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.

AFRN Aferian Plc

4.00
0.25 (6.67%)
24 Dec 2024 - Closed
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Aferian Plc LSE:AFRN London Ordinary Share GB00B013SN63 ORD 1P
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.25 6.67% 4.00 3.50 4.50 4.00 3.75 3.75 6,518 11:39:07
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
Cmp Integrated Sys Design 47.82M -63.5M -0.5710 -0.07 4.17M

Aferian PLC Half-Year Results

01/08/2024 7:00am

RNS Regulatory News


RNS Number : 6729Y
Aferian PLC
01 August 2024
 

01 August 2024

AFERIAN PLC

 

("Aferian", the "Company" or the "Group")

 

HALF YEAR RESULTS 

 

Aferian plc (LSE AIM: AFRN), the B2B video streaming solutions company, announces its unaudited results for the six months ended 31 May 2024 ("H1 2024").

 

Financial Highlights 

 

·   Revenue for the period decreased as expected by 48% to $12.2 million (H1 2023: $23.4 million) and adjusted EBITDA(1) for the six months ended 31 May 2024 was a loss of $2.4 million (H1 2023: $0.1 million).

·     Exit run rate Annual Recurring Revenue ("ARR")(2) decreased by 25% to $14.1million (31 May 2023: $18.8 million) as a result of two significant customer contracts ending towards the end of FY2023.

·      Adjusted operating cash flow before tax(3) was an outflow of $5.0 million (H1 2023: $7.0 million outflow).

·     The Group's inventory balance at 31 May 2024 was $4.0m, down from $8.6m at 31 May 2023 and $5.1m at 30 November 2023. This is expected to decrease further in the second half of the financial year.

·   Net debt(4) at 31 May 2024 was $14.9 million (30 November 2023 $6.1 million). This is expected to decrease by circa $1 million during the second half of the financial year.

Notes 

1.    Adjusted EBITDA is calculated as operating loss before depreciation, interest, tax, amortisation, exceptional items and employee share-based payment charges.

2.    Exit run rate ARR is annual run-rate recurring revenue as at 31 May 2024.

3.    Adjusted operating cash flow before tax is a non-GAAP measure and excludes cash paid/received in respect of exceptional items.

4.    Net debt is a non-GAAP measure and is calculated as loans and borrowings net of cash and cash equivalents and excluding capitalised refinancing costs.

 

Operational Highlights

 

·      Management actions have now reduced the Group's cost base in line with the expected reduction in revenues and our teams are aligned behind the Group's strategic goals. Since 31 May 2023 these actions have reduced annualised operating costs by $14.5 million and annualised capital expenditure by $5.0 million.

·      Following the cost reduction actions taken 24i is making progress in line with its focus on improving cash flow. It has also seen new customer deployments and multiple contract extensions being delivered in the first half of the year.

·      Positively, Amino has seen an increase in sales order intake for video streaming devices in the first half and gross profit margin has improved to 55%. Although devices revenue has decreased by 74% year on year, volumes of higher margin Digital Signage and Enterprise device sales and sales orders in H1 2024 have exceeded management expectations.

 

Current Trading and Outlook

 

Trading remains in line with the trading and outlook communicated in FY2023 full year results on 31 May 2024. Although we have taken management actions to further reduce the Group's cost base in the first half of FY2024, we expect Group adjusted EBITDA for FY2024 to be lower than the FY2023 adjusted EBITDA of $1.6m (though still positive), and for this delivery to be weighted towards the second half of the financial year. Net debt is expected to reduce by approximately $1 million by year end as the cost reduction and working capital measures taken in the first half improve free cash flow in the second half.

 

For further information please contact: 

 

Aferian plc 

+44 (0)1954 234100 

Mark Wells, Chairman

Mark Carlisle, Chief Executive Officer




 

Investec plc (NOMAD and Broker) 

+44 (0)20 7597 5970

David Anderson / Patrick Robb / Nick Prowting


 



 

About Aferian plc 

 

Aferian plc (AIM: AFRN) is a B2B video streaming solutions company. Our end-to-end solutions bring live and on-demand video to every kind of screen. We create the forward-thinking solutions that our customers need to drive subscriber engagement, audience satisfaction, and revenue growth.

 

It is our belief that successful media companies and services will be those that are most consumer-centric, data driven and flexible to change. We focus on innovating technologies that enable our customers stay ahead of evolving viewer demand by providing smarter, more cost-effective ways of delivering end-to-end modern TV and video experiences to consumers. By anticipating technological and behavioural audience trends, our software solutions empower our customers to heighten viewer enjoyment, drive growth in audience share and ultimately their profitability.

 

Aferian plc is traded on the London Stock Exchange's AIM stock market (AIM: symbol AFRN). Headquartered in Cambridge, UK, the Company operates across the USA, Europe and Asia. For more information, please visit www.aferian.com.


Chief Executive Officer's Review

Operational Review

Although this has been another challenging 6 months for the Group, the strategic goals of the Group remain clear:

·      To improve the video entertainment experience for consumers by aggregating the video discovery experience; and

·      To make it easy for our customers to deliver the most compelling digital signage and enterprise video solutions.

Under the leadership of Sebastian Braun, who was appointed as CEO of 24i on 3rd July 2024, 24i is focussed on improving the video entertainment experience for consumers by delivering its next generation 24i Video Cloud to its customers. 24i's H1 2024 revenue and exit ARR has declined year on year by 33% and 32% respectively as a result of two significant customer contracts ending at the back end of FY2023. However, following the cost reduction actions taken, 24i is making progress in line with its focus on improving cash flow. Importantly, it has also seen new customer deployments and multiple contract extensions delivered in the year's first half.

Amino's managed video streaming devices and SaaS platform enable Pay TV and Digital Signage & Enterprise video operators to deliver high-quality live, scheduled, and on-demand content for big-screen viewing. H1 2024 revenue declined by 40% year-over-year due to lower Pay TV device sales, as customers delayed purchases. However, following a focussed period of investment in sales and marketing, Amino has now received higher-than-expected sales orders for Digital Signage and Enterprise devices for 2024 as well as first orders for the next generation PayTV devices in the North American market which will be delivered in Q3 2024. Consequently, further gross margin improvements are expected in the second half of the year.

Operationally, management actions have successfully reduced the Group's cost base following the further decline in revenues. Since 31 May 2023 these actions have reduced annualised operating costs by $14.5 million and annualised capital expenditure by $5.0 million.

 

Financial Review

H1 2024 Key Performance Indicators


H1 2024

$m

H1 2023

$m

Devices revenues

2.4

9.4

(74%)

Software & services revenues

9.8

14.0

(30%)

Total revenue

12.2

23.4

(48%)

Exit run rate Annual Recurring Revenue ("ARR") at 31 May

14.1

18.8

(25%)

Adjusted operating cashflow before tax

(4.3)

(7.0)

39%

High margin software & services revenues decreased by 30% to $9.8 million (H1 2023: $14.0 million). Device revenues in the first half are $2.4 million (H1 2023: $9.4 million), representing a decrease of 74% year-on-year due to the reduction in the number of PayTV video streaming devices sold as customers have delayed purchasing decisions. Consequently, Group revenue for the period is $12.2 million (H1 2023: $23.4 million). At 31 May 2024, exit run rate ARR decreased to $14.1 million (H1 2023: $18.8 million).



 

Revenue, adjusted EBITDA and capitalised development costs by segment

 


Revenue


Adjusted EBITDA


Capitalised Development Costs


H1 2024
$m

H1 2023
$m


H1 2024
$m

H1 2023
$m


H1 2024
$m

H1 2023
$m

24i

7.4

11.3


(0.5)

1.4


0.3

2.6

Amino

4.8

12.1


(0.8)

(0.5)


0.4

0.7

Central costs

-



-

Total

12.2

23.4


(2.4)

(0.1)


0.7

3.3

 

Adjusted EBITDA for the six months ended 31 May 2024 was a loss of $2.4 million (H1 2023: $0.1 million). Adjusted EBITDA is reconciled below and is calculated as operating profit before depreciation, interest, tax, amortisation, impairment of goodwill, exceptional items and employee share-based payment charges. This is consistent with the way the financial performance of the Group is presented to the Board.

A reconciliation of Adjusted EBITDA to operating loss is provided as follows:


H1 2024

$m

H1 2023

$m

Adjusted EBITDA

(2.4)

(0.1)

Exceptional items within operating expenses

(2.7)

(1.2)

Employee share-based payment charge

(0.1)

(0.3)

Depreciation and amortisation

(5.0)

(6.4)

Operating loss

(10.2)

(8.0)

 

Exceptional items

Exceptional items for the period comprised:

·    $1.0 million (H1 2023: $1.2 million) redundancy and associated restructuring costs; and

·    $1.4 million (H1 2023: $nil) impairment of trade receivables and inventory balances; and

·    $0.3 million (H1 2023: $nil) refinancing and other costs

Cash flow and net debt

A reconciliation of adjusted operating cash flow before tax to cash generated from operations before tax is provided as follows:


H1 2024
$m

H1 2023
$m

Adjusted operating cashflow before tax

(5.0)

(7.0)

Post-acquisition integration and associated restructuring costs

-

(1.2)

One-off refinancing costs

(0.3)

-

Redundancy and associated costs

(1.0)

-

Acquisition costs for the aborted acquisition in prior year

-

(4.1)

Cash used in operations before tax

(6.3)

(12.3)

 

Adjusted operating cash flow before tax was a $5.0 million outflow (H1 2023: $7.0 million outflow), a decrease of 39% due to a reduced working capital outflow of $0.6 million (H1 2023: $11.0 million outflow) offset by higher losses and the impact of acquisition and aborted acquisition costs in H1 2023.

Cash used in operations before tax was $6.3 million outflow (H1 2023: $12.3 million outflow) including $0.3 million payments for the refinancing of the bank loan and $1.0 million restructuring and associated costs relating to the cost reduction actions taken by management in the period.

Tax payments, principally in respect of corporation tax, totalled $0.2 million during the period (H1 2023: $0.3 million). Post period end the Group received a corporation tax refund of $1.1 million in July 2024 and has applied for a further $0.6 million refund in respect of FY23 losses which it expects to receive in the second half of the financial year.

During the period, the Group capitalised $0.7 million of development costs (H1 2023: $3.3 million). The decrease of $2.6 million was driven by the cost reduction actions taken in 2023 and the first half of 2024.

Interest paid in the period of $0.8 million (H1 2023: $0.5 million) comprises bank loan and overdraft interest.

Net debt at 31 May 2024 was $14.9 million (30 November 2023 $6.1 million). This is expected to decrease by circa $1 million during the second half of the financial year.

Financial position

The Group had net debt of $14.9 million as at 31 May 2024 (30 November 2023: $6.1 million).

At 31 May 2024, the Group had total equity of $12.2 million (30 November 2023: $22.3 million) and net current liabilities of $1.4 million (30 November 2023: $1.4 million). Net current liabilities includes a $2.3m overdraft drawn under the Group's $16.5 million multicurrency working capital facility which runs to September 2025

Going concern

 

The Directors have considered it appropriate to prepare these consolidated interim financial statements on a going concern basis. The Directors assessment of going concern including is set out in note 2.

Principal risks and uncertainties

The principal risks and uncertainties facing the Group remain consistent with the principal risks and uncertainties reported in Aferian Plc's 2023 Annual Report.

Current Trading and Outlook

 

Trading remains in line with the trading and outlook communicated in FY2023 full year results on 31 May 2024. Although we have taken management actions to further reduce the Group's cost base in the first half of FY2024, we expect Group adjusted EBITDA for FY2024 to be lower than the FY2023 adjusted EBITDA of $1.6m (though still positive), and for this to be weighted into the second half of the financial year. Net debt is expected to decrease by circa $1 million during the second half of the financial year.

 

Mark Carlisle

Chief Executive Officer

31 July 2024

Consolidated income statement

For the six months ended 31 May 2024



 

Six months ended

31 May 2024

 Unaudited

 

Six months ended

31 May 2023

 Unaudited


Notes

$000s

$000s

Revenue

3

12,173

23,348

Cost of sales


(4,851)

(10,332)

Gross profit


7,322

13,016



 


Operating expenses


(17,567)

(21,000)

Operating loss


(10,245)

(7,984)



 




 


Adjusted operating loss


(5,669)

(4,172)



 


Share based payment charge


(78)

(286)

Exceptional items

5

(2,682)

(1,151)

Amortisation of acquired intangible assets


(1,816)

(2,375)

Operating loss


(10,245)

(7,984)



 


Finance expense


(791)

(1,199)

Finance income


89

534

Net finance expense


(702)

(665)

Loss before tax


(10,947)

(8,649)

Tax credit/(charge)


921

(43)

Loss after tax


(10,026)

(8,692)

 


 


Basic and Diluted earnings per share

6

(9.02c)

(10.20c)

 



 


Consolidated statement of comprehensive income

For the six months ended 31 May 2024


Six months ended

31 May 2024

Unaudited

Six months ended

31 May 2023

Unaudited


$000s

$000s

Loss for the period

(10,026)

(8,692)

Foreign exchange difference arising on consolidation

(451)

1,960

Other comprehensive (loss)/income

(451)

1,960

Total comprehensive loss for the period

(10,477)

(6,732)



Consolidated balance sheet

As at 31 May 2024

 

 

 

 

As at

31 May 2024

Unaudited

As at

30 November 2023

 

Assets

Notes

$000s

$000s

Non-current assets


 


Property, plant and equipment


210

239

Right of use assets


666

1,117

Intangible assets


25,205

29,273

Other receivables


184

184

Deferred tax assets


509

348

 


26,774

31,161

Current assets


 


Inventories


3,991

5,099

Trade and other receivables


5,443

9,127

Cash and cash equivalents


1,034

5,771

Corporation tax receivable


1,769

858



12,237

20,855

Total assets


39,011

52,016

Capital and reserves attributable to equity holders of the business


 


Called-up share capital


1,822

1,822

Share premium


43,425

43,425

Other equity


(103)

(103)

Capital redemption reserve


12

12

Foreign exchange reserves


(6,421)

(5,971)

Merger reserve


42,750

42,750

Retained earnings


(69,258)

(59,638)

Total equity


12,227

22,297

Liabilities


 


Current liabilities


 


Trade and other payables


10,566

15,518

Lease liabilities


198

634

Corporation tax payable


605

364

Loans and borrowings


2,248

10,607



13,617

27,123

Non-current liabilities

 

 


Trade and other payables


25

26

Lease liabilities


536

497

Loans and borrowings                                                            

4

12,525

1,496

Provisions


81

81

Deferred tax liability


-

496



13,167

2,596

Total liabilities


26,784

29,719

Total equity and liabilities


39,011

52,016


Consolidated Cash Flow Statement

For the six months ended 31 May 2024





 

Six months ended 31 May 2024

Unaudited

Six months ended 31 May 2023

Unaudited


Notes

$000s

$000s

Cash flows from operating activities


 


Cash generated from operations

7

(6,273)

(12,254)

Net corporation tax paid


(210)

(268)

Net cash used in operating activities

 

(6,483)

(12,522)

Cash flows from investing activities


 


Expenditure on intangible assets


(680)

(3,288)

Purchase of property, plant and equipment


(5)

(36)

Interest received


6

3

Net cash used in investing activities


(679)

(3,321)

Cash flows from financing activities


 


Interest paid


(754)

(464)

Lease liability repayments


(372)

(639)

Proceeds from borrowings


1,500

15,813

Repayment of borrowings


-

(4,500)

Net cash generated from financing activities

 

374

10,210

Net decrease in cash and cash equivalents


(6,788)

(5,633)

Cash and cash equivalents at start of the period


5,771

11,524

Effects of exchange rate fluctuations on cash held


(197)

181

Cash and cash equivalents at end of period


(1,214)

6,072


Notes to the interim condensed consolidated unaudited financial information

Six months ended 31 May 2024

 

1     General information

 

Aferian plc ('the Company') and its subsidiaries (together 'the Group') specialise in the delivery of next generation video experiences over IP using its end-to-end solution. This comprises the 24i online video solution and Amino video streaming devices and associated operating and device management software.

 

The Company is a public limited company which is listed on the AIM market of the London Stock Exchange and is incorporated and domiciled in England and Wales.

 

2     Basis of preparation

 

These interim consolidated financial statements have been prepared using accounting policies based on United Kingdom adopted international accounting standards ('IFRS'). The group has chosen not to adopt IAS 34 "Interim Financial Statements" in preparing the interim financial information. They do not include all disclosures that would otherwise be required in a complete set of financial statements and should be read in conjunction with the 30 November 2023 Annual Report. The financial information for the six months ended 31 May 2024 and 31 May 2023 does not constitute statutory accounts within the meaning of Section 434 (3) of the Companies Act 2006 and both periods are unaudited.

 

The annual financial statements of Aferian Plc ('the Group') were prepared in accordance with United Kingdom adopted international accounting standards ('IFRS'). The statutory Annual Report and Financial Statements for 2023 have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report and Financial Statements for the year ended 30 November 2023 was unmodified, drew attention to a material uncertainty related to going concern and did not contain a statement under 498(2) - (3) of the Companies Act 2006.

 

The Group has applied the same accounting policies and methods of computation in its interim consolidated financial statements as in its 2023 annual financial statements, except for those that relate to new standards and interpretations effective for the first time for periods beginning on (or after) 1 January 2023 and will be adopted in the 2024 financial statements. There are deemed to be no new and amended standards and/or interpretations that will apply for the first time in the next annual financial statements that are expected to have a material impact on the Group.

 

Going Concern

 

The interim consolidated financial statements have been prepared on a going concern basis

 

The Directors have reviewed the Group's going concern position taking account of its current business activities and their future forecast performance. The directors have prepared a base case and severe but plausible downside cashflow forecasts for the Group covering a period of at least 12 months from the date of approval of the financial statements (being to July 2025).

 

On 7 May 2024 Aferian Plc secured an extension to its $16.5 million multicurrency working capital facility, previously due to mature on 23 December 2024, to 30 September 2025. In conjunction with this extension, the interest margin payable on the drawn amount of the facilities was increased to between 3% to 4.5% over SONIA (dependent on net leverage). In addition, the leverage, interest cover and fixed charge cover ratio covenants were removed, and the available liquidity covenant was relaxed. At the same time, the term of the Group's unsecured £1.3 million term loan facility provided by certain funds managed by Kestrel Partners LLP was extended to 31 January 2026.

 

However, if the Group fails to achieve its plausible downside cash flow forecast, it may be unable to operate within the limits of its multicurrency working capital facility due to non-compliance with the associated financial covenants. Should the Group's performance fall below this severe but plausible downside forecast, it could breach covenant compliance, directly impacting the Parent Company's going concern status. This scenario indicates the existence of material uncertainty, casting significant doubt on the ability of both the Group and the Parent Company to continue as going concerns. As a result, the Directors may be unable to realize their assets and discharge their liabilities in the normal course of business.

 

Despite this uncertainty, the Directors believe that the Group and Parent Company will trade in line with at minimum the severe but plausible case and therefore, they deem it appropriate to prepare the financial statements on a going concern basis. Consequently, the financial statements do not include the adjustments that would be necessary if the Group and Parent Company were unable to continue as going concerns.

 

The Board of Directors approved this interim report on 31 July 2024.



 

3          Segmental analysis

 

Operating segments are reported in a manner consistent with the internal reporting provided to the Aferian plc Chief Operating Decision Maker ("CODM") for the use in strategic decision making and monitoring of performance. The CODM has been identified as the Group Chief Executive and the Chief Financial Officer. The CODM reviews the Group's internal reporting in order to assess performance and allocate resources. Performance of the operating segments is based on adjusted EBITDA. Information provided to the CODM is measured in a manner consistent with that in the Financial Statements.

 

The Group reports three operating segments to the CODM:

·   

the development and sale of video streaming devices and solutions, including licensing and support services ("Amino");

·   

development and sale of the 24i end-to-end Video streaming platform and associated services. This includes the results of 24iQ (formerly called the Filter) and FokusOnTV (formerly called Nordija A/S); and

·   

central costs which comprise the costs of the Board, including the executive directors as well as costs associated with the Company's listing on the London Stock Exchange.

 

Revenues and costs by segment are shown below.

 

2024


Amino
$000s

24i
$000s

Central costs
$000s

Total
$000s

Revenue

Software and services

2,382

7,401

-

9,783


Devices *

2,387

3

-

2,390


Total

4,769

7,404

-

12,173


% Recurring

48%

74%

-

64%

Cost of sales


(2,122)

(2,729)

-

(4,851)

Gross profit

 

2,647

4,675

-

7,322

Operating expenses

(3,429)

(5,155)

(1,074)

(9,658)

Adjusted EBITDA

 

(782)

(480)

(1,074)

(2,336)

Exceptional items within operating expenses




(2,682)

Share based payment charge




(78)

Depreciation, amortisation, and loss on disposal of fixed assets




(5,149)

Operating loss

 

 

 

 

(10,245)

Net finance expense





(702)

Loss before tax

 

 

 

 

(10,947)







 

Additions to non-current assets:
Capitalised development costs


395


285


-


680

* incorporating integrated Amino software and associated accessories.


3     Segmental analysis (continued)

 

 

2023


Amino
$000s

24i
$000s

Central costs
$000s

Total
$000s

Revenue

Software and services

2,884

11,071

-

13,955


Devices *

9,185

208

-

9,393


Total

12,069

11,279

-

23,348


% Recurring

20%

63%

-

41%

Cost of sales


(7,162)

(3,170)

-

(10,332)

Gross profit

 

4,907

8,109

-

13,016

Operating expenses

(5,477)

(6,693)

(957)

(13,127)

Adjusted EBITDA

 

(570)

1,416

(957)

(111)

Exceptional items within operating expenses




(1,151)

Share based payment charge




(286)

Depreciation, amortisation, and loss on disposal of fixed assets




(6,436)

Operating loss

 

 

 

 

(7,984)

Net finance expense





(665)

Loss before tax

 

 

 

 

(8,649)







 

Additions to non-current assets:
Capitalised development costs


675


2,571


-


3,246

* incorporating integrated Amino software and associated accessories.

 

               


4     Loans and borrowings

 

As at
31 May 2024

Unaudited


As at 30 November 2023

 


$000s


$000s


 



Current

Loans and borrowings

 

Non-current

Bank loans (secured)

Shareholder loans (unsecured)

 

2,248

 

11,021
1,504


 

10,607

 

-
1,496

Total borrowings

14,773


12,103

Less cash and cash equivalents

1,034


6,072

Add back capitalised refinancing costs

1,115


-

Net debt(1)

14,854


6,031

 

1.     Net debt is a non-GAAP measure and is calculated as loans and borrowings net of cash and cash equivalents and excluding capitalised refinancing costs which have been netted against bank loans secured in the table above

 

On 7 May 2024, the Company secured an extension to its $16.5 million senior banking facilities, previously due to mature on 23 December 2024, to 30 September 2025. The interest margin payable on the drawn amount of the facilities has been increased to between 3% to 4.5% over SONIA (dependent on net leverage). The leverage, interest cover and fixed charge cover ratio covenants have been removed and the available liquidity covenant has been relaxed and the Group remains in compliance with its loan facilities covenants. There is no difference between the book value and the fair value of the bank loan. The bank overdraft is drawn under the banking facilities and thus is not repayable on demand. The bank loan is stated net of $1.1 million in capitalised refinancing costs from extending the banking facilities.

 

In May 2023 certain funds managed by Kestrel Partners LLP (together the "Kestrel Lenders") provided an unsecured term loan facility of up to £3.25 million to the Company. £1.125 million of this facility was drawn (the "loan arranged by its largest shareholder") and the balance was cancelled on completion of the placing of new ordinary shares in July 2023. In connection with the drawing of the loan, the Company issued to the Kestrel Lenders warrants ("Warrants") to subscribe for a total of 4.5 million ordinary shares at 17p per ordinary share.

The original maturity date of the loan was approximately four months after the previous maturity date of the Group's senior banking facilities. Therefore, and as required by the Company's bank lenders in connection with the extension and revisions to the Group's senior banking facilities as set out above, the Company has agreed with the Kestrel Lenders an extension to the maturity date by which the loan must be repaid, from 31 March 2025 to 31 January 2026.

The principal terms of the loan arranged by Kestrel and related warrants were also amended to reflect a 5% increase in the annual coupon on the loan with interest rolling up on a quarterly basis, paid in kind, to 15% and a reduction in the strike price of the Warrants from 17p to 5p per ordinary share.

The Shareholder loan constitutes a form of convertible debt which is accounted for as a compound instrument under IAS 32. The fair value of the shareholder loan liability component is recognised as non-current liability as the loan is repayable on 31 January 2026, and calculated based on the present value of the contractual stream of future cash flows discounted at the market rate of interest that would have been applied to an instrument of comparable credit quality with substantially the same cash flows, on the same terms, but without the conversion option. The residual shareholder loan book value is recognised as the equity component.

 

Reconciliation to cash and cash equivalents per consolidated statement of cash flow

As at

31 May 2024

Unaudited

Current loans and borrowings (overdraft facility)

(2,248)

Add cash and cash equivalents

1,034

Cash and cash equivalents per consolidated statement of cash flow

(1,214)

 



 

5     Exceptional items

 

Exceptional items included in operating loss comprise the following charges:

 

Six months ended
31 May 2024

Unaudited


Six months ended
31 May 2023

Unaudited


$000s


$000s

Post-acquisition integration and associated restructuring costs

-


1,151

Refinancing and other costs

287


-

Impairment of trade receivables and inventory balances

1,388


-

Redundancy and associated costs

1,007


-

Total exceptional items

2,682


1,151

 

Impairment of trade receivables and inventory balances comprise:

·      a $1.0 million increase in the bad debt provision related to sales to a single Amino customer in FY23, where the results of legal action being taken to recover this debt are currently uncertain. Management actions taken to recover the debt include the removal of all support for devices sold under this contract.

·      a $0.4 million increase in inventory provisions as a result of the sale of Amino video streaming device raw materials at a discount to improve operating cash flow in the second half of 2024.

 

Exceptional items within net finance expense comprise the following charges/(credits):

 

 

Six months ended
31 May 2024

Unaudited


Six months ended
31 May 2023

Unaudited


$000s


$000s

Credit in relation to movement in contingent consideration

-


(530)

Unwinding discount on contingent consideration

-


198

Total exceptional items

-

 

(332)

 

Exceptional items are items which are material and non-recurring in nature, and which are therefore presented separately from underlying operating expenses and income. Material costs may include: release of contingent consideration no longer payable, redundancy and associated costs and legal and professional advisor fees in respect of refinancing. Material income comprises amounts outside the course of normal trading activities.

 

Furthermore, the Group considers the fair value movement in contingent consideration and the unwinding of the discount on contingent consideration to be adjusting items within net finance expenses because they are non-cash and they do not relate to the day-to-day trading activities of the Group. They are treated as adjusting items below adjusted operating profit but not presented on the face of the consolidated income statement.

6     Earnings per share

 


Six months ended
31 May 2024

Unaudited

Six months ended

31 May 2023

Unaudited


$000s

$000s

Loss attributable to shareholders

(10,026)

(8,692)

Exceptional items

Share-based payment charges

Finance income (see note 5)

Finance expense (see note 5)

Amortisation of acquired intangible assets

2,682

78

89

(791)

1,816

1,151

286

(530)

198

2,375

Tax effect thereon

921

(243)

Loss attributable to shareholders excluding exceptional items, share-based payments and amortisation of acquired intangibles and associated taxation

(5,231)

(5,455)

 

Number

Number

Weighted average number of shares (basic and diluted)

111,211,865

85,211,865

Basic and diluted earnings per share (cents)

(9.02)

(10.20)

Adjusted basic and diluted earnings per share (cents)

(4.7)

(6.40)




 

The calculation of basic earnings per share is based on profit after taxation and the weighted average number of ordinary shares of 1p each in issue during the period. The Company holds 1,482,502 (H1 2023: 1,482,502) of its own shares in treasury and these are excluded from the weighted average above. The basic weighted average number of shares also excludes 242 (H1 2023: 242) being the weighted average shares held by the EBT in the year.

 

As the group is currently loss making there is no dilutive impact of share options.


7     Cash generated from operations


Six months ended

31 May 2024

Unaudited

Six months ended

31 May 2023

Unaudited


$000s

$000s

Loss for the period

(10,026)

(8,692)

Tax (credit)/expense

(921)

43

Net finance expense

702

665

Capitalisation of refinancing costs

(1,115)

-

Amortisation charge

5,116

5,658

Depreciation charge

34

778

Loss on disposal of property, plant & equipment

-

-

Share based payment charge

78

286

Exchange differences

19

10

Decrease in inventories

1,108

615

Decrease in trade and other receivables

3,684

6,307

Decrease in provisions

-

-

Decrease in trade and other payables

(4,952)

(17,924)

Cash used in operations before tax

(6,273)

(12,254)

Adjusted operating cash flow before tax was a $5.0m outflow (H1 2023: $7.0m outflow) and is reconciled to cash generated from operations before tax as follows:


Six months ended
31 May 2024

Unaudited

Six months ended
31 May 2023

Unaudited


$000s

$000s

Adjusted operating cashflow before tax

(4,979)

(7,003)


 


Redundancy and associated costs

(1,007)

(1,151)

Refinancing and other costs

(287)

-

Aborted acquisition costs

-

(4,100)

Cash used in operations before tax

(6,273)

(12,254)

 

Adjusted cash generated from operations before tax is a non-GAAP measure and excludes cash from exceptional and one-off items relating to bank loan facility set up costs that are considered non-trading in nature.

8     Cautionary statement

 

This document contains certain forward-looking statements relating to the Group. The Group considers any statements that are not historical facts as "forward-looking statements". They relate to events and trends that are subject to risk and uncertainty that may cause actual results and the financial performance of the Group to differ materially from those contained in any forward-looking statement. These statements are made by the Directors in good faith based on information available to them and such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any such forward-looking information.

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
 
 
IR EAKXFDSALEFA

1 Year Aferian Chart

1 Year Aferian Chart

1 Month Aferian Chart

1 Month Aferian Chart

Your Recent History

Delayed Upgrade Clock