ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

MOS Mobile Streams Plc

0.0375
0.00 (0.00%)
24 Apr 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Mobile Streams Plc LSE:MOS London Ordinary Share GB00B0WJ3L68 ORD 0.01P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 0.0375 0.035 0.04 0.0375 0.0375 0.0375 46,101,798 08:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Communications Services, Nec 1.82M -3.79M -0.0007 -0.57 2.13M

Mobile Streams plc Half yearly report (0764B)

31/03/2017 7:00am

UK Regulatory


Mobile Streams (LSE:MOS)
Historical Stock Chart


From Apr 2019 to Apr 2024

Click Here for more Mobile Streams Charts.

TIDMMOS

RNS Number : 0764B

Mobile Streams plc

31 March 2017

31 March 2017

Mobile Streams plc ("Mobile Streams" or the "Company") (AIM: MOS)

Half yearly report

Mobile Streams is pleased to announce its unaudited interim results for the six months ended 31 December 2016.

Highlights

-- Subscriber numbers in India increased to over 175,000 active subscribers* (up from 100,000 at the period end)

   --      Successful fundraising of GBP2.2m (before expenses) to fund growth in India 

-- GBP2.8m of cash and cash equivalents at 31 December 2016 (31 December 2015: GBP1.5m), with no debt. The Company's current cash balance is GBP2.6m

   --      Revenues of GBP3.6m (H1 2015: GBP8m). All revenue is from continuing operations 
   --      Mobile Internet revenues were GBP3.58m (6 months ended 31 December 2015: GBP7.9m) 

-- EBITDA** loss of GBP712k in line with management expectations (6 months ended 31 December 2015: GBP104k loss)

-- Post-tax loss of GBP879k in line with management expectations (6 months to 31 December 2015: GBP321k loss)

-- Launch of HTML5 browser based games service to complement its app download service in India (post-period end)

* Active subscribers are measured as consumers who have made a purchase from the Company in the country in the past 60 days. For like-for-like comparability, this is the same methodology the Company uses to measure subscribers in its other markets such as Argentina

** Earnings before interest, tax, depreciation, amortisation and share compensation ("EBITDA") is a non IFRS measure which the Group uses to assess its performance. It is defined as earnings before interest, tax, depreciation, amortisation and share compensation.

Commenting, Simon Buckingham, CEO of Mobile Streams said: "The successful fundraising of GBP2.2 million (before expenses) completed at the end of the period is enabling us to accelerate our strategy of building subscribers and revenues in the Indian market during calendar year 2017. Whilst Argentina remains a challenging place to do business, we expect India to continue to grow steadily throughout 2017 as we focus on and invest in the market. It is particularly pleasing that we have surpassed the 175,000 subscriber mark so quickly and we look forward to updating shareholders on our progress at the appropriate time."

Enquires:

Mobile Streams

Simon Buckingham, Chief Executive Officer +1 347 669 9068

Enrique Benasso, Chief Financial Officer

N+1 Singer (Nominated Adviser and Broker)

Alex Price +44 20 7496 3000

Alex Laughton Scott

India

Mobile Streams India Private Limited exceeded the important milestone of reaching 100,000 active subscribers to its MobileGaming.com games subscription service by 31 December 2016, a figure which has subsequently grown to over 175,000 active subscribers.

In India, most of the growth in active subscribers to date has been driven by subscription growth enabled by its direct billing connections with two of the three largest local mobile phone operators. The Company is working to add additional direct billing connections for the one remaining local top three network operator as well as to two additional local Indian mobile network operators, each with approximately 100 million subscribers.

Post-period end the Company launched its browser based games service to compliment its app download service in India. This HTML5 based service has gone live with billing connectivity from its largest partner, with another large partner scheduled to launch before the end of the current financial year.

Argentina

As previously announced, trading in Argentina continued to be challenging throughout the first half of the current financial year as a result of general market conditions and regulation in the local market for mobile content subscriptions. These conditions are expected to remain in place during the remainder of the financial year and beyond.

OPERATING REVIEW

Mobile internet

The Group anticipated the shift to the open Mobile Internet business model several years ago and added new products at new price points in new markets, which includes basically the start-up in India during the last fiscal year.

The mobile internet business model (based on Mobile Internet) shifted to a model based on the operator platforms and the revenue based on internet decreased. This was mostly the result of the economic conditions in Argentina which includes the devaluation of the Argentine peso during the last 2 years, resulting in a fall in sales.

During the first half of the year, Latin America, primarily Argentina, accounted for the majority of revenues, as during the last years.

Mobile operators

The Group has several contracts with mobile operators that allow the distribution of content through their mobile portals, although the revenue has been reduced by more than 56% year on year partially because of the fact that consumers prefer to use the open mobile internet services on their smartphones and partly because of our own increased focus on Mobile Internet services.

There was a reduction in the number of consumer visitors to these portals, which has been a continuing trend for several years. Our teams share and implement the best retailing practices in order to increase the conversion of visitors into customers to mitigate the natural decline in this revenue stream as the market changes.

FINANCIAL REVIEW

For the 6 months ended 31 December 2016.

Gross profit for the six month period ended 31 December 2016 was GBP1.1m (2015: GBP2.1m). Gross margin was 29.6%, up from 25.9% in 2015.

Mobile Internet revenue has decreased by 54.7% to GBP3.58m (2015: GBP7.9m). The cost of sales on mobile internet revenue is much higher than on operator revenue because of marketing costs resulting in a lower overall gross profit margin.

The Group recorded a loss after tax of GBP879k for the 6 months ended 31 December 2016 (2015: loss GBP321k), generating a loss per share of 2.175 pence per share (2015: 0.865 pence loss per share).

Adjusted loss per share (excluding depreciation, amortisation, impairments and share compensation expense) was 1.9 pence per share (2015: 0.674 pence adjusted loss per share).

Cash and cash equivalents

The Argentine peso remained stable during the semester, caused by the release of currency restrictions, meaning that currency can now flow freely in and out of Argentina. This policy was adopted by the country's new elected president in November 2015. Current cash balances are GBP2.8m.

Capital fundraising

The fundraising of GBP2.2 million gross proceeds (GBP2 million net proceeds) completed at the end of December 2016 is enabling us to both continue and also accelerate our strategy of building subscribers and revenues in the Indian market during calendar year 2017.

Outlook

Whilst Argentina remains a challenging place to do business, the Directors expect subscriber numbers in India to continue to grow steadily throughout 2017 as the Group focuses on and invests in that market.

Marketing investment in India, funded by the recent issue of shares for cash, has been growing during the past half year and is expected to continue growing. The Company looks forward to updating shareholders on its progress at the appropriate time.

Argentina remains a difficult market but with more focus on a key local mobile operator and with market knowledge acquired during past few years, the Directors are optimistic about being able to stabilise the position in that region.

Overall the Board expects the rest of 2017 to see continued investment as the Company looks to build a strong position in India.

 
 
   CONSOLIDATED INCOME STATEMENT 
 
                                         Unaudited    Unaudited      Audited 
                                          6 months     6 months    12 months 
                                          ended 31     ended 31     ended 30 
                                          December     December         June 
                                              2016         2015         2016 
                                          GBP000's     GBP000's     GBP000's 
 
 Revenue                                     3,640        8,033       12,786 
 Cost of sales                             (2,563)      (5,948)      (9,256) 
-------------------------------------  -----------  -----------  ----------- 
 Gross profit                                1,077        2,085        3,530 
 Selling and marketing costs                 (349)        (771)      (1,333) 
 Administrative expenses **                (1,549)      (1,489)      (3,048) 
 Operating Loss                              (821)        (175)        (851) 
 
 Finance income                                 78           47          118 
 Finance expense                               (2)         (13)          (4) 
                                       -----------  -----------  ----------- 
 Loss before tax                             (745)        (141)        (737) 
 
 Tax expense                                 (134)        (180)        (569) 
 Loss for the period                         (879)        (321)      (1,306) 
=====================================  ===========  ===========  =========== 
 
 Attributable to: 
 Attributable to equity shareholders 
  of Mobile Streams Plc                      (879)        (321)      (1,306) 
=====================================  ===========  ===========  =========== 
 
 
 Earnings Per Share 
                                         Pence per    Pence per    Pence per 
                                             share        share        share 
 Basic loss per share                      (2,167)      (0,865)      (3,519) 
 Diluted loss per share                    (2,167)      (0,865)      (3,519) 
 
 * *Administrative expenses include depreciation, amortisation, 
  impairment and share based compensation. 
 
 
 
 
 
 
 
 
 
   CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 
 
                                         Unaudited       Unaudited      Audited 
                                          6 months        6 months    12 months 
                                          ended 31           ended        ended 
                                          December     31 December      30 June 
                                              2016            2015         2016 
 
                                          GBP000's        GBP000's     GBP000's 
 
 Loss for the period                         (879)           (321)      (1,306) 
 
 Exchange differences on translating 
  foreign operations                            74           (822)      (1,017) 
 Total comprehensive loss for the 
  period                                     (805)         (1,143)      (2,323) 
=====================================  ===========  ==============  =========== 
 
 Total comprehensive loss for the 
  period attributable to: 
 
 Equity shareholders of Mobile 
  Streams Plc                                (805)         (1,143)      (2,323) 
-------------------------------------  -----------  --------------  ----------- 
 
 
 CONSOLIDATED STATEMENT OF FINANCIAL POSITION 
 
                                          Unaudited         Unaudited         Audited 
                                     6 months ended    6 months ended       12 months 
                                                                                ended 
                                        31 December       31 December    30 June 2016 
                                               2016              2015 
                                           GBP000's          GBP000's        GBP000's 
 Assets 
 Non- Current 
 Intangible assets                                -                 1               - 
 Property, plant and equipment                    8                52              20 
 Deferred tax asset                             189                 -             189 
                                   ----------------  ----------------  -------------- 
                                                197                53             209 
 Current 
 Trade and other receivables                  1,870             3,307           2,576 
 Cash and cash equivalents                    2,780             1,512           1,367 
                                              4,650             4,819           3,943 
 
 Total assets                                 4,847             4,872           4,152 
=================================  ================  ================  ============== 
 
 Equity 
 Equity attributable to equity 
  holders of Mobile Streams 
  Plc 
 Called up share capital                      1,164                74              74 
 Share Premium                               11,482            10,579          10,579 
 Translation reserve                        (3,076)           (2,955)         (3,150) 
 Retained earnings                          (6,723)           (5,059)         (5,943) 
--------------------------------   ----------------  ---------------- 
 Total equity                                 2,847             2,639           1,560 
---------------------------------  ----------------  ----------------  -------------- 
 
 Liabilities 
 Current 
 Trade and other payables                     1,463             1,607           1,595 
 Current tax liabilities                        537               626             997 
--------------------------------   ----------------  ----------------  -------------- 
                                              2,000             2,233           2,592 
 
 Total liabilities                            2,000             2,233           2,592 
--------------------------------   ----------------  ----------------  -------------- 
 
 Total equity and liabilities                 4,847             4,872           4,152 
=================================  ================  ================  ============== 
 
 
 
 
 
 
 
 
 
 
 
   CONSOLIDATED CASH FLOW STATEMENT 
 
                                             Unaudited    Unaudited      Audited 
                                              6 months     6 months    12 months 
                                              ended 31     ended 31     ended 30 
                                              December     December         June 
                                                  2016         2015         2016 
                                              GBP000's     GBP000's     GBP000's 
 Operating activities 
 Profit before taxation                          (745)        (141)        (737) 
 Adjustments: 
 Shared based payments                              97           44          146 
 Depreciation                                       14           27           59 
 Interest received                                (78)         (47)        (118) 
 Changes in Trade and other receivables            706          709          304 
 Changes in Trade and other payables             (132)        (483)           13 
 Tax Paid                                        (460)        (219)        (237) 
 Interest paid                                     (2)         (13)            - 
 Total cash utilised in operating 
  activities                                     (600)        (123)        (570) 
-----------------------------------------  -----------  -----------  ----------- 
 
 Investing Activities 
 Additions to property, plant 
  and equipment                                    (1)          (1)          (8) 
 Interest received                                  78           47          118 
 Net Cash generated from investing 
  activities                                        77           46          110 
-----------------------------------------  -----------  -----------  ----------- 
 
 Issue of share capital (net of 
  expenses paid)                                 1,993            -            - 
 Net Cash generated from financing 
  activities                                     1,993            -            - 
-----------------------------------------  -----------  -----------  ----------- 
 
 Net change in cash and cash equivalents         1,470         (77)        (460) 
 Cash and cash equivalents at 
  beginning of period                            1,367        2,098        2,098 
 Exchange (loss)/ gain on cash 
  and cash equivalents                            (57)        (509)        (271) 
 Cash and cash equivalents, end 
  of period                                      2,780        1,512        1,367 
-----------------------------------------  -----------  -----------  ----------- 
 
 
 CONSOLIDATED STATEMENT OF CHANGES IN EQUITY 
                             Called                  Share              Translation             Retained            Total 
                           up share                premium                  reserve             earnings           Equity 
                            capital 
 
                           GBP000's               GBP000's                 GBP000's             GBP000's         GBP000's 
 
 Balance at 1 
  July 2015                      74                 10,579                  (2,133)              (4,782)            3,738 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Credit for 
  share based 
  payments                        -                      -                        -                   44               44 
 Transactions 
  with owners                     -                      -                        -                   44               44 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Loss for the 6 
  months ended 
  31 December 
  2015                            -                      -                        -                (321)            (321) 
 Exchange 
  differences 
  on 
  translating 
  foreign 
  operations                      -                      -                    (822)                    -            (822) 
 Total 
  comprehensive 
  income 
  for the 
  period                          -                      -                    (822)                (321)          (1,143) 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 31 
  December 2015                  74                 10,579                  (2,955)              (5,059)            2,639 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 1 
  January 2016                   74                 10,579                  (2,955)              (5,059)            2,639 
 Credit for 
  share based 
  payments                        -                      -                        -                  101              101 
 Transactions 
  with owners                     -                      -                        -                  101              101 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Loss for the 6 
  months ended 
  30 June 2016                    -                      -                        -                (985)            (985) 
 Exchange 
  differences 
  on 
  translating 
  foreign 
  operations                      -                      -                    (195)                    -            (195) 
 Balance at 30 
  June 2016                      74                 10,579                  (3,150)              (5,943)            1,560 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 1 
  July 2016                      74                 10,579                  (3,150)              (5,943)            1,560 
 Credit for 
  share based 
  payments                        -                      -                        -                   97               97 
 Transactions 
  with owners                     -                      -                        -                   97               97 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Loss for the 6 
  months ended 
  31 December 
  2016                            -                      -                        -                (879)            (879) 
 Exchange 
  differences 
  on 
  translating 
  foreign 
  operations                      -                      -                       74                    -               74 
 Issue of share 
  capital (net 
  of expenses 
  paid)                       1,090                    903                        -                    -            1,993 
 Total 
  comprehensive 
  income 
  for the 
  period                          -                      -                       74                (879)            (805) 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 Balance at 31 
  December 2016               1,164                 11,482                  (3,076)              (6,725)            2,845 
---------------  ------------------  ---------------------  -----------------------  -------------------  --------------- 
 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PREPARATION

The interim results of Mobile Streams PLC are prepared in accordance with the requirements of IAS 34 Interim Financial Reporting as adopted by the EU and prepared in accordance with the accounting policies set out in the last financial statements for the 12 months ended 30 June 2016.

The interim results, which are not audited, do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006.

The comparative financial information for the 12 months ended 30 June 2016 has been extracted from the statutory accounts for that period. In addition, the financial information for the 6 months ended 31 December 2016 has been extracted from the unaudited Interim results. The full audited accounts of the Group for the 12 months ended 30 June 2016 were prepared in accordance with International Financial Reporting Standards ("IFRS") as adopted by the European Union and have been delivered to the Registrar of Companies.

The auditor's report on these financial statements was unqualified and did not contain statements under S498(2) or S498(3) of the Companies Act 2006.

2. SEGMENT REPORTING

As at 31 December 2016, the Group was organised into 4 geographical segments: Europe, North America, Latin America, and Asia Pacific. Revenues were from external customers only and generated from three principal business activities: the sale of mobile content through MNO s (Mobile Operator sales), the sale of mobile content over the internet (Mobile Internet sales) and the provision of consulting and technical services (Other Service Fees).

All operations are continuing and all inter-segment transfers are priced and carried out at arm's length.

 
 The segmental results for the 6 months ended 31 December 2016 
  were as follows: 
 GBP000's                      Europe    Asia   North America   Latin America     Group 
 Mobile operator sales             17       -              35               -        52 
 Mobile internet sales              -     113               2           3,466     3,581 
 Other service fees                 6       -               1               -         7 
----------------------------  -------  ------  --------------  --------------  -------- 
 Total Revenue                     23     113              38           3,466     3,640 
 Cost of sales                    (9)    (81)             (6)         (2,467)   (2,563) 
----------------------------  -------  ------  --------------  --------------  -------- 
 Gross profit                      14      32              32             999     1,077 
 Operating expenses             (297)   (147)            (73)         (1,272)   (1,789) 
----------------------------  -------  ------  --------------  --------------  -------- 
 EBITDA*                        (283)   (115)            (41)           (273)     (712) 
----------------------------  -------  ------  --------------  --------------  -------- 
 Depreciation, amortisation         -       -               -            (14)      (14) 
 Share based compensation        (97)       -               -               -      (97) 
 Finance income                     -       -               -              77        77 
----------------------------  -------  ------  --------------  --------------  -------- 
 Profit/(Loss) before 
  tax                           (380)   (115)            (41)           (210)     (746) 
 Income tax expense              (84)       -               -            (49)     (133) 
----------------------------  -------  ------  --------------  --------------  -------- 
 Profit/(Loss) after 
  tax                           (464)   (115)            (41)           (259)     (879) 
 
 *Calculated as profit before tax, interest, amortization, depreciation, 
  share compensation expense and impairment of assets. 
 
 
 
 
   The segmental results for the 6 months ended 31 December 2015 
   were as follows: 
 GBP000's                        Europe   Asia   North America   Latin America     Group 
 Mobile operator sales                8      5              19              80       112 
 Mobile internet sales                -      -               4           7,901     7,905 
 Other service fees                  15      -               -               1        16 
------------------------------  -------  -----  --------------  --------------  -------- 
 Total Revenue                       23      5              23           7,982     8,033 
 Cost of sales                     (40)   (14)            (10)         (5,884)   (5,948) 
------------------------------  -------  -----  --------------  --------------  -------- 
 Gross profit / (loss)             (17)    (9)              13           2,098     2,085 
 Operating expenses               (291)   (86)            (70)         (1,742)   (2,189) 
------------------------------  -------  -----  --------------  --------------  -------- 
 EBITDA*                          (308)   (95)            (57)             356     (104) 
------------------------------  -------  -----  --------------  --------------  -------- 
 Depreciation, amortisation           -      -               -            (27)      (27) 
 Share based compensation          (44)      -               -               -      (44) 
 Revenue/expense intercompany       238      -               -           (238)         - 
 Finance income                       -      -               1              33        34 
------------------------------  -------  -----  --------------  --------------  -------- 
 Profit/(Loss) before tax         (114)   (95)            (56)             124     (141) 
 Income tax expense                   -      -               -           (180)     (180) 
------------------------------  -------  -----  --------------  --------------  -------- 
 Profit/(Loss) after tax          (114)   (95)            (56)            (56)     (321) 
 
 *Calculated as profit before tax, interest, amortization, depreciation, 
  share compensation expense and impairment of assets. 
 
 
 The segmental results for the year ended 30 June 2016 were as follows: 
                                                          North      Latin 
 GBP000's                      Europe   Asia Pacific    America    America     Group 
 Mobile Operator Services          31              6         58         80       175 
 Mobile Internet Services           -             21         11     12,552    12,584 
 Other Service fees                23              -          -          5        28 
----------------------------  -------  -------------  ---------  ---------  -------- 
 Total Revenue                     54             27         69     12,637    12,786 
 Cost of sales                   (33)           (29)       (30)    (9,165)   (9,257) 
----------------------------  -------  -------------  ---------  ---------  -------- 
 Gross profit/(loss)               21            (2)         39      3,472     3,530 
 Operating expenses             (557)          (317)      (113)    (3,189)   (4,176) 
----------------------------  -------  -------------  ---------  ---------  -------- 
 EBITDA*                        (536)          (319)       (74)        283     (646) 
----------------------------  -------  -------------  ---------  ---------  -------- 
 Depreciation, amortisation 
  and impairment                    -            (1)          -       (57)      (58) 
 Share based compensation       (146)              -          -          -     (146) 
 Finance income/expense             -              -          -        113       113 
----------------------------  -------  -------------  ---------  ---------  -------- 
 Profit/(Loss) before tax       (682)          (320)       (74)        339     (737) 
 Taxation                           -              -          -      (569)     (569) 
----------------------------  -------  -------------  ---------  ---------  -------- 
 Loss after tax                 (682)          (320)       (74)      (230)   (1,306) 
 
 *Calculated as profit before tax, interest, amortization, depreciation, 
  share compensation expense and impairment of assets. 
 
 
 The segmental assets at 31 December 2016 were as 
  follows: 
                                                   North      Latin 
 GBP000's                       Europe   Asia    America    America     Group 
 
 Non current fixed assets 
 Property, plant & equipment         -      -          -          8         8 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Intangible assets                   -      -          -          -         - 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Deferred tax                        -      -          -        189       189 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Current assets                  1,887    201        151      2,411     4,650 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Cash and cash equivalents       1,853     44         59        824     2,780 
 Accounts receivable                 4     89          4        349       446 
 Accrued receivables                11      3         40        182       236 
 Prepayments                        13      3         12        678       706 
 Minimum guarantees 
  and advances                       -      -          -          4         4 
 Other assets                        6     62         36        374       478 
 TOTAL ASSETS                    1,887    201        151      2,608     4,847 
=============================  =======  =====  =========  =========  ======== 
 Current liabilities             (156)   (56)      (313)    (1,475)   (2,000) 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Trade Payables                   (72)   (29)       (35)      (157)     (293) 
 Accrued content costs            (33)   (30)      (261)      (322)     (646) 
 Other accrued liabilities        (52)     22       (17)      (376)     (423) 
 Other payables                      1   (19)          -       (83)     (101) 
 Corporate income tax 
  payable                            -      -          -      (537)     (537) 
 TOTAL LIABILITIES               (156)   (56)      (313)    (1,475)   (2,000) 
=============================  =======  =====  =========  =========  ======== 
 
 
 The segmental assets at 31 December 2015 
  were as follows: 
                                                 North      Latin 
 GBP000's                     Europe   Asia    America    America     Group 
 
 Non current fixed 
  assets 
 Property, plant & 
  equipment                        -      -          -         52        52 
---------------------------  -------  -----  ---------  ---------  -------- 
 Intangible assets                 -      -          1          -         1 
---------------------------  -------  -----  ---------  ---------  -------- 
 Current assets                  183    218        347      4,071     4,819 
---------------------------  -------  -----  ---------  ---------  -------- 
 Cash and cash equivalents       108     35        254      1,115     1,512 
 Accounts receivable              14     54         13        590       671 
 Accrued receivables               8    104         40        471       623 
 Prepayments                      25     10         10      1,678     1,723 
 Minimum guarantees 
  and advances                     -      -          -         13        13 
 Other assets                     28     15         30        204       277 
 TOTAL ASSETS                    183    218        348      4,123     4,872 
===========================  =======  =====  =========  =========  ======== 
 Current liabilities           (167)   (68)      (275)    (1,723)   (2,233) 
---------------------------  -------  -----  ---------  ---------  -------- 
 Trade Payables                 (72)   (37)       (30)      (168)     (307) 
 Accrued content costs          (30)   (17)      (230)      (447)     (724) 
 Other accrued liabilities      (43)    (1)       (15)      (302)     (361) 
 Other payables                 (22)   (13)          -      (180)     (215) 
 Corporate income tax 
  payable                          -      -          -      (626)     (626) 
 TOTAL LIABILITIES             (167)   (68)      (275)    (1,723)   (2,233) 
===========================  =======  =====  =========  =========  ======== 
 

NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (CONTINUED)

 
 The segmental assets at 30 June 2016 were 
  as follows: 
                                                   North      Latin 
 GBP000's                       Europe   Asia    America    America     Total 
 
 Non current fixed assets 
 Property, plant & equipment         -      -          1         19        20 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Intangible assets                   -      -          -          -         - 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Current assets                     84    116        176      3,756     4,132 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Cash and cash equivalents          29     35         60      1,243     1,367 
 Accounts receivable                 -     56          7        490       553 
 Accrued receivables                12      8         39        374       433 
 Prepayments                        15      5         11      1,223     1,254 
 Minimum guarantees 
  and advances                       -      -          -         13        13 
 Other assets                       28     12         59        224       323 
 Deferred tax asset                  -      -          -        189       189 
 TOTAL ASSETS                       84    116        177      3,775     4,152 
=============================  =======  =====  =========  =========  ======== 
 Current liabilities             (162)     35      (297)    (2,168)   (2,592) 
-----------------------------  -------  -----  ---------  ---------  -------- 
 Trade Payables                   (70)   (47)       (37)      (195)     (349) 
 Accrued content costs            (35)   (16)      (243)      (383)     (677) 
 Other accrued liabilities        (57)    108       (17)      (443)     (409) 
 Other payables                      -   (10)          -      (150)     (160) 
 Corporate income tax 
  payable                            -      -          -      (997)     (997) 
 TOTAL LIABILITIES               (162)     35      (297)    (2,168)   (2,592) 
=============================  =======  =====  =========  =========  ======== 
 
 
 
   3. EARNINGS PER SHARE 
 
 Earnings per share 
 
 
 Earnings per share is calculated by dividing the(loss)/profit 
  attributable to equity holders of the Company by the weighted 
  average number of ordinary shares in issue during the period. 
                                             Unaudited    Unaudited       Audited 
                                              6 months     6 months     12 months 
                                              ended 31     ended 31      ended 30 
                                              December     December     June 2016 
                                                  2016         2015 
 
 Loss for the period (GBP000's)                  (879)        (321)        -1,306 
                                           -----------  -----------  ------------ 
 
 Loss earnings per share (pence): 
 Basic                                         (2,167)      (0,865)       (3,519) 
 Diluted                                       (2,167)      (0,865)       (3,519) 
 
 
 Adjusted earnings per share 
 
 
 Adjusted earnings per share is calculated to reflect the underlying 
  profitability of the business by excluding non-cash charges 
  for depreciation, amortisation, impairments and share compensation 
  charges. 
 
                                              6 months     6 months     12 months 
                                              ended 31     ended 31      ended 30 
                                              December     December     June 2016 
                                                  2016         2015 
                                              GBP000's     GBP000's      GBP000's 
 
 Loss for the period                             (879)        (321)        -1,306 
 Add back: share compensation 
  expense                                           97           44           146 
 Add back: depreciation and amortisation            14           27            59 
 Adjusted Loss for the period                    (768)        (250)        -1,101 
 
                                             Pence per    Pence per     Pence per 
                                                 share        share         share 
 Adjusted loss per share                       (1.894)      (0.674)       (2.967) 
 Adjusted diluted loss per share               (1.894)      (0.674)       (2.967) 
 
 
 Weighted average number of shares 
 
                                              6 months     6 months     12 months 
                                              ended 31     ended 31      ended 30 
                                              December     December     June 2016 
                                                  2016         2015 
 
 Basic                                      40,507,910   37,100,536    37,114,283 
 Exercisable share options                           -    2,330,960             - 
                                           -----------  -----------  ------------ 
 Diluted                                    40,507,910   39,431,496    37,114,283 
                                           -----------  -----------  ------------ 
 

NOTES TO FINANCIAL STATEMENTS (CONTINUED)

Diluted (loss)/earnings per share is calculated adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. The Company has only one category of ordinary shares.

The adjusted EPS has been calculated to reflect the underlying profitability of the business by excluding non-cash charges for depreciation, amortisation, impairments and share compensation charges.

4. GOING CONCERN

The Group had cash balances of GBP2.8m at 31 December 2016 (30 June 2016: GBP1.4m) and no borrowings. Having reviewed cash flow forecasts and budgets for a year ahead the Directors have a reasonable expectation that the Group has sufficient resources to continue in operational existence for the foreseeable future.

As at 31 December 2016, GBP0.7m (including short-term investments of GBP0.6m) of the Group's cash balance was held in Argentina. The Argentine Government has released the currency restrictions in December 2015. Since then, the Peso has remained relatively stable, although we cannot predict future movements in the currency and the impact on our financial performance.

5. FOREIGN CURRENCY TRANSLATION

(a) Presentational currency

The consolidated financial statements are presented in British pounds: the functional currency of the parent entity is also British pounds.

(b) Transactions and balances

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the date the transaction occurs. Any exchange gains or losses resulting from these transactions and from the translation of monetary assets and liabilities at the balance sheet date are reported in the income statement except when these represent a net investment in a subsidiary when they are charged or credited to equity

.

Foreign currency balances are translated at the balance sheet date using exchange rates prevailing at the period end.

(c) Group companies

The financial results and position of all group entities that have a functional currency different from the presentational currency of the Group are translated into the presentational currency as follows:

i- assets and liabilities for each balance sheet are translated at the closing exchange rate at the date of the balance sheet

ii - income and expenses for each income statement are translated at average exchange rates (unless it is not a reasonable approximation to the exchange rate at the date of transaction)

iii- all resulting exchange differences are recognised as a separate component of equity (translation reserve)

The exchange rates used in respect of Argentinean pesos are the official published exchange rates.

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR BUGDXIDXBGRG

(END) Dow Jones Newswires

March 31, 2017 02:00 ET (06:00 GMT)

1 Year Mobile Streams Chart

1 Year Mobile Streams Chart

1 Month Mobile Streams Chart

1 Month Mobile Streams Chart

Your Recent History

Delayed Upgrade Clock