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 |
|---|---|---|---|---|---|
| Quixant Plc | LSE:QXT | London | Ordinary Share | GB00B99PCP71 | ORD 0.1P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 175.00 | 172.00 | 178.00 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Apr 2019 to Apr 2024
TIDMQXT
RNS Number : 3440R
Quixant PLC
21 September 2017
21 September 2017
Quixant plc
("Quixant" or the "Company")
Interim Results
Quixant (AIM: QXT), a leading provider of specialised computing platforms and monitors for gaming and slot machine applications, is pleased to announce its Interim Results for the six months ended 30 June 2017.
Financial highlights:
-- Group revenue up 38% to $56.9m (1H 2016: $41.3m)
o Quixant Gaming division revenue $37.8m (1H 2016: $21.2m) comprising:
- Gaming platforms revenue of $30.2m (1H 2016: $17.4m) - Gaming monitors revenue of $7.6m (1H 2016 $3.8m)
o Densitron division revenue of $19.1m (1H 2016: $20.1m)
-- Group gross margin of 34% (1H 2016: 35%)
o Quixant Gaming division gross margin of 38% (1H 2016: 42%)
o Densitron division gross margin of 28% (1H 2016: 28%)
-- Group EBITDA up 74% to $10.1m (1H 2016: $5.8m) -- Group adjusted EBITDA(1) up 70% to $10.2m (1H 2016: $6.0m)
o Quixant Gaming division up 89% to $8.9m (1H 2016: $4.7m)
o Densitron division $1.3m (1H 2016: $1.3m)
-- Group pre-tax profit up 98% to $8.7m (1H 2016: $4.4m) -- Group adjusted pre-tax profit(2) up 77% to $9.2m (1H 2016: $5.2m)
o Quixant Gaming division up 98% to $8.1m (1H 2016: $4.1m)
o Densitron division $1.1m (1H 2016: $1.1m)
-- Fully diluted EPS of $0.1105/share (1H 2016: $0.052/share) -- Net cash from operating activities of $4.3m (1H 2016: $6.1m) -- Net cash at 30 June 2017 of $1.7m (31 December 2016: Net debt $0.1m) 1. Adjusted by adding back share based payments totalling $0.069m (1H 2016: $0.150m).
2. Adjusted by adding back amortization of intangibles arising from acquisitions and share based payments totalling $0.513m (1H 2016: $0.764m).
Operational highlights:
-- Elevated demand for core gaming platform business, including commenced volume shipments to new Tier 1 customer and awarded another project with the same customer in early 2H 2017
-- Continued investment in business infrastructure, including appointment of Duncan Johns as Managing Director of Densitron division
-- Three new patents granted for gaming technology innovations
-- Commenced industry specific targeting initiative in Densitron and developed first bespoke products for broadcast market
Jon Jayal, COO of Quixant, commented: "I am delighted to report on a strong performance in the first six months of the year. We announced on 24 July 2017 that trading had been stronger than expected with all parts of our business performing well. Our core gaming platforms revenue was particularly strong with higher than expected orders from some of our key customers. This very strong demand was, we believe, out of the ordinary and hence we do not currently expect it to continue at this level for the full year. Unlike previous years we therefore expect that the full year results will not be second half weighted, although we are clearly well placed to achieve market expectations for the full year. We therefore look forward to the remainder of the year and beyond with confidence."
The information communicated in this announcement contains inside information for the purposes of Article 7 of the Market Abuse Regulation (EU) No. 596/2014.
For further information please contact:
Hot Features
Premium
Quixant plc Tel: +44 (0)1223
892 696
Jon Jayal, Chief Operating
Officer
Nominated Adviser and Broker:
finnCap Ltd Tel: +44(0)20
7220 0500
Matt Goode / Henrik Persson
/ Simon Hicks (Corporate
Finance)
Simon Johnson / Alice Lane
(Corporate Broking)
Financial PR: Tel: +44(0)20
8004 4217
Alma PR
John Coles / Hilary Buchanan
/ Susie Hudson
About Quixant
Quixant, founded in 2005, designs and manufactures highly optimised computing solutions and monitors principally for the global gaming industry. The Company is headquartered in Cambridge in the UK where the global sales function is based. North America sales and sales support is run from their subsidiary in Las Vegas. Quixant has its own manufacturing and engineering operation based in Taiwan and software engineering and customer support team based in Italy. All the specialised products software and manufacturing are produced in-house and Quixant owns all its own IP some of which is protected by patents and design rights.
In November 2015 Quixant acquired Densitron Technologies plc. Densitron has a strong heritage in the sale of electronic display solutions to global industrial markets. Through Densitron's experienced sales team, Quixant has a robust platform to build its business into wider industrial markets. In-depth information on the Company's products, markets, activities and history can be found on the corporate website at www.quixant.com.
CHAIRMAN'S STATEMENT
I am, of course, very pleased with the performance of the Group in the first six months of the year. The Quixant Gaming division has performed particularly well with our core gaming platform business growing revenues strongly. Our decision in 2015 to make a strategic investment in building a business supplying optimised monitors for the gaming industry as a means of increasing our revenue share per machine is proving to be a success. Revenues of $7.6m in the first half of 2017 for a business launched less than three years ago, is an outstanding performance.
Densitron, which we acquired in the Autumn of 2015 continues to perform well with good, profitable revenues in line with our expectations. We have been working at strengthening several areas of the organisation, including the appointment of Duncan Johns as the new Managing Director to drive the business forward and progress the initiatives Quixant has put in place. We continue to identify new opportunities, especially with more focused products for specific vertical markets. I am pleased with the progress achieved and confident that the business is well positioned for future growth.
We announced in March this year that our CEO, Nick Jarmany, had passed his executive duties to COO Jon Jayal whilst he undergoes medical treatment. Nick remains on the Board, where he is continuing to play an active role. I am very pleased with the structure we have in place and that the quality of our senior management team has ensured the seamless performance of the Group during Nick's absence.
As we maintain our track record of strong growth it is important we continue to invest in our people and systems. As well as the appointment of a Managing Director for Densitron we continue to strengthen our technology and manufacturing divisions. I am also very pleased that in March 2017 we appointed Gaye Hudson to the Board as a non-executive director. Her extensive background in corporate communications for esteemed corporations such as Oracle inject high-calibre expertise to the Board in this area and will help us to evolve our communications and marketing strategy as the Group expands.
This has been a very good first half of the year for the Group and I am confident that we are well positioned to continue to perform well for the rest of the year and beyond.
CHIEF OPERATING OFFICER'S STATEMENT
Quixant's performance has been very strong in the first six months of the year with all parts of the business performing well. Total revenue grew 38% to $56.9m, up from $41.3m in the first half of 2016. Adjusted pre-tax profit jumped 77% to $9.2m (H1 2016: $5.2m) driven largely by the core gaming division.
Gaming Division
Our strong first half growth was principally driven by robust performance from our core gaming platform business, ahead of expectations. This is primarily due to elevated demand from some of our key customers who placed higher than forecasted orders in the period. In the past, our gaming platform business has been second half weighted. Due to the unexpectedly high volume of shipments made in the first half we do not currently expect this to be the case this year. We are pleased to be entering the second half of the year well-positioned to deliver strong year on year growth.
We commenced our business in gaming monitors in 2014 as a means of providing customers with a gaming-optimised product that complements our gaming platforms. There is at least one, but often multiple monitors installed in every gaming machine in which our platforms are installed so it is an area of considerable opportunity to increase our revenue within our existing customer base. We have years of credibility as a supplier that understands the strict regulatory and technical requirements of the gaming industry and this has enabled us to cross-sell monitors to many of our platform customers. Revenue doubled in the period to $7.6m and we continue to see significant further growth opportunities. Furthermore, we are working on enhancing our gaming monitor product offering to introduce more innovation and tie the solutions more closely into our Gaming Ecosystem(R).
Our expansion into the largest gaming machine manufacturers continued in the first half with volume shipments commencing as expected to a new Tier 1 customer in the first half of the year. It is pleasing that Quixant's strong delivery on this project has resulted in us subsequently being awarded another project with this customer. We have also attracted several gaming monitor opportunities from the largest manufacturers in the industry who are recognising Quixant as a credible supplier of gaming monitor products.
Quixant's Gaming Ecosystem(R) has continued to evolve and we are increasing our emphasis of marketing this essential, differentiating component of our proposition. We secured several new patents in the first half of the year and have filed applications for a number of new innovations which will feature in future products.
There continues to be longer term opportunities in new markets. In May, Japan passed a bill which paves the way for further legislation to enable the legalisation of casinos. The timescale and nature of this opportunity remain unclear at present but overall such moves towards regulated gaming are positive for the industry. Brazil remains a possible long term opportunity for market expansion but the situation remains politically sensitive.
Densitron Division
The Densitron business is performing well, in line with our expectations and we continue to invest in the business to identify and target new growth opportunities. Revenues of $19.1m, slightly lower than the same period last year, was in line with our expectations following the cessation of non-performing products and the rationalisation of the product portfolio.
In April, we appointed Duncan Johns as Managing Director of Densitron. Duncan has considerable experience in instigating organisational change working in senior management roles in a variety of businesses in the UK, Europe and the Far East. This is a key appointment as we position Densitron for future growth. Post period end, we have also appointed a Technology Director to the Densitron Division who is responsible for driving the enrichment of our product offering with higher value solutions.
Earlier this year we exhibited at the broadcast show, BVE 2017 in London and following this we have commenced the development of new products specifically designed for this market. We will be exhibiting at IBC in Amsterdam in September 2017 where samples of these new products will be showcased. Whilst we do not expect revenue contribution from these new products in 2017, we are excited by the opportunities to bring our technology, design and manufacturing skills to products targeted at the broadcast market.
Financial review
Revenue for the six months ended 30 June 2017 was $56.9m (1H 2016: $41.3m) comprising Gaming Division revenue of $37.8m (1H 2016: $21.2m) and Densitron division revenue of $19.1m (1H 2016: $20.1m). The Group gross margin of 34% fell slightly from 35% during the first half of 2016, mainly due to a decline in the Gaming Division margin from 42% to 38%. This is partly explained by a faster rate of growth in gaming monitors than gaming platforms (the latter of which operate on a structurally higher margin) but also due to a provision we made in the first half of the year. One of the components incorporated into several of our products required substitution for an alternative. These substitutions were largely undertaken during the start of second half of this year but we have made a full provision in the first half of 2017 in anticipation of the expected costs.
Adjusted EBITDA was $10.2m up 70% (1H 2016: $6m). Adjusted profit before tax for the six months of $9.2m was 77% ahead of the same period last year (1H 2016: $5.2m). Both measures are adjusted for share based payments and adjusted PBT for amortisation of intangibles arising from acquisitions. EBITDA was $10.1m up 74% (1H 2016: $5.8m). Profit before tax for the 6 months of $8.7m was 98% ahead of the same period last year (1H 2016: $4.4m). Fully diluted earnings per share (EPS) for the period was $0.1105 per share (1H 2016: $0.052 per share).
The Group continues to maintain a strong balance sheet and this has strengthened further in the six months of the year. Net assets at 30 June 2017 of $41.2m compared with $34.3m at 31 December 2016 and $28.8m at 30 June 2016. The Group has increased its level of investment in new products spending $0.8m in internally generated research and development during the period compared with $0.5m in the same period of 2016 and $1.0m for the full year in 2016.
Net cash at 30 June 2017 was $1.7m compared with net debt of $0.1m at 31 December 2016. Net cash from operating activities was $4.3m (1H 2016: $6.1m). In the same period, inventory has increased by $8.5m following a decision to invest to meet near term demand and ensure that sufficient levels of long lead time parts are maintained. Other working capital balances have increased in line with the increased level of business undertaken in the first half of 2017.
The Group continued with its progressive dividend policy making a payment of 2.0p per share, totalling $1.7m in May 2017. This was in respect of the full year 2016 and represented the fourth dividend payment made by the Group.
Outlook
We have had a great start to the year, underpinned by a strong performance across all parts of the business. As we continue to grow the business, we remain committed to the ongoing investment in our people, infrastructure and products. Our core gaming market remains strong over the long term and we are confident that the Company is well positioned to continue our track record of growth. Demand for our platforms in the first six months was exceptionally strong and higher than our expectations. Whilst the nature of our core global gaming market is always changing and uncertain, the demand for our gaming platforms and monitors remains strong and we are confident in achieving market expectations for the full year. We are also encouraged by the opportunities identified in new markets as part of the Densitron rationalisation programme.
CONDENSED CONSOLIDATED STATEMENT OF PROFIT AND LOSS
FOR THE SIX MONTHSED 30 JUNE 2017 AND 2016 AND YEARED 31 DECEMBER 2016
30 June 2017 30 June 2016 31 December 2016
Note
---------------------------------- ------- ------------- ------------- -----------------
$000 $000 $000
---------------------------------- ------- ------------- ------------- -----------------
Revenue 2 56,903 41,330 90,365
------------------------------------ ------- ------------- ------------- -----------------
Cost of sales (37,405) (26,971) (58,267)
------------------------------------ ------- ------------- ------------- -----------------
Gross profit 19,498 14,359 32,098
------------------------------------ ------- ------------- ------------- -----------------
Operating expenses (10,609) (9,747) (20,064)
------------------------------------ ------- ------------- ------------- -----------------
Operating profit 8,889 4,612 12,034
------------------------------------ ------- ------------- ------------- -----------------
Financial expenses (156) (217) (371)
------------------------------------ ------- ------------- ------------- -----------------
Profit before tax 2 8,733 4,395 11,663
------------------------------------ ------- ------------- ------------- -----------------
Taxation 3 (1,359) (929) (2,370)
------------------------------------ ------- ------------- ------------- -----------------
Profit for the period 7,374 3,466 9,293
------------------------------------ ------- ------------- ------------- -----------------
Attributable to
--------------------------------------------- ------------- ------------- -----------------
Equity shareholders 7,368 3,463 9,294
------------------------------------ ------- ------------- ------------- -----------------
Non-controlling interests 6 3 (1)
------------------------------------ ------- ------------- ------------- -----------------
Profit for the period 7,374 3,466 9,293
------------------------------------ ------- ------------- ------------- -----------------
Basic earnings per share 5 $0.1124 $0.0535 $0.1430
------------------------------------ ------- ------------- ------------- -----------------
Fully diluted earnings per share 5 $0.1105 $0.0520 $0.1395
------------------------------------ ------- ------------- ------------- -----------------
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE SIX MONTHSED 30 JUNE 2017 AND 2016 AND YEARED 31 DECEMBER 2016
30 June 2017 30 June 2016 31 December 2016
------------------------------------------------------------ ------------- ------------- -----------------
$000 $000 $000
------------------------------------------------------------ ------------- ------------- -----------------
Profit for the period 7,374 3,466 9,293
--------------------------------------------------------------- ------------- ------------- -----------------
Other comprehensive income/(expense)
-------------------------------------------------------------- ------------- ------------- -----------------
Items that are or may be reclassified subsequently to profit
and loss
-------------------------------------------------------------- ------------- ------------- -----------------
Foreign currency translation differences 775 473 (47)
-------------------------------------------------------------- ------------- ------------- -----------------
Total comprehensive income for the period 8,149 3,939 9,246 -------------------------------------------------------------- ------------- ------------- ----------------- Total comprehensive income attributable to: -------------------------------------------------------------- ------------- ------------- ----------------- Equity shareholders 8,143 3,936 9,247 --------------------------------------------------------------- ------------- ------------- ----------------- Non-controlling interests 6 3 (1) --------------------------------------------------------------- ------------- ------------- ----------------- Total comprehensive income for the period 8,149 3,939 9,246 -------------------------------------------------------------- ------------- ------------- -----------------
BALANCE SHEET
AS AT 30 JUNE 2017 AND 2016 AND AT 31 DECEMBER 2016
30 June 2017 30 June 2016 31 December 2016
Note
----------------------------------------------------- ------- ------------- ------------- -----------------
$000 $000 $000
----------------------------------------------------- ------- ------------- ------------- -----------------
Non-current assets
----------------------------------------------------- ------- ------------- ------------- -----------------
Property, plant and equipment 6,143 5,939 5,977
------------------------------------------------------- ------- ------------- ------------- -----------------
Intangible assets 14,102 14,791 14,045
------------------------------------------------------- ------- ------------- ------------- -----------------
Investment property 648 676 617
------------------------------------------------------- ------- ------------- ------------- -----------------
Deferred tax assets 291 593 257
------------------------------------------------------- ------- ------------- ------------- -----------------
Total non-current assets 21,184 21,999 20,896
------------------------------------------------------- ------- ------------- ------------- -----------------
Current assets
----------------------------------------------------- ------- ------------- ------------- -----------------
Inventories 19,041 10,535 12,900
------------------------------------------------------- ------- ------------- ------------- -----------------
Trade and other receivables 23,342 12,584 21,003
------------------------------------------------------- ------- ------------- ------------- -----------------
Cash and cash equivalents 10,079 8,512 8,853
------------------------------------------------------- ------- ------------- ------------- -----------------
Total current assets 52,462 31,631 42,756
------------------------------------------------------- ------- ------------- ------------- -----------------
Total assets 73,646 53,630 63,652
------------------------------------------------------- ------- ------------- ------------- -----------------
Current liabilities
----------------------------------------------------- ------- ------------- ------------- -----------------
Other interest-bearing loans and borrowings (2,210) (3,686) (2,774)
------------------------------------------------------- ------- ------------- ------------- -----------------
Trade and other payables (20,627) (10,019) (17,199)
------------------------------------------------------- ------- ------------- ------------- -----------------
Tax payable (1,335) (597) (1,033)
------------------------------------------------------- ------- ------------- ------------- -----------------
Total current liabilities (24,172) (14,302) (21,006)
------------------------------------------------------- ------- ------------- ------------- -----------------
Non-current liabilities
----------------------------------------------------- ------- ------------- ------------- -----------------
Other interest-bearing loans and borrowings (6,153) (8,183) (6,148)
------------------------------------------------------- ------- ------------- ------------- -----------------
Provisions (750) (750) (750)
------------------------------------------------------- ------- ------------- ------------- -----------------
Deferred tax liabilities (1,385) (1,615) (1,442)
------------------------------------------------------- ------- ------------- ------------- -----------------
Total non-current liabilities (8,288) (10,548) (8,340)
------------------------------------------------------- ------- ------------- ------------- -----------------
Total liabilities (32,460) (24,850) (29,346)
------------------------------------------------------- ------- ------------- ------------- -----------------
Net assets 41,186 28,780 34,306
------------------------------------------------------- ------- ------------- ------------- -----------------
Equity attributable to equity holders of the parent
------------------------------------------------------- ------- ------------- ------------- -----------------
Share capital 4 106 105 105
------------------------------------------------------- ------- ------------- ------------- -----------------
Share premium 6,034 5,623 5,676
------------------------------------------------------- ------- ------------- ------------- -----------------
Share based payments reserve 851 620 782
------------------------------------------------------- ------- ------------- ------------- -----------------
Retained earnings 33,875 22,365 28,192
------------------------------------------------------- ------- ------------- ------------- -----------------
Translation reserve 320 65 (455)
------------------------------------------------------- ------- ------------- ------------- -----------------
41,186 28,778 34,300
----------------------------------------------------- ------- ------------- ------------- -----------------
Non-controlling interest - 2 6
------------------------------------------------------- ------- ------------- ------------- -----------------
Total equity 41,186 28,780 34,306
------------------------------------------------------- ------- ------------- ------------- -----------------
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY
FOR THE SIX MONTHSED 30 JUNE 2017, 31 DECEMBER 2016 AND 30 JUNE 2016
Share Share Translation Share Retained Total Non-controlling Total
capital premium reserve based earnings parent interests equity
payments equity
--------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ----------
$000 $000 $000 $000 $000 $000 $000 $000
--------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ----------
Balance at 1
January 2016 104 5,181 (408) 470 20,299 25,646 5 25,651
--------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ----------
Total
comprehensive
income for the
period
--------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ----------
Profit - - - - 3,466 3,466 (3) 3,463 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Other comprehensive income - - 473 - - 473 - 473 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total comprehensive income for the period - - 473 - 3,466 3,939 (3) 3,936 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Transactions with owners, recorded directly in equity --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Share based payments - - - 150 - 150 - 150 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Dividend paid - - - - (1,400) (1,400) - (1,400) --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Exercise of options 1 442 - - - 443 - 443 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total contributions by and distributions to owners 1 442 - 150 (1,400) (807) - (807) --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Balance at 30 June 2016 105 5,623 65 620 22,365 28,778 2 28,780 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Balance at 1 July 2016 105 5,623 65 620 22,365 28,778 2 28,780 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total comprehensive income for the period --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Profit - - - - 5,827 5,827 4 5,831 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Other comprehensive income - - (520) - - (520) - (520) --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total comprehensive income for the period - - (520) - 5,827 5,307 4 5,311 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Transactions with owners, recorded directly in equity --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Share based payments - - - 162 - 162 - 162 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Dividend paid - - - - - - - - --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Exercise of options - 53 - - - 53 - 53 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total contributions by and distributions to owners - 53 - 162 - 215 - 215 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Balance at 31 December 2016 105 5,676 (455) 782 28,192 34,300 6 34,306 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Balance at 1 January 2017 105 5,676 (455) 782 28,192 34,300 6 34,306 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total comprehensive income for the period --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Profit - - - - 7374 7,374 (6) 7,368 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Other comprehensive income - - 775 - - 775 - 775 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total comprehensive income for the period - - 775 - 7,374 8,149 (6) 8,143 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Transactions with owners, recorded directly in equity --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Share based payments - - - 69 - 69 - 69 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Dividend paid - - - - (1,691) (1,691) - (1,691) --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Exercise of options 1 358 - - - 359 - 359 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Total contributions by and distributions to owners 1 358 - 69 (1,691) (1,263) - (1,263) --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ---------- Balance at 30 June 2017 106 6,034 320 851 33,875 41,186 - 41,186 --------------- ---------- ---------- ------------ --------- ---------- ---------- ---------------- ----------
CONDENSED CONSOLIDATED CASH FLOW STATEMENT
FOR THE SIX MONTHSED 30 JUNE 2017 AND 2016 AND YEARED 31 DECEMBER 2016
30 June 2017 30 June 2016 31 December 2016
Note
---------------------------------------------------- -------- ------------- ------------- -----------------
$000 $000 $000
------------------------------------------------------------- ------------- ------------- -----------------
Cash flows from operating activities
------------------------------------------------------ -------- ------------- ------------- -----------------
Profit for the period 7,374 3,466 9,293
---------------------------------------------------------------- ------------- ------------- -----------------
Adjustments for:
---------------------------------------------------- -------- ------------- ------------- -----------------
Depreciation, amortisation and impairment 1,214 1,197 2,694
------------------------------------------------------ -------- ------------- ------------- -----------------
Taxation expense 1,359 929 2,370
---------------------------------------------------------------- ------------- ------------- -----------------
Financial expense 156 217 371
---------------------------------------------------------------- ------------- ------------- -----------------
Equity settled share based payment expenses 69 150 312
------------------------------------------------------ -------- ------------- ------------- -----------------
10,172 5,959 15,040
------------------------------------------------------------- ------------- ------------- -----------------
(Increase)/decrease in trade and other receivables (2,339) 6,900 (1,292)
------------------------------------------------------ -------- ------------- ------------- -----------------
(Increase)/decrease in inventories (6,141) (1,250) (3,436)
------------------------------------------------------ -------- ------------- ------------- -----------------
Increase/(decrease) in trade and other payables 3,981 (4,665) 1,644
------------------------------------------------------ -------- ------------- ------------- -----------------
5,673 6,944 11,956
------------------------------------------------------------- ------------- ------------- -----------------
Interest paid (156) (217) (371)
---------------------------------------------------------------- ------------- ------------- -----------------
Tax paid (1,196) (658) (1,489)
---------------------------------------------------------------- ------------- ------------- -----------------
Net cash from operating activities 4,321 6,069 10,096
------------------------------------------------------ -------- ------------- ------------- -----------------
Cash flows from investing activities
---------------------------------------------------- -------- ------------- ------------- -----------------
Acquisition of subsidiary, net of cash acquired - - 58
------------------------------------------------------ -------- ------------- ------------- -----------------
Acquisition of property, plant and equipment (253) (128) (425)
------------------------------------------------------ -------- ------------- ------------- -----------------
Acquisition of intangible assets (951) (464) (1,017)
------------------------------------------------------ -------- ------------- ------------- -----------------
Net cash used in investing activities (1,204) (592) (1,384)
------------------------------------------------------ -------- ------------- ------------- -----------------
Cash flows from financing activities
---------------------------------------------------- -------- ------------- ------------- -----------------
Proceeds from new loan - 539 -
---------------------------------------------------- -------- ------------- ------------- -----------------
Repayment of borrowings (559) (408) (2,816)
---------------------------------------------------------------- ------------- ------------- -----------------
Dividends paid (1,691) (1,400) (1,400)
---------------------------------------------------------------- ------------- ------------- -----------------
Exercise of options 359 443 496
---------------------------------------------------------------- ------------- ------------- -----------------
Net cash used in financing activities (1,891) (826) (3,720)
------------------------------------------------------ -------- ------------- ------------- -----------------
Net increase in cash and cash equivalents 1,226 4,651 4,992
------------------------------------------------------ -------- ------------- ------------- -----------------
Cash and cash equivalents at 1 January 8,853 3,861 3,861
------------------------------------------------------ -------- ------------- ------------- -----------------
Cash and cash equivalents at period end 10,079 8,512 8,853
------------------------------------------------------ -------- ------------- ------------- -----------------
General information and reporting entity
Quixant Plc ("Quixant") is a Public Limited Company incorporated and domiciled in England and Wales, whose shares are publicly traded on the Alternative Investment Market (AIM) of the London Stock Exchange. The address of the Company's registered office is Aisle Barn, 100 High Street, Balsham, Cambridge, CB21 4EP. Quixant is a leading provider of innovative, highly engineered technology products principally for the global gaming industry. The Group designs and manufactures highly optimised computing solutions and monitors. In November 2015 Quixant acquired Densitron Technologies, which has a strong heritage in the sale of electronic display solutions to global industrial markets. This condensed consolidated interim financial information for the Quixant Group comprises the Company, its branch in Taiwan and its subsidiaries (the "Group").
The condensed consolidated interim financial information is neither audited nor reviewed and the results of operations for the six months ended 30 June 2017 are not necessarily indicative of the operating results for future operating periods. The condensed consolidated interim financial information has not been reviewed under IRSE 2410.
The financial information shown for the year ended 31 December 2016 in the interim financial information does not constitute full statutory financial statements as defined in Section 434 of the Companies Act 2006 and has been extracted from the Company's annual report and accounts. The Auditor's Report on the annual report and accounts was unqualified.
1. Principal accounting policies
Statement of compliance
This condensed consolidated interim financial report has been prepared in accordance with IAS 34 Interim Financial Reporting. Selected explanatory notes are included to explain events and transactions that are significant to an understanding of the changes in financial position and performance of the Group since the last annual consolidated financial statements as at and for the year ended 31 December 2016. This condensed consolidated interim financial report does not include all the information required for full annual financial statements prepared in accordance with International Financial Reporting Standards. The reporting currency adopted by the Quixant Group is the US dollar as this is the trading currency of the Group.
This condensed consolidated interim financial report was approved by the Board of Directors on 21 September 2017.
Judgements and estimates
Preparing the interim financial report requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expenses. Actual results may differ from these estimates.
The preparation of financial information requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Quixant Group accounting policies. The areas involving a higher degree of judgement and estimation continue to relate to determining the point at which the criteria for development cost capitalisation have been met and inventory and bad debt provisions respectively. In addition, management considers the recoverable amount of goodwill and the assessment of the contingent consideration payable to be judgemental areas. Goodwill is reviewed for impairment at each reporting date or when indicators of impairment arise.
Segmental analysis
The Quixant Group determines and presents operating segments based on the information that internally is provided to the executive management team, the body which is considered to be the Quixant Group's Chief Operating Decision Maker ("CODM"). An operating segment is a component of the Quixant Group that engages in business activities from which it may earn revenues and incur expenses, including revenues and expenses that relate to transactions with any of the Quixant Group's other components. The operating segments' operating results are reviewed regularly by the CODM to make decisions about resources to be allocated to the segment, to assess its performance and for which discrete financial information is available. The financial information of the operating segments is set out in Note 2.
Significant accounting policies
The accounting policies applied by the Group in this condensed consolidated interim financial report are the same as those applied by the Group in its consolidated financial statements as at and for the year ended 31 December 2016.
Reconciliation of earnings before interest, tax, depreciation and amortisation (EBITDA) and profit before tax (PBT)
EBITDA, adjusted EBITDA, PBT and adjusted PBT for the current and prior periods has been derived as follows:
EBITDA PBT
---------------- ------------------------------------------------- -------------------------------------------------
6 months ended 6 months ended 12 months 6 months ended 6 months ended 12 months
30 June 2017 30 June 2016 ended 31 30 June 2017 30 June 2016 ended 31
December 2016 December 2016
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
$000 $000 $000 $000 $000 $000
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Profit for the
period 7,374 3,466 9,293 7,374 3,466 9,293
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Adding back:
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Taxation
expense 1,359 929 2,370 1,359 929 2,370
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Financial
expenses 156 217 371 - - -
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Depreciation 293 164 465 - - -
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Amortisation of
intangible
assets 477 419 1,001 - - -
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Amortisation of
customer
relationships
and order
backlog 444 614 1,228 - - -
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
EBITDA/PBT 10,103 5,809 14,728 8,733 4,395 11,663
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Amortisation of
customer
relationships
and order
backlog - - - 444 614 1,228
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Share based
payments
expense 69 150 312 69 150 312
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Settlement of
claim - - (377) - - (377)
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Termination
payment and
discontinued
products - - 987 - - 987
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
Adjusted
EBITDA/PBT 10,172 5,959 15,650 9,246 5,159 13,813
---------------- --------------- --------------- --------------- --------------- --------------- ---------------
2. Business and geographical segments
The Chief Operating Decision Maker in the organisation is an executive management committee comprising the Board of Directors. They have determined the operating segments detailed within this report on which the business is managed. The Group assesses the performance of the segments based on a measure of revenue and PBT. The principal divisions are the Quixant Gaming division, which is the core gaming business, and the Densitron division, which comprises the Densitron operating segments in Europe, America, France and Japan. No single customer accounted for more than 20% of total revenue for the six months to 30 June 2017. The operating segments applicable to the Group are as follows:
-- Quixant Gaming
-- Densitron Europe
-- Densitron America
-- Densitron France
-- Densitron Japan
Quixant Gaming Densitron Densitron Densitron Densitron Total
Europe America France Japan
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
$000 $000 $000 $000 $000 $000
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
6 months to 30 June
2017
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Revenue 37,811 5,652 7,390 3,302 2,748 56,903
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Profit/(loss) before
tax 7,584 (333) 806 449 227 8,733
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
As at 30 June 2017
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Assets 58,900 5,343 4,310 2,772 2,321 73,646
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Liabilities (22,168) (6,350) (1,920) (1,438) (584) (32,460)
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Net
assets/(liabilities) 36,732 (1,007) 2,390 1,334 1,737 41,186
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
6 months to 30 June
2016
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Revenue 21,203 6,373 8,330 2,483 2,941 41,330
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Profit/(loss) before
tax 3,273 (125) 709 270 268 4,395
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
As at 30 June 2016
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Assets 39,870 5,807 3,760 2,094 2,099 53,630
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Liabilities (14,417) (6,612) (2,015) (1,268) (538) (24,850)
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Net
assets/(liabilities) 25,453 (805) 1,745 826 1,561 28,780
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
12 months to 31
December 2016
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Revenue 53,003 11,174 15,212 5,429 5,547 90,365
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Profit/(loss) before
tax 9,594 (601) 1,272 984 414 11,663
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
As at 31 December
2016
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Assets 49,692 4,576 4,419 2,944 2,021 63,652
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Liabilities (18,655) (6,252) (2,014) (1,853) (572) (29,346)
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
Net
assets/(liabilities) 31,037 (1,676) 2,405 1,091 1,449 34,306
---------------------- --------------- --------------- --------------- --------------- --------------- ---------
3. Taxation
6 months ended 30 June 2017 6 months ended 30 June 2016 Year ended
31 December 2016
----------------------------- ---------------------------- ---------------------------- ------------------
$000 $000 $000
----------------------------- ---------------------------- ---------------------------- ------------------
Analysis of charge in
periods
----------------------------- ---------------------------- ---------------------------- ------------------
Current tax
----------------------------- ---------------------------- ---------------------------- ------------------
UK corporation tax 708 557 1,401
-------------------------------- ---------------------------- ---------------------------- ------------------
Foreign tax 749 398 1,012
-------------------------------- ---------------------------- ---------------------------- ------------------
Adjustments for prior periods - - (175)
-------------------------------- ---------------------------- ---------------------------- ------------------
Current tax 1,457 955 2,238
-------------------------------- ---------------------------- ---------------------------- ------------------
Deferred tax (credit)
----------------------------- ---------------------------- ---------------------------- ------------------
Origination and reversal of
temporary differences (98) (26) 132
------------------------------- ---------------------------- ---------------------------- ------------------
Deferred tax (credit) (98) (26) 132
-------------------------------- ---------------------------- ---------------------------- ------------------
Total tax expense 1,359 929 2,370
-------------------------------- ---------------------------- ---------------------------- ------------------
4. Share capital
6 months ended 30 June 2017 6 months ended 30 June 2016 Year ended
31 December 2016
-------------------------------- ------------------------------ ------------------------------ --------------------
Number $000 Number $000 Number $000
-------------------------------- -------------------- -------- -------------------- -------- ------------- -----
Allocated, called up and fully
paid
-------------------------------- -------------------- -------- -------------------- -------- ------------- -----
Balance at 1 January 2017 65,364,782 105 64,634,782 104 64,634,782 104
-------------------------------- -------------------- -------- -------------------- -------- ------------- -----
Issue of new shares as a result
of exercise of employee share
options 565,200 1 640,400 1 730,000 1
-------------------------------- -------------------- -------- -------------------- -------- ------------- -----
Balance at 30 June 2017 65,929,982 106 65,275,182 105 65,364,782 105
-------------------------------- -------------------- -------- -------------------- -------- ------------- -----
The Company paid a dividend of 2.0p per share for the year ended 31 December 2016 on 18 May
2017.
----------------------------------------------------------------------------------------------------------------------
5. Earnings per share
6 months ended 30 June 2017 6 months ended 30 June 2016 Year ended
31 December 2016
----------------------------- ---------------------------- ---------------------------- ------------------
$000 $000 $000
----------------------------- ---------------------------- ---------------------------- ------------------
Earnings
----------------------------- ---------------------------- ---------------------------- ------------------
Earnings for the purposes of
basic and diluted EPS being
net profit attributable to
equity
shareholders 7,368 3,463 9,294
------------------------------- ---------------------------- ---------------------------- ------------------
Number of shares
----------------------------- ---------------------------- ---------------------------- ------------------
Weighted average number of
ordinary shares for the
purposes of basic EPS 65,542,773 64,691,392 65,004,414
------------------------------- ---------------------------- ---------------------------- ------------------
Effect of dilutive potential
ordinary shares:
------------------------------- ---------------------------- ---------------------------- ------------------
Share options 1,123,407 1,852,249 1,614,766
-------------------------------- ---------------------------- ---------------------------- ------------------
Weighted number of ordinary
shares for the purposes of
diluted EPS 66,666,180 66,543,641 66,619,180
------------------------------- ---------------------------- ---------------------------- ------------------
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders
by the weighted average number of shares outstanding during the period.
----------------------------------------------------------------------------------------------------------------
6. Related party transactions
In June 2016, two directors entered into a related party transaction. The wife of G P Mullins rented a house to a subsidiary company at a rent of GBP2,500 per calendar month. The rent payable is determined on an arm's length basis. The subsidiary company provides the house rent free for the use of J F Jayal.
There were no other related party transactions, other than transactions with key management personnel, who are the Directors of the Company.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR DMGZLKGGGNZM
(END) Dow Jones Newswires
September 21, 2017 02:00 ET (06:00 GMT)
1 Year Quixant Chart |
1 Month Quixant 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
