We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for streaming realtime charts, analysis tools, and prices.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Benchmark Holdings Plc | LSE:BMK | London | Ordinary Share | GB00BGHPT808 | ORD 0.1P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| -0.50 | -1.09% | 45.50 | 45.00 | 46.00 | 770 | 16:35:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Pharmaceutical Preparations | 169.74M | -23.15M | -0.0313 | -14.70 | 340.1M |
From Apr 2019 to Apr 2024
TIDMBMK
RNS Number : 2915O
Benchmark Holdings PLC
29 May 2020
29 May 2020
Information within this announcement is deemed by the Company to constitute inside information under the Market Abuse Regulations (EU) No. 596/2014.
Benchmark Holdings plc
("Benchmark", the "Company" or the "Group")
Second Quarter and Interim results for the six months ended 31 March 2020
Benchmark (LSE: BMK), the aquaculture health, genetics and advanced nutrition business, announces its unaudited interim results for the six months ended 31 March 2020 (the "Period"). The Company also announces its unaudited results for the three months ended 31 March 2020 in compliance with the terms of its senior secured bond.
-- H1 results reflect good performance in Genetics driven by successful ramp-up of Salten facility and continued impact of weak shrimp markets and Artemia oversupply in Advanced Nutrition
-- Strong liquidity (cash and available facility) of c. GBP67.6m as at 27 May 2020 having raised GBP42m in February 2020 and action taken to conserve cash
-- Group restructuring well advanced, refocusing the business on core areas:
o Completed four disposals (including two post period end), exited loss-making areas and closed trial facilities;
o Disposals underway expected to generate GBP27m-GBP30m;
o Initiated review of vaccine strategy;
o Restructuring and cost saving plan aiming to deliver a minimum of GBP10m annual savings;
-- Trond Williksen appointed as CEO with effect 1 June, bringing extensive experience in the international aquaculture and seafood industries
-- Progress towards commercialisation of BMK08 and CleanTreat(R) in Q2 2021CY: regulatory process continuing and commissioning of infrastructure commenced
-- Continuity of supply and customer service through Covid-19. Salmon markets resilient; shrimp markets impacted - some evidence of recovery in countries emerging from lockdown
Hot Features
Premium
GBPm Restated*
H1 2020 H1 2019 Q2 2020 Q2 2019
------------------------------------- ---------- ---------- ---------- ----------
Revenue from continuing operations 57.0 67.4 32.0 37.7
------------------------------------- ---------- ---------- ---------- ----------
Adjusted
------------------------------------- ---------- ---------- ---------- ----------
Adjusted EBITDA(1) from continuing
operations 2.8 7.3 4.6 5.2
------------------------------------- ---------- ---------- ---------- ----------
Adjusted Operating (Loss)/Profit(2) (0.8) 4.3 2.7 3.5
------------------------------------- ---------- ---------- ---------- ----------
Statutory
------------------------------------- ---------- ---------- ---------- ----------
Loss before tax (18.9) (6.2) (13.2) (0.2)
------------------------------------- ---------- ---------- ---------- ----------
Loss for the Period from continuing
operations (19.3) (7.0) (14.2) (0.7)
------------------------------------- ---------- ---------- ---------- ----------
Loss for the Period - total incl.
discontinued operations (18.8) (9.1) (13.4) (1.4)
------------------------------------- ---------- ---------- ---------- ----------
Basic loss per share (p) (3.25) (1.71) (2.18) (0.29)
------------------------------------- ---------- ---------- ---------- ----------
Net debt(3) (55.8) (65.5)
------------------------------------- ---------- ---------- ---------- ----------
* H1 2019 numbers have been restated to reflect changes to the ongoing continuing business since the previous reporting date (note 5). Q2 2019 figures have not been previously reported and so are not restated.
(1) Adjusted EBITDA is EBITDA (earnings before interest, tax, depreciation and amortisation and impairment), before exceptional items including acquisition related expenditure.
(2) Adjusted Operating Profit is operating loss before exceptional items including acquisition related items and amortisation of intangible assets excluding development costs
(3) Net debt is cash and cash equivalents less loans and borrowings. Net debt includes GBP9.0m (H1 2019: GBPnil) relating to operating lease obligations which are now held on balance sheet following the adoption of IFRS 16.
Divisional summary (Continuing and discontinued operations)
GBPm Restated*
H1 2020 H1 2019 Q2 2020 Q2 2019
-------------------- ---------- ---------- ---------- ----------
Revenue
-------------------- ---------- ---------- ---------- ----------
Advanced Nutrition 31.3 40.9 19.9 25.0
-------------------- ---------- ---------- ---------- ----------
Genetics 22.5 22.6 10.4 10.8
-------------------- ---------- ---------- ---------- ----------
Animal Health 6.7 7.2 3.3 3.6
-------------------- ---------- ---------- ---------- ----------
Adjusted EBITDA(1)
-------------------- ---------- ---------- ---------- ----------
Advanced Nutrition 3.3 9.6 3.7 6.9
-------------------- ---------- ---------- ---------- ----------
Genetics 8.6 4.9 5.2 1.7
-------------------- ---------- ---------- ---------- ----------
Animal Health (7.7) (6.1) (3.7) (2.7)
-------------------- ---------- ---------- ---------- ----------
-- Advanced Nutrition
o Drop in revenues and Adjusted EBITDA driven by weak shrimp markets, and oversupply and price competition in Artemia
o Implementing plan to reduce cost base; benefit from cost savings to come through in FY21
o Continued supply and customer support through Covid-19
-- Genetics
o Significant increase in margin from successful ramp-up of Salten facility, moving previously outsourced production in-house, and from strong sales into Scotland from biosecure facility in Iceland
o Revenue in line with prior year reflects lower egg volumes as a result of shift from third party production and adverse forex movements, compensated by higher prices achieved from specialist genetic traits and year round supply of eggs from Salten
-- Animal Health
o Revenues (including discontinued operations of veterinary and diagnostics) down on prior year as a result of lower toll manufacturing revenues
o Continued progress towards commercialisation of new sea lice treatment BMK08 and CleanTreat(R)
Impact from Covid-19 on our end markets and actions taken
-- The salmon industry has proven resilient with limited exposure to the food services sector (30%), a longer production cycle and a robust industry structure
-- The shrimp industry is being significantly impacted by lower demand with c.60% exposure to food services, a significant drop in prices and disruption to production. There are early signs of recovery in countries where lockdown is easing
-- The sea bass/bream market has significant exposure to food services in line with shrimp but a longer production cycle than shrimp and has suffered modest impact
-- The Company implemented a business continuity and cash conservation plan to ensure employee safety whilst continuing to supply and service customers
-- Actions taken to conserve cash and maintain adequate financial headroom have included reducing variable costs, R&D and capex spend; working capital management; and temporary salary cuts, furloughing, and temporary redundancies for more than 20% of staff
Update on disposal of non-core assets and restructuring
-- During the Period, the Company completed two disposals and closed its marketing services business. Post Period-end, the Company completed two further disposals
-- The Company has achieved c.GBP2.4m in cash proceeds from completed disposals and expects to generate c.GBP27m-GBP30m from the remaining planned disposals
-- In addition to the previously planned disposals, the Company has initiated a review of its vaccine strategy to identify the best route to realise value from its assets and pipeline and reduce the cash burn in this area; discussions with third parties are underway
-- The Company's restructuring and cost savings plan aims to deliver a minimum of GBP10m in annual savings
Progress towards commercialisation of near-term pipeline
-- BMK08 sea lice treatment - progress in regulatory process and commissioning of initial infrastructure to support launch in Q2 2021 CY
-- SPR shrimp - achieved test market sales into China and commenced construction of facility in Thailand with local partner. Commercial launch pushed back by 12 months to benefit from expected market recovery post Covid-19
Liquidity and net debt
-- GBP42m net proceeds raised in February 2020 through a placing and open offer to fund the scale-up of CleanTreat(R), necessary for the commercialisation of BMK08 and for working capital purposes
-- Liquidity (defined as cash and undrawn facility) as at 27 May 2020 was c.GBP67.6m (31 March 2020: GBP63.2m) against a liquidity covenant of GBP10m
-- Net debt at the half year end was GBP55.8m (30 September 2019: GBP87.1m; 31 March 2019: GBP65.5m). Net debt includes operating lease obligations of GBP9.0m (30 September 2019: GBPnil, 31 March 2019: GBPnil) following the adoption of IFRS 16 in the Period
Current Trading and Outlook - new CEO appointed
-- Appointment of Trond Williksen as CEO with effect from 1 June 2020 -- Good visibility of order book in Genetics and resilience in the salmon market
-- Weakness in shrimp markets expected to continue through the end of the financial year. Early evidence of recovery in countries emerging from lockdown
-- Solid financial position supported by existing liquidity and cash conservation plan -- Programme of disposals and restructuring ongoing -- Continued focus on commercial launch of BMK08 and CleanTreat(R)
Peter George, Executive Chairman, commented:
"Our results for the first half of the year were disappointing reflecting the weakness in the shrimp markets and oversupply of Artemia, and the additional challenges of Covid-19 in the latter part of the Period. Our salmon business has been more robust in the face of the global lockdown with good visibility, and this, together with a solid cash position after our fundraising in February and our cash conservation plan, gives us confidence in managing Benchmark through this crisis.
" Our priority continues to be on completing the restructuring of the Group to focus on our core aquaculture disciplines, reducing our cost base, increasing efficiency and transitioning from R&D investment into profitability. Longer term the fundamentals of our business are very attractive with an increasing need for products and solutions that enable sustainable food production.
"I am delighted to welcome Trond Williksen as CEO of Benchmark who brings deep, relevant aquaculture expertise and has proven operational, strategic, M&A, and managerial experience spanning both producers and technology providers in the industry."
Details of analyst / investor call today
There will be a call at 9:30am UK time today for analysts and investors. To register for the call please contact MHP Communications on 07875 744 070 or 07551 170 451 , or by email on benchmark@mhpc.com
Enquiries
For further information, please contact:
Benchmark Holdings plc benchmark@mphc.com
Peter George, Executive Chairman
Septima Maguire, CFO
Ivonne Cantu, Investor Relations
Numis (Broker and NOMAD) Tel: 020 7260 1000
James Black, Freddie Barnfield, Duncan Monteith
MHP Communications Tel: 07875 744 070 / 07551
170 451
Katie Hunt, Reg Hoare, Alistair de Kare-Silver benchmark@mphc.com
About Benchmark
Benchmark's mission is to enable food producers to improve their sustainability and profitability.
We bring together biology and technology, to develop innovative products which improve yield, quality and animal health and welfare for our customers. We do this by improving the genetic make-up, health and nutrition of their stock - from broodstock and hatchery through to nursery and grow out.
Benchmark has a broad portfolio of products and solutions, including salmon eggs, live feed (Artemia), diets and probiotics and sea lice treatments. Find out more at www.benchmarkplc.com
Management Report
Overview
The Group reported revenues from continuing operations of GBP57.0m and an Adjusted EBITDA from continuing operations of GBP2.8m in H12020 as a result of continued weakness in the shrimp markets, oversupply of Artemia, and the early impact of the Covid-19 pandemic which overshadowed a robust performance in the Genetics business.
An estimated 60% of demand for shrimp derives from the food services sector which has been critically affected by the global lockdown; the sea bass/bream sectors have a similar exposure but the longer production cycle reduces volatility and impact has been modest. In salmon, by contrast, 70% of demand is represented by retail, which has tended to benefit from the lockdown measures with an increase in home consumption of salmon in certain markets including the US. In addition, the two and a half to three year production cycle in salmon means that demand for salmon eggs is less affected by the short term impact from Covid-19.
The Company began to experience the impact from Covid-19 in the Advanced Nutrition business in Asia towards the end of the Period. In addition to the fall in demand for shrimp, which drove down the shrimp price and resulted in reduced production, curfews and regional quarantines in major producing countries affected production volumes. At the same time, the sector experienced transportation lockdowns across the supply chain from hatchery to nursery, grow-out and end markets which increased economic pressure across the value chain, impacting farm gate prices and stocking decisions.
Covid-19 measures
The Group took early action to protect the health and wellbeing of its staff, to ensure continuity of supply and service for its customers and to conserve cash and maintain headroom. We have implemented remote working for office-based employees, adapted shift patterns at manufacturing sites worldwide to reduce employee exposure and enhanced safety procedures.
We continue to serve our customers with limited interruption to date. We have built an inventory of product and key ingredients in response to the risk from border closure and freight and logistical challenges, and are conducting regular customer support webinars and generating online content which will remain a positive addition to our service offering post Covid-19.
From a financial perspective, actions taken by the Company to date to conserve cash include reducing variable costs where possible; cuts and delays to R&D and capex spend; and working capital management. We have initiated a review of our vaccine strategy and pushed back the launch of our SPR shrimp and of our 100% Artemia replacement to align the timing to a market recovery. We have furloughed, reduced working hours or applied temporary salary cuts or temporary redundancy to c.20% of our workforce, with the implementation of these measures corresponding with the areas of our business that are being most impacted. Our Board and our Operations Board have voluntarily taken a temporary 20% salary cut.
Update on programme of disposals and restructuring
Despite the challenges raised by the Covid-19 pandemic, we remain firmly focused on completing the planned disposals and restructuring of the Group to focus on our core aquaculture disciplines and on reducing our cost base in order to transition from R&D investment into profitability.
To-date, we have completed four disposals raising a total of GBP2.4m and expect to generate GBP27m-GBP30m from planned disposals which are underway. In addition to the previously announced disposals, the Company has initiated a review of its vaccines strategy to define the best route to realise value from its technology and assets. The Company aims to deliver a minimum of GBP10m in annual savings from its restructuring and cost savings plan.
Board changes
Following the Period-end, the Group announced on 7 April 2020 the appointment of Trond Williksen as Chief Executive Officer and Director of the Company, with effect from 1 June 2020. Following Trond Williksen's appointment, Peter George will revert to his former position as Non-Executive Chairman.
Trond Williksen is highly experienced in the international aquaculture and seafood industries, having held senior executive positions and a number of advisory and non-executive director roles in the sector for over 20 years, most recently as CEO of SalMar ASA, the Norwegian fish farm company and one of the world's largest producers of farmed salmon. Prior to this, he was CEO of AKVA group ASA, the leading global aquaculture technology and service provider for six years. He previously held a number of senior roles in Aker ASA's Seafoods, Ocean Harvest and BioMarine divisions.
On 21 April 2020, the Group announced that Alex Raeber is stepping down as Chief Scientific Officer (CSO) and a Director of the Company with effect from 31 July 2020. Alex has played an instrumental role in the execution of the Company's new strategy, leading the review and streamlining of the product pipeline, the integration of Benchmark's innovation teams and the reorganisation of the Group's in-house trial facilities.
Outlook
We expect market conditions in shrimp and the operational and economic effects from the Covid-19 pandemic to continue to impact our Advanced Nutrition business for the rest of the financial year. Encouragingly, Genetics continues to perform robustly reflecting more stable demand for salmon and we have good visibility of the order book for the rest of the year. Our commercialisation plan for BMK08 is progressing and whilst timing is reliant on any potential impact from Covid-19 on the regulatory approval process we remain on track to launch in Q22021 CY.
It is too early to fully assess the level of impact of the Covid-19 pandemic on the current financial year ending 30 September 2020. We recognise the uncertainty regarding the possibility of a second wave of infection and it is too early to assess the speed of economic recovery as markets reopen. In line with the market we expect an average three-month lockdown phased in territories across the globe, followed by a gradual six to twelve month recovery period. In territories coming out of lockdown we are starting to see cautious signs of recovery.
We are in a solid financial position following the net GBP42m fundraising earlier this year and expect that the measures we are taking to maintain our production and commercial functions, and to conserve cash, will enable us to remain resilient during this period. Longer term the fundamentals of our business are very attractive with an increasing need for products and solutions that enable sustainable food production.
Divisional Commentary
Advanced Nutrition
Advanced Nutrition reported H1 revenues of GBP31.3m, 23.5% below the prior year (H1 2019: GBP40.9m) and Q2 revenues of GBP19.9m, 20.5% below the prior year (Q2 2019: GBP25.0m). This reflected an ongoing weak shrimp market with low shrimp prices, continued competition in Artemia leading to significantly lower Artemia volumes and prices. The impact from Covid-19 was initially evident in China and Vietnam later extending into India and Indonesia and more recently into Latin America as the pandemic spread across the globe.
Adjusted EBITDA in H1 was GBP3.3m (H1 2019: GBP9.6m) and Adjusted EBITDA in Q2 was GBP3.7m (Q2 2019: GBP6.9m). By product area in H1, Artemia revenues were down 32% versus prior year as a result of volume and price erosion while Diets were down 23% and Health up 25%. In Q2 by product area Artemia revenues were down 22% versus prior year as a result of volume and price erosion while Diets was down 29% and Health up 21%.
Genetics
Genetics revenues in H1 2020 were GBP22.5m, in line with the prior year (H1 2019: GBP22.6m) and GBP10.4m in Q2, 3.6% below the prior year. Revenues were affected by the shift of volume from third party producers to our own facilities and adverse forex movements compensated for by higher prices achieved from our specialist genetic traits and year round supply of biosecure eggs. Adjusted EBITDA in H1 was GBP8.6m, 75% above the prior year (H1 2020: GBP4.9m) and in Q2 was GBP5.2m, 200.5% above the prior year (Q2 2019: GBP1.7m). The increase in margin and Adjusted EBITDA is mainly due to in-house egg production at our new Salten facility replacing more expensive outsourced production, higher egg prices noted above and higher royalties from salmon farmers using our genetics in their own production. R&D investment (expensed and capitalised) in the division increased to GBP3.6m (H1 2019: GBP1.9m) as a result of higher investment in our breeding programmes in Chile and SPR shrimp.
Production and distribution of salmon eggs has been uninterrupted through the Covid-19 pandemic and we have a good order book for the remainder of the year with 100% of our Salten capacity for off-season eggs sold-out. The longer two and a half to three year production cycle for salmon means that despite short term uncertainty producers continue to stock and plan for the medium term. We continue to benefit from higher demand from Scotland for our highly biosecure and genetically advanced salmon eggs produced at our secure land-based facility in Iceland.
Operationally, in H1 2020 the Company signed a lease on a new grow-out facility in Curacalco, Chile which completes the infrastructure required for local production of salmon eggs. This site is now fully operational and local production of salmon eggs is expected to commence in 2021 when the first-year class of broodstock matures.
During the period, we achieved the first test market sales of SPR shrimp in China and Indonesia. Trials continue in China, Thailand, Vietnam and Peru. In light of Covid-19 we have decided to push back the commercial launch of the SPR shrimp to benefit from a recovery in the shrimp market, delaying capex and opex spend which conserves cash in the short term. Construction of the multiplication centre with our local partner in Thailand is ongoing albeit with some delays and we expect it to be operational by the end of this calendar year.
Animal Health
Revenues in Animal Health in H1 2020 and in Q2 2020 (including Discontinued Operations of veterinary and diagnostics) were GBP6.7m (H1 2019: GBP7.2m) and GBP3.3m (Q2 2019: GBP3.6m) respectively, with the drop a result of lower revenues from toll manufacturing.
Adjusted EBITDA in H1 including Discontinued Operations was a loss of GBP7.7m (H1 2019: loss GBP6.1m) and in Q2 was a loss of GBP3.7m (Q2 2019: loss GBP2.7m). Adjusted EBITDA from discontinued operations within these figures for H1 was a loss of GBP0.1m (H1 2019: loss GBP0.2m) and in Q2 was a loss of GBP0.1m (Q2 2019: loss GBPnil). The performance against the prior year reflects a reduction in revenues from toll manufacturing, an increase in vaccine R&D and related production capability, and activities to prepare for the launch of CleanTreat(R) and BMK08.
Operationally there was significant progress in the commercial launch plan for BMK08 including the development of the operating model for CleanTreat(R) and submission of the regulatory dossier for BMK08. Procurement for the next CleanTreat(R) system also commenced.
We have intiated a review of our vaccine strategy to define the best route to realise value from our technology and assets. As a result of Covid-19 we have furloughed the majority of staff at our vaccine manufacturing facility in Braintree.
Financial Review
H1 2020
Group revenue from continuing operations was GBP57.0m (H1 2019: GBP67.4m) and Adjusted EBITDA from continuing operations which is used by management as the primary measure of financial performance was GBP2.8m (H1 2019: GBP7.3m) driven by the factors outlined above.
Overall investment in R&D (expensed and capitalised) remained broadly in line with the prior year at GBP8.7m (H1 2019: GBP8.5m) with an increase in expensed R&D of GBP1.2m offset by a reduction in capitalised development costs - the latter despite capitalised development costs of GBP0.8m in Genetics division for SPR shrimp.
The Group's operating loss was GBP9.3m (H1 2019: loss of GBP4.2m) after depreciation and amortisation during the Period of GBP12.0m (H1 2019: GBP11.5m). Loss before taxation was GBP18.9m (H1 2019: GBP6.2m) after a significant increase in net finance costs to GBP9.6m (H1 2019: GBP2.1m). The increase in finance costs was a result of the higher interest charges following the refinancing exercise concluded towards the end of the prior year (up by GBP1.6m), forex losses (up by GBP1.9m) and movement in the fair value of the instrument taken out to hedge currency and interest volatility in the bond financing for which hedge accounting has not been adopted (GBP3.7m).
The loss for the Period was GBP18.8m (H1 2019: GBP9.1m). Loss per share was 3.25p (H1 2019: 1.71p).
Net debt at the half year was GBP55.8m (FY 2019: GBP87.1m; H1 2019: GBP65.5m). Following the adoption of IFRS 16 from 1 October 2019, operating lease obligations of GBP9.0m (FY 2019: GBPnil; H1 2019: GBPnil) have been included in net debt. The movement in the half year arose as cash outflow from operations of GBP1.8m and capex of GBP6.1m was offset by the final receipt of GBP6.9m from the dissolution of the joint venture in Chile and the net proceeds from the equity raise of GBP42m received in February 2020. Capital additions included GBP2.1m of capitalised development costs mainly relating to BMK08 and CleanTreat(R) and SPR shrimp.
Q2 2020
The Group reported revenues of GBP32.0m and an Adjusted EBITDA from Continuing Operations of GBP4.6m, 15.2% and 11.2% below the prior year respectively as a result of the previously stated trends in the Company's underlying markets of shrimp and salmon and increased competition and oversupply in Artemia.
Operating costs from Continuing Operations of GBP12.5m decreased 2.1% against the same period last year. Expensed research and development costs were GBP2.8m in the quarter (Q2 2019: GBP2.5m). The Adjusted EBITDA margin was 14.3% against 13.8% in Q2 2019 driven by the higher margin in Genetics.
Net finance costs for the quarter were GBP11.9m (Q2 2019: net finance income GBP0.4m). Interest expense increased to GBP1.7m (Q2 2019: GBP1.2m) as a result of the higher level of borrowings and increased borrowing rate following the refinancing in June 2019. Other movements relate to forex losses of GBP5.1m in the Period (Q2 2019: forex gain GBP1.5m) and a GBP4.6m loss on the fair value of the instrument taken out to hedge currency and interest volatility in the bond financing for the portion for which hedge accounting has not been adopted.
Consolidated Income Statement for the period ended 31 March 2020
FY 2019
YTD Q2 YTD Q2
Q2 2020 Q2 2019* 2020 2019 Restated* Restated*
All figures in GBP000's Notes (unaudited) (unaudited) (unaudited) (unaudited) (audited)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Revenue 4 32,005 37,740 57,024 67,356 126,776
Cost of sales (15,061) (19,796) (27,927) (34,043) (60,303)
------------------------------ ------
Gross profit 16,944 17,944 29,097 33,313 66,473
Research and development
costs (2,763) (2,552) (6,679) (5,527) (12,587)
Other operating costs (9,776) (10,260) (19,973) (20,191) (39,939)
Share of profit/(loss)
of equity-accounted
investees, net of
tax 180 33 391 (265) (414)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Adjusted EBITDA(2) 4,585 5,165 2,836 7,330 13,533
Exceptional -
restructuring/acquisition
related items 6 (34) - (168) - (581)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
EBITDA(1) 4,551 5,165 2,668 7,330 12,952
Depreciation and impairment (1,836) (1,662) (3,616) (3,054) (8,080)
Amortisation and impairment (4,011) (4,076) (8,401) (8,476) (62,045)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Operating loss (1,296) (573) (9,349) (4,200) (57,173)
Finance cost (11,917) (1,296) (9,635) (2,451) (12,422)
Finance income 3 1,664 79 409 368
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Loss before taxation (13,210) (205) (18,905) (6,242) (69,227)
Tax on loss 7 (958) (480) (357) (747) (640)
------------------------------ ------ -------------- ------------
Loss from continuing
operations (14,168) (685) (19,262) (6,989) (69,867)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Discontinued operations
Profit/(loss) from
discontinued operations,
net of tax 5 811 (739) 462 (2,093) (13,213)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
(13,357) (1,424) (18,800) (9,082) (83,080)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Loss for the year
attributable to:
- Owners of the parent (13,253) (1,624) (18,970) (9,528) (83,857)
- Non-controlling
interest (104) 200 170 446 777
------------------------------ ------ -------------- --------------
(13,357) (1,424) (18,800) (9,082) (83,080)
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Earnings per share
Basic loss per share
(pence) (2.18) (0.29) (3.25) (1.71) (15.03)
Diluted loss per share
(pence) (2.18) (0.29) (3.25) (1.71) (15.03)
Earnings per share
- continuing operations
Basic loss per share
(pence) (2.31) (0.16) (3.33) (1.33) (12.66)
Diluted loss per share
(pence) (2.31) (0.16) (3.33) (1.33) (12.66)
Adjusted EBITDA from
continuing operations 4,585 5,165 2,836 7,330 13,533
Adjusted EBITDA from
discontinued operations 265 777 425 163 192
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
Total Adjusted EBITDA 4,850 5,942 3,261 7,493 13,725
------------------------------ ------ -------------- -------------- -------------- ---------------- ------------
1 EBITDA - Earnings/loss before interest, tax, depreciation and amortisation
2 Adjusted EBITDA - EBITDA before exceptional and acquisition related items
*FY 2019 and YTD Q2 2019 numbers have been restated to reflect changes to the ongoing continuing business since the previous reporting date (note 5). Q2 2019 figures have not been previously reported and so are not restated.
Consolidated Statement of Comprehensive Income for the period ended 31 March 2020
FY 2019
YTD Q2 YTD Q2
Q2 2020 Q2 2019* 2020 2019 Restated* Restated*
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
-------------------------- ---- -------------- -------------- -------------- ---------------- ------------
Loss for the period (13,357) (1,424) (18,800) (9,082) (83,080)
Other comprehensive
income
Items that are or may
be reclassified
subsequently
to profit or loss
Foreign exchange translation
differences 6,210 (10,709) (17,324) (7,472) 13,919
Cash flow hedges -
changes in fair value (8,226) - (9,886) (159) (3,549)
Cash flow hedges -
reclassified to profit
or loss (87) - (162) 12 (17)
Total comprehensive
income for the period (15,460) (12,133) (46,172) (16,701) (72,727)
-------------------------------- -------------- -------------- -------------- ---------------- ------------
Total comprehensive
income for the period
attributable to:
- Owners of the parent (16,137) (12,192) (46,922) (16,732) (73,174)
- Non-controlling interest 677 59 750 31 447
-------------------------------- ------------
(15,460) (12,133) (46,172) (16,701) (72,727)
------------------------------- -------------- -------------- -------------- ---------------- ------------
.
Total comprehensive income for
the period attributable to owners
of the parent:
- Continuing operations (17,365) (11,535) (47,924) (14,506) (60,348)
- Discontinued operations 1,228 (657) 1,002 (2,226) (12,826)
--------------------------------
(16,137) (12,192) (46,922) (16,732) (73,174)
------------------------------- -------------- -------------- -------------- ---------------- ------------
*FY 2019 and YTD Q2 2019 numbers have been restated to reflect changes to the ongoing continuing business since the previous reporting date (note 5). Q2 2019 figures have not been previously reported separately and so are not restated.
Consolidated Balance Sheet as at 31 March 2020
31 March 30 September
2020 31 March 2019 2019
All figures in GBP000's Notes (unaudited) (unaudited) (audited)
--------------------------------- ------ ------------ --------------- --------------
Assets
Property, plant and equipment 81,420 94,392 88,900
Right of use assets 8,968 - -
Intangible assets 259,552 315,563 275,744
Equity-accounted investees 3,742 17,022 3,453
Other investments 22 34 25
Biological and agricultural
assets 7,485 4,483 12,469
Trade and other receivables - 4,140 -
Non-current assets 361,189 435,634 380,591
--------------------------------- ------ ------------ --------------- --------------
Inventories 22,369 21,630 22,609
Biological and agricultural
assets 20,746 17,709 16,024
Trade and other receivables 34,559 36,960 52,136
Cash and cash equivalents 51,563 23,832 16,051
--------------------------------- ------ ------------ --------------- --------------
129,237 100,131 106,820
Assets held for sale 9 17,258 - 15,970
Current assets 146,495 100,131 122,790
--------------------------------- ------ ------------ --------------- --------------
Total assets 507,684 535,765 503,381
--------------------------------- ------ ------------ --------------- --------------
Liabilities
Trade and other payables (39,379) (36,081) (35,235)
Loans and borrowings (3,786) (1,685) (3,231)
Corporation tax liability (3,430) (4,408) (2,703)
Provisions (386) (70) (404)
--------------------------------- ------ ------------ --------------- --------------
(46,981) (42,244) (41,573)
Liabilities directly associated
with the assets held for
sale 9 (13,432) - (10,634)
------------
Current liabilities (60,413) (42,244) (52,207)
--------------------------------- ------ ------------ --------------- --------------
Loans and borrowings 10 (103,535) (87,677) (99,961)
Other payables (1,851) (1,202) (2,004)
Deferred tax (35,303) (38,522) (38,743)
Non-current liabilities (140,689) (127,401) (140,708)
--------------------------------- ------ ------------ --------------- --------------
Total liabilities (201,102) (169,645) (192,915)
--------------------------------- ------ ------------ --------------- --------------
Net assets 306,582 366,120 310,466
--------------------------------- ------ ------------ --------------- --------------
Issued capital and reserves
attributable to owners
of the parent
Share capital 11 667 558 559
Additional paid-in share
capital 399,601 358,044 358,044
Capital redemption reserve 5 5 5
Retained earnings (129,263) (36,958) (110,916)
Hedging reserve (13,614) (147) (3,566)
Foreign exchange reserve 43,798 38,896 60,202
Equity attributable to
owners of the parent 301,194 360,398 304,328
Non-controlling interest 5,388 5,722 6,138
--------------------------------- ------
Total equity and reserves 306,582 366,120 310,466
--------------------------------- ------ ------------ --------------- --------------
The notes to these financial statement are an integral part of this interim consolidated financial information
Consolidated Statement of Changes in Equity for the period ended 31 March 2020
Total
attributable
Additional to equity
paid-in holders Non-
All figures in Share share Other Hedging Retained of controlling Total
GBP000's capital capital reserves reserve earnings parent interest equity
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
As at 1
October 2019
(unaudited) 559 358,044 60,207 (3,566) (110,916) 304,328 6,138 310,466
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Comprehensive
income
for the period
(Loss)/profit
for the
period - - - - (18,970) (18,970) 170 (18,800)
Other
comprehensive
income - - (16,404) (10,048) - (26,452) (920) (27,372)
Total
comprehensive
income for
the period - - (16,404) (10,048) (18,970) (45,422) (750) (46,172)
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Contributions
by and
distributions
to owners
Share issue 108 40,245 - - - 40,353 - 40,353
Share issue
costs
recognised
through
equity - 1,312 - - - 1,312 - 1,312
Share based
payment - - - - 623 623 - 623
Total
contributions
by and
distributions
to owners 108 41,557 - - 623 42,288 - 42,288
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Total
transactions
with owners
of the
Company 108 41,557 - - 623 42,288 - 42,288
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
As at 31 March
2020
(unaudited) 667 399,601 43,803 (13,614) (129,263) 301,194 5,388 306,582
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
As at 1
October 2018
(unaudited) 557 357,894 45,958 - (28,240) 376,169 5,678 381,847
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Comprehensive
income
for the year
(Loss)/profit
for the
year - - - - (9,528) (9,528) 446 (9,082)
Other
comprehensive
income - - (7,057) (147) - (7,204) (415) (7,619)
Total
comprehensive
income for
the year - - (7,057) (147) (9,528) (16,732) 31 (16,701)
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Contributions
by and
distributions
to owners
Share issue 1 150 - - - 151 - 151
Share based
payment - - - - 810 810 - 810
Total
contributions
by and
distributions
to owners 1 150 - - 810 961 - 961
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Changes in
ownership
Disposal of
subsidiary
with NCI - - - - - - 13 13
Total changes
in ownership
interests - - - - - - 13 13
Total
transactions
with owners
of the
Company 1 150 - - 810 961 13 974
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
As at 31 March
2019
(unaudited) 558 358,044 38,901 (147) (36,958) 360,398 5,722 366,120
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
As at 1
October 2018
(audited) 557 357,894 45,958 - (28,240) 376,169 5,678 381,847
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Comprehensive
income
for the year
(Loss)/profit
for the
year - - - - (83,857) (83,857) 777 (83,080)
Other
comprehensive
income - - 14,249 (3,566) - 10,683 (330) 10,353
Total
comprehensive
income for
the year - - 14,249 (3,566) (83,857) (73,174) 447 (72,727)
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Contributions
by and
distributions
to owners
Share issue 2 150 - - - 152 - 152
Share based
payment - - - - 1,181 1,181 - 1,181
Total
contributions
by and
distributions
to owners 2 150 - - 1,181 1,333 - 1,333
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Changes in
ownership
Disposal of
subsidiary
with NCI - - - - - - 13 13
Total changes
in ownership
interests - - - - - - 13 13
Total
transactions
with owners
of the
Company 2 150 - - 1,181 1,333 13 1,346
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
As at 30
September
2019
(audited) 559 358,044 60,207 (3,566) (110,916) 304,328 6,138 310,466
--------------- --------- ------------ ---------- ---------- ---------- -------------- ------------- ---------
Other reserves in this statement is an aggregation of Capital redemption reserve and Foreign exchange reserve.
Consolidated Statement of Cash Flows for the period ended 31 March 2020
YTD Q2 31 March 30 September
2020 2019 2019
All figures in GBP000's (unaudited) (unaudited) (audited)
------------------------------------------------ ------------ ------------ --------------
Cash flows from operating activities
Loss for the period (18,800) (9,082) (83,080)
Adjustments for:
Depreciation and impairment of property,
plant and equipment 3,835 4,778 17,227
Amortisation and impairment of intangible
fixed assets 8,401 9,003 66,087
Gain on sale of property, plant and equipment (1,349) (27) (838)
Finance income (79) (409) (368)
Finance costs 4,180 2,451 7,773
Other adjustments for non-cash items - 68 68
Share of profit of equity-accounted investees,
net of tax (391) 265 414
Foreign exchange losses 5,516 1,016 5,620
Share based payment expense 623 810 1,181
Tax charge 440 752 111
------------------------------------------------- ------------ ------------ --------------
2,376 9,625 14,195
Decrease/(increase) in trade and other
receivables 8,338 2,481 (12,516)
Increase in inventories (657) (1,548) (2,273)
Increase in biological assets (3,304) (3,635) (8,593)
(Decrease)/increase in trade and other
payables (7,240) (1,543) 3,968
(Decrease)/increase in provisions (18) - 261
------------------------------------------------- ------------ ------------ --------------
(505) 5,380 (4,958)
Income taxes paid (1,307) (1,245) (4,253)
------------------------------------------------- ------------ ------------ --------------
Net cash flows (used)/from in operating
activities (1,812) 4,135 (9,211)
------------------------------------------------- ------------ ------------ --------------
Investing activities
Acquisition of subsidiaries, net of cash
acquired - - (7)
Purchase of investments (228) (6,833) (7,020)
Receipts from disposal of investments 6,932 - 5,942
Purchase of property, plant and equipment (4,005) (3,734) (7,850)
Proceeds from sales of intangible assets 59 - -
Purchase of intangibles (2,116) (3,113) (7,964)
Proceeds from disposals of discontinued
operations 1,347 - -
Proceeds from sale of fixed assets 117 250 1,131
Interest received 79 178 447
------------------------------------------------- ------------ ------------ --------------
Net cash flows from/(used) in investing
activities 2,185 (13,252) (15,321)
------------------------------------------------- ------------ ------------ --------------
Financing activities
Proceeds of share issues 42,977 1 2
Proceeds from bank or other borrowings 8,083 11,035 92,578
Share-issue costs recognised through equity (1,312) - -
Repayment of bank borrowings (9,265) - (71,224)
Interest and finance charges paid (3,444) (2,002) (5,366)
Repayments of lease liabilities (1,224) (4) (5)
Net cash inflow from financing activities 35,815 9,030 15,985
------------------------------------------------- ------------ ------------ --------------
Net increase/(decrease) in cash and cash
equivalents 36,188 (87) (8,547)
Cash and cash equivalents at beginning
of year 16,051 24,090 24,090
Effects of movements in exchange rate on
cash held (676) (171) 508
------------------------------------------------- ------------ ------------ --------------
Cash and cash equivalents at end of year 51,563 23,832 16,051
------------------------------------------------- ------------ ------------ --------------
The Consolidated Statement of Cash Flows presents cash flows from both Continuing and Discontinued operations
Of the cash balance at 31 March 2020 of GBP51,563,000, GBPnil has been classified as held for sale (note 9)
Unaudited notes to the interim financial statements for period ended 31 March 2020
1. Basis of preparation
Benchmark Holdings plc (the 'Company') is a company incorporated domiciled in the United Kingdom. These consolidated interim financial statements as at and for the six months ended 31 March 2020 represents that of the Company and its subsidiaries (together referred to as the 'Group').
These interim financial statements have been prepared in accordance with IAS 34 Interim Financial Reporting, and should be read in conjunction with the Group's last annual consolidated financial statements as at and for the year ended 30 September 2019 ('last annual financial statements'). They do not include all of the information required for a complete set of IFRS financial statements. However, selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in the Group's financial position and performance since the last annual financial statements. Statutory accounts for the year ended 30 September 2019 were approved by the Directors on 20 December 2019 and have been delivered to the Registrar of Companies. The audit report received on those accounts was unqualified and did not make a statement under section 498 of the Companies Act 2006 but did contain an emphasis of matter paragraph in relation to going concern.
Going concern
The Group's business activities, together with the factors likely to affect its future development, performance and position are set out in the Management Report.
As at 31 March 2020 the Group had net assets of GBP306.6m (30 September 2019: GBP310.5m), including cash of GBP51.6m (30 September 2019: GBP16.1m) as set out in the consolidated balance sheet. The Group made a loss for the year to date of GBP18.8m (12 months ending 30 September 2019: GBP83.1m). Drawings against the Group's USD 15m revolving credit facility were GBPnil at 31 March 2020 (30 September 2019: GBPnil).
As noted in the Management Report, Covid-19 has impacted the Benchmark group's businesses to varying degrees. The ultimate impact of the pandemic on industry, the economy, Benchmark's markets and its businesses is to some extent uncertain, but the Directors have reviewed available market analysis and believe the balance of Benchmark's businesses leave the group well placed to deal with the uncertain future ahead.
The directors have reviewed forecasts covering the period to June 2021 including downside sensitivity assumptions in relation to trading performance across the Group including supply, demand and pricing of key raw materials and products and the timing of trials relating to future products to assess the impact on the Group's trading and cashflow forecasts and on the forecast compliance with the covenants included within the Group's financing arrangements. The ongoing board approved initiatives ("Structural Efficiencies programme") relating to structural and operational efficiencies to reallocate capital, reduce costs, grow margins, prioritise R&D spend, and exit from non-core activities were also sensitised out of the base forecasts in the assessment of the going concern basis of preparation.
The uncertainty relating to the future impact on the Group of the virus outbreak has been separately considered as part of the directors' assessment of the going concern assumption. The directors put in place many positive preventative measures at an early stage in the outbreak in response to the pandemic, including mobilisation of inventories and workforce to ensure safe and continued supply of labour and product and the measures have proven to be effective. In the downside scenario analysis performed, the directors have additionally considered the reasonably plausible impact of Covid-19 on the Group's trading and cashflow forecasts, significant reductions in the revenues in the Advanced Nutrition and Animal Health divisions in the period to June 2021. These assumptions include a potential delay in launch of BMK08, temporary hold on toll manufacturing, delay in the expansion of SPR shrimp and a short-term further reduction in the demand for nutrition products. In mitigation, measures within the control of management have been modelled and subsequently implemented, including reductions in areas of discretionary spend, temporary furlough of certain staff or reduced working hours, deferral of capital projects and temporary hold on R&D for non-imminent products. Furthermore, the Board and Operating Board have voluntarily taken a 20% reduction in salary.
It is difficult to predict the overall outcome and impact of the pandemic, but under all of the above scenario analysis, the Group has sufficient liquidity and resources throughout the period under review whilst still maintaining adequate headroom against the borrowing covenants. The directors therefore remain confident that the Group has adequate resources to continue to meet its liabilities as and when they fall due within the period of 12 months from the date of approval of these interim financial statements. Accordingly, the interim financial statements have been prepared on a going concern basis.
In the last annual financial statements it was disclosed that although the Directors believed it remained appropriate to prepare the financial statements on a going concern basis, a material uncertainty existed that may have cast significant doubt on the Group's and Company's ability to continue as a going concern and therefore to continue realising their assets and discharging its liabilities in the normal course of business. The last annual financial statements did not include any adjustments that would result from the basis of preparation being inappropriate. Based on the review and financing activities described above, and the cash reserves now available, the Directors no longer believe this material uncertainty exists.
Accounting policies
The accounting policies adopted are consistent with those used in preparing the consolidated financial statements for the financial year ended 30 September 2019.
Taxes on income in the interim periods are accrued using the tax rate that would be applicable to expected total earnings.
Adoption of new and revised standards
Since 1 October 2019, IFRS 16 Leases has been applied. The effects of this are set out in note 2 - Changes in significant accounting policies.
The Group does not consider that any other standards, amendments or interpretations issued by the IASB, but not yet applicable, will have a significant impact on the financial statements.
Alternative performance measures ('APMs')
The Directors measure the performance of the Group based on a range of financial measures, including measures not recognised by EU-adopted IFRS. These APMs may not be directly comparable with other companies' APMs and the Directors do not intend these as a substitute for, or superior to, IFRS measures.
Directors have presented the performance measures Adjusted EBITDA, Adjusted Operating Profit and Adjusted Profit Before Tax because it monitors performance at a consolidated level using these and believes that these measures are relevant to an understanding of the Group's financial performance (see note 13).
Use of estimates and judgements
The preparation of interim financial information requires management to make certain judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual amounts may differ from these estimates.
In preparing these interim financial statements the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those applied to the consolidated financial statements for the year ended 30 September 2019.
2. Changes in significant accounting policies
The Group has adopted IFRS 16 Leases from 1 October 2019.
IFRS 16 superseded the previous lease guidance including IAS 17: "Leases" and related interpretations. It requires all leases to be recognised on the Balance Sheet, with certain exceptions for low-value leases and leases with a term of less than 12 months.
The impact of IFRS 16 on the Group has been to recognise a lease liability representing its obligation to make lease payments and a corresponding right-of-use asset representing its right to use the underlying asset in the Balance Sheet for leases currently classified as operating leases, except for short-term leases and leases of low value assets. The nature of expenses related to these leases has now changed because the Group now recognises a depreciation charge for right of use assets and interest expense on lease liabilities.
IFRS 16 has been adopted for the year ending 30 September 2020 using the modified retrospective approach. The right-of-use asset recognised on transition has been measured at an amount materially equal to the lease liability, which has been measured at the present value of the future lease payments discounted using the discount rate implicit in the lease (or if that rate could not be readily determined, the lessee's incremental borrowing rate). Therefore, no adjustment to the opening balance of retained earnings at 1 October 2019 has been necessary along with no restatement of comparative information.
The impact of IFRS 16 on the Income Statement for the 6-month period ended 31 March 2020 for continuing operations has been an increase to operating profit of GBP0.9m, an increase in finance costs of GBP0.2m, an in increase in depreciation of GBP0.7m and no change in loss on discontinued operations.
For arrangements previously classified as finance leases, where the Group is a lessee, as the Group had already recognised an asset and a related finance lease liability for the lease arrangement, there has been no impact on the amounts recognised in the Group's Consolidated Financial Statements, at 1 October 2019.
When measuring lease liabilities that were previously classified as operating leases, the Group discounted lease payments using relevant incremental borrowing rates at 1 October 2019. The weighted average applied is 5.6%.
C hanges in significant accounting policies
Reconciliation of right of use assets and liabilities
All figures in GBP000's ------------------------------------------------------ ------- Operating lease commitments disclosed at 30 September 2019 9,528 Recognition exemption for leases of low-value assets (3) Recognition exemption for leases with less than 12 months of lease term remaining at transition (914) Discounted using the incremental borrowing rate at 1 October 2019 (2,473) Finance lease liabilities recognised at 30 September 2019 590 Recognised within assets held for sale (2,069) Lease liabilities recognised at 1 October 2019 4,659 ------------------------------------------------------ -------
The Group presents lease liabilities within Loans and Borrowings. The carrying amount included within these at 31 March 2020 is as follows:
All figures in GBP000's ------------------------- ------ Current 1,529 Non-current 7,862 Total 9,391 ------------------------- ------ 3. Segment information
Operating segments are reported in a manner consistent with the reports made to the chief operating decision maker. It is considered that the role of chief operating decision maker is performed by the Board of Directors.
The Group operates globally and for management purposes is organised into reportable segments as follows:
-- Animal Health Division - provides veterinary services, environmental services diagnostics and animal health products to global aquaculture, and manufactures licenced veterinary vaccines and vaccine components;
-- Benchmark Genetics Division - harnesses industry leading salmon breeding technologies combined with state-of-the-art production facilities to provide a range of year-round high genetic merit ova;
-- Advanced Animal Nutrition Division - manufactures and provides technically advanced nutrition and health products to the global aquaculture industry.
In addition to the above, reported as "all other segments" is the Knowledge Services division. The division provides sustainable food production consultancy, technical consultancy and assurance services and promotes sustainable food production and ethics through online news and technical publications for the international agriculture and food processing sectors and through delivery of training courses to the industries.
In order to reconcile the segmental analysis to the Consolidated Income Statement, Corporate and Inter-segment sales are also shown. C orporate represents revenues earned from recharging certain central costs to the operating divisions, together with unallocated central costs.
Measurement of operating segment profit or loss
Inter-segment sales are priced along the same lines as sales to external customers, with an appropriate discount being applied to encourage use of Group resources at a rate acceptable to local tax authorities. This policy was applied consistently throughout the current and prior period.
Segmental Revenue
YTD Q2 YTD Q2
Q2 2020 Q2 2019 2020 2019 YTD 2019
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
---------------------------- --------------- --------------- --------------- --------------- -------------
Animal Health 3,302 3,608 6,722 7,150 17,742
Genetics 10,384 10,767 22,504 22,602 39,696
Advanced Animal Nutrition 19,899 25,033 31,295 40,900 76,776
All other segments 3,548 4,730 6,921 8,264 15,881
Corporate 1,246 2,191 2,784 3,590 6,534
Inter-segment sales (1,476) (2,445) (3,269) (4,255) (7,890)
Total 36,903 43,884 66,957 78,251 148,739
---------------------------- --------------- --------------- --------------- --------------- -------------
Segmental Adjusted EBITDA
-------------
YTD Q2 YTD Q2
Q2 2020 Q2 2019 2020 2019 YTD 2019
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
---------------------------- --------------- --------------- --------------- --------------- -------------
Animal Health (3,666) (2,684) (7,688) (6,138) (10,197)
Genetics 5,154 1,715 8,609 4,929 10,075
Advanced Animal Nutrition 3,705 6,902 3,299 9,567 15,406
All other segments 244 845 439 737 1,264
Corporate (587) (836) (1,398) (1,602) (2,823)
Total 4,850 5,942 3,261 7,493 13,725
---------------------------- --------------- --------------- --------------- --------------- -------------
Reconciliations of segmental information to IFRS measures
Revenue
YTD Q2 YTD Q2 YTD 2019
Q2 2020 Q2 2019 2020 2019 Restated* Restated*
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
--------------------------------- --------------- --------------- --------------- ----------------- -------------
Total revenue per segmental
information 36,903 43,884 66,957 78,251 148,739
Less: revenue from discontinued
operations (4,898) (6,144) (9,933) (10,895) (21,963)
---------------------------------
Consolidated revenue 32,005 37,740 57,024 67,356 126,776
--------------------------------- --------------- --------------- --------------- ----------------- -------------
Reconciliation of Reportable Segments Adjusted EBITDA to Loss before
taxation from continuing operations
----------------------------------------------------------------------------------------------------------------------
YTD Q2 YTD Q2 YTD 2019
Q2 2020 Q2 2019 2020 2019 Restated* Restated*
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
--------------------------------- --------------- --------------- --------------- ----------------- -------------
Total reportable segment
Adjusted EBITDA 5,193 5,933 4,220 8,358 15,284
Other Segment and Corporate
Adjusted EBITDA (343) 9 (959) (865) (1,559)
--------------------------------- --------------- --------------- --------------- ----------------- -------------
4,850 5,942 3,261 7,493 13,725
Less: Adjusted EBITDA from
discontinued operations (265) (777) (425) (163) (192)
--------------------------------- --------------- --------------- --------------- ----------------- -------------
Adjusted EBITDA from continuing
operations 4,585 5,165 2,836 7,330 13,533
Exceptional including
acquisition
related items (34) - (168) - (581)
Depreciation and impairment (1,836) (1,662) (3,616) (3,054) (8,080)
Amortisation and impairment (4,011) (4,076) (8,401) (8,476) (62,045)
Net finance costs (11,914) 368 (9,556) (2,042) (12,054)
Loss before taxation from
continuing operations (13,210) (205) (18,905) (6,242) (69,227)
--------------------------------- --------------- --------------- --------------- ----------------- -------------
*See note 5.
4. Revenue
The Group's operations and main revenue streams are those described in its financial statements to 30 September 2019. The Group's revenue is derived from contracts with customers.
Disaggregation of revenue
In the following tables, revenue is disaggregated by primary geographical market and by sales of goods and services. The table includes a reconciliation of the disaggregated revenue with the Group's reportable segments (see note 3).
Sale of goods and provision of services
3 months ended 31 March 2020 (unaudited)
---------------- -----------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment
in GBP000's Health Genetics Nutrition segments Corporate sales Total Discontinued Continued
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
Sale of
goods 1,612 9,011 19,875 57 - - 30,555 - 30,555
Provision
of services 1,545 1,317 - 3,481 5 - 6,348 4,898 1,450
Inter-segment
sales 145 56 24 10 1,241 (1,476) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
3,302 10,384 19,899 3,548 1,246 (1,476) 36,903 4,898 32,005
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
3 months ended 31 March 2019 (unaudited)
---------------- -----------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment
in GBP000's Health Genetics Nutrition segments Corporate sales Total Discontinued Continued
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
Sale of
goods 2,097 9,717 25,016 359 - - 37,189 564 36,625
Provision
of services 1,430 1,025 - 4,199 41 - 6,695 5,580 1,115
Inter-segment
sales 81 25 17 172 2,150 (2,445) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
3,608 10,767 25,033 4,730 2,191 (2,445) 43,884 6,144 37,740
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
6 months ended 31 March 2020 (unaudited)
---------------- -----------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment
in GBP000's Health Genetics Nutrition segments Corporate sales Total Discontinued Continued
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
Sale of
goods 3,224 19,950 31,263 254 - - 54,691 320 54,371
Provision
of services 3,155 2,442 - 6,647 22 - 12,266 9,613 2,653
Inter-segment
sales 343 112 32 20 2,762 (3,269) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
6,722 22,504 31,295 6,921 2,784 (3,269) 66,957 9,933 57,024
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
6 months ended 31 March 2019 (unaudited)
---------------- ------------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment Discontinued Continued
in GBP000's Health Genetics Nutrition segments Corporate sales Total Restated* Restated*
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- ------------
Sale of
goods 4,120 20,692 40,871 642 - - 66,325 924 65,401
Provision
of services 2,787 1,807 - 7,259 73 - 11,926 9,971 1,955
Inter-segment
sales 243 103 29 363 3,517 (4,255) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- ------------
7,150 22,602 40,900 8,264 3,590 (4,255) 78,251 10,895 67,356
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- ------------
12 months ended 30 September 2019 (audited)
---------------- ------------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment Discontinued Continued
in GBP000's Health Genetics Nutrition segments Corporate sales Total Restated* Restated*
---------------- -------- ---------- ----------- ---------- ----------- --------------- -------- -------------- -----------
Sale of
goods 10,582 36,270 76,707 1,168 - - 124,727 2,202 122,525
Provision
of services 6,582 3,285 - 13,978 167 - 24,012 19,761 4,251
Inter-segment
sales 578 141 69 735 6,367 (7,890) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- -------- -------------- -----------
17,742 39,696 76,776 15,881 6,534 (7,890) 148,739 21,963 126,776
---------------- -------- ---------- ----------- ---------- ----------- --------------- -------- -------------- -----------
*See note 5.
Primary geographical markets
3 months ended 31 March 2020 (unaudited)
---------------- -----------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment
in GBP000's Health Genetics Nutrition segments Corporate sales Total Discontinued Continued
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
Faroe Islands 9 1,406 1 - - - 1,416 - 1,416
Greece - 41 2,499 - - - 2,540 - 2,540
Norway 564 5,062 129 - - - 5,755 405 5,350
India 3 - 1,601 - - - 1,604 3 1,601
UK 560 2,014 35 2,348 5 - 4,962 2,735 2,227
Singapore 7 - 1,186 - - - 1,193 7 1,186
Ecuador - - 1,877 - - - 1,877 - 1,877
Chile 983 10 16 - - - 1,009 410 599
Rest of
Europe 474 1,224 1,608 1,041 - - 4,347 1,150 3,197
Rest of
World 557 571 10,923 149 - - 12,200 188 12,012
Inter-segment
sales 145 56 24 10 1,241 (1,476) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
3,302 10,384 19,899 3,548 1,246 (1,476) 36,903 4,898 32,005
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
3 months ended 31 March 2019 (unaudited)
---------------- -----------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment
in GBP000's Health Genetics Nutrition segments Corporate sales Total Discontinued Continued
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
Faroe Islands - 2,075 - - - - 2,075 - 2,075
Greece - 22 2,175 - - - 2,197 - 2,197
Norway 527 5,243 130 - - - 5,900 370 5,530
India - - 6,374 - - - 6,374 - 6,374
UK 710 1,110 59 3,019 41 - 4,939 3,568 1,371
Singapore - - 4,054 - - - 4,054 - 4,054
Ecuador - - 1,898 - - - 1,898 - 1,898
Chile 1,069 878 - - - - 1,947 369 1,578
Rest of
Europe 974 942 1,592 1,266 - - 4,774 1,514 3,260
Rest of
World 247 472 8,734 273 - - 9,726 323 9,403
Inter-segment
sales 81 25 17 172 2,150 (2,445) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
3,608 10,767 25,033 4,730 2,191 (2,445) 43,884 6,144 37,740
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
6 months ended 31 March 2020 (unaudited)
---------------- -----------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment
in GBP000's Health Genetics Nutrition segments Corporate sales Total Discontinued Continued
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
Faroe Islands 34 3,566 1 - - - 3,601 - 3,601
Greece - 41 3,994 - - - 4,035 - 4,035
Norway 1,107 10,876 241 - - - 12,224 828 11,396
India 3 - 2,557 - - - 2,560 3 2,557
UK 1,253 4,356 54 4,454 22 - 10,139 5,429 4,710
Singapore 7 - 1,865 - - - 1,872 7 1,865
Ecuador - - 3,862 - - - 3,862 - 3,862
Chile 2,172 24 16 - - - 2,212 675 1,537
Rest of
Europe 998 2,434 3,095 2,037 - - 8,564 2,514 6,050
Rest of
World 805 1,095 15,578 410 - - 17,888 477 17,411
Inter-segment
sales 343 112 32 20 2,762 (3,269) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
6,722 22,504 31,295 6,921 2,784 (3,269) 66,957 9,933 57,024
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- -----------
6 months ended 31 March 2019 (unaudited)
---------------- ------------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment Discontinued Continued
in GBP000's Health Genetics Nutrition segments Corporate sales Total Restated* Restated*
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- ------------
Faroe Islands 126 4,416 1 - - - 4,543 - 4,543
Greece 17 44 4,132 - - - 4,193 - 4,193
Norway 961 11,439 205 - - - 12,605 764 11,841
India - - 9,645 - - - 9,645 - 9,645
UK 1,328 2,426 129 4,731 73 - 8,687 5,826 2,861
Singapore 17 - 5,449 - - - 5,466 17 5,449
Ecuador - - 4,342 - - - 4,342 - 4,342
Chile 2,285 1,665 17 - - - 3,967 621 3,346
Rest of
Europe 1,466 1,839 5,047 2,437 - - 10,789 2,874 7,915
Rest of
World 707 669 11,904 734 - - 14,014 793 13,221
Inter-segment
sales 243 104 29 362 3,517 (4,255) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- ------------
7,150 22,602 40,900 8,264 3,590 (4,255) 78,251 10,895 67,356
---------------- -------- ---------- ----------- ---------- ----------- --------------- ------- -------------- ------------
12 months ended 30 September 2019 (audited)
---------------- ------------------------------------------------------------------------------------------------------------------
Advanced All
All figures Animal Animal other Inter-segment Discontinued Continued
in GBP000's Health Genetics Nutrition segments Corporate sales Total Restated* Restated*
---------------- -------- ---------- ----------- ---------- ----------- --------------- -------- -------------- -----------
Faroe Islands 126 8,248 2 - - - 8,376 - 8,376
Greece 20 114 7,214 4 - - 7,352 3 7,349
Norway 2,656 19,074 466 8 - - 22,204 1,548 20,656
India - - 12,798 - - - 12,798 - 12,798
UK 2,831 3,397 255 8,544 167 - 15,194 10,718 4,476
Singapore 17 - 9,062 - - - 9,079 17 9,062
Ecuador - - 9,555 - - - 9,555 - 9,555
Chile 5,392 1,969 33 - - - 7,394 1,619 5,775
Rest of Europe 3,024 4,943 3,946 4,733 - - 16,646 5,689 10,957
Rest of World 3,098 1,810 33,376 1,857 - - 40,141 2,369 37,772
Inter-segment
sales 578 141 69 735 6,367 (7,890) - - -
----------------- -------- ---------- ----------- ---------- ----------- --------------- -------- -------------- -----------
17,742 39,696 76,776 15,881 6,534 (7,890) 148,739 21,963 126,776
---------------- -------- ---------- ----------- ---------- ----------- --------------- -------- -------------- -----------
* See note 5.
5. Discontinued activities
In June 2019 the Group announced a programme of structural efficiencies which focused on the disposal and discontinuation of non-core activities. This programme primarily includes the businesses of Knowledge Services Division and the veterinary services business within Animal Health Division.
During Q1, a small non-core business within Advanced Animal Nutrition was put up for sale and a business within the Corporate category was closed. During Q2 research and development operations at two sites in the Animal Health division were closed. FY 2019 and Q2 YTD 2019 numbers have been restated to reflect these changes to the continuing business since they were previously reported. Q2 2019 figures have not been previously reported separately and so are not restated.
Consequently, these operations have been classified as discontinued and part of the disposal group is presented as held for sale (See note 9). The disposal group includes assets and liabilities within the Knowledge Services, Animal Health and Advanced Animal Nutrition segments. The comparative consolidated statement of profit or loss and OCI has been represented to show the discontinued operations separately from continuing operations.
Summary of restatement of FY 2019 results as reported at Q1 and at Q2
Discontinued
Continuing operations operations
Loss from Loss from
Adjusted continuing discontinued
All figures in GBP000's Revenue EBITDA operations operations
---------------------------------- -------- --------- ------------ --------------
As stated in FY 2019 financial
statements 127,343 12,051 (73,291) (9,789)
Reclassified in Q1 (567) 899 2,841 (2,841)
---------------------------------- -------- --------- ------------ --------------
As restated in Q1 2020 financial
statements 126,776 12,950 (70,450) (12,630)
Reclassified in Q2 - 2 583 (583)
---------------------------------- -------- --------- ------------ --------------
As restated in Q1 2020 financial
statements 126,776 12,952 (69,867) (13,213)
---------------------------------- -------- --------- ------------ --------------
The disposals, together with the cost reduction/cost containment plan and enhanced working capital management will allow the Company to reallocate resources to priority revenue generating strategic projects and to maintain adequate headroom. The timing and proceeds from these actions remain part of the plant to maintain sufficient liquidity to execute the Group's product development programme and to support its Continuing Operations.
Significant progress in selling the disposal group has been made. On 1 January, the Group divested its TomAlgae business for nominal proceeds. The business was in the R&D phase and required significant further investment to bring a commercial product to market. On 7 February, the Group disposed of Aquaculture UK, its conferencing business, for initial consideration of GBP1.5m which could rise to GBP2.0m depending on the revenue outcome of the next event. Furthermore, post quarter-end sales of certain of the Group's Online News Publications, for a total cash consideration of GBP0.6m, cash have completed.
Results from discontinued operations
FY 2019
YTD Q2 YTD Q2
Q2 2020 Q2 2019 2020 2019 Restated Restated
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
--------------------------------- ---- -------------- -------------- -------------- --------------- ------------
Revenue 4,898 6,144 9,933 10,895 21,963
Cost of sales (2,514) (3,079) (5,347) (6,307) (12,625)
---------------------------------------
Gross profit 2,384 3,065 4,586 4,588 9,338
Research and development
costs (21) (87) (125) (92) (263)
Other operating costs (2,098) (2,201) (4,036) (4,333) (8,883)
--------------------------------------- -------------- -------------- -------------- --------------- ------------
Adjusted EBITDA 265 777 425 163 192
Exceptional -
restructuring/acquisition
related items 710 - 398 - (745)
--------------------------------------- -------------- -------------- -------------- --------------- ------------
EBITDA 975 777 823 163 (553)
Depreciation and impairment (91) (1,178) (219) (1,724) (9,147)
Amortisation and impairment - (336) - (527) (4,042)
--------------------------------------- -------------- -------------- -------------- --------------- ------------
Operating loss 884 (737) 604 (2,088) (13,742)
Finance costs (20) - (59) - -
--------------------------------------- -------------- -------------- -------------- --------------- ------------
Loss before taxation 864 (737) 545 (2,088) (13,742)
Tax on loss (53) (2) (83) (5) 529
--------------------------------------- -------------- -------------- -------------- --------------- ------------
Loss from discontinued
operations 811 (739) 462 (2,093) (13,213)
--------------------------------------- -------------- -------------- -------------- --------------- ------------
Exceptional - restructuring/acquisition related items - discontinued operations
FY 2019
YTD Q2 YTD Q2
Q2 2020 Q2 2019 2020 2019 Restated Restated
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
----------------------------- ---- -------------- -------------- -------------- --------------- ------------
Profit on disposal of
business 1,347 - 1,347 - -
Provisions for onerous
leases - - - - (349)
Salary costs (214) - (294) - (99)
Cost of sales (22) - (22) - (297)
Legal and professional
fees (280) - (280) - -
Other (121) - (353) - -
Total exceptional items
recognised on discontinued
operations 710 - 398 - (745)
----------------------------------- -------------- -------------- -------------- --------------- ------------
Results from discontinued operations by segment
Advanced
Animal Knowledge Animal
Health Services Nutrition Corporate Total Discontinued
Q2 2020 Q2 2020 Q2 2020 Q2 2020 Q2 2020
All figures in
GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
------------------------- ---- -------------- -------------- -------------- -------------- -------------------
Revenue 1,355 3,538 - 5 4,898
Adjusted EBITDA (114) 436 - (57) 265
Operating profit/(loss) (389) 1,402 - (129) 884
------------------------------- -------------- -------------- -------------- -------------- -------------------
Advanced
Animal Knowledge Animal
Health Services Nutrition Corporate Total Discontinued
Q2 2019 Q2 2019 Q2 2019 Q2 2019 Q2 2019
All figures in
GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
------------------------- ---- -------------- -------------- -------------- -------------- -------------------
Revenue 1,533 4,558 12 41 6,144
Adjusted EBITDA (37) 972 (104) (54) 777
Operating loss (221) (333) (129) (54) (737)
------------------------------- -------------- -------------- -------------- -------------- -------------------
Advanced
Animal Knowledge Animal Total
Health Services Nutrition Corporate Discontinued
All figures in YTD Q2 YTD Q2 YTD Q2 YTD Q2 YTD Q2
GBP000's 2020 (unaudited) 2020 (unaudited) 2020 (unaudited) 2020 (unaudited) 2020 (unaudited)
------------------ ----------------- ----------------- ------------------ ------------------ -----------------
Revenue 3,007 6,901 2 23 9,933
Adjusted EBITDA (141) 825 (118) (141) 425
Operating
profit/(loss) (477) 1,691 (381) (229) 604
------------------- ----------------- ----------------- ------------------ ------------------ -----------------
Advanced
Animal Knowledge Animal Total
Health Services Nutrition Corporate Discontinued
YTD Q2 YTD Q2 YTD Q2 YTD Q2 YTD Q2
All figures in 2019 Restated 2019 Restated 2019 Restated 2019 Restated 2019 Restated
GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (unaudited)
------------------ ----------------- ----------------- ------------------ ------------------ -----------------
Revenue 2,906 7,901 15 73 10,895
Adjusted EBITDA (209) 839 (329) (138) 163
Operating loss (578) (993) (378) (138) (2,088)
------------------- ----------------- ----------------- ------------------ ------------------ -----------------
Advanced
Animal Knowledge Animal Total
Health Services Nutrition Corporate Discontinued
FY 2019 FY 2019 FY 2019 FY 2019 FY 2019
All figures in Restated Restated Restated Restated Restated
GBP000's (audited) (audited) (audited) (audited) (audited)
------------------ ----------------- ----------------- ------------------ ------------------ -----------------
Revenue 6,255 15,141 400 167 21,963
Adjusted EBITDA (294) 1,386 (609) (291) 192
Operating loss (1,030) (9,218) (3,201) (293) (13,742)
------------------- ----------------- ----------------- ------------------ ------------------ -----------------
6. Exceptional - restructuring/acquisition related items
Items that are material because of their size or nature, non-recurring and whose significance is sufficient to warrant separate disclosure and identification within the consolidated financial statements are referred to as exceptional items. The separate reporting of exceptional items helps to provide an understanding of the Group's underlying performance.
FY 2019
YTD Q2
YTD Q2 2019
Q2 2020 Q2 2019 2020 Restated* Restated*
All figures in GBP000's (unaudited) (unaudited) (unaudited) (unaudited) (audited)
---------------------------- ---- -------------- -------------- -------------- -------------- ------------
Acquisition related items - - - - (82)
Exceptional restructuring
costs 34 - 168 - 663
Total exceptional items 34 - 168 - 581
---------------------------------- -------------- -------------- -------------- -------------- ------------
* See note 5.
Exceptional expenses in Q2 2020 include GBP34,000 (YTD Q2 2020: GBP162,000) of staff costs and GBPnil (YTD Q2 2020: GBP6,000) of legal and professional costs relating to the ongoing restructuring of the group.
7. Taxation
FY 2019
Q2 2020 Q2 2019 Restated*
Q2 YTD
Q2 YTD 2019 Restated*
All figures in GBP000's (unaudited) (unaudited) 2020 (unaudited) (unaudited) (audited)
---------------------------- ---- -------------- -------------- ------------------ ---------------- ------------
Current tax expense
Analysis of charge in
period
Current tax:
Current income tax expense
on profits for the period (1,443) (1,692) (2,306) (3,174) (4,258)
Adjustment in respect of prior
periods - - - (76)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
Total current tax (1,443) (1,692) (2,306) (3,174) (4,334)
Deferred tax expense
Origination and reversal of
temporary differences 485 1,212 1,949 2,427 4,499
Deferred tax movements in
respect of prior periods - - - (805)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
Total deferred tax 485 1,212 1,949 2,427 3,694
-
---------------------------- ---- -------------- -------------- ------------------ ---------------- ------------
Total tax credit on continuing
operations (958) (480) (357) (747) (640)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
* see note 5
8. Earnings/loss per share
Basic earnings/loss per share is calculated by dividing the profit or loss attributable to ordinary equity holders of the Company by the weighted average number of ordinary shares in issue during the period.
FY 2019
Q2 2020 Q2 2019 Restated*
Q2 YTD
Q2 YTD Restated*
(unaudited) (unaudited) 2020 (unaudited) 2019 (unaudited) (audited)
-------------------------------- -------------- -------------- ------------------ ------------------ ------------
Loss attributable to equity
holders of the parent (GBP000)
Continuing operations (14,064) (885) (19,432) (7,435) (70,644)
Discontinued operations 811 (739) 462 (2,093) (13,213)
Total (13,253) (1,624) (18,970) (9,528) (83,857)
-------------------------------- -------------- -------------- ------------------ ------------------ ------------
Weighted average number of
shares in issue (thousands) 607,993 557,576 583,308 557,522 557,887
Basic loss per share (pence)
Continuing operations (2.31) (0.16) (3.33) (1.33) (12.66)
Discontinued operations 0.13 (0.13) 0.08 (0.38) (2.37)
Total (2.18) (0.29) (3.25) (1.71) (15.03)
-------------------------------- -------------- -------------- ------------------ ------------------ ------------
* see note 5.
Diluted earnings/loss per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. This is done by calculating the number of shares that could have been acquired at fair value (determined as the average market price of the Company's shares for the period) based on the monetary value of the subscription rights attached to outstanding share options and warrants. The number of shares calculated above is compared with the number of shares that would have been issued assuming the exercise of the share options and warrants.
Therefore, the Company is required to adjust the earnings per share calculation in relation to the share options that are in issue under the Company's share-based incentive schemes, and outstanding warrants. However, as any potential ordinary shares would be anti-dilutive due to losses being made there is no difference between Basic loss per share and Diluted loss per share for any of the periods being reported.
At 31 March 2020, a total of 2,382,885 potential ordinary shares have not been included within the calculation of statutory diluted loss per share for the period (30 September 2019: 2,962,168) as they are anti-dilutive. These potential ordinary shares could dilute earnings/loss per share in the future.
9. Assets and liabilities held for sale
As stated in note 5, during the previous financial year, management committed to a plan to sell or close certain businesses . Where, for the businesses concerned, the applicable criteria for inclusion as held for sale have been met the assets and liabilities of these businesses have been presented as held for sale.
Assets held for sale All figures in GBP000's --------------------------------------- --------- Property, plant and equipment 3,254 Right of use assets 2,309 Intangible assets 5,033 Deferred tax asset 254 Inventories 640 Biological and agricultural assets 166 Trade and other receivables 5,602 Cash and cash equivalents - Total Assets held for sale 17,258 ---------------------------------------- --------- Labilities directly associated with the assets held for sale All figures in GBP000's --------------------------------------- --------- Trade and other payables (10,885) Loans and borrowings (2,291) Corporation tax liability (63) Deferred tax liability (178) Provisions (15) ---------------------------------------- --------- Total liabilities directly associated with the assets held for sale (13,432) ---------------------------------------- ---------
Measurement of fair values
Fair value hierarchy - The fair value measurement for the disposal group has been categorized as a Level 3 fair value based on the inputs to the valuation technique used.
Valuation technique and significant unobservable inputs - A market approach valuation technique was applied in measuring the fair value of the assets and liabilities held for sale as adjusted for intercompany and cash balances .
10. Loans and borrowings
The Group's borrowing facilities includes a USD 15m RCF provided by DNB Bank ASA (50%) and HSBC UK Bank PLC (50%). At 31 March 2020 the whole facility (USD 15m) was undrawn.
11. Share capital and share premium
Additional
paid-in
Share share
Number Capital capital
Allotted, called up and fully paid GBP000 GBP000
------------------------------------ ------------ --------- -----------
Ordinary shares of 0.1 penny each
Balance at 30 September 2019 558,741,439 559 358,044
Shares issued through placing and
open offer 107,440,766 107 41,557
Exercise of share options 1,284,846 1 -
Balance at 31 March 2020 667,467,051 667 399,601
------------------------------------ ------------ --------- -----------
On 19 February 2020, the Company issued 91,000,000 new Ordinary Shares by way of a placing and 16,440,766 new Ordinary Shares by way of an open offer to qualifying shareholders, both at an issue price of 40p. Gross proceeds of GBP36.4m for the placing shares and GBP6.6m for the open offer shares were received 19 and 20 February 2020 respectively. Non-recurring costs of GBP1.3m were incurred in relation to the share issues and this has been charged to the share premium account.
12. Subsequent event
During May 2020, in two separate transactions the Group disposed of certain parts of its agriculture and aquaculture news website business for a total cash consideration of GBP0.6m.
13. Alternative profit measures and other metrics
Management has presented the performance measures Adjusted EBITDA, Adjusted Operating Profit and Adjusted Profit Before Tax because it monitors performance at a consolidated level using these and believes that these measures are relevant to an understanding of the Group's financial performance.
Adjusted EBITDA which reflects underlying profitability, is earnings before interest, tax, depreciation, amortisation, impairment, exceptional items and acquisition related expenditure and is shown on the Income Statement.
Adjusted Operating Profit is operating loss before exceptional items including acquisition related items and amortisation and impairment of intangible assets excluding development costs as reconciled below.
Adjusted Profit Before Tax is earnings before tax, amortisation and impairment of intangibles assets excluding development costs, exceptional items and acquisition related expenditure as reconciled below. These measures are not defined performance measure in IFRS. The Group's definition of these measures may not be comparable with similarly titled performance measures and disclosures by other entities.
Reconciliation of Adjusted Operating Profit to Operating Loss
Continuing operations
FY 2019
Q2 2020 Q2 2019 Restated*
Q2 YTD
Q2 YTD 2019 Restated*
All figures in GBP000's (unaudited) (unaudited) 2020 (unaudited) (unaudited) (audited)
---------------------------- ---- -------------- -------------- ------------------ ---------------- ------------
Revenue 32,005 37,740 57,024 67,356 126,776
Cost of sales (15,061) (19,796) (27,927) (34,043) (60,303)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
Gross profit 16,944 17,944 29,097 33,313 66,473
Research and development
costs (2,763) (2,552) (6,679) (5,527) (12,587)
Other operating costs (9,776) (10,260) (19,973) (20,191) (39,939)
Depreciation and impairment (1,836) (1,662) (3,616) (3,054) (8,080)
Amortisation of capitalised - - - - -
development costs
Share of profit of equity
accounted investees net
of tax 180 33 391 (265) (414)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
Adjusted Operating Profit 2,749 3,503 (780) 4,276 5,453
Exceptional - restructuring
acquisition related items (34) - (168) - (581)
Amortisation and impairment
of intangible assets excluding
development costs (4,011) (4,076) (8,401) (8,476) (62,045)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
Operating loss (1,296) (573) (9,349) (4,200) (57,173)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
Reconciliation of Loss Before Taxation to Adjusted Profit Before Tax
Continuing operations
FY 2019
Q2 2020 Q2 2019 Restated*
Q2 YTD
Q2 YTD 2019 Restated*
All figures in GBP000's (unaudited) (unaudited) 2020 (unaudited) (unaudited) (audited)
---------------------------- ---- -------------- -------------- ------------------ ---------------- ------------
Loss before taxation (13,210) (205) (18,905) (6,242) (69,227)
Exceptional -
restructuring/acquisition
related items 34 - 168 - 581
Amortisation and impairment
of intangible assets excluding
development costs 4,011 4,076 8,401 8,476 62,045
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
Adjusted Profit Before
Tax (9,165) 3,871 (10,336) 2,234 (6,601)
---------------------------------- -------------- -------------- ------------------ ---------------- ------------
* See note 5.
14. Alternative profit measures and other metrics
Liquidity
Following the refinancing in June 2019 a key financial covenant is a minimum liquidity of GBP10m, defined as cash plus undrawn facilities.
31 March
2020
All figures in GBP000's (unaudited)
--------------------------- ------------
Cash and cash equivalents 51,563
Undrawn bank facility 11,701
63,264
--------------------------- ------------
15. Net debt
Net debt is cash and cash equivalents less loans and borrowings excluding balances held for sale.
31 March 31 March 30 September
2020 2019 2019
All figures in GBP000's (unaudited) (unaudited) (audited)
------------------------------------ ------------ ------------ --------------
Cash and cash equivalents 51,563 23,832 16,051
Loans and borrowings - current (3,786) (1,685) (3,231)
Loans and borrowings - non-current (103,535) (87,677) (99,961)
(55,758) (65,530) (87,141)
------------------------------------ ------------ ------------ --------------
Following the adoption of IFRS 16 from 1 October 2019, lease obligations of GBP9.0m (31 March 2019: GBPnil; 30 September 2019: GBPnil) have been included in loans and borrowings above relating to operating lease arrangements.
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.
END
IR KKFBQCBKDQPB
(END) Dow Jones Newswires
May 29, 2020 02:00 ET (06:00 GMT)
1 Year Benchmark Chart |
1 Month Benchmark Chart |
It looks like you are not logged in. Click the button below to log in and keep track of your recent history.
Support: +44 (0) 203 8794 460 | support@advfn.com
By accessing the services available at ADVFN you are agreeing to be bound by ADVFN's Terms & Conditions
