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 discussion Register to chat with like-minded investors on our interactive forums.

ABDP.GB AB Dynamics plc

1,830.00
0.00 (0.00%)
14 Oct 2024 - Closed
Realtime Data
Share Name Share Symbol Market Type Share ISIN Share Description
AB Dynamics plc AQSE:ABDP.GB Aquis Stock Exchange Ordinary Share GB00B9GQVG73 Ordinary shares of 1p each fully paid
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 1,830.00 1,780.00 1,880.00 1,830.00 1,830.00 1,830.00 0.00 06:52:07
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

AB Dynamics PLC Final Results (6660A)

24/01/2024 7:00am

UK Regulatory


AB Dynamics (AQSE:ABDP.GB)
Historical Stock Chart


From Oct 2023 to Oct 2024

Click Here for more AB Dynamics Charts.

TIDMABDP

RNS Number : 6660A

AB Dynamics PLC

24 January 2024

24 January 2024

AB Dynamics plc

Final results for the year ended 31 August 2023

"Strong financial performance and clear strategic progress"

AB Dynamics plc ("AB Dynamics", the "Company" or the "Group"), the designer, manufacturer and supplier of advanced testing, simulation and measurement products to the global transport market, is pleased to announce its final results for the year ended 31 August 2023.

 
                                 Audited    Audited 
                                   2023     2022 (2) 
                                   GBPm       GBPm 
 Revenue                          100.8      83.2        +21% 
 Gross margin                     59.5%      56.6%     +290 bps 
 Adjusted EBITDA(1)               20.5       17.3        +18% 
 Adjusted operating profit(1)     16.6       13.7        +21% 
 Adjusted operating margin(1)     16.5%      16.4%     +10 bps 
 Statutory operating profit       12.6        6.2       +103% 
 Adjusted cash flow from 
  operations(1)                   23.5       20.7        +14% 
 Net cash                         32.0       29.2 
------------------------------  --------  ----------  --------- 
                                  Pence      Pence 
 Adjusted diluted earnings 
  per share(1)                    60.8       48.1        +26% 
 Statutory diluted earnings 
  per share                       47.4       20.7       +129% 
 Total dividend per share         6.36       5.30        +20% 
------------------------------  --------  ----------  --------- 
 

(1) Before amortisation of acquired intangibles, acquisition related charges and exceptional items. A reconciliation to statutory measures is given below.

(2) Restated for change in interpretation of revenue recognition, see note 10.

Financial highlights

-- Record revenue and operating profit delivered alongside an improved operating margin reflecting strong growth enhanced by improved operational efficiency and effective cost management

-- Market and customer activity levels have remained positive, with strong activity in both track testing and laboratory testing and simulation, particularly in Europe

   --      Revenue increased by 21% of which 7% was organic growth 

o Track testing revenue grew by 6% reflecting increases in robots and Advanced Driver Assistance (ADAS) platforms

o Laboratory testing and simulation organic growth of 10% driven by a strong performance at rFpro and delivery of SPMM systems. Total sector revenue growth of 74% includes the contribution from the acquisition of Ansible Motion

   --      The proportion of recurring and service-based sales was maintained at 40% (2022: 40%) 

-- The Group has remained effective in mitigating inflationary cost pressures, with gross margins improving to 59.5% (2022: 56.6%)

-- Operating margin improved by 10bps to 16.5% as a result of the increased levels of activity and the benefits of enhanced performance initiatives, partially offset by the continued investment of GBP1.8m in ABD Solutions to support the Group's strategic long-term growth drivers

o Excluding ABD Solutions, the operating margin increased to 18.3% (2022: 18.2%)

-- Significant operating cash generation of GBP23.5m (2022: GBP20.7m) with cash conversion of 114% (2022: 119%), resulting in net cash at year end of GBP32.0m (2022: GBP29.2m) after funding the initial consideration for the acquisition of Ansible Motion

-- Proposed final dividend of 4.42p per share, bringing the total dividend for the year to 6.36p per share (2022: 5.30p per share), an increase of 20%, reflecting the Board's confidence in the Group's financial position and prospects

Operational and strategic highlights

-- Continuing progress made in the strategic initiative to open up new markets beyond automotive

o ABD Solutions won a GBP1m contract for delivery of a retrofit pedestrian detection system for construction machines for delivery during FY 2024, illustrating the wide range of applications for its technology

-- VadoTech has been awarded an extension of its existing contract to provide testing services in Beijing, as well as a new, smaller contract to provide similar services near Shanghai

-- The integration of Ansible Motion is continuing as planned and the business has delivered a strong performance since acquisition in September 2022

-- New product development continues in line with the technology roadmap for existing track testing and simulation markets and development of the core technology for ABD Solutions

o Along with the launch of the new range of ADAS motorcycle and pedestrian dummies, and LaunchPad Spin, the Group has also released ray-tracing capability for its simulation software

   --      Well placed to sustain growth momentum into the medium term, supported by: 

o Strong organic growth across automotive markets, supported by regulatory tailwinds and rapid technology change, with a greatly strengthened operational and commercial platform

o The substantial opportunity beyond automotive markets presented by ABD Solutions, transitioning from technology development to commercialisation

o Significantly enhanced simulation and software capabilities enabled by the expanded product range created through the acquisitions of rFpro and Ansible Motion

o A strong financial position that provides scope for further value-enhancing growth investment in FY 2024 and beyond

Current trading and outlook

-- Trading in FY 2024 to date has been encouraging, supported by the solid current order book which provides good visibility into the second half of the year

-- Whilst being mindful of timing of pipeline conversion and customer delivery schedules, the Board remains confident that the Group will make further financial and strategic progress with its expectations for FY 2024 unchanged

-- Future growth prospects remain supported by long-term structural and regulatory growth drivers in active safety, autonomous systems and the automation of vehicle applications

There will be a presentation for analysts this morning at 9.30am at Teneo, 85 Fleet Street, EC4Y 1AE. Please contact abdynamics@teneo.com if you would like to attend.

Commenting on the results, Dr James Routh, Chief Executive Officer said:

"The Group has delivered a strong performance in FY 2023, demonstrating the benefits of the investment made in recent years in the commercial and operating capability of the business. The financial results show further strong progress, with record levels of revenue and operating profit and an improvement in operating margin. In parallel, the Group has further strengthened its platform for growth through both organic investments and acquisitions.

"We see significant opportunity in our core markets in automotive, which are supported by long-term structural and regulatory growth drivers, and are continuing to invest in new product development and technology. In addition, we are investing in new technologies to diversify the business into attractive adjacent markets through ABD Solutions.

" Trading in FY 2024 has been encouraging, supported by a solid order book providing good visibility into the second half of the year. Whilst being mindful of timing of pipeline conversion and customer delivery schedules, the Board remains confident that the Group will make further financial and strategic progress and its expectations for FY 2024 are unchanged.

"Our market drivers both in our core business and in ABD Solutions remain strong. This backdrop, along with the Group's recent investments in capability and new products, provides confidence of delivering continued progress in 2024 and beyond."

Enquiries:

 
 AB Dynamics plc                            01225 860 200 
 Dr James Routh, Chief Executive Officer 
 Sarah Matthews-DeMers, Chief Financial 
  Officer 
 
 Peel Hunt LLP                              0207 418 8900 
 Mike Bell 
  Ed Allsopp 
 
 
 
 Teneo                                      0207 353 4200 
 James Macey White 
 Matt Low 
 
 

The person responsible for arranging the release of this information is Felicity Jackson, Group Legal Counsel.

About AB Dynamics plc

AB Dynamics is a leading designer, manufacturer and supplier of advanced testing, simulation and measurement products to the global transport market.

AB Dynamics is an international group of companies headquartered in Bradford on Avon. AB Dynamics currently supplies all the top automotive manufacturers, Tier 1 suppliers and service providers, who routinely use the Group's products to test and verify vehicle safety systems and dynamics.

Group overview

The Group delivered a strong set of results driven by recent investments in its commercial and operating capabilities, underpinned by positive market dynamics in both sectors. The Group has evolved significantly over the last four years, building a solid and scalable platform from which to capitalise on a multi-year growth opportunity.

The Group delivered record levels of revenue and operating profit, while continuing investment to support its long-term growth objectives.

The Group continued to deliver against its strategic priorities by launching new products, developing its service offering to drive recurring revenues and delivering on its diversification plans through progress in ABD Solutions. The acquisition of Ansible Motion also expanded its presence in the simulation market, complementing the existing product range.

The Group is well positioned, with market-leading products and services, and remains supported by regulatory and structural growth drivers that provide a strong position for continued growth and performance during FY 2024.

Financial performance

The Group delivered significant revenue growth in the year of 21%, to GBP100.8m (2022: GBP83.2m), of which 7% related to organic growth and the remainder to the acquisition of Ansible Motion.

Laboratory testing and simulation revenue grew by 74% due to the contribution from Ansible Motion as well as a significant increase in SPMM revenue driven by an increase in demand and timing of delivery for new units. Track testing saw more modest growth of 6% overall due to reduced testing services revenue impacted by local lock downs in China and the availability of new vehicles for testing in H1 2023. The proportion of recurring revenue was consistent at 40% (2022: 40%). The level of recurring revenue is now expected to broadly stabilise ahead of new market offerings which will be released in the near future.

Gross margin was 59.5%, up 290bps on 2022 due to operational efficiencies and mitigation of the ongoing impacts of inflation through price increases to the market.

Group adjusted operating profit of GBP16.6m (2022: GBP13.7m) increased 21% against 2022. The adjusted operating margin increased against 2022 to 16.5% (2022: 16.4%), as a result of the increased levels of activity and the benefits of enhanced performance initiatives, partially offset by the investment in ABD Solutions to support the strategic long-term growth drivers. Excluding ABD Solutions, the adjusted operating margin increased to 18.3% (2022: 18.2%).

Adjusted earnings before interest, tax, depreciation and amortisation ('EBITDA') increased by 18% to GBP20.5m (2022: GBP17.3m). Adjusted EBITDA margin was 20.4% (2022: 20.8%), a decrease of 40bps.

Adjusted net finance costs were consistent at GBP0.4m (2022: GBP0.4m).

Adjusted profit before tax was GBP16.3m (2022: GBP13.3m). The Group adjusted tax charge totalled GBP2.1m (2022: GBP2.3m), an adjusted effective tax rate of 13.2% (2022: 17.1%). The effective tax rate is lower than the current UK corporation tax rate due to allowances for research and development and patent box. In future years, the effective tax rate is expected to increase as a result of the full year effect of the increase in the UK corporation tax rate.

Adjusted diluted earnings per share was 60.8p (2022: 48.1p), an increase of 26%, reflecting the increase in operating profit and a lower tax rate.

The Group delivered strong adjusted operating cash flow of GBP23.5m (2022: GBP20.7m) with cash conversion of 114% (2022: 119%). The cash generated was used to fund the acquisition of Ansible Motion, GBP3.4m of investment in product development and property, plant and equipment and dividends of GBP1.3m.

Net cash at the end of the year was GBP32.0m (2022: GBP29.2m), underpinning a robust balance sheet. Along with the Group's GBP15.0m revolving credit facility which extends to February 2026, this provides significant funding headroom to continue the Group's investment programme.

Statutory operating profit increased by 103% to GBP12.6m (2022: GBP6.2m) and after net finance costs of GBP1.1m (2022: GBP0.4m), statutory profit before tax increased by 98% from GBP5.8m to GBP11.5m. Statutory basic earnings per share was 48.0p (2022: 21.0p). The statutory tax charge was GBP0.5m (2022: GBP1.0m). A reconciliation of statutory to underlying non-GAAP financial measures is provided below.

Sector review

 
                                     * Restated 
                              2023         2022 
                              GBPm         GBPm 
 Driving robots               25.2         20.6   +22% 
 ADAS test products           30.5         29.7    +3% 
 Testing services             12.9         14.4   -10% 
-------------------------  -------  -----------  ----- 
 Track testing                68.6         64.7    +6% 
 Laboratory testing            7.3          5.3   +38% 
 Simulation                   24.9         13.2   +89% 
-------------------------  -------  -----------  ----- 
 Laboratory testing and 
  simulation                  32.2         18.5   +74% 
-------------------------  -------  -----------  ----- 
 Total revenue               100.8         83.2   +21% 
-------------------------  -------  -----------  ----- 
 

*See note 10.

Track testing

The track testing business delivered revenue of GBP68.6m (2022: GBP64.7m), a 6% increase against the prior year, with growth in sales of driving robots and ADAS platforms offset by a reduction in testing services revenue due to local COVID-19 restrictions in China delaying the delivery of services and impacting the availability of test vehicles in the first half of the year.

Driving robot sales increased by 22% to GBP25.2m (2022: GBP20.6m), driven by the increase in complexity and volume of testing required for ADAS assessment. The Group expects continued growth in driving robot sales at more normalised levels, as new regulatory requirements for evolving ADAS technologies are released, such as the launch of the Euro NCAP 2030 roadmap and its new Truck Safe rating scheme. It is expected that there will be over 700 Euro NCAP test scenarios by 2025, up from 591 in 2023. New tests for commercial vehicles offer further opportunities for market expansion.

Revenue from ADAS platforms increased by 3% to GBP30.5m (2022: GBP29.7m). The new higher speed versions of the GST and LaunchPad, which can operate at speeds of up to 120kph and 80kph respectively, enable customers to perform a greater range of tests, particularly the assessment of automated lane-keeping technology and vehicle interactions with Vulnerable Road Users such as motorcyclists, and are continuing to gain traction. The recent launch of a new range of soft targets including motorcycles and articulating pedestrians and a new, more manoeuvrable platform, the LaunchPad Spin, will drive further growth.

Testing services revenue decreased 10% to GBP12.9m (2022: GBP14.4m) due to local COVID-19 restrictions delaying the provision of testing services in China during the first half of the year and continued delays in availability of test vehicles more widely due to the well documented supply chain challenges in the automotive market.

The Group continues to build customer relationships, drive improvement in revenue and gross margins and invest in new product development to meet the growing demand from manufacturers and test providers to keep up to date with changes in regulations.

The growth in testing volume and complexity continues to drive demand for ADAS platforms and driving robots that are both more capable and more versatile. To recognise the need for new test tools, this year Euro NCAP updated its listing of equipment used in official testing to include AB Dynamics' Soft Motorcycle 360.

Laboratory testing and simulation

Laboratory testing and simulation delivered strong growth in revenue up 74% on 2022 to GBP32.2m (2022: GBP18.5m) due to the contribution from Ansible Motion as well as strong organic growth from both rFpro and SPMM sales, reflecting the continued demand for laboratory testing equipment.

SPMM revenue of GBP7.3m grew by 38% (2022: GBP5.3m) demonstrating continued demand for our market leading kinetics and compliance machines. This long-standing product which has been supplied to global customers for the past 25 years has evolved significantly over this period, culminating in the recent launch of the SPMM Plus.

Organic simulation revenue was flat with revenue at GBP13.1m (2022: GBP13.2m). The contribution from Ansible Motion was GBP11.8m reflecting the strong order book at the time of acquisition and delivery of sales synergies, giving total simulation revenue of GBP24.9m (2022: GBP13.2m).

Strategic progress

The Group continues to make good progress against its organic-led growth strategy, supplemented with value-enhancing acquisitions. During the year, the focus on building and growing the core business continued, coupled with delivering on the Group's diversification plans through ABD Solutions and building critical mass in the attractive simulation market through the acquisition of Ansible Motion.

Investment continued in the core automotive sector, which is characterised by strong regulatory and structural growth drivers and rapid technology change. New product development and the strengthened operational and commercial platform leaves the Group well placed to benefit from increasing regulation and the increasing number and complexity of test scenarios required by NCAP bodies.

Ansible Motion has been successfully integrated into the Group's simulation business, enhancing the Group's simulation capability and expanding its range of products and services in this area which includes the physics-based simulation software, rFpro.

As part of the objective to diversify into adjacent markets, ABD Solutions continues to make significant progress in its mission to add automated solutions to existing vehicles fleets faster and more cost effectively. ABD Solutions has demonstrated its product offering in contrasting environments for potential customers in mining, defence and other specialist vehicles and successfully proved its concept and market solution, Indigo Drive. A digital twin has been developed which provides operational environment validation and a platform for accelerated product testing.

Its focus is transitioning from technology development to commercialisation with negotiations ongoing around mining related contracts. The Japanese mining development contract is progressing as planned and a Memorandum of Understanding has been signed with Jevons Robotics in Australia for mining applications. In addition, ABD Solutions has been awarded a GBP1m contract for delivery during FY 2024 of a retrofit pedestrian detection system for a UK customer for construction industry applications.

Acquisitions

On 20 September 2022, the Group acquired Ansible Motion Limited, a UK based provider of advanced simulator solutions to the automotive market, for an initial cash consideration of GBP14.4m and shares in AB Dynamics plc to the value of GBP3.2m. Based on the financial performance in FY 2023, a further cash payment of approximately GBP5.7m will be made, along with retained consideration of GBP0.5m, bringing the total consideration to GBP23.8m.

Ansible Motion designs and manufactures high-end motion platform systems for Driver in the Loop development of vehicle dynamics, ADAS and automated systems and already utilises rFpro as its physics based virtual environments. The Ansible Motion range of driving simulators complements the existing product offering from AB Dynamics and provides a comprehensive range of simulators that addresses a wider range of simulator applications.

Ansible Motion has been integrated into the Group's simulation sector and has been earnings accretive, delivering GBP11.8m of revenue and GBP2.4m of adjusted operating profit during FY 2023.

Acquisitions continue to form a key part of the long-term strategic development of the Group and we operate a continuous process to identify and execute acquisition opportunities. The current long-term pipeline remains positive and we expect to continue to deliver further value-enhancing acquisitions.

Alternative performance measures

In the analysis of the Group's financial performance and position, operating results and cash flows, alternative performance measures are presented to provide readers with additional information. The principal measures presented are adjusted measures of earnings including adjusted operating profit, adjusted operating margin, adjusted EBITDA, adjusted profit before tax and adjusted earnings per share.

This financial information includes both statutory and adjusted non-GAAP financial measures, the latter of which the Directors believe better reflect the underlying performance of the business and provide a more meaningful comparison of how the business is managed and measured on a day-to-day basis. The Group's alternative performance measures and KPIs are aligned to the Group's strategy and together are used to measure the performance of the business and form the basis of the performance measures for remuneration. Adjusted results exclude certain items because if included, these items could distort the understanding of the performance for the year and the comparability between the periods.

We provide comparatives alongside all current year figures. The term 'adjusted' is not defined under IFRS and may not be comparable with similarly titled measures used by other companies. All profit and earnings per share figures in this financial information relate to underlying business performance (as defined above) unless otherwise stated.

A reconciliation of statutory measures to adjusted measures is provided below:

 
                                           2023                                   2022(1) 
                             Adjusted   Adjustments   Statutory      Adjusted       Adjustments   Statutory 
 
 EBITDA (GBPm)                   20.5           3.1        23.6          17.3             (2.0)        15.3 
 Operating profit (GBPm)         16.6         (4.0)        12.6          13.7             (7.5)         6.2 
 Operating margin               16.5%                     12.5%         16.4%                          7.4% 
 Finance expense (GBPm)         (0.3)         (0.8)       (1.1)         (0.4)                 -       (0.4) 
 Profit before tax (GBPm)        16.3         (4.8)        11.5          13.3             (7.5)         5.8 
 Taxation (GBPm)                (2.2)           1.7       (0.5)         (2.2)               1.2       (1.0) 
 Profit after tax (GBPm)         14.1         (3.1)        11.0          11.0             (6.3)         4.7 
 Diluted e ps (pence)            60.8        (13.4)        47.4          48.1            (27.4)        20.7 
 O perating cash (GBPm)          23.5         (4.2)        19.3          20.7             (2.0)        18.7 
 
 

1 Restated, see note 10

The adjustments comprise:

 
                                                              2023                            2022 
                                                Profit impact   Cash flow impact    Profit   Cash flow impact 
                                                                            GBPm    impact 
                                                         GBPm                                            GBPm 
                                                                                      GBPm 
 Amortisation of acquired intangibles                     7.2                  -       5.5                  - 
 Acquisition related (credit)/costs                     (4.5)                2.8       0.3                0.3 
 ERP development costs                                    1.3                1.4       1.7                1.7 
---------------------------------------------  --------------  -----------------  --------  ----------------- 
 Adjustments to operating profit / cash flow              4.0                4.2       7.5                2.0 
 Acquisition related finance costs                        0.8                  -         -                  - 
---------------------------------------------  --------------  -----------------  --------  ----------------- 
 Adjustments to profit before tax                         4.8                4.2       7.5                2.0 
---------------------------------------------  --------------  -----------------  --------  ----------------- 
 

The tax impact of these adjustments was a credit of GBP1.7m (2022: GBP1.2m).

Return on capital employed (ROCE)

Our capital-efficient business and high margins enable generation of strong ROCE (defined as adjusted operating profit as a percentage of capital employed, being shareholders' equity less net cash plus deferred tax and contingent consideration). During the year, ROCE has increased from 15.3% to 15.4% benefitting from operating leverage.

Research and development

While research and development form a significant part of the Group's activities, a significant and increasing proportion relates to specific customer programmes which are included in the cost of the product. Development costs of GBP0.5m (2022: GBP1.7m) have been capitalised in relation to projects for which there are a number of near-term sales opportunities. Other research and development costs, all of which have been expensed as incurred, totalled GBP0.2m (2022: GBP0.4m).

Foreign currency exposure

Foreign exchange translation has provided a minor tailwind on revenue and profit, due to the weakening of Sterling against the US dollar and Euro. On a constant currency basis, restating the current year at 2022 average rates, revenue would have been GBP1.2m lower and both adjusted and statutory operating profit GBP0.1m lower.

Dividends

We recognise that dividends continue to be an important component of total shareholder returns, balanced against maintaining a strong financial position. The Board is recommending a final dividend of 4.42p per share, giving a total dividend for the year of 6.36p per share, which is an increase of 20% over the prior year.

Summary and outlook

The Group has delivered a strong performance, demonstrating the benefits of the investment in the commercial and operating capability of the business. The financial results show further strong progress, with record levels of revenue and operating profit and an improvement in operating margin. In parallel, the Group has further strengthened its platform for growth through both organic investments and acquisitions.

We see significant opportunity in our core markets in automotive, which are supported by long-term structural and regulatory growth drivers, and are continuing to invest in new product development and technology. In addition, we are investing in new technologies to diversify the business into attractive adjacent markets through ABD Solutions.

Trading in FY 2024 has been encouraging, supported by a solid order book providing good visibility into the second half of the year. Whilst being mindful of timing of pipeline conversion and customer delivery schedules, the Board remains confident that the Group will make further financial and strategic progress and its expectations for FY 2024 are unchanged.

Our market drivers both in our core business and in ABD Solutions remain strong. This backdrop, along with the Group's recent investments in capability and new products, provides confidence of delivering continued progress in FY 2024 and beyond.

Directors' Responsibility Statement on the Annual Report and Accounts

The responsibility statement below has been prepared in connection with the Company's full annual report and accounts for the year ended 31 August 2023. Certain parts thereof are not included within this announcement.

We confirm to the best of our knowledge:

 
1.  the financial statements, prepared in accordance with the 
     applicable set of accounting standards, give a true and fair 
     view of the assets, liabilities, financial position and profit 
     or loss of the Company and the undertakings included in the 
     consolidation taken as a whole; and 
2.  the strategic report and directors' report includes a fair 
     review of the development and performance of the business 
     and the position of the issuer and the undertakings included 
     in the consolidation taken as a whole, together with a description 
     of the principal risks and uncertainties that they face. 
 

We consider the annual report and accounts, taken as a whole, is fair, balanced and understandable, and provides the information necessary for shareholders to assess the Group's position and performance, business model and strategy.

This responsibility statement was approved by the Board of Directors on 23 January 2024 and has been signed on its behalf by James Routh and Richard Elsy CBE.

AB Dynamics plc

Consolidated statement of comprehensive income

For the year ended 31 August 2023

 
                                                          2023                             **Restated 2022 
                                           Adjusted   *Adjustments   Statutory   Adjusted   *Adjustments   Statutory 
                                    Note    GBP'000         GBP000     GBP'000    GBP'000        GBP'000     GBP'000 
 
 Revenue                            2       100,767              -     100,767     83,226              -      83,226 
 Cost of sales                             (40,837)              -    (40,837)   (36,085)              -    (36,085) 
 Gross profit                                59,930              -      59,930     47,141              -      47,141 
 General and administrative 
  expenses                                 (43,326)        (4,049)    (47,375)   (33,473)        (7,514)    (40,987) 
                                          ---------  -------------  ----------  ---------  -------------  ---------- 
 Operating profit                            16,604        (4,049)      12,555     13,668        (7,514)       6,154 
-------------------------------  -------  ---------  -------------  ----------  ---------  -------------  ---------- 
 Operating profit is analysed 
 as: 
 Before depreciation and 
  amortisation                               20,517          3,140      23,657     17,288        (1,998)      15,290 
 Depreciation and amortisation              (3,913)        (7,189)    (11,102)    (3,620)        (5,516)     (9,136) 
 Operating profit                            16,604        (4,049)      12,555     13,668        (7,514)       6,154 
-------------------------------  -------  ---------  -------------  ----------  ---------  ------------- 
 Net finance expense                          (354)          (713)     (1,067)      (374)              -       (374) 
 Profit before tax                           16,250        (4,762)      11,488     13,294        (7,514)       5,780 
 Tax expense                        4       (2,146)          1,644       (502)    (2,274)          1,235     (1,039) 
                                          ---------  -------------  ----------  ---------  -------------  ---------- 
 Profit for the year                         14,104        (3,118)      10,986     11,020        (6,279)       4,741 
                                          ---------  -------------  ----------  ---------  -------------  ---------- 
 
 Other comprehensive 
 (expense)/income 
 Items that may be reclassified 
 to consolidated 
 income statement: 
 Cash flow hedges                               124              -         124       (93)              -        (93) 
 Exchange (loss)/gain on 
  foreign currency 
  net investments                           (2,059)              -     (2,059)      3,574              -       3,574 
                                          ---------  -------------  ----------  ---------  -------------  ---------- 
 Total comprehensive income for 
  the 
  year                                       12,169        (3,118)       9,051     14,501        (6,279)       8,222 
                                          ---------  -------------  ----------  ---------  -------------  ---------- 
 
 * See note 3 
 ** Restated, see note 10 
                                                          2023                             **Restated 2022 
 Earnings per share                Note    Adjusted                  Statutory   Adjusted                  Statutory 
 Basic                              6         61.6p                      48.0p      48.7p                      21.0p 
 Diluted                            6         60.8p                      47.4p      48.1p                      20.7p 
                                          ---------  -------------  ----------  ---------  -------------  ---------- 
 ** Restated, see note 10 
 
 

AB Dynamics plc

Consolidated statement of financial position

As at 31 August 2023

 
                                                        *Restated   *Restated 2021 
                                                 2023        2022          GBP'000 
                                              GBP'000     GBP'000 
                                      Note 
 ASSETS 
 Non-current assets 
 Goodwill                                      36,939      23,818           22,221 
 Acquired intangible assets                    32,831      23,665           28,282 
 Other intangible assets                        2,746       2,971            1,577 
 Property, plant and equipment                 25,739      25,708           25,815 
 Right-of-use assets                            1,409         876              913 
                                            --------- 
                                               99,664      77,038           78,808 
                                            ---------  ----------  --------------- 
 
 Current assets 
 Inventories                                   17,954      13,651            7,901 
 Trade and other receivables                   14,494      13,782           15,500 
 Contract assets                                3,152       4,328            4,319 
 Taxation                                           -         890            1,542 
 Cash and cash equivalents                     33,486      30,141           23,282 
                                            ---------  ----------  --------------- 
                                               69,086      62,792           52,544 
                                            ---------  ----------  --------------- 
 
 Assets held for sale                           1,893       1,893            1,893 
                                            ---------  ----------  --------------- 
 
 LIABILITIES 
 Current liabilities 
 Trade and other payables                      20,127      16,810           10,933 
 Contract liabilities                           9,234       5,068            5,258 
 Derivative financial instruments                   -         123               31 
 Short-term lease liabilities                     570         628              456 
 Contingent consideration                       5,943           -            4,929 
                                            ---------  ----------  --------------- 
                                               35,874      22,629           21,607 
                                            ---------  ----------  --------------- 
 
 Non-current liabilities 
 Deferred tax liabilities                       8,708       6,397            6,552 
 Long-term lease liabilities                      906         315              511 
                                            ---------  ----------  --------------- 
                                                9,614       6,712            7,063 
                                            ---------  ----------  --------------- 
 Net assets                                   125,155     112,382          104,575 
                                            ---------  ----------  --------------- 
 
 
 SHAREHOLDERS' EQUITY 
 Share capital                                    229         226              226 
 Share premium                                 62,781      62,260           62,210 
 Other reserves                          7      2,403       1,142          (2,339) 
 Retained earnings                             59,742      48,754           44,478 
                                            ---------  ----------  --------------- 
 Total equity                                 125,155     112,382          104,575 
 
 

* See note 10

AB Dynamics plc

Consolidated statement of changes in equity

For the year ended 31 August 2023

 
 
                                         Share         Share       Other    Retained     Total 
                                       capital       premium    reserves    earnings    equity 
                                       GBP'000   GBP'000        GBP'000      GBP'000   GBP'000 
 At 1 September 2021 as previously 
  reported                                 226    62,210        (2,339)       44,889   104,986 
 Prior year adjustment (note 
  10)                                        -         -              -        (411)     (411) 
                                     ---------  --------  -------------  -----------  -------- 
 At 1 September 2021 as restated           226    62,210        (2,339)       44,478   104,575 
 Share based payments                        -         -              -          750       750 
 Total comprehensive income                  -         -          3,481        4,741     8,222 
 Deferred tax on share based 
  payments                                   -         -              -         (84)      (84) 
 Dividend paid                               -         -              -      (1,131)   (1,131) 
 Issue of shares                             -        50              -            -        50 
                                     ---------  --------  -------------  -----------  -------- 
 At 31 August 2022 as restated             226    62,260          1,142       48,754   112,382 
                                     ---------  --------  -------------  -----------  -------- 
 
 At 1 September 2022 as previously 
  reported                                 226    62,260          1,142       48,333   111,961 
 Prior year adjustment (note 
  10)                                        -         -              -          421       421 
                                     ---------  --------  -------------  -----------  -------- 
 At 1 September 2022 restated              226    62,260          1,142       48,754   112,382 
 Share based payments                        -         -              -        1,064     1,064 
 Total comprehensive income                  -         -        (1,935)       10,986     9,051 
 Deferred tax on share based 
  payments                                   -         -              -          193       193 
 Dividend paid                               -         -              -      (1,255)   (1,255) 
 Issue of shares                             3       521          3,196            -     3,720 
 At 31 August 2023                         229    62,781          2,403       59,742   125,155 
                                     ---------  --------  -------------  -----------  -------- 
 
 

AB Dynamics plc

Consolidated cash flow statement

For the year ended 31 August 2023

 
                                                                                       *Restated 
                                                                               2023         2022 
                                                                Note        GBP'000      GBP'000 
 
 Cash flows from operating activities 
  Profit before tax                                                          11,488        5,780 
 Depreciation and amortisation                                               11,102        9,136 
 Finance expense                                                              1,067          374 
 Share based payment                                                          1,263          795 
 Release of contingent consideration                                        (5,180)            - 
 Acquisition costs                                                                -          290 
                                                                      -------------   ---------- 
 Operating cash flows before changes in working capital                      19,740       16,375 
 Increase in inventories                                                    (2,612)      (5,751) 
 Decrease in trade and other receivables                                      2,514        1,707 
 (Decrease)/increase in trade and other payables                              (369)        6,350 
                                                                      -------------   ---------- 
 Cash flows from operations                                                  19,273       18,681 
-----------------------------------------------------------  -------  -------------   ---------- 
 Adjusted cash flows from operations                                        23,450        20,651 
 Cash impact of adjusting items                                    3        (4,177)      (1,970) 
-----------------------------------------------------------  -------  -------------   ---------- 
 Cash flows from operations                                                  19,273       18,681 
-----------------------------------------------------------  -------  -------------   ---------- 
 Finance costs paid                                                           (291)         (89) 
 Income tax received/(paid)                                                     363        (684) 
 Net cash flows from operating activities                                    19,345       17,908 
                                                                      -------------   ---------- 
 
 Cash flows used in investing activities 
 Acquisition of businesses net of cash                             9       (10,656)      (5,114) 
 Purchase of property, plant and equipment                                  (2,930)      (2,098) 
 Capitalised development costs and purchased software                         (469)      (1,711) 
 Net cash used in investing activities                                     (14,055)      (8,923) 
                                                                      -------------   ---------- 
 
 Cash flows used in financing activities 
 Drawdown of loans                                                            6,000            - 
 Repayments of loans                                                        (6,000)            - 
 Dividends paid                                                    5        (1,255)      (1,131) 
 Proceeds from issue of share capital                                           457           50 
 Repayment of lease liabilities                                             (1,124)        (964) 
 Net cash used in financing activities                                      (1,922)      (2,045) 
                                                                      -------------   ---------- 
 
 Net increase in cash and cash equivalents                                    3,368        6,940 
 Cash and cash equivalents at beginning of the year                          30,141       23,282 
 Effects of exchange rate changes                                              (23)         (81) 
 Cash and cash equivalents at end of the year                                33,486       30,141 
                                                                      =============   ========== 
 
 
 
 

* See note 10

AB Dynamics plc

Notes to the consolidated financial statements

For the year ended 31 August 2023

   1.       Basis of preparation 

The Company is a public limited company limited by shares and incorporated under the UK Companies Act. The Company is domiciled in the United Kingdom and the registered office and principal place of business is Middleton Drive, Bradford on Avon, Wiltshire, BA15 1GB.

The principal activity of the Group is the design, manufacture and supply of advanced testing, simulation and measurement products and services to the global transport market. The Group's products and services are used primarily for the development of road vehicles, particularly in the areas of active safety and autonomous systems, as well as automation of vehicles used for other applications, such as mining and defence.

The annual financial statements of the Group are prepared in accordance with UK-adopted international accounting standards and applicable law.

The financial information set out above does not constitute the Company's statutory accounts for the year ended 31 August 2023 or 31 August 2022 but is derived from those accounts. A copy of the statutory accounts for the year ended 31 August 2022 has been delivered to the Registrar of Companies. The auditor's report on those accounts was unqualified and did not contain any statements under section 498(2) or (3) of the Companies Act 2006.

Certain new standards, amendments to standards and interpretations are not yet effective for the year ended 31 August 2023 and have therefore not been applied in preparing the annual financial statements.

Going concern basis of accounting

The financial information has been prepared under the going concern basis, which assumes that the Group will continue to be able to meet its liabilities as they fall due for the foreseeable future.

The Directors have assessed the principal risks to the going concern assumption, including by modelling a severe but plausible downside scenario, whereby the Group experiences:

   --      A reduction in demand of 25% over the next two financial years, with no mitigation 
   --      A 10% increase in operating costs from supply chain disruption 
   --      An increase in cash collection cycle 
   --      An increase in input costs resulting in reduction in gross margins to 40%. 

With GBP33.5m of cash at 31 August 2023 and a GBP15.0m undrawn revolving credit facility, in this severe downside scenario, the Group has sufficient headroom to be able to continue to operate for the foreseeable future. The Directors believe that the Group is well placed to manage its financing and other business risks satisfactorily and have a reasonable expectation that the Group will have adequate resources to continue in operation for at least twelve months from the signing date of the financial statements. They therefore consider it appropriate to adopt the going concern basis of accounting in preparing the financial statements.

   2.         Segment information 

The Group derives revenue from the sale of its advanced measurement, simulation and testing products used in assisting the global transport market in the laboratory, on the test track and on-road. The income streams are all derived from the utilisation of these products which, in all aspects except details of revenue, are reviewed and managed together within the Group and as such are considered to be the only segment.

The operating segment is based on internal reports about components of the Group, which are regularly reviewed and used by the Board of Directors being the Chief Operating Decision Maker (CODM). Revenue is split into sectors in the information reviewed by the Board but all other aspects of performance are reviewed and managed together.

Analysis of revenue by destination:

 
                                  * Restated 
                         2023           2022 
                      GBP'000        GBP'000 
 
 United Kingdom         4,875          7,299 
 Rest of Europe        22,095         13,723 
 North America         25,171         20,547 
 Asia Pacific          46,409         40,941 
 Rest of World          2,217            716 
                    ---------  ------------- 
                      100,767         83,226 
                    ---------  ------------- 
 

No customers individually represent more than 10% of total revenue for the year ended 31 August 2023 (2022: One customer individually represented 12% of revenue).

Assets and liabilities by segment are not reported to the Board of Directors, therefore are not used as a key decision-making tool and are not disclosed here.

A disclosure of non-current assets by location is shown below:

 
                         2023         2022 
                      GBP'000      GBP'000 
 
 United Kingdom        66,199       39,565 
 Rest of Europe         1,049        1,262 
 North America         15,508       17,084 
 Asia Pacific          16,908       19,127 
                    ---------  ----------- 
                       99,664       77,038 
                    ---------  ----------- 
 
 

Revenues are disaggregated as follows:

 
                                                                           * Restated 
                                                                 2023            2022 
                                                              GBP'000         GBP'000 
     Revenue by sector 
  Track testing                                                68,610          64,743 
  Laboratory testing and simulation                            32,157          18,483 
                                                           ----------   ------------- 
                                                              100,767          83,226 
                                                           ----------   ------------- 
 
 
 
 
 
 

* See note 10

   3.       Alternative Performance measures 

In the analysis of the Group's financial performance and position, operating results and cash flows, alternative performance measures are presented to provide readers with additional information. The principal measures presented are adjusted measures of earnings including adjusted operating profit, adjusted operating margin, adjusted profit before tax, adjusted EBITDA and adjusted earnings per share.

The financial statements include both statutory and adjusted non-GAAP financial measures, the latter of which the Directors believe better reflect the underlying performance of the business and provide a more meaningful comparison of how the business is managed and measured on a day-to-day basis. The Group's alternative performance measures and KPIs are aligned to the Group's strategy and together are used to measure the performance of the business and form the basis of the performance measures for remuneration. Adjusted results exclude certain items because if included, these items could distort the understanding of the performance for the year and the comparability between the periods.

We provide comparatives alongside all current year figures. The term 'adjusted' is not defined under IFRS and may not be comparable with similarly titled measures used by other companies. All profit and earnings per share figures in this financial information relate to underlying business performance (as defined above) unless otherwise stated.

 
                                               2023         2022 
                                            GBP'000      GBP'000 
 
 Amortisation of acquired intangibles         7,189        5,516 
 Acquisition related (credit)/costs         (4,502)          328 
 ERP development costs                        1,362        1,670 
 Adjustments to operating profit              4,049        7,514 
 Acquisition related finance costs              713            - 
                                          ---------  ----------- 
 Adjustments to profit before 
  tax                                         4,762        7,514 
                                          ---------  ----------- 
 

Amortisation of acquired intangibles

The amortisation relates to the acquisition of Ansible Motion Limited on 20 September 2022, VadoTech Group on 3 March 2021 and the businesses acquired in 2019, DRI and rFpro.

Acquisition related (credit)/costs

The credit in the current year relates to the release of contingent consideration on the acquisition of Ansible Motion, less acquisition costs.

The prior year costs also related to Ansible Motion acquisition costs.

ERP development costs

These costs relate to the development, configuration and customisation of the Group's new ERP system which is hosted on the cloud.

Acquisition related finance costs

Finance costs relate to the unwind of the discount on contingent consideration payable on the acquisition of Ansible Motion.

Tax

The tax impact of these adjustments was as follows: amortisation of acquired intangibles GBP1.3m (2022: GBP0.8m), acquisition related costs GBP0.1m (2022: GBP0.1m) and ERP development costs GBP0.3m (2022: GBP0.3m).

Cash impact

The operating cash flow impact of the adjustments was an outflow of GBP4.2m (2022: GBP2.0m) being GBP1.4m (2022: GBP1.7m) in relation to ERP development costs and GBP2.8m (2022: GBP0.3m) in relation to acquisition costs of which GBP2.1m (2022: GBPNil) was in relation to a bonus paid to employees of the acquired entity for pre-acquisition service. The cash to pay this bonus was included within the cash acquired in the opening balance sheet, therefore the impact on the cash flow statement was a reduction in cash flows on acquisition of businesses and a corresponding decrease in cash flows from operations.

Net cash

The reconciliation of cash and cash equivalents to net cash is as follows:

 
                                    2023         2022 
                                 GBP'000      GBP'000 
 
 Cash and cash equivalents        33,486       30,141 
 Lease liabilities               (1,476)        (943) 
                                  32,010       29,198 
  ---------------------------  ---------  ----------- 
 
   4.       Tax 

The statutory effective rate of tax for the year of 4.4% (2022: 17.9%) is lower than (2022: lower than) the standard rate of corporation tax in the UK of 21.5% (2022: 19.0%) due to allowances for research and development and patent box, and the release of the accrual for contingent consideration in relation to Ansible Motion which was not taxable.

The effective rate of tax on the adjusted profit before tax is 13.2% (2022: 17.1%).

   5.       Dividend paid 
 
                                            2023         2022 
                                         GBP'000      GBP'000 
 
 Final 2021 dividend paid of 3.24p 
  per share                                    -          733 
 Interim 2022 dividend paid of 
  1.76p per share                              -          398 
 Final 2022 dividend paid of 3.54p           811            - 
  per share 
 Interim 2023 dividend paid of               444            - 
  1.94p per share 
                                           1,255        1,131 
  -----------------------------------  ---------  ----------- 
 

The Board has proposed a final dividend of 4.42p per share totalling GBP1,014,000. An interim dividend was paid of 1.94p per share totalling GBP444,000. If approved, the final dividend will be paid on 6 March 2024 to shareholders on the register on 9 February 2024.

   6.       Earnings per share 

Basic earnings per share is calculated by dividing the profit attributable to equity holders by the weighted average number of ordinary shares in issue during the period.

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all potentially dilutive shares. The Company has one category of potentially dilutive shares, namely share options.

The calculation of earnings per share is based on the following earnings and number of shares:

 
                                                         *Restated 
                                                  2023        2022 
 Weighted average number of shares ('000) 
 Basic                                          22,886      22,625 
 Diluted                                        23,193      22,908 
 
 Earnings per share 
 Profit for the year attributable to owners 
  of the Group (GBP'000)                        10,986       4,741 
 Basic earnings per share                        48.0p       21.0p 
 Diluted earnings per share                      47.4p       20.7p 
 
 Adjusted earnings per share 
 Adjusted profit for the year attributable 
  to owners of the Group (GBP'000)              14,104      11,020 
 Adjusted basic earnings per share               61.6p       48.7p 
 Adjusted diluted earnings per share             60.8p       48.1p 
 

* See note 10

   7.       Other reserves 
 
                          Merger   Reconstruction   Translation    Hedging   Total other 
                          relief          reserve       reserve    reserve      reserves 
                         reserve 
                         GBP'000          GBP'000       GBP'000    GBP'000       GBP'000 
 At 1 September 2021      11,390         (11,284)       (2,414)       (31)       (2,339) 
 Other comprehensive 
  income                       -                -         3,574       (93)         3,481 
                       ---------  ---------------  ------------  ---------  ------------ 
 At 31 August 2022        11,390         (11,284)         1,160      (124)         1,142 
 Other comprehensive 
  expense                      -                -       (2,059)        124       (1,935) 
 Issue of shares           3,196                -             -          -         3,196 
                       ---------  ---------------  ------------  ---------  ------------ 
 At 31 August 2023        14,586         (11,284)         (899)          -         2,403 
                       ---------  ---------------  ------------  ---------  ------------ 
 
   8.       Foreign exchange 

The foreign exchange rates applied during the year were:

 
                   2023   2022 
                  -----  ----- 
 Year end rate 
 US dollar         1.27   1.16 
 Euro              1.16   1.15 
 Yen                186    161 
                  -----  ----- 
 Average rate 
 US dollar         1.21   1.31 
 Euro              1.15   1.19 
 Yen                165    158 
                  -----  ----- 
 
   9.       Acquisition of subsidiary 

On 20 September 2022, the Group acquired 100% of the issued share capital of Ansible Motion Limited, a leading provider of advanced simulators to the global automotive market.

The initial GBP17.6m consideration comprised GBP14.4m of cash and GBP3.2m of new ordinary shares in AB Dynamics plc. A maximum additional GBP12.0m performance payment was available subject to certain performance criteria being met for the year ended 31 August 2023. An accrual for the deferred contingent consideration was included in the balance sheet at net present value of GBP9.9m at the acquisition date, which has been adjusted at the year end to GBP5.9m following completion of the performance period. GBP0.5m of the total consideration has been retained against any potential warranties. The performance payment is payable in cash in January 2024.

The carrying amount of each class of Ansible Motion Limited's assets before combination is set out below:

 
                                     Book value     Fair value   Provisional 
                                        GBP'000    adjustments    fair value 
                                                       GBP'000       GBP'000 
 Intangible assets                            -         16,800        16,800 
 Property, plant and equipment               31              -            31 
 Right of use asset                         441              -           441 
 Inventory                                1,691              -         1,691 
 Trade and other receivables              2,049              -         2,049 
 Cash                                     3,744              -         3,744 
 Trade and other payables               (6,404)              -       (6,404) 
 Lease liabilities                        (441)              -         (441) 
 Deferred tax liabilities                     -        (4,137)       (4,137) 
 Deferred tax assets                        222              -           222 
----------------------------------  -----------  -------------  ------------ 
 Net assets acquired                      1,333         12,663        13,996 
 Goodwill arising on acquisition                                      14,014 
----------------------------------  -----------  -------------  ------------ 
                                                                      28,010 
----------------------------------  -----------  -------------  ------------ 
 
 Cash paid                                                            14,400 
 New ordinary shares issued                                            3,200 
 Contingent consideration payable                                     10,410 
----------------------------------  -----------  -------------  ------------ 
 Total consideration                                                  28,010 
 
 Cash consideration                                                   14,400 
 Less cash acquired                                                  (3,744) 
----------------------------------  -----------  -------------  ------------ 
                                                                      10,656 
----------------------------------  -----------  -------------  ------------ 
 
 
 Contingent consideration 
 Performance payment net present value at acquisition 
  date                                                     9,882 
 Retained consideration                                      528 
------------------------------------------------------  -------- 
 At acquisition                                           10,410 
 Unwind of discount                                          713 
 Less adjustment to performance payment payable          (5,180) 
------------------------------------------------------  -------- 
 At 31 August 2023                                         5,943 
------------------------------------------------------  -------- 
 

The contingent consideration has been adjusted at the year end to a fair value of GBP5.4m following completion of the performance period (an undiscounted value of GBP5.5m). GBP0.5m of the total consideration has been retained against any potential warranties. After the year end, the final payment was agreed as GBP5.7m and has become payable in cash in January 2024.

The initial cash consideration was satisfied with available cash resources and a short-term utilisation of part of the Group revolving credit facility which has since been repaid. GBP0.5m of the initial purchase price has been retained against any potential warranties and is included within deferred consideration.

Intangible assets arising on acquisition are in respect of technology (GBP16.1m) and brand (GBP0.7m). The useful economic lives have been determined to be ten and five years respectively.

Ansible Motion Limited contributed revenue of GBP11.8m and adjusted operating profit of GBP2.4m for the period between acquisition and the balance sheet date. Acquisition related costs amounted to GBP0.7m which have been expensed when incurred. GBP0.7m of the discount on the deferred contingent consideration unwound in the period and has been included in finance expenses.

   10.       Prior year adjustment 

The comparatives for the prior period have been restated to reflect a different interpretation of the accounting standard regarding revenue recognition following challenge by the Group's new auditors, Grant Thornton. The restatement relates to timing differences on contracts with two customers under which revenue was previously recognised over time as the equipment was built and has been restated to reflect recognition at a point in time on delivery and installation. The change in interpretation relates to judgement applied in determining how much profit the Group would be entitled to in the unlikely event of a cancellation of the contract. None of these contracts were cancelled and all have concluded during FY 2023 and payment has been received in full.

The impact is detailed in the tables below and has resulted in an increase to revenue of GBP2,921,000 and profit after tax of GBP832,000 for the prior period and a decrease in opening net assets at 1 September 2021 of GBP411,000. The net impact on the closing net assets at 31 August 2022 and hence on the profit after tax for the year ended 31 August 2023 was GBP421,000.

Consolidated statement of financial position

 
                                        31 August 2022                                  31 August 2021 
                                                 Impact of               As reported             Impact of 
                         As reported           restatement    Restated       GBP'000           restatement    Restated 
                             GBP'000               GBP'000     GBP'000                             GBP'000     GBP'000 
 
 Non-current assets           77,038                     -      77,038        78,808                     -      78,808 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Current assets 
 Inventories                  13,611                    40      13,651         6,771                 1,130       7,901 
 Taxation                        882                     8         890         1,443                    99       1,542 
 Contract assets               3,917                   411       4,328         4,269                    50       4,319 
 Other current assets         43,923                     -      43,923        38,782                     -      38,782 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
                              62,333                   459      62,792        51,265                 1,279      52,544 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Assets held for sale          1,893                     -       1,893         1,893                     -       1,893 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Current liabilities 
 Contract liabilities          5,787                 (719)       5,068         3,568                 1,690       5,258 
 Other current 
  liabilities                 16,804                   757      17,561        16,349                     -      16,349 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
                              22,591                    38      22,629        19,917                 1,690      21,607 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Non-current 
  liabilities                  6,712                     -       6,712         7,063                     -       7,063 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Net assets                  111,961                   421     112,382       104,986                 (411)     104,575 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 
 Retained earnings            48,333                   421      48,754        44,889                 (411)      44,478 
 Share capital and 
  other reserves              63,628                     -      63,628        60,097                     -      60,097 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Total equity                111,961                   421     112,382       104,986                 (411)     104,575 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 
 Consolidated income statement                                                          31 August 2022 
                                                                         As reported             Impact of 
                                                                             GBP'000           restatement    Restated 
                                                                                                   GBP'000     GBP'000 
 
 Revenue                                                                      80,305                 2,921      83,226 
 Cost of sales                                                              (34,089)               (1,996)    (36,085) 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Gross profit                                                                 46,216                   925      47,141 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Operating profit                                                              5,229                   925       6,154 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Profit before tax                                                             4,855                   925       5,780 
 Tax expense                                                                   (946)                  (93)     (1,039) 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 Profit for the year                                                           3,909                   832       4,741 
---------------------  -------------  --------------------  ----------  ------------  --------------------  ---------- 
 
 
   11.     Principal risks 

The principal risks and uncertainties impacting the Group are described on pages 54-58 of our Annual Report 2023. They include: downturn or instability in major geographic markets or market sectors (including inflation, conflicts and pandemics), supply chain disruption, loss of major customers and change in customer procurement processes, failure to deliver new products, dependence on external routes to market, acquisition integration and performance, cybersecurity and business interruption, competitor actions, loss of key personnel, threat of disruptive technology, product liability, failure to manage growth, foreign currency, counterparty risk, credit risk, intellectual property/patents and environmental risk.

   12.   2023 Annual Report 

The Annual Report for the year ended 31 August 2023 will be posted on the Company's website, www.abdplc.com , on 2 February 2024 and a copy will be posted to shareholders, as required, in advance of the Company's Annual General Meeting of 28 February 2024.

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

FR PPUUAGUPCGQW

(END) Dow Jones Newswires

January 24, 2024 02:00 ET (07:00 GMT)

1 Year AB Dynamics Chart

1 Year AB Dynamics Chart

1 Month AB Dynamics Chart

1 Month AB Dynamics Chart

Your Recent History

Delayed Upgrade Clock