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 |
|---|---|---|---|---|---|
| Wandisco Plc | LSE:WAND | London | Ordinary Share | JE00B6Y3DV84 | ORD 10P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 63.60 | 63.80 | 65.20 | 0.00 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| 0 | 0 | N/A | 0 |
From Jul 2019 to Jul 2024
TIDMWAND
RNS Number : 2703N
WANdisco Plc
27 September 2012
27 September 2012
WANdisco plc
(LSE: WAND)
Interim Results for the six months ended 30 June 2012
Summary
-- Bookings increased by 57%
Financial Highlights
Hot Features
Premium
Six months Six months
to 30 June to 30 June
2012 2011 Change
-------------------- ------------ ------------ -------
Cash bookings $3.39m $2.16m +57%
Deferred Revenue $4.94m $3.98m +24%
Revenue $2.92m $1.91m +53%
Adjusted EBITDA(i) $0.35m $(0.02)m
Net cash $22.0m $0.12m
-------------------- ------------ ------------ -------
i. Adjusted EBITDA is earnings before interest, tax, depreciation, amortisation, exceptional items and share based payments
Operational Highlights
-- IPO successfully completed raising $26m in significantly oversubscribed placing
-- 21 new customer wins including McAfee; Cisco; Huawei; Honeywell; FINRA; Nokia Siemens Networks; Pitney Bowes; Huntington Bank; and Ricoh
-- Up-sell to 21 existing customers who purchased additional subscription licenses such as Hewlett Packard, John Deere; Fiserv; Sherwin Williams; Emerson; EMC; Syniverse; Prudential; Wells Fargo; and Wal-Mart
-- 41 subscription renewals, representing a renewal rate of 114% including customers such as Juniper Networks; Cisco Systems; Vanguard; McGraw Hill; and Disney
-- Plans to expand into new geographic markets underway with Huawei signed as maiden customer in China
-- Launch of the new UberSVN product with enterprise class access control
Post period end
-- Strengthened the sales team with the appointment of two highly experienced managers
-- Opening of new development centre in Belfast, Northern Ireland to accelerate delivery of enhanced and new products, including products for Big Data market
-- Purchased leading user interface SmartSVN for $1m from Syntevo GmbH
Commenting on the results, David Richards, Chairman and Chief Executive Officer, said:
"We are extremely pleased with the progress seen in this first half, as is reflected in these results. We laid out clear objectives when we listed on AIM including sales growth and product expansion. I am delighted that we are meeting and exceeding those goals so rapidly following flotation. We now intend to take our unique replication technology into the fast growing Big Data market, having had confirmation of our compelling solution for enterprises implementing Big Data systems. Our expedited investment timetable reflects our heightened confidence in the proximity of these significant opportunities. By doing this we aim to accelerate our growth trajectory both within our existing markets and in the new, high-growth areas such as Big Data."
"The Directors remain confident that the Company continues on track to achieve its commercial and bookings targets for the current year."
All Group announcements and news can be found on http://www.wandisco.com
For further information please contact:
Enquiries:
WANdisco plc via FTI Consulting LLP David Richards Nick Parker FTI Consulting LLP +44 (0)20 7831 3113 Matt Dixon / Sophie McMillan / Jon Snowball Panmure Gordon & Co. +44 (0)20 7459 3600 Fred Walsh / Giles Stewart (Corporate Finance) Adam Pollock / Charlie Leigh-Pemberton (Corporate Broking)
About WANdisco plc
-- WANdisco (LSE: WAND) is a leading provider of global collaboration software to the software development industry and is headquartered in Sheffield. WANdisco's differentiated patent-pending technology provides a cost-effective solution to the problems faced by organisations with globally distributed software engineering teams. By using WANdisco's technology in conjunction with Apache Subversion ("Subversion"), an open source version control system, software developers at globally distributed sites are able to access the same data program at all times which helps improve productivity, and prevent downtime and data loss.
-- WANdisco currently has more than 200 customers globally, a number of which are in the US Fortune 100. Customers include some of the world's most well-known and well regarded companies across a broad range of industry sectors such as AT&T, Aviva, Barclays, Hewlett Packard, Honda, Intel, John Deere, Johnson & Johnson, Juniper Networks, Motorola, NCR, Nokia, NTT and Wal-Mart.
-- The Group uses an annual subscription licence model to sell its products, providing a predictable revenue stream and a foundation for further expansion.
-- To date, WANdisco has focussed on exploiting its technology within the software development industry. Going forward, the Directors believe that there is potential to apply the technology to other significant markets, including the Big Data market, and thereby continue the Group's strategy of rapid organic growth through product expansion and customer acquisition.
Business Review
Introduction
On 1 June 2012, the Group reached an important milestone in its development with the admission of its shares to AIM. Today the Board is pleased to report the Group's results for the six months to 30 June 2012, which themselves very much reflect the manner in which the Company has been run since its formation in 2005.
Due to the absence of any external financing for the Group until its flotation on AIM this year, the focus has always rested upon delivering products that can generate cash in the relatively short term. In consequence, the results for the first half show positive underlying EBITDA of $0.35 million on the back of a 57 per cent rise in customer bookings. In addition, cash bookings have remained in line with the quarterly utilisation of cash by operations.
The IPO ensured that at the half year end the Company had $22.0 million of cash available to invest in its existing products for the software development industry and to develop new, complementary products over the medium term for adjacent industries, such as the Big Data market.
The Board has considered these opportunities, together with the likelihood of further growth in cash bookings for its existing products, and it is clear that by accelerating investment in a focused manner over the next eighteen months it should be possible to enhance the Group's growth prospects going forward. In consequence, the combined impact of an enhanced sales force together with accelerated investment in new product development provides a compelling rationale for initially investing up to $7 million over the next eighteen months out of the $26 million raised from AIM. As a result of this investment the Group will significantly expand its base of experienced employees, enabling a rapid execution of the Board's strategy.
Within the sales team, the focus will be to enhance the expertise across the department, with a particular focus on Enterprise Sales. Within product development we also intend to invest in high quality engineers, notably to realise our ambitions in the Big Data market. This would still leave the Group with substantial resources to take advantage of any future opportunities that may arise and is in line with the Board's strategy at the time of the IPO.
Sales and Marketing
WANdisco's differentiated patent-pending technology provides a cost-effective solution to the problems faced by organisations with globally distributed software engineering teams. By using WANdisco's technology in conjunction with Apache Subversion ("Subversion"), an open source version control system, software developers at globally distributed sites are able to access the same data program at all times which helps improve productivity, and prevent downtime and data loss.
During the period, the business continued to attract blue chip customers with 21 new customer signings including McAfee; Nokia Siemens Networks; Pitney Bowes; Huntington Bank; and Ricoh helping to drive bookings over the period.
The performance was also helped by existing customers purchasing additional subscription licenses including Hewlett Packard, EMC, Syniverse, Prudential, Wells Fargo and Wal-Mart. The strong uptake from existing customers is reflected in the robust renewal rate of 114% with approximately 50 per cent of bookings driven by renewals, demonstrating the strength of the business model.
Delivering on its IPO commitment of bolstering the sales team to help drive growth, the Group appointed two highly experienced sales executives, Paul Hewitt and Scott Rudenstein. Formerly of IBM, both executives have joined the team to support the Group's rapid expansion, focusing particularly on opportunities for large enterprise software deployments and also driving for further growth within Europe.
The Group also achieved its maiden customer win in China, a key future growth market, signing a deal with Huawei who purchased Subversion MultiSite to solve network latency issues between China and Canada.
Product Development
As outlined at the time of the IPO, WANdisco intends to continue expanding into the ALM market by developing its uberSVN product suite, which is designed to be deployed by customers in-house or as a cloud application.
During the period, the Group launched Subversion MultiSite 4.1, incorporating a significantly updated access control product, and WANdisco's new uberSVN product, also incorporating embedded, enterprise-class, access control.
The Company also launched a new online training subscription product and sold two significant deals to existing customers: John Deere and Syniverse.
In addition to product enhancements in the software development industry, the Group has made progress towards expanding its offering with complementary products for adjacent industries, such as the Big Data market. It has become very clear in recent weeks that the opportunity for our technology in the Big Data market is even greater than previously envisaged and thus it is anticipated that significant resources will be focused in the next few months towards delivering a commercially viable proto-type of the Big Data product. We have successfully completed our technical evaluation in conjunction with some of the leading experts in the Big Data field, with particular emphasis on applications in association with Apache Hadoop. It is clear that the Group's core technology can be leveraged within this exciting and high value market. With these opportunities in mind, subsequent to the period end, the Group has opened an office in Belfast, Northern Ireland to accelerate the delivery of enhanced and new products.
Product purchase
WANdisco completed the purchase of SmartSVN for $1.0m from German software company, Syntevo GmbH following the end of the period. The SmartSVN technology has been adopted by software developers across more than 2,500 companies, including many in the Fortune Global 500 index and it achieves more than 10,000 downloads a month.
A major key to SmartSVN's success has been its platform independence, with versions available for Windows, Linux, Unix and Mac OS X operating systems. SmartSVN will afford WANdisco a number of potentially significant opportunities, including offering a more complete solution that complements WANdisco's server-centric product with a client application. It is also expected to provide cross-selling potential for our existing enterprise products, allowing WANdisco to implement an e-commerce sales model with a proven product and install base and providing a low cost end-user product that can be leveraged to drive sales in the SME market, an area of focus for the Group.
Financial Performance
The Group has delivered a strong first half financial performance driven by substantial growth in subscriptions.
Cash bookings for the half year were $3.4 million representing a 57 per cent increase over the same number in the prior year of $2.1 million. During this period of rapid growth, the revenue numbers are more a reflection of historic performance rather than future results, but even so, revenues rose from $1.9 million to $2.9 million thus reflecting the growth that was achieved in earlier periods. The focus in the half year has been upon increasing deferred revenue and a number of multi-year deals have also been signed resulting in a balance on the deferred revenue account of $4.94 million, which compares with $3.98 million on the same date in the previous year.
Renewal rates have continued to be in excess of 100 per cent, with additional licenses being sold to customers for further seats and nodes at each renewal date. This again gives confidence in the continued underlying growth of the business going forward.
In terms of underlying EBITDA, this was positive at $0.35 million being a significant increase over the neutral EBITDA position achieved in the prior period, the Group having become EBITDA positive for the first time in Q2 of 2011.
Cash balances at the half year were $22.0 million reflecting the funds raised as part of the IPO and, as mentioned elsewhere, the Board is actively pursuing the investment of a small proportion of these funds in order to accelerate the future growth of the business.
Current Trading and Outlook
During the first half, the Board has laid solid foundations to support long term, sustainable growth. We have invested in our sales team, begun to roll out new products and retained our focus on driving the subscription model on which our business runs. We are pleased with early progress and will continue to focus on these areas in the months ahead.
Historically, the second half of WANdisco's financial year is its strongest, due to the higher levels of renewals that typically arise. As a consequence, the Directors remain confident that the Company continues on track to achieve its commercial and bookings targets for the current year.
David Richards
Chairman & Chief Executive
27 September 2012
WANdisco plc
Condensed consolidated statement of comprehensive income - Unaudited
For the six month period ended 30 June 2012
6 months to 30 June 6 months to 30 Year to 31 December
2012 June 2011 2011
Before Exceptional Before Exceptional Before Exceptional
exceptional items exceptional items exceptional items
items (Note Total items (Note Total items (Note Total
5) 5) 5)
Note $000 $000 $000 $000 $000 $000 $000 $000 $000
Revenue 2,915 - 2,915 1,906 - 1,906 3,878 - 3,878
Cost of sales (204) - (204) (288) (60) (348) (303) (95) (398)
-------------------------------------------------- -------------------------------------------------- ------------------------------------------ -------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Gross Profit 2,711 - 2,711 1,618 (60) 1,558 3,575 (95) 3,480
-------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Wages &
Salaries (1,953) - (1,953) (1,070) - (1,070) (2,317) (24) (2,341)
Other
operating
expenses (877) (2,716) (3,593) (599) (70) (669) (1,181) (86) (1,267)
Depreciation
&
amortisation (627) - (627) (471) - (471) (1,026) - (1,026)
-------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Loss from
operations (746) (2,716) (3,462) (522) (130) (652) (949) (205) (1,154)
Finance
expense 7 (179) - (179) (30) - (30) (75) - (75)
-------------------------------------------------- -------------------------------------------------- ------------------------------------------ -------------------------------------------------- -------------------------------------------------- -------------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Loss before
tax (925) (2,716) (3,641) (552) (130) (682) (1,024) (205) (1,229)
Income tax
credit 8 - - - 12 - 12 25 - 25
-------------------------------------------------- -------------------------------------------------- ------------------------------------------ -------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Loss for the period (925) (2,716) (3,641) (540) (130) (670) (999) (205) (1,204)
-------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Other comprehensive
income
Foreign currency
translation
differences
-foreign
operations 24 - 24 (3) - (3) (7) - (7)
-------------------------------------------------- -------------------------------------------------- -------------------------------------------- -------------------------------------------------- -------------------------------------------------- ------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Other comprehensive
income for the
period net of
tax 24 - 24 (3) - (3) (7) - (7)
-------------------------------------------------- -------------------------------------------------- -------------------------------------------- -------------------------------------------------- -------------------------------------------------- -------------------------------------------- -------------------------------------------------- -------------------------------------------------- --------------------------------------------------
Total comprehensive
income for the
period (901) (2,716) (3,617) (543) (130) (673) (1,006) (205) (1,211)
============= ============== ============== ============== ============== ============== ============== ============== ==============
Loss per share
Basic and
diluted 9 $0.31 $0.15 $0.26
-------------------------------------------- -------------------------------------------- --------------------------------------------------
All activities relate to continuing operations.
Condensed consolidated statement of financial position - Unaudited
As at 30 June 2012
30 June 30 June December
Note 2012 2011 2011
$000 $000 $000
Assets
Intangible asset 10 1,736 1,247 1,343
Property, plant and
equipment 33 66 43
--------------------------------- ------------------------------- -------------------------------
Non-current assets 1,769 1,313 1,386
--------------------------------- ------------------------------- -------------------------------
Trade and other
receivables 1,297 1,201 1,188
Cash and cash
equivalents 21,982 116 74
--------------------------------- ------------------------------- -------------------------------
Current assets 23,279 1,317 1,262
--------------------------------- ------------------------------- -------------------------------
Total assets 25,048 2,630 2,648
--------------------------------- ------------------------------- -------------------------------
Liabilities
Loans and borrowings (297) (910) (705)
Trade and other
payables (3,855) (2,574) (2,566)
Deferred income 11 (4,940) (3,976) (4,466)
Deferred government
grant (112) - -
Provisions (304) (333) (414)
--------------------------------- ------------------------------- -------------------------------
Current liabilities (9,508) (7,793) (8,151)
--------------------------------- ------------------------------- -------------------------------
Loans and borrowings - (80) (65)
Deferred tax
liabilities (5) (5) (5)
--------------------------------- ------------------------------- -------------------------------
Non-current
liabilities (5) (85) (70)
--------------------------------- ------------------------------- -------------------------------
Total liabilities (9,513) (7,878) (8,221)
--------------------------------- ------------------------------- -------------------------------
Net
assets/(liabilities) 15,535 (5,248) (5,573)
=================================================== ================================================== ==================================================
Equity
Share capital 3,219 448 448
Share premium 20,176 - -
Translation reserve 14 (6) (10)
Reverse acquisition
reserve 1,305 - -
Retained earnings (9,179) (5,690) (6,011)
--------------------------------- ------------------------------- -------------------------------
Total equity 15,535 (5,248) (5,573)
=================================================== ================================================== ==================================================
Condensed consolidated statement of cash flows - Unaudited
For the six month period ended 30 June 2012
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Cash flows from
operating
activities
Loss before tax for
the
period (3,641) (682) (1,229)
Adjustments for:
Depreciation 23 23 46
Amortisation of
intangible
assets 605 448 980
Finance costs 179 30 75
Foreign exchange (76) (3) (6)
Change in trade and
other
receivables (109) (984) (959)
Change in trade and
other
payables 1,289 1,015 1,007
Change in deferred
income 474 250 740
Grant received 137 - -
Release of grant
income (25) - -
Change in provisions (110) 165 246
Share based payments
charge 473 34 73
Interest paid (79) (30) (75)
-------------------------------------- -------------------------------------- --------------------------------------
Net cash generated
from
operating
activities (860) 266 898
-------------------------------------- -------------------------------------- --------------------------------------
Cash flows from
investing
activities
Purchase of
property, plant
and equipment (13) (7) (7)
Development
expenditure
in respect of
intangible
asset (998) (579) (1,207)
-------------------------------------- -------------------------------------- --------------------------------------
Net cash used in
investing
activities (1,011) (586) (1,214)
-------------------------------------- -------------------------------------- --------------------------------------
Cash flows from
financing
activities
Proceeds from the
issue
of ordinary share
capital
net of transaction
costs 24,252 - -
Proceeds from loans - 362 362
Repayment of
borrowings (473) (5) (51)
-------------------------------------- -------------------------------------- --------------------------------------
Net cash from
financing
activities 23,779 357 311
-------------------------------------- -------------------------------------- --------------------------------------
Net
increase/(decrease)
in cash and cash
equivalents 21,908 37 (5)
Cash and cash
equivalents
at start of period 74 79 79
-------------------------------------- -------------------------------------- --------------------------------------
Cash and cash
equivalents
at end of period 21,982 116 74
============================================================ ============================================================ ============================================================
Condensed consolidated statement of changes in equity - Unaudited
For the six month period ended 30 June 2012
Reverse
Share Share Translation acquisition Retained Total
capital Premium reserve reserve earnings equity
$000 $000 $000 $000 $000 $000
Six months
ended 30 June
2012
At 1 January
2012 448 - (10) - (6,011) (5,573)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Loss for the
period - - - - (3,641) (3,641)
Foreign
currency
translation
differences - - 24 - - 24
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Total
comprehensive
income
for the
period ended
30
June 2012 - - 24 - (3,641) (3,617)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Share based
payments
charge - - - - 473 473
Issue of
shares by
WANdisco,
Inc. 2,761 - - - - 2,761
Shares issued
in exchange
for WANdisco,
Inc. shares (1,305) - - 1,305 - -
Issue of
shares by
WANdisco
plc 1,306 22,121 - - - 22,121
Share issue
costs - (1,956) - - - (1,956)
Shares
allotted
under
the share
option scheme 9 11 - - - 20
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Total
contributions
by
and
distributions
to owners
in the period
to 30 June
2012 2,771 20,176 - 1,305 473 24,725
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
At 30 June
2012 3,219 20,176 14 1,305 (9,179) 15,535
============================================================ ============================================================ ============================================================ ============================================================ ================================================================ ============================================================
Six months
ended 30 June
2011
At 1 January
2011 448 - (3) - (5,054) (4,609)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Loss for the
period - - - (670) (670)
Foreign
currency
translation
differences - - (3) - - (3)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Total
comprehensive
income
for the
period ended
30
June 2011 - - (3) - (670) (673)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Share based
payments
charge - - - - 34 34
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Total
contributions
by
and
distributions
to owners
in the period
to 30 June
2011 - - - - 34 34
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
At 30 June
2011 448 - (6) - (5,690) (5,248)
===================================================== ====================================================== ====================================================== ===================================================== ==================================================== ==================================================
Year ended 30
December
2011
At 1 January
2011 448 - (3) - (5,054) (4,609)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Loss for the
year - - - - (1,204) (1,204)
Foreign
currency
translation
differences - - (7) - - (7)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Total
comprehensive
income
for the year
ended 31
December 2011 - - (7) - (534) (1,211)
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Share based
payments
charge - - - - 73 73
Waiver of loan
from
shareholders - - - - 174 174
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
Total
contributions
by
and
distributions
to owners
in the year
to 31
December
2011 - - - - 247 247
----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- ----------------------------------- -----------------------------------
At 31 December
2011 448 - (10) - (6,011) (5,573)
===================================================== ====================================================== ====================================================== ===================================================== ==================================================== ==================================================
Notes to the Consolidated Interim Financial Statements
1. Basis of preparation
The condensed consolidated interim financial statements (interim financial statements) for the 6 months ended 30 June 2012 have been prepared in accordance with AIM Rules for Companies and IAS 34 'Interim financial reporting' as adopted by the EU. The interim financial statements are unaudited. The financial information set out in this interim report does not constitute the statutory accounts for that period prepared under the Company's (Jersey) Law 1991. The comparative figures for the financial year ended 31 December 2011 are unaudited and are not the Group's statutory accounts for that financial year.
WANdisco plc was incorporated on 16 April 2012. On 16 May 2012 WANdisco plc acquired WANdisco, Inc.. Under IFRS 3 (revised) ("Business Combinations"), the acquisition of WANdisco, Inc. by WANdisco plc has been accounted for as a reverse acquisition and the consolidated IFRS financial information is therefore a continuation of the financial information of the WANdisco business, which was previously wholly owned by the WANdisco, Inc. group. On 18 May 2012 WANdisco plc acquired the whole of the issued share capital of WANdisco International Limited from WANdisco, Inc.. The WANdisco business has not previously prepared consolidated financial statements in accordance with IFRS as adopted by the EU (IFRS). As such these interim financial statements represent the Group's first reporting under IFRS and IFRS 1 'First time adoption of IFRS' has been applied. Since no consolidated financial statements were previously prepared for the WANdisco business, no reconciliation to previous GAAP has been presented.
The Group's accounting policies have been revised where applicable to confirm with IFRS. The Group's significant accounting policies are laid out below. In future years these will not form part of the interim financial statements as the interim financial statements will be based on the accounting policies in the previous full year's financial statements prepared under IFRS (unless otherwise stated). The accounting policies have been applied consistently to all periods presented.
Going concern
As at 30 June 2012 the Group had net assets of $15,535,000 (30 June 2011: net liabilities of $5,248,000) as set out in the Condensed Consolidated Interim Statement of Financial Position above. Following the admission of the ordinary shares to trading on AIM, WANdisco plc has considerable financial resources. As a consequence, the Directors believe that WANdisco plc and the Group are well placed to manage its business risks successfully despite the current uncertain economic outlook. After making enquiries the Directors have a reasonable expectation that WANdisco plc and the Group have sufficient working capital available for its present requirements, that is for the next 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the historical financial information.
Functional and presentation currency
This consolidated financial information is presented in US dollars, which is the functional currency of the Group. Billings to the Group's customers during the period were all in US dollars by WANdisco, Inc. with certain costs being incurred by WANdisco International Limited in Sterling. All financial information has been rounded to the nearest thousand US dollars unless otherwise stated.
Use of estimates and judgments
The preparation of financial information in conformity with Adopted IFRSs requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. Actual results may differ from these estimates.
Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.
The accounting policy descriptions set out the areas where judgement needs exercising, the most significant of which are revenue recognition, research and development and intangible assets.
Further information on critical judgements made in applying accounting policies, including details of significant methods and assumptions used, together with the areas where the Group has estimated the fair value of assets and liabilities is included in Note 3.
Management considers the following to be the most important accounting policies in the context of the Group's operations.
2. Significant accounting policies
The accounting policies set out below have been applied consistently to all periods presented in this consolidated financial information.
(a) Basis of consolidation
The historical financial information consolidates the financial information of WANdisco plc and entities controlled by WANdisco plc. Control exists when WANdisco plc has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities. In assessing control, potential voting rights that are currently exercisable or convertible are taken into account. The financial information of subsidiaries is included from the date that control commences until the date that control ceases.
Intra-group balances and transactions, and any unrealised income and expenses arising from intragroup transactions, are eliminated in preparing the consolidated financial information.
(b) Foreign currency
(i) Foreign currency transactions
Transactions in foreign currencies are translated at exchange rates at the dates of the transactions.
Monetary assets and liabilities denominated in foreign currencies at the reporting date are retranslated to the functional currency at the exchange rate at that date. Non-monetary assets and liabilities denominated in foreign currencies that are measured at fair value are retranslated to the functional currency at the exchange rate at the date that the fair value was determined.
Foreign currency differences arising on retranslation are recognised in profit or loss.
(ii) Foreign operations
The assets and liabilities of foreign operations are translated to US Dollars at exchange rates at the reporting date. The income and expenses of foreign operations are translated to US Dollars at average exchange rates which approximate to actual rates for the relative accounting periods.
Foreign currency differences are recognised directly in equity and are recognised in other comprehensive income.
(c) Financial instruments
(i) Non-derivative financial instruments
Non-derivative financial instruments comprise, trade and other receivables, cash and cash equivalents, loans and borrowings, and trade and other payables.
Non-derivative financial instruments are recognised initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition non-derivative financial instruments are measured as described below.
Cash and cash equivalents comprise cash balances and current balances with banks and are held at amortised cost.
Other non-derivative financial instruments are measured at amortised cost using the effective interest method, less any impairment losses.
(ii) Share capital
Ordinary Shares are classified as equity. Incremental costs directly attributable to the issue of Ordinary Shares are recognised as a deduction from equity, net of any tax effects.
(d) Property, plant and equipment
(i) Recognition and measurement
Items of property, plant and equipment are measured at cost less accumulated depreciation and accumulated impairment losses. The cost of property, plant and equipment at 1 January 2009, the Group's date of transition to IFRS, was determined by reference to its carrying value under UK and US Generally Accepted Accounting Principles.
(ii) Depreciation
Depreciation is recognised in profit or loss on a straight-line basis over the estimated useful lives of each part of an item of property, plant and equipment.
The estimated useful lives for the current and comparative periods are as follows:
-- computer equipment 3 years -- fixtures and fittings 3 years
Depreciation methods, useful lives and residual values are reviewed at each reporting date.
(e) Intangible assets
(i) Research and development
Expenditure on research activities, undertaken with the prospect of gaining new scientific or technical knowledge and understanding, is recognised in profit or loss when incurred.
Development activities relate to software development and involve a plan or design for the production of new or substantially improved products and processes. Development expenditure is capitalised only if development costs can be measured reliably, the product or process is technically and commercially feasible, future economic benefits are probable, and the Group intends to, and has sufficient resources to, complete development and to use or sell the asset.
The expenditure capitalised includes direct labour and overhead costs that are directly attributable to preparing the asset for its intended use.
Capitalised development expenditure is measured at cost less accumulated amortisation and accumulated impairment losses.
(ii) Amortisation
Amortisation of intangible assets is recognised in profit or loss on a straight-line basis over their estimated useful lives of two years.
(f) Impairment (excluding deferred tax assets)
The carrying amounts of the Group's assets are reviewed at the end of each reporting period to determine whether there is any indication of impairment. A financial asset is considered to be impaired if objective evidence indicates that one or more events have had a negative effect on the estimated future cash flows of that asset. If any such indication exists, the asset's recoverable amount is estimated.
An impairment loss is recognised whenever the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount. Impairment losses are recognised in the income statement.
(i) Calculation of recoverable amount
The recoverable amount of the Group's receivables carried at amortised cost is calculated as the present value of estimated future cash flows, discounted at the original effective interest rate (i.e. the effective interest rate computed at initial recognition of these financial assets). Receivables with a short duration are not discounted.
The recoverable amount of other assets is the greater of their fair values less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.
For an asset that does not generate largely independent cash inflows, the recoverable amount is determined for the cash-generating unit to which the asset belongs.
(ii) Reversals of impairment
An impairment loss in respect of a receivable carried at amortised cost is reversed if the subsequent increase in recoverable amount can be related objectively to an event occurring after the impairment loss was recognised.
In respect of other assets, an impairment loss is reversed when there is an indication that the impairment loss may no longer exist and there has been a change in the estimates used to determine the recoverable amount.
An impairment loss is reversed only to the extent that the asset's carrying amount does not exceed the carrying amount that would have been determined, net of depreciation or amortisation, if no impairment loss had been recognised.
(g) Employee benefits
(i) Pension plans
There are no Group pension schemes to which the Group Entities contribute or have any liabilities.
The Group is not obliged to make any contributions to the UK stakeholder scheme and it currently has no members.
(ii) Termination benefits
Termination benefits are recognised as an expense when the Group is demonstrably committed, without realistic possibility of withdrawal, to a formal detailed plan to either terminate employment before the normal retirement date, or to provide termination benefits as a result of an offer made to encourage voluntary redundancy.
(iii) Short-term benefits
Short-term employee benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided.
A liability is recognised for the amount expected to be paid under short-term cash bonus or commission plans where the Group has a present legal or constructive obligation to pay this amount as a result of past service provided by the employee and the obligation can be estimated reliably.
(iv) Share-based payment transactions
The grant date fair value of share-based payment awards granted to employees is recognised as an employee expense, with a corresponding increase in equity, over the period that the employees unconditionally become entitled to the awards. The amount recognised as an expense is adjusted to reflect the number of awards for which the related service and non-market vesting conditions are expected to be met, such that the amount ultimately recognised as an expense is based on the number of awards that do meet the related service and non-market performance conditions at the vesting date. For share-based payment awards with non-vesting conditions, the grant date fair value of the share-based payment is measured to reflect such conditions and there is no true up for differences between expected and actual outcomes.
Share-based payment arrangements in which the Group receives goods or services as consideration for its own equity instruments are accounted for as equity-settled share-based payment transactions, regardless of how the equity instruments are obtained by the Group.
(h) Revenue recognition
(i) Software licences
Sales of software licences are recognised once the licence has been granted and the customer has been provided with access to the software. Revenue derived from sales of licences is spread over the period of the licence. Where licences are perpetual, revenue is recognised in full once the agreement is in place.
(ii) Support subscriptions
Sales of support subscriptions are recognised on a straight line basis over the period of the contract.
(iii) Maintenance, training and other services
Sales of maintenance, training and other services are recognised on a straight-line basis over the period of the contract.
(iv) Customer bookings
Customer bookings are the amounts invoiced to customers for software licences, subscriptions and services, net of discounts and sales taxes.
The operating cycle of the business is up to 36 months.
(i) Operating lease payments
Payments made under operating leases are recognised in profit or loss on a straight-line basis over the term of the lease.
(j) Finance income and expenses
Finance expenses comprise interest expense on borrowings and the use of debt factoring facilities.
(k) Income tax
Income tax expense comprises current and deferred tax. Income tax expense is recognised in profit or loss except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity.
Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years.
Deferred tax is recognised using the statement of financial position method, providing for temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is not recognised in respect of temporary differences: relating to investments in subsidiaries to the extent that it is probable that they will not reverse in the foreseeable future. Deferred tax is measured at the tax rates that are expected to be applied to temporary differences when they reverse, based on the laws that have been enacted or substantively enacted by the reporting date.
A deferred tax asset is recognised to the extent that it is probable that future taxable profits will be available against which the temporary difference can be utilised. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realised.
(l) Earnings per share
The Group presents basic and diluted earnings per share (EPS) data for its ordinary shares. Basic EPS is calculated by dividing the profit or loss attributable to ordinary shareholders of WANdisco plc by the weighted average number of ordinary shares outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to ordinary shareholders and the weighted average number of ordinary share outstanding, for the effect of all dilutive potential ordinary shares, which comprise of the Share Option Plans granted to employees.
(m) Segment reporting
The Directors consider there to be one operating segment, being that of development and sale of licences for software and related maintenance.
The Group has adopted IFRS 8 Operating Segments from the date of transition to IFRS. IFRS 8 Operating Segments requires the Group to determine and present its operating segments based on information which is provided internally to the chief operating decision maker (the "CODM"). The CODM, who is responsible for allocating resources and assessing the performance of the operating segment, has been identified as the Chief Executive Officer.
(n) Provisions
Provisions are created where the Group has a present legal or constructive obligation as a result of a past event, where it is probable it will result in an outflow from the Group.
(o) Cost of sales
Cost of sales includes commissions earned on sales and direct costs relating to software supply.
(p) Exceptional items
Exceptional items comprise items of income and expense that are material in amount and unlikely to recur and which merit separate disclosure, in order to provide an understanding of the Group's underlying financial performance.
3. Determination of fair values
A number of the Group's accounting policies and disclosures require the determination of fair value, for both financial and non-financial assets and liabilities. Fair values have been determined for measurement and/or disclosure purposes based on the following methods. When applicable, further information about the assumptions made in determining fair values is disclosed in the Notes specific to that asset or liability.
(a) Intangible assets
Whilst development costs are valued at cost less amortisation, their carrying values are assessed to ensure that they do not exceed the recoverable amount at the end of each reporting period. The recoverable amount of other intangible assets is based on the discounted cash flows expected to be derived from the use and eventual sale of products developed.
(b) Trade and other receivables
The fair value of short-term trade and other receivables is deemed to be its book value less any impairment provision. The effect of discounting is considered to be immaterial.
In respect of factoring arrangements where the factor has full recourse the factored receivable is not derecognised until the customer has paid.
(c) Non-derivative financial liabilities
Fair value, which is determined for disclosure purposes, is calculated based on the present value of future principal and interest cash flows, discounted at the market rate of interest at the reporting date.
4 Segmental analysis
Operating segments
The Directors consider there to be one operating segment, being that of development and sale of licences for software and related maintenance.
Geographical segments
The Group recognises revenue in three geographical regions based on the location of customers, as set out in the following table:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
North
America 2,528 1,432 3,028
Europe 298 374 662
Rest of
the
world 89 100 188
------------------------------------------ ------------------------------------------ ------------------------------------------
Total 2,915 1,906 3,878
============================================================ ============================================================ ============================================================
Management makes no allocation of costs, assets or liabilities between these segments since all trading activities are operated as a single business unit.
The Group has two customers representing individually over 10% each and in aggregate over 39% of revenue.
5. Exceptional items
Exceptional items comprise the following:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Expenses
related to
the
placing of
ordinary
shares
and
admission
to trading
on AIM 2,716 - -
Penalties
levied by
US state
and federal
tax
authorities - 70 151
Provision
for claims
by
former
employees - 60 95
Redundancy
costs - - 24
Amounts
waived by
supplier - - (65)
----------------------------------- ----------------------------------- -----------------------------------
Exceptional
items 2,716 130 205
=================================================== ===================================================== =====================================================
Penalties levied by US state and federal tax authorities relate to charges for late payment of payroll taxes
Redundancy costs relate to certain specific organisational change activities in both the UK and the US.
Following a dispute with a supplier it was agreed that all monies due to them would be waived.
6. Adjusted earnings before interest, taxation, depreciation and amortisation (EBITDA)
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Operating
loss (3,462) (652) (1,154)
Adjust for:
Amortisation
and
depreciation 627 448 980
Exceptional
items 2,716 130 205
----------------------------------- ----------------------------------- -----------------------------------
EBITDA before
exceptional
items (119) (51) 77
Adjust for
share based
payments 473 34 73
----------------------------------- ----------------------------------- -----------------------------------
Adjusted
EBITDA
before
exceptional
items 354 (17) 150
===================================================== ===================================================== ====================================================
7. Financial income and expenses
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Charges on
debt
factoring
and
interest
expense on
bank loans 81 30 75
Interest
receivable
on
promissory
notes (1) - -
Bank
interest
receivable (1) - -
Currency
translation
differences 100 - -
----------------------------------- ----------------------------------- -----------------------------------
Finance
expense 179 30 75
===================================================== ===================================================== ====================================================
8. Income tax
No tax charge or credit has been included for the 6 months ended 30 June 2012.
9. Loss per share
Basic loss per share
Basic loss per share is calculated in accordance with IAS 33 "Earnings per Share" and is based on the loss attributable to ordinary shareholders and a weighted average number of Ordinary Shares outstanding:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Loss for the
period
attributable
to ordinary
shareholders 3,641 670 1,204
============================================================ ============================================================ ============================================================
Weighted
average
number
of
ordinary
shares 6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
000s of 000s of 000s of
shares shares shares
At start
of
period 4,549 4,541 4,541
Effect of
shares
issued
in the
period 7,187 8 8
------------------------------------ ----------------------------------- -----------------------------------
Weighted
average
number
of
ordinary
shares
during
the
period 11,736 4,549 4,549
==================================================== ==================================================== ===================================================
Basic loss per share
$ $ $
Basic
loss
per
share 0.31 0.15 0.26
============================================================ ============================================================ ============================================================
Adjusted loss per share
Adjusted loss per share is based on the result attributable to ordinary shareholders before exceptional items and the cost of share based payments and a weighted average number of Ordinary Shares outstanding:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Loss for the
period
attributable
to ordinary
shareholders 3,641 670 1,204
Add back:
Exceptional
items (2,716) (130) (205)
Share based
payments (473) (34) (73)
--------------------------------------- --------------------------------------- --------------------------------------
Adjusted
basic loss 452 506 926
============================================================ ============================================================ ============================================================
$ $ $
Adjusted loss
per share 0.03 0.11 0.20
============================================================ ============================================================ ============================================================
Diluted earnings per share:
Due to the Group having losses in each of the periods, the fully diluted loss per share for disclosure purposes, as shown in the consolidated statement of comprehensive income, is the same as for basic loss per share.
10. Intangible assets
Intangible assets comprise capitalised development costs less amounts amortised.
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
Cost: $000 $000 $000
Balance at the
start of
the period 3,392 2,185 2,185
Additions 998 579 1,207
---------------------------------------- ---------------------------------------- ----------------------------------------
Balance at the
end of the
period 4,390 2,764 3,392
--------------------------------------- ---------------------------------------- ----------------------------------------
Amortisation:
Balance at the
start of
the period (2,049) (1,069) (1,069)
Amortisation (605) (448) (980)
--------------------------------------- ---------------------------------------- ----------------------------------------
Balance at the
end of the
period (2,654) (1,517) (2,049)
--------------------------------------- ---------------------------------------- ----------------------------------------
Carrying
amount 1,736 1,247 1,343
============================================================ ============================================================ ============================================================
Recoverability of development costs
The carrying value of the development assets and their remaining asset lives are reviewed at least annually. In the event that product lines have been discontinued then the corresponding development asset will be fully amortised. To the extent that management are aware of a reduction in demand for a particular product line, a review of forecast sales will be used to determine whether the reduction in demand has given rise to an impairment.
11. Deferred income
Deferred income represents invoiced sales for which services to customers will be provided in future years.
The movement in deferred income is as follows:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Balance at
the start
of the
period 4,466 3,726 3,726
Customer
bookings 3,389 2,156 4,618
Revenue
recognised
in period (2,915) (1,906) (3,878)
--------------------------------------- ---------------------------------------- ----------------------------------------
Balance at
the end of
the
period 4,940 3,976 4,466
============================================================ ============================================================ ============================================================
Included in the period end balance at 30 June 2012 above are amounts falling due after one year of $1,966,000 (30 June 2011: $1,498,000, 31 December 2011: $1,548,000).
12. Share based payments
WANdisco plc operates share option plans for qualifying employees of the Group. Options in the plans are settled in equity in the Company and are normally subject to a vesting schedule but not conditional on any performance criteria being achieved.
On 16 May 2012, in connection with the acquisition of WANdisco, Inc., options were granted to employees to replace options that they held over the shares of WANdisco, Inc.. The terms of these replacement options and the number of shares under option are the same as the options that each employee previously held. The exercise price is equivalent to the exercise price for the WANdisco, Inc. shares translated at the exchange rate on the day the replacement options were issued. On 21 June 2012 new options were granted to certain employees.
The terms and conditions of the grants were as follows:
Expected Exercise Vesting Outstanding
Date of at 30
grant term Exercisable between price schedule June
(years) Commencement Lapse (See below) 2012
16 May 2012 1 16 May 2012 30 November2012 GBP0.24 1 62,500
9 November
16 May 2012 5 16 May 2012 2017 $0.36 1 18,348
26 September
16 May 2012 6 16 May 2012 2018 $0.36 1 3,500
16 May 2012 7 16 May 2012 5 January 2019 $0.36 2 200,000
16 May 2012 7 16 May 2012 3 August 2019 GBP0.24 2 5,000
16 May 2012 7 16 May 2012 3 August 2019 $0.36 2 7,500
15 September
16 May 2012 8 16 May 2012 2020 $0.36 2 57,500
16 May 2012 8 16 May 2012 7 October 2020 $0.36 2 200,000
16 May 2012 8 16 May 2012 7 October 2020 GBP0.45 2 50,000
14 September
16 May 2012 9 16 May 2012 2021 $0.36 2 2,000
20 September
16 May 2012 9 16 May 2012 2021 GBP0.46 2 17,000
20 September
16 May 2012 9 16 May 2012 2021 GBP0.46 3 1,000
20 September
16 May 2012 9 11 July 2012 2021 GBP0.46 3 2,000
14 September
16 May 2012 9 22 July 2012 2021 $0.36 3 95,000
20 September
16 May 2012 9 22 July 2012 2021 GBP0.46 3 129,500
20 September
16 May 2012 9 1 August 2012 2021 GBP0.46 3 2,000
12 January
16 May 2012 10 13 January2013 2022 $0.36 3 470,500
30 January
16 May 2012 10 13 January2013 2022 GBP0.23 3 913,000
21 June
2012 10 21 June 2015 21 June 2022 GBP2.00 4 96,525
The following vesting schedule applies:
1. Fully vested as date of grant
2. Partially vested at grant date, 1/48 of granted option shares vests monthly thereafter.
3. 25% of option vests on exercisable commencement date, 1/48 of granted option shares vests monthly thereafter.
4. Option vests on third anniversary of the date of grant.
The number and weighted average exercise price of share options (including previous options in WANdisco, Inc.) were as follows
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
Number Number Number
Balance at the
start of the
period 6,909,912 6,679,412 6,679,412
Granted
(WANdisco,
Inc.) 3,084,000 - 255,500
Forfeited
(WANdisco,
Inc.) (14,500) (17,188) (17,188)
Lapsed
(WANdisco,
Inc.) - - -
Exercised
(WANdisco,
Inc.) (7,669,522) (7,812) (7,812)
Granted
(WANdisco plc) 96,525 - -
Forfeited
(WANdisco plc) (10,000) - -
Exercised
(WANdisco plc) (63,542) - -
--------------------------------------- --------------------------------------- -----------------------------------------
Balance at the
end of the
period 2,332,873 6,654,412 6,909,912
============================================================ ============================================================ ============================================================
Exercisable at
the end of
the period 2,332,873 6,654,412 6,909,912
============================================================ ============================================================ ============================================================
Vested at the
end of the
period 555,194 5,513,996 6,332,547
============================================================ ============================================================ ============================================================
6 months 6 months Year to
to 30 June to 30 June 31 December
Weighted
average
exercise
price for 2012 2011 2011
$ $ $
Shares
granted
(WANdisco,
Inc.) 0.36 n/a 0.72
Shares
forfeited
(WANdisco,
Inc.) 0.58 0.45 0.45
Options
exercised
(WANdisco,
Inc.) 0.36 0.40 0.40
Shares
granted
(WANdisco
plc) 3.12 - -
Shares
forfeited
(WANdisco
plc) 0.45 - -
Options
exercised
(WANdisco
plc) 0.36 - -
============================================================ ============================================================ ============================================================
Exercise
price in the
range:
From 0.36 0.40 0.40
To 3.14 0.72 0.72
============================================================ ============================================================ ============================================================
Years Years Years
Weighted
average
contractual
life
remaining 8.8 6.8 6.3
============================================================ ============================================================ ============================================================
The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
Dividend yield 0.0% 0.0% 0.0%
Risk free interest rate 3.5% 3.5% 3.5%
Stock price volatility 40% 40% 40%
Expected life (years) 5 5 5
Weighted average fair value
of options granted during
the period
WANdisco, Inc. $0.15 n/a $0.29
WANdisco plc $1.26 n/a n/a
The dividend yield is based on the Company's forecast dividend rate and the current market price of the underlying common stock at the date of grant.
Expected life in years is determined from the average of the time between the date of grant and the date of which the option lapse.
Expected volatility is based on the historical volatility of shares of listed companies with a similar profile to the Company.
The risk-free interest rate is based on the Treasury bond rates for the expected life of the option.
13. Capital and reserves
Share capital
On 16 May 2012 WANdisco plc acquired the entire share capital of WANdisco, Inc.. As a result of this transaction, the shareholders in WANdisco, Inc. received shares in WANdisco plc in direct proportion to their original shareholdings in WANdisco, Inc., with one share issued for each share held. The shares in WANdisco plc have a nominal value of 10pence. Therefore, from the 16 May 2012 the share capital represents that of WANdisco plc and in the prior periods represents that of WANdisco, Inc..
On 1 June 2012 the Company's share were admitted to AIM. In conjunction, the Company made an initial public offering (IPO) of 8,333,334 new 10pence shares at a price of 180 pence per share.
Costs relating directly to the new issue of shares have been deducted from the share premium account. Attributable IPO costs are allocated between share premium and the Income statement in proportion to the number of shares traded on admission.
Reverse acquisition reserve
The acquisition by WANdisco plc of the entire share capital of WANdisco, Inc. has been accounted for as a reverse acquisition under IFRS 3 (revised). Consequently the previously recognised book values and assets and liabilities have been retained and the consolidated financial information for the period to 16 May 2012 has been presented as a continuation of the WANdisco business which was previously wholly owned by the WANdisco Inc. group.
The share capital for the period covered by these condensed consolidated financial statements and the comparative periods is stated at the nominal value of the shares issued pursuant to the above share arrangement. The difference between the nominal value of these shares and the nominal value of WANdisco, Inc. shares at the time of the acquisition has been transferred to the reverse acquisition reserve.
14. Related Parties
Key management personnel and director transactions
During the 18 month period to 30 June 2012 certain directors held positions in another private entity that resulted in them having control or significant influence over the financial or operating policies of that entity. The entity transacted with the Group in the reporting period.
The aggregate value of transactions and outstanding balances relating to related party transactions between the Group and the related entity were as follows:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Creditor at
the start
of
the period 535 633 633
Loan
advances - 112 112
Loan
repayments (465) - (36)
Loan waived - - (174)
-------------------------------------- --------------------------------------- ----------------------------------------
Creditor at
the end of
the
period 70 745 535
============================================================ ============================================================ ============================================================
David Richards together with James Campigli, Mohammad Akhtar and Dr. Yeturu Aahlad exercised a number of stock options that they held in WANdisco, Inc. on 17 January 2012 and 16 February 2012. The exercise of 500,000 shares for David Richards and 450,000 shares for James Campigli was paid for in cash totalling $342,000. The exercise of a further 2,299,904 shares for David Richards, 1,346,851 shares for James Campigli, 2,179,047 shares for Dr Yeturu Aahlad and 737,262 shares for Mohammad Akhtar were funded by the issue of certain Promissory Notes to each of these individuals by WANdisco, Inc..
The Promissory Notes were for a 3 year period and had an interest rate of 0.21 per cent. per annum. They were secured by a pledge given by each of the individuals over the number of shares that were issued upon exercise of the options.
The aggregate value of transactions and outstanding balances relating to the promissory notes were as follows:
6 months 6 months Year to
to 30 June to 30 June 31 December
2012 2011 2011
$000 $000 $000
Balance at
the start
of
the period - - -
Issue of
promissory
notes 2,363 - -
Interest 1 - -
Repayment
of
promissory
notes (2,364) - -
--------------------------------------- --------------------------------------- -----------------------------------------
Balance at
the end of
the
period - - -
============================================================ ============================================================ ============================================================
15. Contingent liabilities
Given the nature of the business there are potentially claims which could arise against the Group. The Directors have made provision for any known claims based on their assessment of the likely outcome.
16. Events after the balance sheet date
On 17 September 2012 the Group announced the purchase of SmartSVN, a leading user-interface for Subversion. The consideration was $1,000,000 and the company also has engaged the vendor to provide consulting and training services to facilitate the smooth integration of SmartSVN into WANdisco's existing product line.
This information is provided by RNS
The company news service from the London Stock Exchange
END
IR DMGZLNVNGZZM
1 Year Wandisco Chart |
1 Month Wandisco 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
