Solutions ("I-New"), a leading provider of technology and service solutions and MVNO platforms. I-New has 11 locations on 5 continents with around 40 Mobile Virtual Network Operators (MVNO) as clients, which serve around 5.5 million end customers. Clients of I-New include Virgin Mobile, with its activities in Colombia, Chile, Mexico and Peru, and Skinny in New Zealand. I-New offers those B2B-customers the full-service technology platform "from A to Z" to operate an MVNO, so that the respective partner can fully focus on his core competency of marketing, branding and acquisition of customers. cyan is acquiring the shares from Austrian based Novomatic AG. The total volume of the transaction amounts to EUR 17.1 million, of which EUR 13.6 million amount for the acquired shares including taking over existing financing lines of banks. EUR 3.5 million will be paid via an earn-out model depending on earnings development of I-New in 2019, 2020 and 2021. A binding purchase agreement was concluded today, which has already been approved by the Supervisory Board of cyan AG. Closing shall take place on 30 July 2018. The purchase price is to be financed with the company's own, existing funds and by bank financing. Corresponding financing commitments have already been made by the banks. cyan AG expects the transaction to have significant revenues and earnings effects as early as 2018 as well as significant synergy potentials, which are to be fully exploited within the next 24 months. In particular, through the acquisition of I-New, cyan will be able to significantly expand its international reach to MVNOs and should save up to two years relative to the alternative of gradual development of the market through its own customer acquisition activities. Based on the combined revenue expectations, cyan expects at least EUR 20 million in pro forma revenues in 2018 and at least EUR 35 million in 2019. Overall, the Group aims to generate an EBITDA of at least EUR 7 million in 2018 and at least EUR 20 million in 2019 on a conservative forecast basis with only moderate synergy effects. Cyan offers its customers comprehensive network security modules and products designed to optimize their mobile network. These solutions allow the MVNO to sell state-of-the-art cyber-security products to their customer base and significantly reduce required data volume, resulting in substantial cost savings. At the moment, cyan is working e.g. with Surf Telecom, the fastest growing MVNO in Brazil, and Flash Mobile in Mexico. An extensive technology partnership with I-New has already been in place. In combination with I-New's expertise, cyan is now in a position to offer its clients services across the entire value chain: including platform solutions, data optimization and cyber security. In doing so, it has taken a major step towards becoming the leading global provider of integrated security and telecommunications solutions. cyan expects great potential in particular from the two companies' combined, highly efficient and globally positioned sales organization. Peter Arnoth, CEO of cyan, said as follows: "We are very pleased that Novomatic has decided in favor of our offer. Since we already know I-New well as a technology and licensing partner and since that company has been one of our most promising cooperating partners in the past, we are aware of the immense potential of this merger. With the acquisition of I-New, our innovative cyber-security technology will now be used in all of I-New's 40 MVNO installations worldwide. At the same time, like us, I-New has a well-filled pipeline of potential new customers, so the combined group is poised for strong growth." Michael Sieghart, CFO of cyan, stated as follows: "In the course of our existing business relationship, we quickly realized how much I-New's business model complements ours. I-New saves us two years of development work in operations, sales and global infrastructure. The synergy potential should be significant in the short and medium term. Our current guidance only contains this synergy potential very conservatively so far." According to Markus Cserna, cyan's CTO: "I-New's technology is among the most advanced and efficient that can be found in the BSS/OSS sector. Combined with our innovative data optimization and security solutions, we should have even greater success together." Harald Neumann, CEO of Novomatic, stated as follows: "We are pleased that I-New will remain in good hands after many years of development work and significant investments. Cyan convinced us of the quality of its concept for I-New and is also committed to the Austrian location. Furthermore, we can imagine a future collaboration in the field of cyber-security between Novomatic and cyan and are considering a cooperation in this area". ." About cyan AG cyan is a leading European provider of intelligent, white labeled IT security solutions with more than 25 years of experience in the area of IT security. cyan's holding company is based in Munich, Germany. The main business areas of the company are mobile security solutions for the end customers of mobile network operators and fixed line internet service providers (MNO, ISP), mobile virtual network operators (MVNO), the insurance and financial services sector and government institutions. cyan's solutions can easily be integrated into the existing infrastructure of business partners and introduced to the market via a revenue share model. In addition, data protection is assured through full integration into the customer's own network environment. cyan operates its own research and development center and maintains close links to universities, international research institutes, security, financial and social organizations. This close collaboration ensures the early recognition of trends and technical developments for integration into cyan's products. Further information is available at www.cyansecurity.com Press Contact Frank Ostermair Better Orange IR & HV AG Tel. +49 89 88 96 906 14 [email protected] Investor Contact cyan AG Michael Sieghart, CFO [email protected] --------------------------------------------------------------------------- 10.07.2018 Dissemination of a Corporate News, transmitted by DGAP - a service of EQS Group AG. The issuer is solely responsible for the content of this announcement. The DGAP Distribution Services include Regulatory Announcements, Financial/Corporate News and Press Releases. Archive at www.dgap.de --------------------------------------------------------------------------- Language: English Company: cyan AG Friedrich-Herschel-Strasse 5 80679 Munich Germany Internet: www.cyansecurity.com ISIN: DE000A2E4SV8 WKN: A2E4SV Listed: Regulated Unofficial Market in Berlin, Dusseldorf, Frankfurt (Scale), Stuttgart, Tradegate Exchange End of News DGAP News Service --------------------------------------------------------------------------- 703241 10.07.2018


Die wichtigsten Finanzdaten auf einen Blick
  2017 2018 2019 2020 2021 2022 2023e
Umsatzerlöse1 3,59 20,01 26,75 21,29 8,48 8,54 8,45
EBITDA1,2 1,63 3,40 11,67 -5,06 -12,32 -8,40 -4,00
EBITDA-Marge3 45,40 16,99 43,63 -23,77 -145,28 -98,36
EBIT1,4 1,46 0,37 5,53 -11,04 -18,06 -14,02 -9,60
EBIT-Marge5 40,67 1,85 20,67 -51,86 -212,97 -164,17 -113,61
Jahresüberschuss1 1,24 -0,11 4,53 -9,27 -13,88 -16,50 -7,80
Netto-Marge6 34,54 -0,55 16,93 -43,54 -163,68 -193,21 -92,31
Cashflow1,7 -0,05 3,66 -5,83 -8,71 -9,50 -6,81 0,00
Ergebnis je Aktie8 0,15 -0,01 0,49 -0,95 -1,30 -1,11 -0,42
Dividende8 0,00 0,00 0,00 0,00 0,00 0,00 0,00
Quelle: boersengefluester.de und Firmenangaben

  Geschäftsbericht 2022 - Kostenfrei herunterladen.  
1 in Mio. Euro; 2 EBITDA = Ergebnis vor Zinsen, Steuern und Abschreibungen; 3 EBITDA in Relation zum Umsatz; 4 EBIT = Ergebnis vor Zinsen und Steuern; 5 EBIT in Relation zum Umsatz; 6 Jahresüberschuss (-fehlbetrag) in Relation zum Umsatz; 7 Cashflow aus der gewöhnlichen Geschäftstätigkeit; 8 in Euro; Quelle: boersengefluester.de

Wirtschaftsprüfer: HLB Stückmann

INVESTOR-INFORMATIONEN
©boersengefluester.de
Cyan
WKN Kurs in € Einschätzung Börsenwert in Mio. €
A2E4SV 2,540 - 47,97
KGV 2025e KGV 10Y-Ø BGFL-Ratio Shiller-KGV
0,00 42,25 0,00 -8,12
KBV KCV KUV EV/EBITDA
0,73 - 5,62 -5,52
Dividende '22 in € Dividende '23e in € Div.-Rendite '23e
in %
Hauptversammlung
0,00 0,00 0,00 12.07.2024
Q1-Zahlen Q2-Zahlen Q3-Zahlen Bilanz-PK
- 28.09.2023 25.04.2024
Abstand 60Tage-Linie Abstand 200Tage-Linie Performance YtD Performance 52 Wochen
60,05% 62,92% 141,90% 95,38%
    
Weitere Ad-hoc und Unternehmensrelevante Mitteilungen zu cyan AG  ISIN: DE000A2E4SV8 können Sie bei EQS abrufen


Software , A2E4SV , CYR , XETR:CYR