We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Judges Scientific Plc | LSE:JDG | London | Ordinary Share | GB0032398678 | ORD 5P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 50.00 | 0.46% | 10,950.00 | 10,800.00 | 11,100.00 | 10,950.00 | 10,900.00 | 10,900.00 | 1,712 | 10:10:38 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Lab Analytical Instruments | 113.21M | 12.44M | 1.8823 | 58.17 | 723.55M |
From Apr 2019 to Apr 2024
TIDMJDG
RNS Number : 6383Z
Judges Scientific PLC
22 September 2020
Judges Scientific plc
("Judges Scientific", "the Company", or "the Group")
Interim results for the six months ended 30 June 2020
Resilient profitability and cash generation throughout despite impact of COVID-19.
Further execution of the Group's buy and build model with the Heath Scientific acquisition.
10% increase to interim dividend.
Judges Scientific, the group focused on acquiring and developing companies in the scientific instrument sector, announces its Interim Results for the six months ended 30 June 2020.
Key financials
Hot Features
Premium
Period ended 30 June H1 2020 H1 2019 Change
Revenue GBP37.4m GBP40.2m (6.8%)
----------- ----------- -------
Adjusted* pre-tax profit GBP6.4m GBP8.4m (22.3%)
----------- ----------- -------
Adjusted* basic earnings per
share 84.2p 108.7p (22.5%)
----------- ----------- -------
Cash generated from operations GBP5.1m GBP8.5m (40.0%)
----------- ----------- -------
Interim dividend per share 16.5p 15.0p 10.0%
----------- ----------- -------
Statutory pre-tax profit GBP4.3m GBP6.9m (37.4%)
----------- ----------- -------
Statutory basic earnings per
share 57.8p 90.1p (35.8%)
----------- ----------- -------
As at: 30 Jun 2020 31 Dec 2019
----------- -----------
Adjusted* net debt (excl. IFRS
16) GBP6.4m GBP2.0m
----------- -----------
Cash balances GBP19.4m GBP14.1m
----------- -----------
Statutory net debt (excl. IFRS
16) GBP3.9m GBP0.3m
----------- -----------
Other financials
-- Organic** revenue reduced 12% against H1 2019 as a result of Covid-19 impact in the period. -- Organic** order intake down 17% compared with H1 2019. -- Organic** order book at 10.8 weeks (H1 2019: 13.2 weeks); total order book at 12.4 weeks.
Acquisition
-- Heath Scientific was acquired on 29 May 2020 for GBP7.3 million plus excess cash.
Outlook
-- Our markets still remain uncertain, with the expectation that research funding and university financing throughout the world may take time to recover.
-- The Board believes that many of the orders that were not obtained have been deferred rather than cancelled.
-- H2 Organic orders to 18 September are 13.8% down compared to the same period in 2019; year-to date Organic orders now 16.2% down.
-- Total order book at the end of August was 13.2 weeks.
-- Cautious confidence in the ability of the Group to meet existing market expectations for the year.
* Adjusted earnings figures are stated before adjusting items relating to hedging of risks materialising after the end of the period, amortisation of acquired intangible assets, share based payments and acquisition-related costs. Adjusted net debt notionally includes acquisition-related payments which had yet to be settled at the balance sheet date and excludes subordinated debt owed by subsidiaries to non-controlling shareholders and excludes IFRS 16 debt.
** Organic designates group performance excluding the businesses which were not part of the group on 1 January 2019.
Alex Hambro, Chairman of Judges Scientific, commented:
"The Group's performance was impacted by the outbreak of COVID-19 and the subsequent difficult trading conditions associated with lockdowns across the globe. Despite this, the Group's business model has remained intact with the Company continuing to be profitable and cash generative throughout the period and executing on its acquisition strategy. This has been possible thanks to the ongoing efforts of our colleagues at all levels. I would like to thank them for their hard work in these challenging times.
"Whilst uncertainty does remain, the Board's belief in the long-term fundamentals of the Group remain unchanged, with its robust business model and its exposure to long-term secular growth drivers."
For further information please contact:
Judges Scientific plc Tel: +44 (0) 20 3829 6970 David Cicurel, CEO Brad Ormsby, Group FD Shore Capital (Nominated Adviser & Joint Broker) Stephane Auton Tel: +44 (0) 20 7408 4090 Edward Mansfield Sarah Mather Liberum (Joint Broker) Tel: +44 (0) 20 3100 2222 Bidhi Bhoma Euan Brown Alma (Financial Public Relations) Tel: +44 (0) 20 3405 0205 Rebecca Sanders-Hewett Sam Modlin
Chairman's statement
The outbreak of the coronavirus, with the consequential lockdowns in most of our markets, has had a material impact on the Group's trading performance, particularly on order intake which fundamentally drives all other Group key performance metrics.
The challenges that our teams have faced have been substantial. I would like to take this opportunity to thank them all for the way they have responded, particularly in adapting to the new ways of working.
Despite the difficult environment created by the COVID-19 pandemic, the Group was able to complete the acquisition of Heath Scientific Company Limited ("Heath" or "THT") in May demonstrating the resilience of our business model.
The Group's results for the period include six-months trading from Moorfield Nanotechnology and one month from Heath; information excluding the contribution from these recently acquired businesses is shown as "Organic".
COVID-19
Since the emergence of COVID-19 as a pandemic, the main priority for the Group has been to ensure the safety of our colleagues through adherence to the UK government's rules and guidelines around social distancing and hygiene, and approximately half of our staff continue to work from home. Thanks to the Group's decentralised structure, our businesses have been able to put in place highly tailored and specific solutions to allow manufacturing to continue throughout the crisis. Thanks also to the efforts of our colleagues at all levels, to date none of our employees have been seriously ill and none of our facilities have been contaminated.
The Group has only suffered minor supply chain issues, all of which have been mitigated and managed accordingly. Customer closures have resulted in a minority of deliveries being postponed and many installations have still to be performed.
As outlined in our previous COVID-19 trading updates, the Board implemented a range of measures to control costs and preserve cash. As a result of those actions, we continue to be in a healthy and secure financial position, and the Group has remained profitable and cash generative throughout the period.
The Group's current intention is to use the return-to-work bonus scheme introduced by the Government to part-compensate staff whose remuneration was impacted or who suffered hardship as a result of the Group's compliance with the Government's measures to fight COVID.
Order intake
Across the Group, Organic order intake as of 30 June 2020 was down 17% compared to the same period in 2019. This was caused by the closure of universities, the cancellation of scientific conferences and our inability to travel, as well as capital expenditure freezes by industrial customers. This contraction in order intake was not evenly spread across our key geographies, with the UK decreasing 5%, China/Hong Kong and the Rest of Europe each down 7%; North America down 32% and the Rest of the World down 24%. Order intake also varied considerably from business to business. The downturn was most brutal in April when Organic intake was reduced to 40% of normal levels. Organic intake recovered in May to recoup nearly half of the deficit, and continued to recover in June.
Efforts to sustain revenues resulted in a partial consumption of the order book; the Organic order book as at 30 June 2020 was eroded from the 13.2 weeks available at the beginning of the period to 10.8 weeks of budgeted revenue, which in the Board's view is still satisfactory. Total order book stood at 12.4 weeks.
Revenues
Group revenues for the period decreased to GBP37.4 million (H1 2019: GBP40.2 million). This comprised a 12% reduction in Organic revenues, partially offset by the contribution of newly acquired businesses. Organic revenue contracted less than Organic order intake as a result of the compression of the Organic order book from the healthy opening level. Whilst order weakness was the main driver of the revenue slowdown, the inability of our customers to receive deliveries delayed a number of sales but this was alleviated toward the end of the period.
Organic sales were strong in China/Hong Kong (up 30%) and the UK (up 8%) but were particularly weak in North America (down 30%). The rest of Europe receded by 14% and the Rest of the World by 7%.
Profits
The reduced revenues have had a significant impact on profitability reflecting the operational gearing within the Group. Without proactive management, a 12% reduction in Organic revenue would ordinarily have negatively impacted operating profit by a third. This was partially offset by natural savings (travel, scientific conferences and bonuses), by the deferral of budgeted projects and by reductions in personnel costs; the impact of which were largely softened by the UK Government's Coronavirus Job Retention Scheme. This resulted in adjusted operating profit decreasing 22% to GBP6.7 million (H1 2019: GBP8.6 million) and adjusted pre-tax profit decreasing 24% to GBP6.4 million (H1 2019: GBP8.4 million).
Return on Total Invested Capital ("ROTIC") remained strong albeit receding to 26.6% for the trailing 12 months ended 30 June 2020 (31 December 2019: 31.4%; 30 June 2019: 31.0%).
Adjusted basic earnings per share reduced 23% to 84.2p (H1 2019: 108.7p) and adjusted diluted earnings per share reduced similarly from 107.0p to 82.5p.
Your Directors continue to show adjusted figures, prepared consistently with past reports, in order to communicate to shareholders what is, in the Directors' opinion, the true operating performance of the Group. The total adjustments of GBP2.1 million (H1 2019: GBP1.5 million) consist primarily of a GBP1.4 million charge for amortisation of acquired intangible assets arising through acquisition. The main movement from H1 2019 is the acquisition costs in respect of Heath. The adjusting items reduce profit before tax from GBP6.4 million to GBP4.3 million (H1 2019: GBP6.9 million) and earnings per share to 57.8p basic and 56.6p diluted (H1 2019: 90.1p basic and 88.6p diluted).
Cashflow and net debt
Cash flow during the first half of 2020 mirrored the trading challenges, with cash generated from operations of GBP5.1 million (H1 2019: GBP8.5 million) representing 76% of adjusted operating profit (H1 2019: 98%). Cash conversion was affected by increased working capital requirements from stockpiling of components to counteract potential supply channel difficulties; by the inability of customers to receive shipments and by payment delays due to our inability to travel and perform installations. The interim balance sheet includes cash balances of GBP19.4 million and adjusted net debt of GBP6.4 million, from GBP2.0 million at the beginning of 2020. To secure our position at the outset of the lockdown, Lloyds Bank agreed to repurpose GBP5 million of our revolving credit facility; this was drawn down in full and has contributed to the healthy cash balance.
Acquisitions
In line with the Group's buy and build model, the Group acquired Heath on 29 May 2020 for a total cash consideration of GBP7.3 million, including a GBP2.0 million earn-out which was paid in full after the end of the period, together with an amount equal to the excess cash not required in the business. The Bletchley-based business makes calorimetry instruments used to measure heat release during chemical reactions; the main application is ensuring the safety of Lithium-ion batteries and the main market is China. In the twelve-month period to 30 April 2020, Heath produced adjusted EBIT of GBP1.3 million.
On 31 March 2020, the Group purchased the outstanding shares (25.5% of the issued share capital) it did not previously own in PE Fiberoptics for a cash consideration of GBP1.1 million.
Dividend
In accordance with the Company's policy of increasing dividends by no less than 10% per annum, and bearing in mind the generous dividend cover and the fact that shareholders are also stakeholders, the Board is declaring an interim dividend of 16.5p (2019: 15.0p), which will be paid on Friday 6 November 2020 to shareholders on the register on Friday 9 October 2020. The shares will go ex-dividend on Thursday 8 October 2020. The interim dividend is covered 5 times by adjusted earnings (2019: 7 times).
Board change
We are delighted that Lushani Kodituwakku will be joining the Board on 23 September 2020 as an independent Non-Executive Director and will also be a member of the Remuneration Committee. Lushani is the founder and CEO of Luminii Consulting, a consulting firm specialising in strategy, Commercial Due Diligence ("CDD") and value creation. Lushani holds a Bachelor of Science (BSc) in Economics with first-class honours, and a Master of Research (MRes) in Management and Organisational Behaviour.
Lushani brings extensive expertise in strategy, CDD and value creation. We look forward to her guidance over the coming years as the Group continues to execute its buy and build growth strategy.
Outlook
The Group is fortunate that it is operating in a relatively sheltered sector and the Directors believe that many of the orders that were not obtained during the period have been deferred rather than cancelled. However, great uncertainty persists on the timing of a return to normal due to the threat of further outbreaks across the globe. In addition, research funding and university financing throughout the world may be affected even after the health emergency has subsided.
H2 Organic orders to 18 September are 13.8% down compared to the same period in 2019 bringing the year-to date Organic orders to 16.2% down. The total order book at the end of August was 13.2 weeks, and this provides the board with cautious confidence in the ability of the Group to meet the existing market expectations for the year as a whole.
Throughout this difficult period the Group has proven its resilience; its ability to operate its businesses profitably and to execute its acquisition strategy should provide shareholders with confidence that the long-term prospects of the Group are unaffected.
The Hon. Alexander Hambro
Chairman
21 September 2020
Condensed consolidated interim statement of comprehensive income
Six months Six months
to to Year to
Adjusting 30 June 30 June 31 December
Adjusted items 2020 2019 2019
Note GBP000 GBP000 GBP000 GBP000 GBP000
------------------------------- ---- -------- --------- ---------- ---------- ------------
Revenue 3 37,449 - 37,449 40,169 82,499
Operating costs (30,746) - (30,746) (31,539) (65,115)
------------------------------- ---- -------- --------- ---------- ---------- ------------
Adjusted operating profit 3 6,703 - 6,703 8,630 17,384
Adjusting items 4 - (2,080) (2,080) (1,480) (3,274)
------------------------------- ---- -------- --------- ---------- ---------- ------------
Operating profit/(loss) 6,703 (2,080) 4,623 7,150 14,110
Interest income 13 - 13 49 101
Interest expense 4 (281) (22) (303) (282) (580)
------------------------------- ---- -------- --------- ---------- ---------- ------------
Profit/(loss) before tax 6,435 (2,102) 4,333 6,917 13,631
Taxation (charge)/credit (940) 363 (577) (1,051) (1,777)
------------------------------- ---- -------- --------- ---------- ---------- ------------
Profit/(loss) for the period 5,495 (1,739) 3,756 5,866 11,854
------------------------------- ---- -------- --------- ---------- ---------- ------------
Attributable to:
Owners of the parent 5,268 (1,654) 3,614 5,592 11,382
Non-controlling interests 227 (85) 142 274 472
------------------------------- ---- -------- --------- ---------- ---------- ------------
Profit/(loss) for the period 5,495 (1,739) 3,756 5,866 11,854
------------------------------- ---- -------- --------- ---------- ---------- ------------
Other comprehensive income
Items that will not be
reclassified subsequently
to profit or loss
Retirement benefits loss (740) (250) (375)
Items that may be reclassified
subsequently to profit
or loss
Exchange differences on
translation of foreign
subsidiaries 144 16 (62)
------------------------------- ---- -------- --------- ---------- ---------- ------------
Other comprehensive expense
for the period, net of
tax (596) (234) (437)
------------------------------- ---- -------- --------- ---------- ---------- ------------
Total comprehensive income
for the period 3,160 5,632 11,417
------------------------------- ---- -------- --------- ---------- ---------- ------------
Attributable to:
Owners of the parent 3,018 5,358 10,945
Non-controlling interests 142 274 472
------------------------------- ---- -------- --------- ---------- ---------- ------------
Pence Pence Pence
------------------------------ ----- ----- -----
Earnings per share - adjusted
Basic 5 84.2 108.7 222.5
Diluted 5 82.5 107.0 218.4
------------------------------ ----- ----- -----
Earnings per share - total
Basic 5 57.8 90.1 183.1
Diluted 5 56.6 88.6 179.8 ------------------------------ ----- ----- -----
Condensed consolidated interim balance sheet
30 June 30 June 31 December
2020 2019 2019
Note GBP000 GBP000 GBP000
-------------------------------------------------- ---- -------- -------- -----------
ASSETS
Non-current assets
Goodwill 18,196 14,650 15,265
Other intangible assets 6 7,098 3,989 4,458
Property, plant and equipment 6,583 5,460 6,107
Right-of-use leased assets 4,295 2,610 4,428
Deferred tax assets 2,131 775 1,873
-------------------------------------------------- ---- -------- -------- -----------
38,303 27,484 32,131
-------------------------------------------------- ---- -------- -------- -----------
Current assets
Inventories 14,040 11,926 12,543
Trade and other receivables 12,666 11,610 11,814
Cash and cash equivalents 19,422 20,780 14,123
-------------------------------------------------- ---- -------- -------- -----------
46,128 44,316 38,480
-------------------------------------------------- ---- -------- -------- -----------
Total assets 84,431 71,800 70,611
-------------------------------------------------- ---- -------- -------- -----------
LIABILITIES
Current liabilities
Trade and other payables (15,069) (12,988) (15,322)
Trade and other payables relating to acquisitions (2,769) - (1,896)
Borrowings (3,047) (3,047) (3,051)
Right-of-use lease liabilities (854) (650) (757)
Current tax liabilities (2,512) (2,572) (2,258)
-------------------------------------------------- ---- -------- -------- -----------
(24,251) (19,257) (23,284)
-------------------------------------------------- ---- -------- -------- -----------
Non-current liabilities
Borrowings (20,244) (10,541) (11,399)
Right-of-use lease liabilities (3,468) (1,900) (3,689)
Deferred tax liabilities (1,819) (1,215) (1,447)
Retirement benefit obligations 10 (3,088) (2,162) (2,100)
-------------------------------------------------- ---- -------- -------- -----------
(28,619) (15,818) (18,635)
-------------------------------------------------- ---- -------- -------- -----------
Total liabilities (52,870) (35,075) (41,919)
-------------------------------------------------- ---- -------- -------- -----------
Net assets 31,561 36,725 28,692
-------------------------------------------------- ---- -------- -------- -----------
EQUITY
Share capital 7 314 311 311
Share premium 16,068 15,359 15,453
Other reserves 2,203 2,137 2,059
Retained earnings 12,404 18,295 10,048
-------------------------------------------------- ---- -------- -------- -----------
Equity attributable to owners of the parent 30,989 36,102 27,871
Non-controlling interests 572 623 821
-------------------------------------------------- ---- -------- -------- -----------
Total equity 31,561 36,725 28,692
-------------------------------------------------- ---- -------- -------- -----------
Condensed consolidated interim statement of changes in equity
Total attributable Non-
Share Share Other Retained to owners controlling Total
capital premium reserves earnings of parent interests equity
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
----------------------- ------------- -------- --------- --------- ------------------ ------------ -------
At 1 January 2020 311 15,453 2,059 10,048 27,871 821 28,692
----------------------------- ------- -------- --------- --------- ------------------ ------------ -------
Adjustment arising from
change in non-controlling
interest - - - (680) (680) (391) (1,071)
Issue of share capital 3 615 - - 618 - 618
Share-based payments - - - 162 162 - 162
---------------------------------- -------- --------- --------- ------------------ ------------ -------
Transactions with owners 3 615 - (518) 100 (391) (291)
---------------------------------- -------- --------- --------- ------------------ ------------ -------
Profit for the period - - - 3,614 3,614 142 3,756
Retirement benefit actuarial
loss - - - (740) (740) - (740)
Foreign exchange differences - - 144 - 144 - 144
---------------------------------- -------- --------- --------- ------------------ ------------ -------
Total comprehensive income
for the period - - 144 2,874 3,018 142 3,160
---------------------------------- -------- --------- --------- ------------------ ------------ -------
At 30 June 2020 314 16,068 2,203 12,404 30,989 572 31,561
----------------------------- ------- -------- --------- --------- ------------------ ------------ -------
Total attributable Non-
Share Share Other Retained to owners controlling Total
capital premium reserves earnings of parent interests equity
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
----------------------- ------------ -------- --------- --------- ------------------ ------------ -------
At 1 January 2019 310 15,164 2,121 13,049 30,644 562 31,206
--------------------------- -------- -------- --------- --------- ------------------ ------------ -------
Adjustment arising from
change in non-controlling
interest - - - (204) (204) (213) (417)
Issue of share capital 1 195 - - 196 - 196
Share-based payments - - - 108 108 - 108
--------------------------------- -------- --------- --------- ------------------ ------------ -------
Transactions with owners 1 195 - (96) 100 (213) (113)
--------------------------------- -------- --------- --------- ------------------ ------------ -------
Profit for the period - - - 5,592 5,592 274 5,866
Retirement benefit actuarial
loss - - - (250) (250) - (250)
Foreign exchange differences - - 16 - 16 - 16
--------------------------------- -------- --------- --------- ------------------ ------------ -------
Total comprehensive income
for the period - - 16 5,342 5,358 274 5,632
--------------------------------- -------- --------- --------- ------------------ ------------ -------
At 30 June 2019 311 15,359 2,137 18,295 36,102 623 36,725
----------------------- ------------ -------- --------- --------- ------------------ ------------ -------
Total attributable Non-
Share Share Other Retained to owners controlling Total
capital premium reserves earnings of parent interests equity
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
------------------------ ----------- -------- --------- --------- ------------------ ------------ --------
At 1 January 2019 310 15,164 2,121 13,049 30,644 562 31,206
-------------------------------- --- -------- --------- --------- ------------------ ------------ --------
Dividends - - - (15,126) (15,126) - (15,126)
Adjustment arising from
change in non-controlling
interest - - - (204) (204) (213) (417)
Issue of share capital 1 289 - - 290 - 290
Deferred tax on share-based
payments - - - 1,027 1,027 - 1,027
Share-based payments - - - 295 295 - 295
-------------------------------- --- -------- --------- --------- ------------------ ------------ --------
Transactions with owners 1 289 - (14,008) (13,718) (213) (13,931)
-------------------------------- --- -------- --------- --------- ------------------ ------------ --------
Profit for the year - - - 11,382 11,382 472 11,854
Retirement benefit actuarial
loss - - - (375) (375) - (375)
Foreign exchange differences - - (62) - (62) - (62)
-------------------------------- --- -------- --------- --------- ------------------ ------------ --------
Total comprehensive income
for the year - - (62) 11,007 10,945 472 11,417
-------------------------------- --- -------- --------- --------- ------------------ ------------ --------
At 31 December 2019 311 15,453 2,059 10,048 27,871 821 28,692
-------------------------------- --- -------- --------- --------- ------------------ ------------ --------
Condensed consolidated interim cashflow statement
Six months Six months Year to
to to 31
30 June 30 June December
2020 2019 2019
GBP000 GBP000 GBP000
--------------------------------------------------- ---------- ---------- ---------
Cashflows from operating activities
Profit after tax 3,756 5,866 11,854
Adjustments for:
Financial instruments measured at fair value:
hedging contracts 146 (12) (37)
Share-based payments 162 108 295
Depreciation of property, plant and equipment 431 367 771
Depreciation of right-of-use leased assets 436 395 863
Amortisation of intangible assets 1,360 1,384 2,739
(Profit)/loss on disposal of property, plant and
equipment (3) (28) 1
Charge on exit from right-of-use leases - - 39
Interest income (13) (49) (101)
Interest expense 196 212 397
Retirement benefit obligation net interest cost 22 25 48
Interest payable on right-of-use lease liabilities 85 45 135
Contributions to defined benefit plans - - (236)
Tax recognised in the Statement of Comprehensive
Income 577 1,051 1,777
Increase in inventories (716) (1,424) (1,794)
(Increase)/decrease in trade and other receivables (39) 1,486 1,566
(Decrease)/increase in trade and other payables (1,296) (937) 763
--------------------------------------------------- ---------- ---------- ---------
Cash generated from operations 5,104 8,489 19,080
Tax paid (749) (947) (2,205)
--------------------------------------------------- ---------- ---------- ---------
Net cash from operating activities 4,355 7,542 16,875
--------------------------------------------------- ---------- ---------- ---------
Cashflows from investing activities
--------------------------------------------------- ---------- ---------- ---------
Paid on acquisition of subsidiaries (5,274) - (2,288)
Payment of deferred consideration (1,896) - -
Gross cash inherited on acquisition 969 - 2,201
--------------------------------------------------- ---------- ---------- ---------
Acquisition of subsidiaries, net of cash acquired (6,201) - (87)
Purchase of property, plant and equipment (675) (314) (1,303)
Proceeds from the sale of property, plant and
equipment 3 28 22
Interest received 13 49 101
--------------------------------------------------- ---------- ---------- ---------
Net cash used in investing activities (6,860) (237) (1,267)
--------------------------------------------------- ---------- ---------- ---------
Cashflows from financing activities
Proceeds from issue of share capital 618 196 290
Finance costs paid (200) (210) (393)
Repayments of borrowings (1,429) (1,440) (2,868)
Repayments of right-of-use lease liabilities (527) (408) (926)
Proceeds from bank loans 10,274 - 2,288
Equity dividends paid - - (15,126)
Paid on acquisition of non-controlling interest
in subsidiary (1,071) (417) (417)
Net cash from/(used in) financing activities 7,665 (2,279) (17,152)
--------------------------------------------------- ---------- ---------- ---------
Net change in cash and cash equivalents 5,160 5,026 (1,544)
Cash and cash equivalents at start of period 14,123 15,727 15,727
Exchange movements 139 27 (60)
--------------------------------------------------- ---------- ---------- ---------
Cash and cash equivalents at end of period 19,422 20,780 14,123
--------------------------------------------------- ---------- ---------- ---------
Notes to the interim report
1. General information and basis of preparation
The Judges Scientific plc Group's principal activities comprise the design, manufacture and sale of scientific instruments. The subsidiaries are grouped into two segments: Materials Sciences and Vacuum.
The financial information set out in this Interim Report for the six months ended 30 June 2020 and the comparative figures for the six months ended 30 June 2019 are unaudited. The Interim Report has been prepared in accordance with IAS 34 'Interim Financial Reporting'. The Interim Report does not contain all the information required for full annual financial statements and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 December 2019, which have been prepared in accordance with IFRS as adopted by the European Union.
The financial information for the year ended 31 December 2019 set out in this Interim Report does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. The Group's statutory financial statements for the year ended 31 December 2019 have been filed with the Registrar of Companies. The Auditor's Report in respect of those financial statements was unqualified and did not contain statements under section 498 of the Companies Act 2006.
Judges Scientific plc is the Group's ultimate parent company. The Company is a public limited company incorporated and domiciled in the United Kingdom. Its registered office and principal place of business is 52c Borough High Street, London SE1 1XN and the Company's shares are quoted on the Alternative Investment Market. The Interim Report is presented in Sterling, which is the functional currency of the parent company. The Interim Report has been approved for issue by the Board of Directors on 21 September 2020.
Going concern
The consolidated financial statements have been prepared on a going concern basis. The Group ended the first half of 2020 with adjusted net debt of GBP6.4 million (equal to 19% of equity) compared to adjusted net debt of GBP2.0 million at 31 December 2019. This arose through profitable and cash generative trading of the Group's principal operating companies throughout the first half of 2020, offset by the continued execution of the Group's buy and build strategy where we acquired Thermal Hazard Technology Limited for GBP7.3 million, and GBP1.0 million was allocated to increasing the Group's shareholding in one of its majority-owned businesses.
The Directors have considered the impact of the COVID-19 pandemic, and a summary of the implications is included in the Chairman's Statement. Our financial position remains robust, with high cash balances and low gearing together with a satisfactory order book. The Directors have also performed reasonably possible stress testing on forecast cash flows, considering potential scenarios from the pandemic and, as a result, consider that the Group is appropriately placed to manage its business risks.
The Directors therefore have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Therefore, they continue to adopt the going concern basis in preparing the Interim Report.
2. Significant accounting policies
The Interim Report has been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year ended 31 December 2019, except for the taxation policy where, for the purposes of the interim results, the tax charge on adjusted business performance is calculated by reference to the estimated effective rate for the full year.
Additionally, the Statement of Comprehensive Income includes government grants, which are accounted for in line with IAS 20. Income is recognised in the Statement of Comprehensive Income over the same period as the costs to which the grants relate, and is only recognised once there is reasonable assurance that the Group has complied with the conditions of the grant and that the grant will be received.
3. Segmental analysis
Materials Unallocated
For the period ended 30 Sciences Vacuum items Total
June 2020 Note GBP000 GBP000 GBP000 GBP000
-------------------------- ---- --------- -------- ----------- --------
Revenue 14,675 22,774 - 37,449
Operating costs (12,274) (17,110) (1,362) (30,746)
-------------------------- ---- --------- -------- ----------- --------
Adjusted operating profit 2,401 5,664 (1,362) 6,703
Adjusting items 4 (2,080)
-------------------------- ---- --------- -------- ----------- --------
Operating profit 4,623
Net interest expense (290)
-------------------------- ---- --------- -------- ----------- --------
Profit before tax 4,333
Income tax charge (577)
-------------------------- ---- --------- -------- ----------- --------
Profit for the period 3,756
-------------------------- ---- --------- -------- ----------- --------
Materials Unallocated
For the period ended 30 Sciences Vacuum items Total
June 2019 Note GBP000 GBP000 GBP000 GBP000
-------------------------- ---- --------- -------- ----------- --------
Revenue 15,929 24,240 - 40,169
Operating costs (12,702) (17,566) (1,271) (31,539)
-------------------------- ---- --------- -------- ----------- --------
Adjusted operating profit 3,227 6,674 (1,271) 8,630
Adjusting items 4 (1,480)
-------------------------- ---- --------- -------- ----------- --------
Operating profit 7,150
Net interest expense (233)
-------------------------- ---- --------- -------- ----------- --------
Profit before tax 6,917
Income tax charge (1,051)
-------------------------- ---- --------- -------- ----------- --------
Profit for the period 5,866
-------------------------- ---- --------- -------- ----------- --------
Materials Unallocated
For the year ended 31 December Sciences Vacuum items Total
2019 Note GBP000 GBP000 GBP000 GBP000
------------------------------- ---- --------- -------- ----------- --------
Revenue 34,819 47,680 - 82,499
Operating costs (27,169) (35,569) (2,377) (65,115)
------------------------------- ---- --------- -------- ----------- --------
Adjusted operating profit 7,650 12,111 (2,377) 17,384
Adjusting items 4 (3,274)
------------------------------- ---- --------- -------- ----------- --------
Operating profit 14,110
Net interest expense (479)
------------------------------- ---- --------- -------- ----------- --------
Profit before tax 13,631
Income tax charge (1,777)
------------------------------- ---- --------- -------- ----------- --------
Profit for the year 11,854
------------------------------- ---- --------- -------- ----------- --------
Unallocated items relate to the Group's head office costs.
Segment assets and liabilities
Materials Unallocated
Sciences Vacuum items Total
At 30 June 2020 GBP000 GBP000 GBP000 GBP000
-------------------------------- --------- -------- ----------- --------
Assets 24,155 30,222 30,054 84,431
Liabilities (10,970) (11,216) (30,684) (52,870)
-------------------------------- --------- -------- ----------- --------
Net assets 13,185 19,006 (630) 31,561
-------------------------------- --------- -------- ----------- --------
Capital expenditure 121 544 10 675
Depreciation of property, plant
and equipment 113 295 23 431
Depreciation of right-of-use
leased assets 203 205 28 436
Amortisation 392 968 - 1,360
-------------------------------- --------- -------- ----------- --------
Materials Unallocated
Sciences Vacuum items Total
At 30 June 2019 GBP000 GBP000 GBP000 GBP000
-------------------------------- --------- -------- ----------- --------
Assets 16,694 26,790 28,316 71,800
Liabilities (8,077) (13,366) (13,632) (35,075)
-------------------------------- --------- -------- ----------- --------
Net assets 8,617 13,424 14,684 36,725
-------------------------------- --------- -------- ----------- --------
Capital expenditure 78 224 12 314
Depreciation of property, plant
and equipment 90 262 15 367
Depreciation of right-of-use
leased assets 186 182 27 395
Amortisation 651 733 - 1,384
-------------------------------- --------- -------- ----------- --------
Materials Unallocated
Sciences Vacuum items Total
At 31 December 2019 GBP000 GBP000 GBP000 GBP000
-------------------------------- --------- -------- ----------- --------
Assets 20,392 30,351 19,868 70,611
Liabilities (10,357) (17,027) (14,535) (41,919)
-------------------------------- --------- -------- ----------- --------
Net assets 10,035 13,324 5,333 28,692
-------------------------------- --------- -------- ----------- --------
Capital expenditure 411 836 56 1,303
Depreciation of property, plant
and equipment 189 552 30 771
Depreciation of right-of-use
leased assets 410 399 54 863
Amortisation 1,209 1,530 - 2,739
-------------------------------- --------- -------- ----------- --------
Unallocated items are borrowings, intangible assets and goodwill arising on acquisition, deferred tax, defined benefit obligations and parent company net assets.
Six months Six months Year
to to to
30 June 30 June 31 December
2020 2019 2019
Geographic analysis GBP000 GBP000 GBP000
-------------------- ---------- ---------- ------------
UK (domicile) 5,153 4,539 9,690
Rest of Europe 10,847 11,780 23,418
North America 9,241 13,294 24,459
China/Hong Kong 5,286 3,648 9,487
Rest of the world 6,922 6,908 15,445
-------------------- ---------- ---------- ------------
Revenue 37,449 40,169 82,499
-------------------- ---------- ---------- ------------
4. Adjusting items
Six months Six months Year
to to to
30 June 30 June 31 December
2020 2019 2019
GBP000 GBP000 GBP000
------------------------------------------------------ ---------- ---------- ------------
Amortisation of intangible assets 1,360 1,384 2,739
Financial instruments measured at fair value: hedging
contracts 146 (12) (37)
Share-based payments 162 108 295
Employment taxes arising from share-based payments 28 - -
Acquisition costs 384 - 277
------------------------------------------------------ ---------- ---------- ------------
Total adjusting items within operating profit 2,080 1,480 3,274
Retirement benefits obligation net interest cost 22 25 48
------------------------------------------------------ ---------- ---------- ------------
Total adjusting items 2,102 1,505 3,322
Taxation (363) (265) (707)
------------------------------------------------------ ---------- ---------- ------------
Total adjusting items net of tax 1,739 1,240 2,615
------------------------------------------------------ ---------- ---------- ------------
Attributable to:
Owners of the parent 1,654 1,158 2,446
Non-controlling interests 85 82 169
------------------------------------------------------ ---------- ---------- ------------
1,739 1,240 2,615
------------------------------------------------------ ---------- ---------- ------------
5. Earnings per share
Six months Six months Year
to to to
30 June 30 June 31 December
2020 2019 2019
Note GBP000 GBP000 GBP000
----------------------------------- ---- ---------- ---------- ------------
Profit for the period attributable
to owners of the parent
Adjusted profit 5,268 6,750 13,828
Adjusting items 4 (1,654) (1,158) (2,446)
----------------------------------- ---- ---------- ---------- ------------
Profit for the period 3,614 5,592 11,382
----------------------------------- ---- ---------- ---------- ------------
Pence Pence Pence
------------------------------ ----- ----- -----
Earnings per share - adjusted
Basic 84.2 108.7 222.5
Diluted 82.5 107.0 218.4
------------------------------- ----- ----- -----
Earnings per share - total
Basic 57.8 90.1 183.1
Diluted 56.6 88.6 179.8
------------------------------- ----- ----- -----
Number Number Number
---------------------------------- --------- --------- ---------
Issued Ordinary shares at start
of the period 76,226,291 6,196,678 6,196,678
Movement in Ordinary shares
during the period 7 48,650 24,163 29,613
---------------------------------- --------- --------- ---------
Issued Ordinary shares at end
of the period 76,274,941 6,220,841 6,226,291
---------------------------------- --------- --------- ---------
Weighted average number of shares
in issue 6,254,512 6,207,925 6,215,817
Dilutive effect of share options 128,861 101,158 115,517
---------------------------------- --------- --------- ---------
Weighted average shares in issue
on a diluted basis 6,383,373 6,309,083 6,331,334
---------------------------------- --------- --------- ---------
Adjusted basic earnings per share is calculated on the adjusted profit, which is presented before any adjusting items, attributable to the Company's shareholders divided by the weighted average number of shares in issue during the period.
Adjusted diluted earnings per share is calculated on the adjusted basic earnings per share, adjusted to allow for the issue of Ordinary shares on the assumed conversion of all dilutive options and any other dilutive potential Ordinary shares. The calculation is based on the treasury method prescribed in IAS 33. This calculates the theoretical number of shares that could be purchased at the average middle market price in the period out of the proceeds of the notional exercise of outstanding options. The difference between this theoretical number and the actual number of shares under option is deemed liable to be issued at nil value and represents the dilution.
Total earnings per share is calculated as above whilst substituting total profit for adjusted profit.
6. Other intangible assets
The following tables show the significant additions to and amortisation of intangible assets:
Carrying Carrying
amount at amount at
1 January 30 June
2020 Acquisition Amortisation 2020
GBP000 GBP000 GBP000 GBP000
--------------------------------- ---------- ----------- ------------ ----------
Acquired distribution agreements 400 - (143) 257
Acquired technology 1,927 1,400 (474) 2,853
Acquired sales order backlog 119 400 (219) 300
Acquired brand and domain names 1,508 750 (372) 1,886
Acquired customer relationships 504 1,450 (152) 1,802
--------------------------------- ---------- ----------- ------------ ----------
Total 4,458 4,000 (1,360) 7,098
--------------------------------- ---------- ----------- ------------ ----------
Carrying Carrying
amount at amount at
1 January 30 June
2019 Acquisition Amortisation 2019
GBP000 GBP000 GBP000 GBP000
--------------------------------- ---------- ----------- ------------ ----------
Acquired distribution agreements 310 - (110) 200
Acquired technology 2,458 - (552) 1,906
Acquired brand and domain names 2,235 - (512) 1,723
Acquired customer relationships 370 - (210) 160
--------------------------------- ---------- ----------- ------------ ----------
Total 5,373 - (1,384) 3,989
--------------------------------- ---------- ----------- ------------ ----------
Carrying Carrying
amount at amount at
1 January 31 December
2019 Acquisition Amortisation 2019
GBP000 GBP000 GBP000 GBP000
--------------------------------- ---------- ----------- ------------ ------------
Acquired distribution agreements 310 301 (211) 400
Acquired technology 2,458 583 (1,114) 1,927
Acquired sales order backlog - 159 (40) 119 Acquired brand and domain names 2,235 302 (1,029) 1,508 Acquired customer relationships 370 479 (345) 504 --------------------------------- ---------- ----------- ------------ ------------ Total 5,373 1,824 (2,739) 4,458 --------------------------------- ---------- ----------- ------------ ------------
7. Share capital
Movements in the Group's Ordinary shares in issue are summarised as follows:
2020 2019
GBP000 GBP000
-------------------------------------------------------- ------- -------
Allotted, called up and fully paid - Ordinary shares of
5p each
1 January: 6,226,291 shares (2019: 6,196,678 shares) 311 310
Exercise of share options: 48,650 shares (2019: 24,163
shares) 3 1
-------------------------------------------------------- ------- -------
30 June: 6,274,941 shares (2019: 6,220,841 shares) 314 311
-------------------------------------------------------- ------- -------
Allotments of Ordinary shares in the first six months of 2020 were made to satisfy the exercise of 48,650 share options in aggregate on 11 occasions during the year when the share price was within the range of 4300p to 5680p (2019: exercise of 24,163 share options when the share price was within the range 2660p to 3175p).
8. Changes in net debt
Changes in net debt for the six months ended 30 June 2020 were as follows:
1 January Non-cash 30 June
2020 Cashflow items 2020
GBP000 GBP000 GBP000 GBP000
-------------------------------------------------- --------- -------- -------- --------
Cash at bank and in hand 14,123 5,160 139 19,422
Bank debt (14,260) (8,841) - (23,101)
-------------------------------------------------- --------- -------- -------- --------
Net debt including senior debt (137) (3,681) 139 (3,679)
Subordinated debt to non-controlling shareholders (190) - - (190)
-------------------------------------------------- --------- -------- -------- --------
Total net debt (327) (3,681) 139 (3,869)
-------------------------------------------------- --------- -------- -------- --------
Subordinated debt to non-controlling shareholders 190 - - 190
Accrued deferred consideration (1,896) (873) - (2,769)
-------------------------------------------------- --------- -------- -------- --------
Adjusted net debt (2,033) (4,554) 139 (6,448)
-------------------------------------------------- --------- -------- -------- --------
Non-cash items primarily represent foreign exchange differences on foreign currency bank balances.
The movement in borrowings over the period was as follows:
2020 2019
GBP000 GBP000
-------------------------------------------------- ------- -------
At 1 January 14,260 14,836
Proceeds from drawdown of loans 10,274 -
Repayment of loans (1,429) (1,440)
Interest payable 196 212
Interest paid (200) (210)
-------------------------------------------------- ------- -------
At 30 June 23,101 13,398
-------------------------------------------------- ------- -------
Subordinated debt to non-controlling shareholders 190 190
Total borrowings at 30 June 23,291 13,588
-------------------------------------------------- ------- -------
2020 2019
GBP000 GBP000
---------------------------- ------- -------
Current 3,047 3,047
Non-current 20,244 10,541
Total borrowings at 30 June 23,291 13,588
---------------------------- ------- -------
9. Acquisitions
On 29 May 2020 the Company acquired 100% of the issued share capital of Heath Scientific Company Limited, together with its wholly owned subsidiaries Thermal Hazard Technology Limited and THT Inc. ("THT"). THT is based in Bletchley, Buckinghamshire and specialises in the design and manufacture of scientific instruments focusing on calorimeters that are principally used to quantify thermal properties of lithium batteries as well as other reactive chemicals and materials .
The initial purchase price of THT, paid in cash at completion, amounted to GBP5.3 million. Additionally, an earn-out was payable based on THT's adjusted EBIT in the year to 30 April 2020, capped at GBP2.0 million, together with an amount to reflect any excess cash and working capital over and above the ongoing requirements of the business. The earn-out was achieved in full and the excess cash was covered by cash inherited at the completion date. Both amounts were paid in August 2020.
The summary provisional fair value of the cost of this acquisition includes the components stated below:
Consideration GBP000
--------------------------------------------------------------- ------
Initial cash consideration 5,274
Earn-out* 2,026
--------------------------------------------------------------- ------
7,300
--------------------------------------------------------------- ------
Gross cash inherited on acquisition 969
Cash retained in the business (226)
--------------------------------------------------------------- ------
Payment in respect of surplus working capital* 743
--------------------------------------------------------------- ------
Total consideration 8,043
--------------------------------------------------------------- ------
Acquisition-related transaction costs charged to the Statement
of Comprehensive Income 384
--------------------------------------------------------------- ------
*Paid in August 2020
The acquisition of THT was financed via drawdown from the Group's GBP35 million acquisition facility from Lloyds Bank Corporate Markets .
The summary provisional fair values recognised for the assets and liabilities acquired are as follows:
Accounting Fair value Fair
Book value policy alignments adjustments value
GBP000 GBP000 GBP000 GBP000
---------------------------------------- ---------- ------------------ ------------ -------
Intangible assets - - 4,000 4,000
Property, plant and equipment 263 (39) - 224
Right-of-use leased assets - 256 - 256
Deferred tax assets - - 121 121
Inventories 992 - (211) 781
Trade and other receivables 1,126 - (313) 813
Cash and cash equivalents 969 - - 969
---------------------------------------- ---------- ------------------ ------------ -------
Total assets 3,350 217 3,597 7,164
---------------------------------------- ---------- ------------------ ------------ -------
Deferred tax liabilities (27) - (760) (787)
Trade payables (788) - (111) (899)
Right-of-use lease liabilities - (267) - (267)
Current tax liability (99) - - (99)
---------------------------------------- ---------- ------------------ ------------ -------
Total liabilities (914) (267) (871) (2,052)
---------------------------------------- ---------- ------------------ ------------ -------
Net identifiable assets and liabilities 2,436 (50) 2,726 5,112
---------------------------------------- ---------- ------------------ ------------ -------
Total consideration 8,043
---------------------------------------- ---------- ------------------ ------------ -------
Goodwill recognised 2,931
---------------------------------------- ---------- ------------------ ------------ -------
The intangible assets recognised reflect recognition of acquired customer relationships, the value of the acquired future committed order book, acquired technology together with brand and domain names. A significant amount of the value of the acquired business is attributable to its workforce and sales knowhow and contributes to the goodwill recognised upon acquisition. This goodwill has been allocated to the Materials Sciences segment.
The deferred tax liabilities recognised represent the tax effect which will result from the amortisation of the intangible assets, estimated using the tax rate substantively enacted at the balance sheet date and the fair value of the assets. Additional fair value adjustments include stock, doubtful debt, commission and warranty provisions together with any related deferred tax. Adjustments to property, plant and equipment and right-of-use assets and liabilities were made to align with Group accounting policies.
This acquisition resulted in a profit after tax (before adjusting items) attributable to owners of the parent company of GBP54,000 in the period post-acquisition. After amortisation of intangible assets, the contribution to owners of the parent company's results amounted to a loss of GBP89,000 after tax.
If the acquisition had completed on 1 January 2020, based on pro-forma results, revenue for the Group for the period ended 30 June 2020 would have increased by a further GBP2,100,000 and profit after tax (before adjusting items) attributable to the owners of the parent company would have increased by a further GBP360,000 after allowing for interest costs. Amortisation of intangible assets on a pro-forma basis from 1 January 2020 to the date of acquisition would have been GBP550,000.
Increased shareholding in PE.fiberoptics Limited
On 31 March 2020, Judges purchased the remaining 25.5% minority shareholding held in PE.fiberoptics Limited ("PFO") for a cash consideration of GBP1.07 million. As a result, Judges increased its ownership of the shares in PFO from 74.5% to 100%. The transaction was financed from Judges existing cash resources.
As this acquisition results in the entity becoming a wholly owned subsidiary, the purchase was accounted for by reducing the Non-Controlling Interest as at the date of the acquisition to GBPnil, and the remaining balance recorded through equity reserves.
10. Defined benefit scheme
The Group's defined benefit pension scheme liability has increased to GBP3.1 million compared to GBP2.1 million at 31 December 2019, due to a decrease of 0.5% in the discount rate to 1.6% from 2.1% at 31 December 2019, and an increase of 0.4% in the CPI inflation rate to 2.5% from 2.1% at 31 December 2019.
11. Dividends
During the period, the Company paid no dividends (period to 30 June 2019: GBPnil).
The Company paid a final dividend of 35.0p per share totalling GBP2.2 million to shareholders on 3 July 2020 relating to the financial year ended 31 December 2019 (28.0p per share totalling GBP1.7 million relating to the financial year ended 31 December 2018).
The Company will pay an interim dividend for 2020 of 16.5p per share (2019: interim dividend of 15.0p per share) on 6 November 2020 to shareholders on the register on 9 October 2020. The shares will go ex-dividend on 8 October 2020.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
IR QFLFLBKLFBBX
(END) Dow Jones Newswires
September 22, 2020 02:00 ET (06:00 GMT)
1 Year Judges Scientific Chart |
1 Month Judges Scientific 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
