We could not find any results for:
Make sure your spelling is correct or try broadening your search.
Customisable watchlists with full streaming quotes from leading exchanges, such as LSE, NASDAQ, NYSE, AMEX, Bovespa, BIT and more.
| Share Name | Share Symbol | Market | Type | Share ISIN | Share Description |
|---|---|---|---|---|---|
| Zinc Media Group Plc | LSE:ZIN | London | Ordinary Share | GB00BJVLR251 | ORD 0.125P |
| Price Change | % Change | Share Price | Bid Price | Offer Price | High Price | Low Price | Open Price | Shares Traded | Last Trade | |
|---|---|---|---|---|---|---|---|---|---|---|
| 0.00 | 0.00% | 77.50 | 75.00 | 80.00 | 77.50 | 77.50 | 77.50 | 2,850 | 01:00:00 |
| Industry Sector | Turnover | Profit | EPS - Basic | PE Ratio | Market Cap |
|---|---|---|---|---|---|
| Communications Services, Nec | 30.08M | -2.3M | -0.1009 | -7.68 | 17.64M |
From May 2019 to May 2024
TIDMZIN
RNS Number : 3606Z
Zinc Media Group PLC
18 September 2020
18 September 2020
Zinc Media Group plc
("Zinc Media", the "Group" or the "Company")
UNAUDITED INTERIM RESULTS FOR THE SIX MONTHSED 30 JUNE 2020
Zinc Media Group plc, the TV and multimedia content producer, today announces its unaudited interim results for the six months to 30 June 2020. In November 2019 the Group's accounting reference date was changed from 30 June to 31 December and as a result this report also contains the Group's unaudited results for the twelve months to 30 June 2020.
Headlines
The vast majority of phase one of the transformation plan, which was announced in September 2019, will be completed by the end of September 2020. The Group is now confident that it can deliver profit and be cash generative in the second half of 2021 even if revenue doesn't fully recover to pre-Covid-19 levels in 2021.
The business has been transformed internally to enable profitability. Key areas of recent progress on the four strategic priorities of the transformation plan include:
Hot Features
Premium
Strategic priority Progress
-------------------------------------- ------------------------------------------------
1. Improvements in London TV gross margins are now on course to
and Manchester gross TV increase by 6% compared to 2018/19, an
Margins equivalent of GBP0.7m of retained margin
on like-for-like revenues.
====================================== ================================================
2. Revenue growth and diversification A new popular factual TV label has been
created for 2021 operating from both London
and the Regions with a new Creative Director
in post with revenue growth anticipated
in 2021.
Two new Zinc Communicate production divisions
have been created to produce televisual
content for new buyers including brands,
agencies, media owners and rights holders
, and to exploit the B2B video marketing
and corporate communication space. New
hires are in post and expected to deliver
revenue growth in 2021.
TV revenue diversification continues with
two new television channels now in paid
development production with the Group,
with more in the pipeline.
====================================== ================================================
3. Cultural and creative London television is now culturally, creatively
renewal and commercially operating as one division
producing a broad range of factual content
under four distinct labels.
Tern TV is increasingly integrated into
the wider Group with management committed
to a long term future with Zinc.
====================================== ================================================
4. Investment in operational Investment in post-production facilities
excellence has been completed, with resulting improvement
in gross margins; the relocation of the
London businesses into a new creative
HQ on a significantly reduced cost base
has been completed and investment has
been made in Group functions including
finance and HR .
====================================== ================================================
In our drive to achieve profitability and cash generation during 2021, the Group has restructured two loss-making divisions, in total accounting for GBP0.64m or over 80% of the losses in the year to June 2020 and which were also loss making in the prior year 2018/19:
-- The loss-making Zinc Communicate CSR division has been closed which accounted for 2% of Group revenue in the year to June 2020 but 50% of the Group's losses
-- The Manchester based TV business Blakeway North has been restructured which accounted for 8% of Group revenues in the year to June 2020 and 35% of Group losses
The restructure of the two divisions is part of a programme of permanent cost reductions which will generate annualised savings of GBP0.7m per annum compared to pre-Covid levels.
Financial Headlines
-- For the 6 months to June 2020 the Group generated revenue of GBP7.30m (H2 19: GBP14.77m) and a loss of GBP0.78m at Adjusted EBITDA* level (H2 19: profit of GBP0.12m). I n the year to June 2020 revenue was GBP21.5m (FY 19: GBP24.6m) and an Adjusted EBITDA loss of GBP0.76m (FY 19: profit of GBP0.13m). The reductions are principally due to delayed productions resulting from the Covid-19 lockdown in place from mid-March. Pleasingly the majority of this revenue will be delivered in the 6 months to December 2020, subject to no further Covid related delays. Pre-Covid, revenues were on course to be almost GBP14m for the 6 months to June 2020 and GBP28m for the 12 months to June 2020.
-- To help mitigate the impact of Covid-19 the Group immediately implemented a short-term cost reduction plan. In April-June GBP0.7m of savings were generated from a combination of furloughing staff, staff being on reduced hours, non-executive Directors taking no pay and senior management, including the CEO and CFO, taking pay cuts of up to 40%. As a result of these savings the Covid-driven Adjusted EBITDA loss was halved.
-- The Group has accelerated the planned program of permanent cost reductions which will generate annualised savings of GBP0.7m per annum compared to pre-Covid levels. Closures include the CSR business and restructure of Blakeway North, both of which have been loss making.
-- All six divisions are currently forecasting to be profitable in 2021, based on current revenue projections and the revised cost base following the savings program, compared to only two achieving divisional profitability in 2018/19.
-- The Group has made significant structural changes to ensure the long term financial stability of the business. Between February and September 2020 the Company completed a balance sheet restructure that included:
o Conversion of all preference shares to equity
o Part conversion of the long-term debt and extension of the term of the remaining debt from December 2020 to December 2022
o A share consolidation at a ratio of 500:1
o A capital reduction which means the Group now has positive distributable reserves
-- Cash at the end of June 2020 was GBP3.4m. An overdraft facility of GBP0.6m has been put in place post period end. The move to new headquarters in March 2020 has aided short-term cashflow due to the initial rent free period.
* Adjusted EBITDA defined as EBITDA before share based payment charges and exceptional items.
Operational Highlights
-- Programmes delivered or transmitted in the period include:
o The Station: Trouble on the tracks transmitted on ITV in their 9pm slot and achieved strong ratings.
o Psychosis and Me , with Hollywood actor David Harewood, transmitted on BBC TWO and secured a Bafta nomination for best single documentary
o Highland Road Rescue won its slot on peak BBC ONE
o King Tutankhamun in Colour was a three-way co-production between National Geographic, BBC and France TV
o Wild Tales from the Farm has delivered and has aired on Love Nature (a new client) and formed part of the launch of Sky Nature channel
o Critical Incident , a co-production between two Group companies, was produced during the period and illustrates the wider opportunity the Group has in aligning its geographical labels to win new commissions
-- Titles currently in production include:
o Emergency Rescue: Air, Land & Sea , a ten part documentary series for More 4 following the work of mountain and maritime rescue services aross the UK shot over 18 months
o The Blitz with Lucy Worsely , a follow-up to the BAFTA Award winning Suffragettes with Lucy Worsely
o The Curious Life and Death Of... , a six-part potential returning series for the Smithsonian Channel in the USA
o Norma Percy's latest series Trump vs the World, a three-part series for the BBC and Arte France and other international broadcasters, due to transmit in January 2021
o 9/11 - We Have Some Planes , which in addition to funding from ITV has now secured significant investment from a co-producing broadcaster in the USA and France 2 and is expected to air in the run-up to the 20th anniversary of 9/11 in 2021.
o The Hunt for Gaddafi's Billions , a feature-length documentary for BBC, VPRO, ZDF/Arte, SVT, DR, TSR and several other broadcasters is nearing completion and will air later in the year.
-- Since lockdown began in March the Group has won GBP6.0m of new business in total, including recommissions for the BBC of Beechgrove Garden, Britain's Lost Masterpieces and The People's News, plus recommissions from Channel 5 of History of Britain with Tony Robinson, Bargain Loving Brits in the Sun and The World's Funniest Ads with Jason Manford. There are four multi-million pound returning series currently in commissioned development with National Geographic and a commissioned development has been secured for the next series for producer Norma Percy with the BBC.
For further information, please contact:
Zinc Media Group plc +44 (0) 20 7878 2311
Christopher Satterthwaite, Chairman
Mark Browning, Chief Executive Officer
Will Sawyer, Chief Financial Officer
www.zincmedia.com
N+1 Singer (NOMAD and Broker to Zinc Media Group plc) +44 (0) 20 7496 3000
Mark Taylor
Ben Farrow
CEO'S REPORT
STRATEGY AND OUTLOOK
In September 2019 the new CEO and CFO announced a far-ranging transformation plan for Zinc Media Group across two phases. The first phase was supported in January 2020 with GBP3.5m of new investment following a placing of new ordinary shares with existing and new investors. Despite the Covid-19 crisis, and the cessation of production for much of April to June, the vast majority of phase one of the transformation plan has been completed. These significant changes mean the Group is now confident that it can deliver profit and be cash generative in the second half of 2021, even if revenue doesn't fully recover to pre-Covid-19 levels in 2021 .
Phase two of the transformation plan, which will focus on creating a significantly enlarged media content production business with diversified revenues, will be built on the spine of the newly transformed core TV business and delivered through a mixture of targeted M&A activity alongside the newly aligned current strategic priorities.
Phase one of the transformation plan focussed on four strategic priorities:
1. The improvement of London and Manchester TV gross margins
In FY 2019 gross margins for London and Manchester TV were 24.7%. Initially the Group targeted an improvement of 3% through investment in improved post production technology. In March 2020 it reported that margins had improved by 4.1%. It is now forecasting that TV production margins will improve by 6% in 2021 which will add GBP0.7m of retained margin in the Group in the results for FY 2021 compared to FY 2019, based on flat revenues. Gross margins on the new workflow, underpinned by investment in new technology, changes in production management and improvements in financial reporting are currently tracking at over 30%.
2. Revenue Growth and Diversification
In H1 2019 the Group reported revenue growth of 44% vs H1 2018. Prior to Covid-19 the Group was forecasting revenues for the year to June 2020 to increase by a further 13% to GBP27.8m. As a result of Covid, revenues for the 6 months to June 2020 were down 51% on the same period in 2019 to GBP7.30m. The majority of this revenue will now be delivered in the 6 months to December 2020, subject to no further Covid-related delays.
Despite Covid-19 the planned revenue diversification has progressed well. The Group has secured new commissions with new TV channels in both the UK and USA, and with new commissioning departments within established TV broadcasters. These include CNN, A&E and the Smithsonian channel in the USA and with UKTV, and new commissioning departments in Channel 4.
With the improvements in TV gross margins now in place, if the market recovers to deliver revenues in line with FY2018/19 then the Group is confident its TV divisions will be profitable and cash generative in 2021.
GBP3.7m of revenue is already booked for 2021 and another GBP6.4m is highly advanced.
3. Cultural and Creative Renewal
The Group has undergone significant change in order to make it easier for clients and customers to engage with the company, for duplication to be removed, and for creativity and communication to flourish. The Group is now organised in two parts: Zinc TV and Zinc Communicate.
Zinc TV delivers programmes under established and trusted labels. The London television team now operates as one single television division, under a single Managing Director, where previously there were four, and as one unified creative team. Externally, ideas are presented and delivered under four labels to help customers and clients understand the factual specialisms the Group delivers: Specialist Factual (Blakeway), Popular Factual (Red Sauce which replaces Reef and Blakeway North operating from London and the Regions), Current Affairs & Investigations (Brook Lapping) and Access and Observational Documentaries (Films of Record). Tern TV delivers the Group's outstanding Nations factual television from Glasgow, Belfast and Aberdeen.
All other content the Group makes is now delivered through the new Zinc Communicate division, which is also under single management, where previously it was not. This includes the former Ten Alps Communications division, now called Zinc Communicate Publishing, and also new production divisions selling televisual content to buyers outside the traditional commissioners in TV broadcasters. This includes a new brand and advertiser led division selling production and content solutions to brands, agencies, media owners and rights holders. This content is both short and long form, and may appear digitally, socially or on traditional television in the form of advertiser funded programmes (AFP). In addition, a new division sells televisual production in the form of corporate films. Both of these divisions will use the same production workflows and post production infrastructure as the Zinc TV business which will enable the Group to realise synergies and scale more easily.
The Group now has significantly improved commercial confidence. Pipelines are in place for all divisions, cost tracking and margin management is vastly improved, and financial transparency is enhanced. Cross divisional communication is vastly improved and there is a single senior management team representing all divisions in the Group. In addition, new performance related compensation is in place for a significant proportion of employees, with a focus on margin management and profit, where previously such schemes were either not in place or reward was based on revenue not margin.
4. Investment in operational excellence
Following the fundraise in January investment was made in a number of areas within the Group to drive improved performance and long-term profitability. These investments in operational excellence include:
-- The relocation of the London businesses into a new creative HQ, saving the Group GBP0.1m p.a.
-- Investment of GBP0.5m in post-production facilities, enabling audio finishing and 4k production along with improved gross TV margins
-- Investment in HR to drive continual improvements in performance, retain high performing talent, and deliver the required change management programme; this was a very timely investment given the hugely complex and demanding challenges associated with Covid-19
-- Investment in improved financial practices, including the delivery of in-house payroll, new pipeline management and better management information to improve decision making.
COVID impact and market outlook
Broadcasters' commissioning budgets have been reduced as a result of Covid-19, with drama and sport initially the most impacted. UK PSBs initially reported publicly that production commissioning budgets will be reduced by up to 25% but reductions of over 30% on some tariffs have been requested. Channel 4 has publicly reported significant headwinds in advertising revenues with the correlating reductions in commissioning budgets. As of September some UK PSBs, noteably Channel 4, have been noticeably more optimistic, citing more positive news from advertisers, and most have experienced very strong audience growth in the last six months. There is unquestionably considerable uncertainty in the market and it is very difficult to forecast what this will mean for Zinc's individual labels. Tern TV , which was the Group's most profitable division in the year to June 2020 has traditionally booked good revenues from both Channel 4 and BBC Scotland. Both channels are experiending reduced commissioning budgets but Tern remains well placed to pick up commissions through its strong Nations base, trusted relationships and the potential for a number of returning series in 2021. The BBC is going through significant change under a new Director General and newly created role of Chief Content Officer and has publicly stated that it will likely spread itself less thinly. London TV has a well diversified client base. 24% of London revenue came from BBC channels in the year ending June 2020 and under 5% from Channel 4. The international multi-channel networks appear to be more resilient to Covid-19, which presents opportunity for the Zinc London labels where 34% of revenues come from non-UK buyers. SVoD brands have seen subscriptions increase since the Covid outbreak and continue to present opportunity, albeit they commission many less hours than the UK PSB's.
Despite the reduction in TV commissioning budgets, unscripted factual television is likely to be more resilient than other genres and will help meet demand in television schedules.
The creation of the new Zinc Communicate and the addition of a new division with specialism in brand and advertiser funded content presents opportunity for the Group. In times of economic slow down brands and advertisers reduce their spend on traditional television advertising, but they rarely stop spending. Instead they look to make their smaller budgets work harder. Brand funded content, content marketing and advertiser funded programmes on television tend to come to the fore during recessions. The Group hopes to report new business wins in this new division before the end of 2020.
Outlook
Unsurprisingly the Covid-19 pandemic has made delivery of the Group transformation plan significantly harder and has forced the acceleration of cost reductions throughout the business. It has distorted the TV commissioning market and made forecasting future performance very difficult. However, the increasingly diversified client base of the Group, the closure and restructure of loss making divisions, and the improvement in gross margins does gives Zinc the best possible opportunity to navigate the economic crisis caused by the pandemic. The Group remains on track to deliver phase one of the transformation plan by the end of 2020 with the ensuing profitability and cash generation in the second half of 2021, even if the revenue doesn't fully recover to pre-Covid-19 levels in 2021. Discussions will now commence regarding phase two of the plan as the Group looks to add scale to the core business now in place.
The building blocks have been put in place for a profitable and scaleable group, including a strong leadership team with a credible strategy that is substantially implemented and already bearing fruit, albeit a bright future which may be thrown off course in the short term by Covid related circumstances beyond its control.
DIVISIONAL BUSINESS OVERVIEW
Tern Television - Factual television produced from the Nations
Tern Television continues to perform well across its sites in Glasgow, Aberdeen and Belfast.
Returning commissions include: Darren McGarvey's Class Wars Scotland for BBC Scotland, BBC TWO's The Secret Life of Sewage and C4's Emergency Helicopter Medics from Tern Glasgow; Beechgrove Garden from Tern Aberdeen and Britain's Lost Masterpieces from Tern Belfast. During the pandemic the company continued to win work, most notably for the new archive format, The People's News, which was re-commissioned for BBC Scotland and had a first run for BBC Northern Ireland. However, a number of titles were put on hold during lock down and with C4 being hit hard by a loss of advertising revenue commissioning was slower than normal.
Tern remains in a strong position to benefit from the BBC and Channel 4's out of London commissioning offering good opportunities for co-productions across the Zinc group using Tern NI / Reef's Critical Incident for the BBC as a template.
Blakeway North - Factual television produced from the Regions
As stated in the 2019 annual report, Blakeway North, our regional based TV label in Manchester, has been a drag on the Group's overall financial performance for a number of years. In the last financial year, despite some notable new commissions, it delivered 8% of the Group's revenue but accounted for 35% of the Group's losses. This itself followed a loss of GBP240k on similar revenues in FY 2019 prior to the arrival of the new CEO. After a thorough review of the market opportunity in the North West, and in anticipation of tough trading conditions post Covid, the Group began restructuring this division in the second half of 2020.
Zinc has traditionally produced popular factual television under two separate companies; Blakeway North in Manchester and Reef in London. Both pitch and make programmes for the UK PSB market. Market feedback suggests Zinc has too many labels offering similar television. As a result of the Covid 19 commercial pressures, market feedback and natural churn in production personnel we are putting popular factual under a new single label which will operate from both London and the Regions, with new creative talent. This label will be called Red Sauce, and will make popular factual television.
It remains a strategic priority for Zinc to be a strong Nations and Regions producer in UK PSB television. To this end the Group is carrying out a strategic review of market and talent opportunities in the Nations and Regions which will conclude before the end of 2020. This will be the basis for the decision on which region to base Red Sauce TV in.
Blakeway London - Specialist Factual television
Blakeway has continued to prosper in the first six months of the year, despite the severe challenges presented by Covid-19 to development and production. The appointment of a new Creative Director, Jago Lee, previously of Antenna Productions, has delivered a push for new buyers, and the development of new genres. The continued work of the rest of the Exec team in this area has also borne fruit. Now more clearly defined as the Group's specialist factual label, greater clarity has emerged for both the in-house teams and buyers.
In the premium area the label has recently delivered King Tutankhamun in Colour as a three-way co-production between National Geographic, BBC and France TV - produced from Bristol. Development is under-way on follow-up shows. Wild Tales from the Farm has delivered and aired on Love Nature (a new client) and Sky Nature.
In the domestic sphere, Blakeway has continued to pitch and win business across the specialist factual genre. Becoming Matisse and Peter Sellers: A State of Comic Ecstasy transmitted on BBC TWO to great acclaim and follow-ups to both are under consideration. Also The Sound of Music TV , a three-part series for BBC FOUR is nearing completion.
Two Channel Five historical series have also been broadcast and History of Britain with Tony Robinson has been recommissioned for a second series.
Brook Lapping - Current Affairs and Investigations
Brook Lapping, now more closely defined as the Group's Current Affairs and Investigations label, has continued to perform strongly.
The Hunt for Gaddafi's Billions , a feature-length documentary for BBC, VPRO, ZDF/Arte, SVT, DR, NRK, TSR and several other broadcasters is nearing completion and will air later in the year.
Full production continues on Norma Percy's latest series Trump vs the World , a three-part series for the BBC and ARTE France and other international broadcasters, due to transmit in January 2021. In the meantime, a commissioned development has been secured for the next series in this genre. Castro vs the World , a two part series for BBC and Arte France amoungst others transmited in the summer of 2020.
The company has also secured its first Channel Four Current Affairs programme for some time, a one-off special for the Dispatches brand, and has several others in commissioned development with the broadcaster. Discussions are also underway regarding several BBC ONE specials.
Production continues on 9/11 - We Have Some Planes which, in addition to funding from ITV, has now secured significant investment from a US broadcaster and France 2. This is expected to air in the run-up to the 20(th) anniversary of 9/11 in 2021.
Brook Lapping has also completed its first Channel Five current affairs programme - Why Are Our Politicians So Crap? with Jeremy Paxman, which garnered a great deal of publicity and excellent ratings.
The Blitz with Lucy Worsely , a follow-up to the BAFTA Award winning Suffragettes with Lucy Worsely , has recommenced production after a pause during Covid-19 lockdown and production is nearing completion of The Curious Life and Death Of... a six-part potentially returning series for the Smithsonian Channel in the US.
Reef - Popular Factual and Daytime formats
Reef has continued to produce popular factual and daytime content, and maintained productions throughout the Covid-19 period. In recent months growth has slowed, largely as a result of the loss of the label's Executive Producer to a commissioning role at the BBC. A new, more senior Creative Director has been announced in September and, supported by other hires in the Regions, will drive the Group's ambition in popular factual through the new label Red Sauce, which will replace Reef going forward.
The 'blue-light' genre has continued to be fruitful territory in the last six months. Police Code Zero has now delivered 5 of 10 episodes for Channel Five of a second series and has rated well in its first few transmissions in September.
Critical Incident , produced as a co-production with Tern's Northern Ireland office, is completing delivery for BBC Daytime and will also transmit later this year.
Development has continued for all the major broadcasters, including UKTV, with a wide variety of projects awaiting consideration at controller level.
Films of Record - Access and Observational Documentaries
In this period the Films of Record label has been revived as an observational and authored documentary label, in line with its long track record in the genre.
Psychosis and Me , with Hollywood actor David Harewood, transmitted on BBC TWO and secured a BAFTA nomination for best single documentary. A similar style programme for BBC ONE, presented by Ian Wright, has also been greenlit.
Access continues to be a key target for the label. National Geographic has committed a significant amount to the development of a possible returning access series based in the US.
Zinc Communicate: CSR, Publishing, Video Marketing and Branded Content
As reported in the Group's 2019 annual report, Zinc Communicate CSR has been a drag on the Group's overall profitability since the loss of the lucrative TFL sponsorship contract for The Children's Traffic Club. Following a strategic and market review of the highly specialised niche market of CSR and STEM education the Group decided to withdraw from this market in early 2020 and wind down all the loss-making contracts in the CSR business within Zinc Communicate. A number of posts were made redundant including that of the Managing Director.
The CSR division accounted for 2% of Group revenue in the year to June 2020 but 50% of the Group's losses, making a loss of GBP380k. This followed losses in FY 2019 on revenues of GBP1.5m.
A small number of profitable contracts have been retained elsewhere in the Group. These include the production and publication of the magazine Young Performer for Stage by Stage and an ongoing contract with HS2.
The Group will retain the brand label Zinc Communicate which will now accommodate all the Group's non-TV commissioned production.
Zinc Communicate - Publishing
Formerly reported as Ten Alps Communications, this division has successfully transitioned away from its dependency on the LABC, creating a new building control product and successfully partnering with 60 local authority building control departments. This division also successfully pitched and won a competitive tender in December 2019 to retain its contract with RIBA under a multi-year contract.
Zinc Communicate - Video Marketing
This is a new venture into the market for B2B video marketing and communication. New business development and sales resource is now in place. The Covid-19 outbreak delayed the launch of this new product but it is hoped we will start to see new clients partner with Zinc on this venture, which will benefit from using the same production and post production workflows as television.
Zinc Communicate - Branded content
Brands and advertisers are reducing their spend on traditional advertising, including television, but are looking to maintain their connection and engagement with audiences through direct conversations on social and OTT platforms. Zinc has created a new business winning role to work with agencies, publishers, media owners, rights holders and brands direct to produce their content solutions. The new Director of Branded Content started on the 1(st) July.
Mark Browning, Chief Executive Officer
CHAIRMAN'S STATEMENT
The transformation plan laid out in September 2019 required significant commercial, creative and cultural change across the Group. The fact that the management team has maintained, and in some cases accelerated, this plan through the Covid-19 lockdown puts the Group in the best possible position to navigate the severe economic challenges facing the television production sector, and means the Group will emerge from the crisis in far better shape than when it entered it.
The Group has shown good resilience. It has well established relationships in the market. It is trusted by broadcasters and commissioners, both editorially and commercially. The Group has consistently delivered strong revenues, and with the changes delivered through this first phase of the transformation plan, it can now deliver revenues profitably moving forward.
Creatively the Group is best in class. Cuba: Castro vs the World, which recently aired on the BBC demonstrates the world class access the Group has to the biggest leaders on the world stage. This, alongside the recent ITV hit Trouble on the Tracks and the ratings success of Beechgrove Garden for BBC Scotland demonstrates the outstanding range of factual television produced by the Group across the Nations and Regions.
The six months to June 2020 has been the most challenging time in the Group's history. I would like to thank all the staff, freelance community and fellow Directors for the significant amount of hard work and personal sacrifice required to navigate the six months to June 2020. The Covid induced economic crisis will present considerable challenges for a sustained period ahead, but I am very pleased that we have the management team, staff and shareholder support to navigate these tough times and emerge stronger and more profitable when the storm subsides.
Christopher Satterthwaite
Chairman
FINANCIAL REVIEW
INCOME STATEMENT
In November 2019 the Group's accounting reference date was changed from 30 June to 31 December and as a result this report contains the Group's unaudited results for both the six months and twelve months to 30 June 2020. This financial review is based on the twelve month period.
Revenue in the 12 months ended 30 June 2020 was GBP21.5m (FY 19: GBP24.6m). The decrease in revenue of GBP3.1m in the period was due to much of the Group's television production being paused between March and June as a result of Covid-19. The majority of this revenue will deliver in the 6 months to December 2020, subject to further Covid related delays. Pre-Covid the Group was confident of delivering significant growth, and revenues were on course to be above GBP28m for the year to June. As a reference point, in the calendar year to December 2019 the Group generated revenues of GBP28.9m.
In the year to June 2020 London and Manchester TV accounted for GBP11.4m (53%) of the revenue and GBP2.2m of the decrease year on year. During March to June 2020, productions that incurred significant delays included The Blitz with Lucy Worsely for the BBC and The Curious Life and Death Of... for Smithsonian in the US.
Tern TV accounted for GBP8.0m (37%) of the full year revenue, an increase of GBP0.4m on the prior year despite also suffering delays to productions caused by Covid-19. Tern's paused productions included Emergency Helicopter Medics for Channel 4 and Saving Faces for UKTV which are difficult to film under Covid restrictions.
Since lockdown began in March the Group has won GBP6.0m of new business in total, including recommissions for the BBC of Beechgrove Garden, Britain's Lost Masterpieces and The People's News, plus recommissions from Channel 5 of History of Britain with Tony Robinson, Bargain Loving Brits in the Sun and The World's Funniest Ads with Jason Manford.
In the 12 months to 30 June 2020, the Group's aggregate gross margin increased by 0.6% from 28.0% to 28.6%. This was predominantly due to the increased production margins in London and Manchester TV which were up 3.6%. This was partially offset by the CSR division within Zinc Communicate losing a high margin contract with Transport for London , which also led to the business switching to a higher variable cost base as the business contracted.
The underlying gross margins on productions for London and Manchester TV are increasing due to investment in people and technology, and further benefit will be realised in future reporting periods as all productions will be on the new workflow. In the 12 months to 30 June 2020 many productions, particularly in the first half of the year, were delivered on the old workflow and have lower margins than productions on the new workflow.
Operating costs rose by GBP0.1m compared to the 12 months to 30 June 2020 due to investment in "operational excellence" including finance, HR and the Board. There were also some one-off non-recurring credits in FY 2019. The operational investments are yielding better management information, a more incentivised workforce and improved decision making, which will ultimately improve the performance of the Group.
The Group's adjusted EBITDA for the 12 months to 30 June 2020 was a loss of GBP0.76m (FY 19: profit of GBP0.13m). Adjusted EBITDA is reported before exceptional items of GBP0.56m, which consists predominantly of restructuring costs related to the CSR and Blakeway North businesses, and contingent consideration treated as a remuneration charge in respect of the Tern Television earnout.
The operating loss was GBP2.9m (FY 2019: loss of GBP2.5m), which included depreciation that relates to leases reclassified to right-of-use assets as a result of the application of IFRS 16 in the period, which broadly offsets the rent reduction within operating expenses. Finance costs remained broadly in line with the prior year.
Dividend
No dividend is proposed. The Board considers the Group's investment plans, financial position and business performance in determining when to pay a dividend.
STATEMENT OF FINANCIAL POSITION
Asset s
Total assets of the Group have decreased by GBP0.4m. This is mainly due to the amortisation of intangible assets. There is a GBP1.8m reduction in debtors and accrued income in the period as a result of lower activity across the Group due to Covid-19 which is offset by an increase in property, plant and equipment (PPE) of GBP2.1m.
The increase in PPE is explained by a GBP0.4m transition adjustment relating to the implementation of IFRS 16 as of 1 July 2019 (see note 3). Three leases for office space were signed during the year, resulting in a GBP1.4m addition to Right-of-use (ROU) assets. In addition to new office leases, the Group also incurred office fit out additions of GBP0.5m and GBP0.5m of edit suite and post-production equipment additions which were acquired to help achieve the transformation plan objective of improving gross margins in television production.
In the12 months to 30 June 2020 working capital reduced by GBP0.4m. The main movements have been a fundraise of GBP3.3m (net of issue costs), offset by operating outflows driven by the Covid pandemic, investment in post production kit to drive gross margins and the fit out of a new London HQ. In addition, GBP0.2m of borrowings were repaid and GBP0.4m was paid to the ex-Tern shareholders as part of their earn out, following a strong trading performance by Tern in the year ended 30 June 2019.
Equity and Liabilities
Equity increased by GBP0.5m during the 12 months to 30 June 2020. The majority of this movement was a result of the capital raise on 12 February of GBP3.5m and the loss for the period of GBP3.1m. The remainder of the movement in equity is a result of the following issue of share capital:
-- 25% of Tern's earnout was settled through the issue of ordinary shares;
-- Conversion of all remaining Herald Investment Trust plc preference shares and accrued dividends into ordinary shares;
-- Conversion of GBP77k of long-term debt owing to John Booth into New Ordinary Shares; and -- An ordinary share issue to a Director in lieu of fees.
Refer to the share capital note 12 for further details.
Finance lease liabilities have increased by GBP1.5m. GBP0.4m relates to the transition adjustment for implementation of IFRS16 as of 1 July 2019 (see note 3). The remainder relates to additions during the period of three new office leases and editing / post-production equipment which was acquired via finance leases, less the interest and repayments during the full year.
Uncertainties due to Covid-19
The biggest potential risk to the Group is the impact of Covid on the commissioning and production of TV programmes, which is largely dependent on the extent and duration of social distancing measures and the impact on the advertising market and wider economy. In recent months the Group has taken mitigating actions, including short-term cost savings such as utilising the government's furlough scheme and reducing staff hours and pay, accelerating the planned programme of permanent cost reductions and transitioning the pipelines of new business to produce programmes in a Covid-safe way. The Group has assumed that production will gradually return to pre-Covid levels by the middle of 2021. If a material downturn in the commissioning market continues into 2021 the Group will review its cost base accordingly.
The Group's cash balance and forecasts continue to be monitored and managed carefully. At 30 June the Group had GBP3.4m and its cash balance has remained at least GBP2.3m since. Along with a new GBP0.6m overdraft facility there is currently sufficient working capital. The Group explored the possibility of a Government backed CBIL loan but did not meet the eligibility criteria. The Group completed a reduction in capital in early September which resulted in the Group having distributable profits, which is an eligibility criterion for a CBIL. However the Group did not qualify as at 31 December 2019 which is when the criterion is measured. The Group will continue to explore options to provide sufficient working capital to continue with the transformation plan towards profitability and cash generation from 2021.
Comparative information
The Group has adopted IFRS 16 'Leases' for the first time on the 1 July 2019. As a result, the Group has changed its accounting policy for recognition of operating leases as detailed in note 3. The Group used the modified retrospective approach to transition which means the comparative figures have not been restated and continues to be reported under IAS 17. As at 1 July 2019 the asset and liability opening balances were adjusted to recognise the right of use assets and corresponding lease liabilities.
Will Sawyer
Chief Financial Officer
Zinc Media Group plc consolidated income statement
For the six months ended 30 June 2020
Unaudited Unaudited Unaudited Audited
Half Year Half Year 12 months 12 months
to to to to
30 June 30 June 30 June 30 June
2020 2019 2020 2019
Note GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------- ----- ---------- ---------- ---------- ----------
Continuing operations
Revenue 4 7,304 14,769 21,455 24,633
Cost of sales (4,804) (11,097) (15,313) (17,725)
------------------------------------- ----- ---------- ---------- ---------- ----------
Gross Profit 2,500 3,672 6,142 6,908
Operating expenses (3,276) (3,557) (6,900) (6,781)
---------- ----------
Adjusted EBITDA (776) 115 (758) 127
Depreciation & amortisation (804) (481) (1,572) (889)
Share based payment credit/(charge) 17 (4) 38 (27)
Loss on disposal of tangible
assets (43) - (43) -
Exceptional items 5 (370) (1,572) (564) (1,744)
Operating loss (1,976) (1,942) (2,899) (2,533)
Finance costs (170) (207) (332) (327)
Finance income - 1 - 1
------------------------------------- ----- ---------- ---------- ---------- ----------
Loss before tax (2,146) (2,148) (3,231) (2,859)
Taxation credit 60 116 121 127
Loss for the period (2,086) (2,032) (3,110) (2,732)
Continuing operations attributable
to:
Equity holders (2,086) (2,040) (3,132) (2,740)
Non-controlling interest - 8 22 8
Retained loss for the period (2,086) (2,032) (3,110) (2,732)
------------------------------------- ----- ---------- ---------- ---------- ----------
Earnings per share
From continuing operations:
Basic Loss per Share 6 (31.04)p (71.88)p (65.14)p (97.89)p
Diluted Loss per Share 6 (31.04)p (71.88)p (65.14)p (97.89)p
------------------------------------- ----- ---------- ---------- ---------- ----------
Zinc Media Group plc consolidated statement of financial position
As at 30 June 2020
Unaudited Audited
30 June 30 June
2020 2019
Note GBP'000 GBP'000
----------------------------------------- ------ ----------- ---------
Assets
Non-current
Goodwill and intangible assets 7 4,726 5,436
Property, plant and equipment 8 1,000 369
Right-of-use assets 10 1,512 -
7,238 5,805
----------------------------------------- ------ ----------- ---------
Current assets
Inventories 308 236
Trade and other receivables 9 4,767 6,858
Cash and cash equivalents 3,379 3,213
8,454 10,307
----------------------------------------- ------ ----------- ---------
Total assets 15,692 16,112
----------------------------------------- ------ ----------- ---------
Equity and liabilities
Shareholders' equity
Called up share capital 12 5,941 5,928
Share premium account 34,824 30,509
Merger reserve 940 875
Share Based payment reserve 95 133
Preference shares 12 - 839
Retained earnings (38,697) (35,625)
----------------------------------------- ------ ----------- ---------
Total equity attributable to equity
holders of the parent 3,103 2,659
Non-controlling interests 18 8
----------------------------------------- ------ ----------- ---------
Total Equity 3,121 2,667
Liabilities
Non-current
Borrowings 3,693 3,743
Contingent consideration - 595
Other non-current liabilities 75 -
Deferred tax 7 128
Lease liabilities 10 1,260 20
5,035 4,486
----------------------------------------- ------ ----------- ---------
Current liabilities
Trade and other payables 11 6,382 8,423
Contingent consideration 865 500
Current tax liabilities 3 4
Lease liabilities 10 286 32
7,536 8,959
----------------------------------------- ------ ----------- ---------
Total equity and liabilities 15,692 16,112
----------------------------------------- ------ ----------- ---------
Zinc Media Group plc consolidated statement of cash flows
For the six months ended 30 June 2020
Unaudited Unaudited Unaudited Audited
Half year 12 months to
to Half year to 12 months to
30 June 30 June 30 June 30 June
2020 2019 2020 2019
GBP'000 GBP'000 GBP'000 GBP'000
--------------------------------------------------- ---------- ------------- ------------- -------------
Cash flows from operating activities
Loss for the period before tax (2,146) (2,148) (3,231) (2,859)
Adjustments for:
Depreciation 448 95 861 178
Amortisation and impairment of intangibles 356 1,371 711 1,696
Finance costs 133 207 295 327
Finance income - (1) - (1)
Share based payment charge (17) 4 (38) 27
(Gain)/loss on remeasurement of deferred
contingent consideration (13) 138 41 138
Contingent consideration deemed remuneration 59 182 160 286
Loss on disposal of tangible assets 43 - 43 -
Reorganisation and restructuring costs 106 - 141 -
--------------------------------------------------- ---------- ------------- ------------- -------------
(1,031) (152) (1,017) (208)
(Increase)/decrease in inventories (93) 153 (72) 97
Decrease/(increase) in trade and other receivables 1,634 (1,806) 2,118 (1,634)
(Decrease)/increase in trade and other payables (1,461) 2,997 (2,079) 2,275
--------------------------------------------------- ---------- ------------- ------------- -------------
Cash (used in)/generated from operations (951) 1,192 (1,050) 530
Finance costs paid (27) (2) (37) (4)
Finance income - 1 - 1
Tax paid - (1) - (87)
Net cash flows (used in)/generated from operating
activities (978) 1,190 (1,087) 440
--------------------------------------------------- ---------- ------------- ------------- -------------
Investing activities
Payment of contingent consideration - - (375) (563)
Purchase of property, plant and equipment (848) (105) (906) (192)
Net cash flows used in investing activities (848) (105) (1,281) (755)
--------------------------------------------------- ---------- ------------- ------------- -------------
Financing activities
Issue of ordinary share capital (net of issue
costs) 3,272 - 3,272 -
Borrowings repaid (162) - (162) -
Capital element of finance lease payments (277) 5 (589) (4)
Dividends paid to non-controlling interests - - 12 -
Net cash flows generated from/(used in) financing
activities 2,833 5 2,533 (4)
--------------------------------------------------- ---------- ------------- ------------- -------------
Net increase / (decrease) in cash and cash
equivalents 1,007 1,090 165 (319)
Translation differences (10) 3 1 (13)
Cash and cash equivalents at beginning of period 2,382 2,120 3,213 3,545
Cash and cash equivalents at end of period 3,379 3,213 3,379 3,213
--------------------------------------------------- ---------- ------------- ------------- -------------
Zinc Media Group plc consolidated statement of changes in equity
For the six months ended 30 June 2020
--------------------------------------------------------------------------------------------------------------------------------------
Total equity
Share attributable
based to equity
Share Share payment Merger Preference Retained holders of Non-controlling
capital premium reserve reserve shares earnings the parent interest Total equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
Balance as at 1
July 2018 5,928 30,414 106 777 934 (32,974) 5,185 - 5,185
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Loss and total
comprehensive
income for the
year - - - - - (2,740) (2,740) 8 (2,732)
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Total
comprehensive
income - - - - - (2,740) (2,740) 8 (2,732)
Equity-settled
share-based
payments - - 27 - - - 27 - 27
Issue of shares
on acquisition - - - 98 - 89 187 - 187
Conversion of
preference
shares - 95 - - (95) - - - -
Total
transactions
with owners of
the Company - 95 27 98 (95) (2,651) (2,526) 8 (2,518)
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Balance at 30
June 2019 5,928 30,509 133 875 839 (35,625) 2,659 8 2,667
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Balance as at 1
July 2019 5,928 30,509 133 875 839 (35,625) 2,659 8 2,667
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Loss for the
Period - - - - - (3,132) (3,132) 22 (3,110)
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Total
comprehensive
income - - - - - (3,132) (3,132) 22 (3,110)
Equity-settled
share-based
payments - - (38) - - - (38) - (38)
Shares issued
in placing 5 3,267 - - - - 3,272 - 3,272
Shares issued
in preference
share
conversion 8 923 - - (839) - 92 - 92
Shares issued
in debt
conversion 0 77 - - - - 77 - 77
Director
remuneration
paid in shares 0 30 - - - - 30 - 30
Deferred
consideration
paid in shares 0 18 - 65 - 60 143 - 143
Dividends paid - - - - - - - (12) (12)
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Total
transactions
with owners of
the Company 13 4,315 (38) 65 (839) 60 3,577 (12) 3,565
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Balance at 30
June 2020 5,941 34,824 95 940 - (38,697) 3,103 18 3,121
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Balance at 1
January 2019 5,928 30,509 129 875 839 (33,585) 4,695 - 4,695
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Loss and total
comprehensive
income for the
period - - - - - (2,040) (2,040) 8 (2,032)
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Total
comprehensive
income - - - - - (2,040) (2,040) 8 (2,032)
Equity-settled
share-based
payments - - 4 - - - 4 - 4
Total
transactions
with owners of
the Company - - 4 - - (2,040) (2,036) 8 (2,028)
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Balance at 30
June 2019 5,928 30,509 133 875 839 (35,625) 2,659 8 2,667
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Total equity
Share attributable
based to equity Non-
Share Share payment Merger Preference Retained holders of controlling Total
capital premium reserve reserve shares earnings the parent interest equity
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Balance at 1
January 2020 5,928 30,598 112 940 767 (36,611) 1,734 18 1,752
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Loss and total
comprehensive
income for the
period - - - - - (2,086) (2,086) - (2,086)
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Total
comprehensive
income - - - - - (2,086) (2,086) - (2,086)
Equity-settled
share-based
payments - - (17) - - - (17) - (17)
Shares issued
in placing 5 3,267 - - - - 3,272 - 3,272
Shares issued
in preference
share
conversion 8 852 - - (767) - 93 - 93
Shares issued
in debt
conversion - 77 - - - - 77 - 77
Director
remuneration
paid in shares - 30 - - - - 30 - 30
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Total
transactions
with owners of
the Company 13 4,226 (17) - (767) (2,086) 1,369 - 1,369
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Balance at 30
June 2020 5,941 34,824 95 940 - (38,697) 3,103 18 3,121
---------------- -------- --------- --------- --------- ------------ ---------- -------------- ---------------- -------------
Notes to the consolidated financial statements
1) GENERAL INFORMATION
The Company is a public limited company incorporated in the United Kingdom. The address of its registered office is 7 Exchange Crescent, Conference Square, Edinburgh, EH3 8AN.
The Company is listed on the London Stock Exchange's AIM Market.
2) BASIS OF PREPARATION
The interim results for the six months ended 30 June 2020 have been prepared on the basis of the accounting policies expected to be used in the 2020 Zinc Media Group plc Annual Report and Accounts and in accordance with the recognition and measurement principles of International Financial Reporting Standards as adopted by the European Union ('EU') ('IFRS'). The interim results do not include all the information and disclosures required in financial statements prepared in accordance with IFRS and should be read in conjunction with the accounts for the year ended 30 June 2019.
The same accounting policies, presentation and methods of computation are followed in these interim condensed set of financial statements as have been applied in the Group's latest annual audited financial statements, with the exception of the changes in accounting policies detailed in note 3.
The interim results, which were approved by the Directors on 17 September 2020, are unaudited. The interim results do not constitute statutory financial statements within the meaning of section 434 of the Companies Act 2006.
Comparative figures for the year ended 30 June 2019 have been extracted from the statutory accounts for the Group for that period, which carried an unqualified audit report, did not include a reference to any matters to which the auditor drew attention by way of emphasis of matter, did not contain a statement under section 498(2) or (3) of the Companies Act 2006 and have been delivered to the Registrar of Companies.
3) CHANGES IN ACCOUNTING POLICIES
IFRS 16
IFRS 16 'Leases' replaces IAS 17 'Leases' along with three Interpretations (IFRIC 4 'Determining whether an Arrangement contains a Lease', SIC 15 'Operating Leases-Incentives' and SIC 27 'Evaluating the Substance of Transactions Involving the Legal Form of a Lease').
The Group assesses whether a contract is or contains a lease, at inception of the contract. The Group recognises a right-of-use asset and a corresponding lease liability with respect to all lease arrangements in which it is the lessee, except for short-term leases (defined as leases with a lease term of 12 months or less) and leases of low value assets. For these leases, the Group recognizes the lease payments as an operating expense on a straight-line basis over the term of the lease unless another systematic basis is more representative of the time pattern in which economic benefits from the leased assets are consumed.
The lease liability is initially measured at the present value of the lease payments that are not paid at the commencement date, discounted by using the rate implicit in the lease. If this rate cannot be readily determined, the Group uses its incremental borrowing rate.
Lease payments included in the measurement of the lease liability comprise:
-- fixed lease payments (including in substance fixed payments), less any lease incentives;
-- variable lease payments that depend on an index or rate, initially measured using the index or rate at the commencement date;
-- the amount expected to be payable by the lessee under residual value guarantees;
-- the exercise price of purchase options, if the lessee is reasonably certain to exercise the options; and
-- payments of penalties for terminating the lease, if the lease term reflects the exercise of an option to terminate the lease.
3) CHANGES IN ACCOUNTING POLICIES CONTINUED
The right-of-use assets comprise the initial measurement of the corresponding lease liability, lease payments made at or before the commencement day and any initial direct costs. They are subsequently measured at cost less accumulated depreciation and impairment losses.
Whenever the Group incurs an obligation for costs to dismantle and remove a leased asset, restore the site on which it is located or restore the underlying asset to the condition required by the terms and conditions of the lease, a provision is recognised and measured under IAS 37. The costs are included in the related right-of-use asset, unless those costs are incurred to produce inventories.
Right-of-use assets are depreciated over the shorter period of lease term and useful life of the underlying asset.
The right-of-use assets are presented within the same line item as that within which the corresponding underlying assets would be presented if they were owned - for the Group this is property, plant and equipment.
The total expense recognised in the Income Statement over the life of the lease will be unaffected by the new standard. However, IFRS 16 will result in the timing of lease expenses recognition being accelerated for leases which would be currently accounted for as operating leases. Further, the expense will move from EBITDA to outside EBITDA.
Approach to transition
The new Standard has been applied using the modified retrospective approach. As at 1 July 2019 the asset and liability opening balances were adjusted to recognise the right of use assets and corresponding lease liabilities. Prior periods have not been restated.
As part of the Group's adoption of IFRS16 and application of the modified retrospective approach to transition, the Group also elected to use the following practical expedients:
-- a single discount rate has been applied to portfolios of leases with reasonably similar characteristics;
-- for leases of low-value assets the Group has not recognised right-of-use assets but has accounted for the lease expense on a straight-line basis over the remaining lease term;
-- not to include initial direct costs in the measurement of the right-of-use asset for operating leases in existence at the date of initial application of IFRS 16, being 1 July 2019. At this date, the Group has also elected to measure the right-of-use assets at an amount equal to the lease liability adjusted for any prepaid or accrued lease payments that existed at the date of transition.
For contracts in place at the date of initial application, the Group has elected to apply the definition of a lease from IAS 17 and IFRIC 4 and has not applied IFRS 16 to arrangements that were previously not identified as leases under IAS 17 and IFRIC 4.
Instead of performing an impairment review on the right-of-use assets at the date of initial application, the Group has relied on its historic assessment as to whether leases were onerous immediately before the date of initial application of IFRS 16.
For those leases previously classified as finance leases, the right-of-use asset and lease liability are measured at the date of initial application at the same amounts as under IAS 17 immediately before the date of initial application.
On transition to IFRS 16 the weighted average incremental borrowing rate applied to lease liabilities recognised under IFRS 16 was 4.2%.
The Group has benefited from the use of hindsight for determining the lease term when considering options to extend and terminate leases.
IFRS 16 Financial impact
The application of IFRS 16 to leases previously classified as operating leases under IAS 17 resulted in the recognition of right-of-use assets and lease liabilities. Within the income statement, rent expense will now be replaced by depreciation and interest expense. This will result in a decrease to operating expenses and an increase to finance costs. Further, EBITDA will improve in the current year because of IFRS16 changes, however the comparative year will not as it is not being restated.
3) CHANGES IN ACCOUNTING POLICIES CONTINUED
The Group has chosen to use the table below to set out the balance sheet adjustments recognised at the date of initial application of IFRS 16.
As previously reported at 30 June
2019 Impact of IFRS 16 As restated at 1 July 2019
GBP'000 GBP'000 GBP'000
Non-current assets
Property, plant and equipment 49 399 448
Total impact on assets 49 399 448
------------------------------- ------------------------------------ ------------------ ---------------------------
Current liabilities
Lease liabilities (32) (364) (396)
Non-current liabilities
Lease liabilities (20) (35) (55)
Total impact on liabilities (52) (399) (451)
------------------------------- ------------------------------------ ------------------ ---------------------------
The right-of-use assets of GBP399,000 recognised at 1 July 2019 all relate to leases of office space.
The following is a reconciliation of total operating lease commitments at 30 June 2019 (as disclosed in the financial statements to 30 June 2019) to the lease liabilities recognised at 1 July 2019:
GBP'000
Total operating lease commitments disclosed at 30 June 2019 427
Recognition exemptions:
- Leases of low value assets (22)
Operating lease liabilities before discounting 405
Discounted using incremental borrowing rate (6)
Total lease liabilities recognised under IFRS 16 transition at 1 July 2019 399
---------------------------------------------------------------------------- --------
Significant judgements and estimates
When the entity has the option to extend a lease, management uses its judgement to determine whether or not an option would be reasonably certain to be exercised. Management considers all facts and circumstances including their past practice and any cost that will be incurred to change the asset if an option to extend is not taken, to help them determine the lease term.
4) SEGMENTAL INFORMATION
The operations of the group are managed in two principle business divisions; Zinc TV and Zinc Communicate. These divisions are the basis upon which the management reports its primary segmental information.
Unaudited Unaudited Unaudited Audited
Half Year to Half Year to 12 months to 12 months to
30 Jun 2020 30 Jun 2019 30 Jun 2020 30 Jun 2019
Revenues by Business Division GBP'000's GBP'000's GBP'000's GBP'000's
------------------------------- ------------- ------------- ------------- -------------
Zinc TV 6,791 13,128 19,416 21,230
Zinc Communicate* 513 1,641 2,039 3,403
Total 7,304 14,769 21,455 24,633
------------------------------- ------------- ------------- ------------- -------------
* In comparative years this category was split between three categories: Communications, Publishing and Central & plc. Operationally, Communications and Publishing are now combined and management determined it is appropriate to report their information together. Revenue previously recognised as Central & plc relates to communications services and is now disclosed as Zinc Communicate revenue.
5) EXCEPTIONAL ITEMS
Exceptional items are presented separately as, due to their nature or the infrequency of the events giving rise to them, this allows shareholders to understand better the elements of financial performance for the period, to facilitate comparison with prior periods and to assess better the trends of financial performance.
Unaudited Unaudited Unaudited Audited
Half Year to Half Year to 12 months to 12 months to
30 Jun 2020 30 Jun 2019 30 June 2020 30 June 2019
GBP'000's GBP'000's GBP'000's GBP'000's
---------------------------------------------------------- ------------- ------------- ------------- -------------
Impairment of carrying value of goodwill in respect of
Zinc Communicate - (985) - (985)
Change in fair value of contingent consideration in
respect of Tern Television 13 (138) (41) (138)
Reorganisation and restructuring costs (324) (313) (363) (313)
Contingent consideration treated as remuneration (59) (182) (160) (286)
Other exceptional items - 46 - (22)
Total (370) (1,572) (564) (1,744)
---------------------------------------------------------- ------------- ------------- ------------- -------------
6) EARNINGS PER SHARE
Basic loss per share (EPS) for the period / year equals the loss after tax from continuing operations attributable to the Company's ordinary shareholders divided by the weighted average number of issued ordinary shares.
When the Group makes a profit from continuing operations, diluted EPS equals the profit attributable to the Company's ordinary shareholders divided by the diluted weighted average number of issued ordinary shares. When the Group makes a loss from continuing operations, diluted EPS equals the loss attributable to the Company's ordinary shareholders divided by the basic (undiluted) weighted average number of issued ordinary shares. This ensures that EPS on losses is shown in full and not diluted by unexercised share options or awards.
On 13 February 2020 the Company consolidated its ordinary share capital such that each 500 Ordinary Shares of 0.00025p were consolidated into one New Ordinary Share of 0.125p. For presentation purposes, the half year to June 2020 and year to June 2020 weighted average number of shares have been calculated as if the shares had been consolidated for the whole period.
Unaudited Unaudited Unaudited Audited
Half Year to Half Year to 12 months to 12 months to
30 Jun 2020 30 Jun 2019 30 Jun 2020 30 Jun 2019
GBP'000 GBP'000 GBP'000 GBP'000
------------------------------------------------------ ------------- ------------- ------------- -------------
Weighted average number of shares used
in basic and diluted earnings per share calculation 6,721,224 2,838,227 4,807,823 2,799,182
Potentially dilutive effect of share options 193,559 349 115,301 4,028
------------------------------------------------------ ------------- ------------- ------------- -------------
Continuing operations
------------------------ --------- --------- --------- -----------
Basic Loss per Share (31.04)p (71.88)p (65.14)p (97.89)p
Diluted Loss per Share (31.04)p (71.88)p (65.14)p (97.89)p
------------------------ --------- --------- --------- -----------
7) GOODWILL AND INTANGIBLE ASSETS
Customer Multimedia Products Distribution
Goodwill Brands Relationships & Websites Catalogue Total
GBP000 GBP000 GBP000 GBP000 GBP000 GBP000
Cost
At 1 July 2019 29,394 4,497 3,419 122 443 37,875
Other changes* (20,441) (3,818) (116) - - (24,375)
At 30 June 2020 8,953 679 3,303 122 443 13,500
--------------------------------- --------- -------- -------------- -------------------- ------------- ---------
Amortisation
At 1 July 2018 (25,354) (4,046) (1,284) - (59) (30,743)
Charge for 6 months to December
2018 - (49) (232) - (44) (325)
Charge for 6 months to June 2019 - (49) (232) (61) (44) (386)
Impairment charge (985) - - - - (985)
At 30 June 2019 (26,339) (4,144) (1,748) (61) (147) (32,439)
--------------------------------- --------- -------- -------------- -------------------- ------------- ---------
Charge for 6 months to December
2019 - (48) (232) (30) (44) (354)
Charge for 6 months to June 2020 - (48) (232) (31) (45) (356)
Other changes* 20,441 3,818 116 - - 24,375
At 30 June 2020 (5,898) (422) (2,096) (122) (236) (8,774)
--------------------------------- --------- -------- -------------- -------------------- ------------- ---------
Net Book Value -
At 30 June 2020 3,055 257 1,207 - 207 4,726
--------------------------------- --------- -------- -------------- -------------------- ------------- ---------
At 30 June 2019 3,055 353 1,671 61 296 5,436
--------------------------------- --------- -------- -------------- -------------------- ------------- ---------
*The goodwill, brands and customer relationship intangibles have been de-recognised as they were previously fully amortised or impaired. This occurred in the 6 months to December 2019.
8) PROPERTY, PLANT AND EQUIPMENT
Land and buildings Motor vehicles Office and computer equipment Total
GBP000's GBP000's GBP000's GBP000's
As at 30 June 2020 788 - 212 1,000
As at 30 June 2019 21 41 307 369
-------------------- ------------------- --------------- ------------------------------ ---------
9) TRADE AND OTHER RECEIVABLES
Unaudited Audited
30 Jun 2020 30 Jun 2019
GBP'000 GBP'000
------------------------------- ------------ ------------
Current
Trade receivables 3,187 3,628
Less provision for impairment (134) (126)
------------------------------- ------------ ------------
Net trade receivables 3,053 3,502
Other receivables 328 136
Prepayments 400 891
Accrued income 986 2,329
Total 4,767 6,858
------------------------------- ------------ ------------
The carrying amount of trade and other receivables approximates to their fair value. The creation and release of provision for impaired receivables have been included in administration expenses in the income statement.
The maximum exposure to credit risk at the reporting date is the carrying value of each class of asset above. The Group does not hold any collateral as security for trade receivables. The Group is not subject to any significant concentrations of credit risk.
10) LEASES AND RIGHT OF USE ASSETS
The Group has leases for office space and equipment. With the exception of short-term leases and leases of low-value underlying assets, each lease is reflected on the balance sheet as a right-of-us asset and a lease liability. The table below describes the nature of the Group's leasing activities by type of right-of-use asset recognised on balance sheet:
No of right-of-use assets Range of remaining term Average remaining lease
leased (years) term (years)
Short leasehold land and
buildings 7 <1 to 5 2
Office and computer
equipment 8 <1 to 3 2
----------------------------- ---------------------------- ---------------------------- ---------------------------
10) LEASES AND RIGHT OF USE ASSETS CONTINUED
Right-of-use assets
Additional information on the right-of-use assets by class of assets is as follows:
Land and buildings Office and computer equipment Total
GBP'000 GBP'000 GBP'000
Balance as at 1 July 2019 - initial adoption of IFRS
16 399 49 448
Additions 1,435 305 1,740
Depreciation (580) (96) (676)
Balance as at 30 June 2020 1,254 258 1,512
------------------------------------------------------- ------------------- ------------------------------ --------
The right-of-use assets are included in the same line item as where the corresponding underlying assets would be presented if they were owned, which is property, plant & equipment.
Lease liabilities
Lease liabilities are presented in the statement of financial position as follows:
Unaudited Audited
30 Jun 2020 30 Jun 2019
GBP000's GBP000's
------------- ------------ ------------
Current 286 32
Non-current 1,260 20
1,546 52
------------- ------------ ------------
Additional information on the lease liabilities are as follows:
Land and buildings Office and computer equipment Total
GBP'000 GBP'000 GBP'000
------------------------------------------------------- ------------------- ------------------------------ --------
Balance as at 1 July 2019 - initial adoption of IFRS
16 399 52 451
Additions 1,318 305 1,623
Interest expense 33 21 54
Lease payments (467) (115) (582)
Balance as at 30 June 2020 1,283 263 1,546
------------------------------------------------------- ------------------- ------------------------------ --------
11) TRADE AND OTHER PAYABLES
Unaudited Audited
30 Jun 2020 30 Jun 2019
GBP'000 GBP'000
--------------------------------- ------------ ------------
Current
Trade payables 517 1,997
Other payables 66 83
Other taxes and social security 766 1,010
Accruals 3,149 3,523
Contract liabilities 1,884 1,810
Total 6,382 8,423
--------------------------------- ------------ ------------
The Directors consider that the carrying amount of trade and other payables approximates to their fair value. The Group's payables are unsecured.
12) SHARE CAPITAL
Unaudited Half Year Unaudited Half Year Unaudited 12 months Audited 12 months
to 30 Jun 20 To 30 Jun 19 to 30 Jun 20 to 30 Jun 19
Share Share Share Share
Number of Capital Number of Capital Number of Capital Number of Capital
Shares GBP'000 Shares GBP'000 Shares GBP'000 Shares GBP'000
Ordinary
Shares
At start of
period 1,489,573,609 3.7 1,419,113,435 3.5 1,419,113,435 3.5 1,359,586,281 3.4
Shares issued 4,963,768 6.2 - - 75,423,942 6.4 59,527,154 0.1
Share
consolidation
(1 for 500) (1,486,594,462) - - - (1,486,594,462) - - -
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
At end of
period 7,942,915 9.9 1,419,113,435 3.5 7,942,915 9.9 1,419,113,435 3.5
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
Deferred
Shares
At start of
period 276,666,012 5,506 276,666,012 5,506 276,666,012 5,506 276,666,012 5,506
Deferred
shares
arising on
preference
share
conversion 332,049 6.6 - - 332,049 6.6 - -
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
At end of
period 276,998,061 5,513 276,666,012 5,506 276,998,061 5,513 276,666,012 5,506
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
D Deferred
Shares
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
At start and
end of period 419,397,339 418 419,397,339 418 419,397,339 418 419,397,339 418
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
Total called
up share
capital 704,338,315 5,941 2,115,176,786 5,928 704,338,315 5,941 2,115,176,786 5,928
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
Preference
shares
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
At start of
period 767,354 767 838,633 839 838,633 839 933,887 934
Conversion of
preference
shares to
ordinary
shares (767,354) (767) - - (838,633) (839) (95,254) (95)
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
At end of
period - - 838,633 839 - - 838,633 839
--------------- ---------------- ---------- -------------- ---------- ---------------- -------- -------------- --------
12) SHARE CAPITAL CONTINUED
Capital fundraise and balance sheet restructure
On 12 February 2020 the Company announced that it had raised GBP3.5 million (before expenses) by way of a placing of 3,888,889 New Ordinary Shares (the "Placing Shares"). The proceeds of the Placing are being used to fund various elements of the Company's transformational plan, launched in September 2019, and for general working capital purposes.
Alongside the placing, the Company consolidated its ordinary share capital such that each 500 Ordinary Shares of 0.00025p have been consolidated into one New Ordinary Share of 0.125p (the "Share Consolidation"). The issued share capital of the Company has altered by (i) the Share Consolidation (ii) the issue and allotment of the Placing Shares and (iii) the issue and allotment of the Conversion Shares.
Additionally , in order to simplify the Group's capital structure, the Company carried out the following:
(i) Converted all remaining preference shares and accrued dividends held by Herald, amounting to GBP852,000, into New Ordinary Shares. As a result no preference shares remain on the Company's balance sheet; and
(ii) Extended the long-term debt held with the Herald and the John Booth Charitable Foundation and the term of the unsecured loan notes held with Herald from December 2020 to December 2022; and
(iii) Converted GBP77,000 of long-term debt owing to John Booth into New Ordinary Shares.
Issue of shares
On the 19 February 2020 the Group issued 33,333 new ordindary shares at a price 0.90p per share to a Director in lieu of payment of director fees.
13) POST BALANCE SHEET EVENTS
Balance sheet restructure
The Company received shareholder approval on the 12(th) February 2020 to carry out a capital reduction which was completed on the 2(nd) September 2020 as follows:
(i) The amount standing to the credit of the Company's share premium account, the Deferred Shares and D Deferred Shares have been cancelled; and
(ii) The amount of GBP0.9m, being the entire amount standing to the credit of the Company's merger reserve, has been capitalised by issuing capital reduction shares and thereafter such capital reduction shares were immediately cancelled.
The capital reduction will create realised profits that will eliminate the current deficit on the Company's retained loss account. As a result, any positive distributable reserves generated by the Company from this point should be available for the Board to use in offsetting future losses or for the purposes of paying dividends in the future, subject to the continuing satisfactory financial performance of the Group.
Tern Television Earn Out
Following a strong trading performance by Tern Television Productions Limited ("Tern Television") in the year ended 30 June 2020, the third-year earnings target was achieved. The third-year earnout payment, payable to the vendors of Tern Television in accordance with the terms of the share purchase agreement, is GBP0.5m, of which GBP375,000 will be settled in cash and GBP125,000 settled in shares. Over the three year earn out period the minimum earnout targets were exceeded, resulting in an overachievement amount payable of GBP365,000, which will be settled in shares. All amounts are expected to be settled by November 2020.
This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
END
IR LRMRTMTBBBMM
(END) Dow Jones Newswires
September 18, 2020 02:00 ET (06:00 GMT)
1 Year Zinc Media Chart |
1 Month Zinc Media 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
