Bonzun has agreed to sell all shares in its subsidiary Bonzun Evolve to CBT-based sleep therapy company Learning to Sleep (L2S, listed on First North) for a consideration of 311.2m newly emitted shares in L2S, equivalent to a value of SEK 31.1m or SEK 0.25 per Bonzun share. The deal will give Bonzun 77% of the shares in the combined company, after which the L2S shares will be distributed to Bonzun’s shareholders. This will expand and strengthen both companies’ offerings, while also paving the way to build a new business fully focussed on digital CBT-based mental health.
Johan Widmark | 2023-07-07 08:30
Merger at a 152% premium
Bonzun’s wholly-owned subsidiary, Bonzun Evolve, is transferred for a consideration of SEK 31.1m, to be fully paid through 311.2m newly issued shares in L2S at a price of SEK 0.10 per share. This corresponds to SEK 0.25 per share in Bonzun, representing a premium of 152% compared to the closing price the day before the announcement.
After the transaction, Bonzun will own approximately 77% of the shares and votes in L2S, which it intends to distribute to Bonzun’s shareholders. As for Bonzun IVF, which offers digital support for IVF clinics and patients, it will remain in the parent company and likely be spun off or sold, while the parent company will offer its listing to an as-yet-unlisted company seeking to enter the stock market through a reverse takeover. Through the deal, the current owners of Bonzun will become shareholders in both the new L2S, which will likely be renamed, and the old parent company Bonzun, where they can continue as minority shareholders in some new venture.
Future focus on CBT therapy for stress and sleep
L2S is a digital sleep clinic that offers an efficient, side effect-free, and evidence-based CBT treatment for qualified care of sleep problems through a mobile application. The clinically validated method contributes to 90.3 percent of patients achieving improved sleep after completing the treatment, thanks in part to human interaction with psychologists. This means that L2S complements Bonzun Evolve’s digital program for handling and combating stress very well.
L2S has struggled to find product-market fit, with reduced reimbursements for digital providers from the public healthcare sector, and has relatively recently started exploring other models, such as direct sales to private customers and B2B, where they have seen some progress with Deloitte as a client. During Q2’23, they conducted a rights issue (subscribed to 37%) that strengthened their cash position by SEK 2 million and reduced debts by SEK 5.7 million. There should be significant opportunities for synergy and mutual benefit between Bonzun and L2S, for both the B2C and B2B operations. In the past 12 months, L2S had a turnover of SEK 3.5m and OPEX of SEK 16m, although costs have been cut towards Q1’23.
Combined sales potential of SEK 10m in 2024
As for Bonzun Evolve, it has signed deals with six municipalities and one doctor’s office in 2023 for its research-based 8-step ACT program for managing stress and increasing resilience. We continue to expect 2,000 Evolve-licenses sold in 2023 and 4,000 in 2024, at an average price of SEK 1,500 per license. After completing the deal we see a fair chance for the combined company to reach SEK 10m in annual sales in 2024, although our earlier expectation for Bonzun to be cash flow positive by 2025 is now pushed somewhat into the future. But to materialize the value in one of the companies’ stock market listings, find a new home for Bonzun IVF, and, most importantly, scale up and cross-pollinate Bonzun Evolve and L2S’ CBT operations, we consider the deal an overall favorable reconfiguration for Bonzun’s shareholders.
With a continued need to trim costs for both companies, we now see a fair chance for the combined company to turn to positive cash flow by 2026, provided that Bonzun Evolve can continue to gather momentum. After the completion of the deal, our combined DCF (20% discount rate) and valuation multiples approach provide support for a fair value of SEK 0.17-0.21 per share in the combined company (0.2-0.3 per Bonzun share) in 12-24 months, after taking an estimated rights issue of SEK 16m in 2024 into account. We now see a) securing long term financing, b) new Evolve license deals, c) further bolt-on acquisitions, and d) sustained sales growth as the primary catalysts for the share.
GENERAL DISCLAIMER AND COPYRIGHT
This commissioned research report is for informational purposes only and is to be considered marketing communication. This research does not constitute investment advice and is not a solicitation to buy shares. Information provided here or on Emergers' website emergers.se is not intended to be financial advice. This research shall not be construed as a recommendation or solicitation to invest in the companies described. Emergers cannot be held liable for either direct or indirect damages caused by decisions made on the basis of information in this analysis. Investors are encouraged to seek additional information as well as consult a financial advisor prior to any investment decision.
This material is not intended to be financial advice. This material has been commissioned by the Company in question and prepared and issued by Emergers, in consideration of a fee payable by the Company. Emergers charges a standard fee for the production and broad dissemination of a detailed note following by regular update notes. Fees are paid upfront in cash without recourse. Emergers may seek additional fees for the provision of roadshows and related IR services for the client but does not get remunerated for any investment banking services. We never take payment in stock, options or warrants for any of our services.
Accuracy of content: All information used in the publication of this report has been compiled from publicly available sources that are believed to be reliable, however we do not guarantee the accuracy or completeness of this report and have not sought for this information to be independently verified. Opinions contained herein represent those of the research analyst at Emergers at the time of publication. The company has been given the opportunity to influence factual statements before publication, but forecasts, conclusions and valuation reasoning are Emergers’ own. Forward-looking information or statements contain information that is based on assumptions, forecasts of future results, estimates of amounts not yet determinable, and therefore involve known and unknown risks, uncertainties and other factors which may cause the actual results, performance or achievements of their subject matter to be materially different from current expectations.
Exclusion of Liability: To the fullest extent allowed by law, Emergers shall not be liable for any direct, indirect or consequential losses, loss of profits, damages, costs or expenses incurred or suffered by you arising out or in connection with the access to, use of or reliance on any information contained in this material.
No personalised advice: The information that we provide should not be construed in any manner whatsoever as, personalised advice. Also, the information provided by us should not be construed by any subscriber or prospective subscriber as Emergers’s solicitation to effect, or attempt to effect, any transaction in a security. The securities described in this material may not be eligible for sale in all jurisdictions or to certain categories of investors. Investors are encouraged to seek additional information as well as consult a financial advisor prior to any investment decision.
Investment in securities mentioned: Emergers has a restrictive policy relating to personal dealing and conflicts of interest. Emergers does not conduct any investment business and, accordingly, does not itself hold any positions in the securities mentioned in this report. However, the respective directors, officers, employees and contractors of Emergers may have a position in any or related securities mentioned in this report, subject to Emergers' policies on personal dealing and conflicts of interest.
Copyright: Copyright 2021 Incirrata AB (Emergers)
This document is prepared and provided by Emergers for information purposes only and should not be construed as an offer or solicitation for investment in any securities mentioned or in the topic of this document. A marketing communication under FCA Rules, this document has not been prepared in accordance with the legal requirements designed to promote the independence of investment research and is not subject to any prohibition on dealing ahead of the dissemination of investment research.
This Communication is being distributed in the United Kingdom and is directed only at (i) persons having professional experience in matters relating to investments, i.e. investment professionals within the meaning of Article 19(5) of the Financial Services and Markets Act 2000 (Financial Promotion) Order 2005, as amended (the "FPO") (ii) high net-worth companies, unincorporated associations or other bodies within the meaning of Article 49 of the FPO and (iii) persons to whom it is otherwise lawful to distribute it. The investment or investment activity to which this document relates is available only to such persons. It is not intended that this document be distributed or passed on, directly or indirectly, to any other class of persons and in any event and under no circumstances should persons of any other description rely on or act upon the contents of this document.
This Communication is being supplied to you solely for your information and may not be reproduced by, further distributed to or published in whole or in part by, any other person.
Emergers relies upon the "publishers' exclusion" from the definition of investment adviser under Section 202(a)(11) of the Investment Advisers Act of 1940 and corresponding state securities laws. This report is a bona fide publication of general and regular circulation offering impersonal investment-related advice, not tailored to a specific investment portfolio or the needs of current and/or prospective subscribers. As such, Emergers does not offer or provide personal advice and the research provided is for informational purposes only. No mention of a particular security in this report constitutes a recommendation to buy, sell or hold that or any security, or that any particular security, portfolio of securities, transaction or investment strategy is suitable for any specific person.