RNS Number : 8869O
IDOX PLC
15 June 2022
 

15 June 2022

Idox plc

Half Year Results for the six months ended 30 April 2022

Good performance whilst advancing strategy to focus on software businesses

 

Idox plc (AIM: IDOX, 'Idox', 'the Company' or 'the Group'), a leading supplier of specialist information management software and solutions to the public and asset intensive sectors, is pleased to announce its unaudited half year results for the six months ended 30 April 2022 ('H1 FY22').

 

Financial highlights

Continuing operations (FY21 comparatives exclude Idox Content businesses disposed in H1 FY21):

Revenue

·    Increased by 7% to £33.2m (H1 FY21: £31.1m), driven by double digit growth in Public Sector Software.

·   Recurring revenues1 increased by 13% to £19.8m (H1 FY21: £17.6m), and now account for 60% of the Group's total revenue (H1 FY21: 57%).

Profit

·    Adjusted2 EBITDA increased by 8% to £11.0m (H1 FY21: £10.1m).

·    Operating profit increased by 3% to £4.3m (H1 FY21: £4.1m).

·    Adjusted2 EBITDA margin consistent at 33% (H1 FY21: 33%).

·    Operating profit margin consistent at 13% (H1 FY21: 13%).

·    Statutory profit before tax £3.6m (H1 FY21: £3.7m).

·    Adjusted3 diluted EPS increased by 7% to 1.21p (H1 FY21: 1.13p).

·    Statutory diluted EPS increased by 1% to 0.68p (H1 FY21: 0.67p).

Cash

·   Net debt4 reduction of 54% in the period to £3.8m (31 October 2021: net debt £8.1m; 30 April 2021: net cash £7.6m). Comparatives reflect disposal of Content businesses which generated net proceeds of £10.7m in H1 FY21, and three acquisitions completed in H2 FY21 with initial net consideration of £10.5m.

·    Significant resources in place to fund M&A, including £35m revolving credit facility and £10m accordion.

·   Cash generated from operating activities before taxation as a percentage of Adjusted EBITDA for total operations was 122% (H1 FY21: 169%).

 

Operational highlights

·    Order intake of c.£40m, up 15% from H1 FY21, with strong pipeline underpinning our confidence over the medium term.

·   Contract wins and extensions with increased average tenure across both our Public Sector Software and Engineering Information Management (EIM) businesses.

·  Strong double-digit growth in revenue and profit in Public Sector Software buoyed by FY21 acquisitions; weaker performance in EIM due to continued global uncertainties.

·    Integration of 2021 acquisitions substantially complete and to plan.

·    Continued upscaling of Pune, India, centre of excellence to increase efficiency, capability, and knowledge sharing.

·    Good progress on furthering our M&A pipeline with strengthened and dedicated team, led by Rob Grubb.

 

Current trading and outlook

·   Combination of recurring revenue and orderbook, in resilient Public Sector Software markets, provides good revenue visibility for the remainder of FY22.

·    EIM expected to deliver improved H2 FY22 performance.

·    The business continues to perform well and in line with the Board's expectations.

 

David Meaden, Chief Executive Officer of Idox said:

"We continue to make good progress advancing our strategy to focus on software. Our software solutions deliver value to our customers through managing their complex operational, legislative, and regulatory issues, whilst enabling us to maintain long term relationships with them.

 

Operationally, the business continues to perform strongly within our 'Four Pillars' framework. I am particularly pleased with the progress from the investment we have made in the business; in our people development, notably our culture of engagement and leadership, organisational design incorporating our offshore capabilities, improved management information and automation programmes. All of this has helped deliver an improved quality of revenue, with strong margins and underlying cash generation.

 

Further investments in our M&A team, led by Rob Grubb our former CFO, has created greater focus and opportunity for further expansion through acquisitions.

 

The outlook for the business is promising as we continue to improve our operational capabilities and build momentum in our chosen markets. We are now firmly focussed on our 'fly phase' which we believe will drive value for our key stakeholders."

 

 

There will be a webcast at 9:00am UK time today for analysts and investors. To register for the webcast please contact MHP Communications at idox@mhpc.com

 

For further information please contact:

 

Idox plc

+44 (0) 870 333 7101

David Meaden, Chief Executive Officer

investorrelations@idoxgroup.com 

Anoop Kang, Chief Financial Officer

 


 

Peel Hunt LLP (NOMAD and Broker)

+44 (0) 20 7418 8900

Edward Knight

 

Paul Gillam

 

James Smith




MHP Communications

+ 44 (0) 20 3128 8404

Reg Hoare / Matthew Taylor

 idox@mhpc.com

 

About Idox plc

For more information see www.idoxgroup.com @Idoxgroup

 

 

Alternative Performance Measures

These items are excluded from statutory measures of profit to present a measure of cash earnings from underlying activities on an ongoing basis. This is in line with management information requested and presented to the decision makers in our business; and is consistent with how the business is assessed by our debt and equity providers.

1Recurring revenue is defined as revenues recognised from support and maintenance fees, managed service fees (including for hosting) and Software-as-a-Service subscription fees.

2Adjusted EBITDA is defined as earnings before amortisation, depreciation, restructuring, acquisition costs, impairment, financing costs and share option costs. Share option costs are excluded from Adjusted EBITDA as this is a standard measure in the industry and how management and our shareholders track performance (see note 11 for reconciliation).

3Adjusted EPS excludes amortisation on acquired intangibles, restructuring, financing, impairment, share option and acquisition costs (see note 11 for reconciliation).

4 Net (debt) / cash is defined as the aggregation of cash, bank borrowings and the long-term bond.

 

Chair's statement

 

Introduction

I am pleased to report that the first half of this financial year has once again seen a robust performance from the Group. During a period in which the economic environment has become more difficult due to the war in Ukraine, the lingering effects of the Covid-19 pandemic and the resulting pressure on costs and talent, it is pleasing to see the business continue to progress so well and continue to build momentum.

 

Following a period of corporate activity in the second half of FY21, which saw the business become increasingly focussed on its software operations, we are pleased to report continuing Group revenues up 7% on the same period last year and a growth of 8% at EBITDA. This robust performance also translated into a strong cash performance, with cash generated from continuing operations, before tax, being £13.4m, representing a conversion rate of 122% against an EBITDA for the period of £11.0m.

 

Once again net debt was considerably reduced, on this occasion by 54% in the period. The Group is well placed to continue to execute on our growth strategy supported by selective strategic acquisitions, with £7.1m of available cash supplemented by our £35m revolving credit facility and £10m accordion.

 

We are confident in the momentum being built in the business and this is supported by an increase in order intake over the period of 15%, with a strong pipeline underpinning our confidence in the medium term.

 

The markets in which we operate have been the subject of much recent discussion, particularly around Planning and the ongoing trend in Local Government for consolidation into larger authorities. Whilst many of the well trailed Planning Reform activities have not transpired to date, the continued push for improvements in citizen engagement and the better use of data in property and infrastructure development strategies are encouraging. These trends, along with the continuing need for simplicity and cost savings using advanced technology solutions lead us to believe there will continue to be good opportunities for the business over the longer term. During the period we have also seen some good contract wins in the EIM business, which will be realised in the second half of the year.

 

We have spoken of our strategy to supplement our existing market offerings with further targeted acquisitions, and I am pleased that the three acquisitions we made last year have integrated so well with the business. We have more to come from enhancing our combined offerings for clients, but we have made strong progress to date. Since the acquisition of Idox Cloud in 2019, we have generated revenue derived from the areas related to our regulated offerings of over £7.5m and this bodes well for the companies we were able to add to the Group last year.

 

We have increased our focus on further acquisitions and continue to look for accretive, synergistic opportunities that support the long-term focus on software and which complement the existing portfolio. We are confident that there are a range of opportunities that fit the key criteria we have defined, and we look forward to adding further assets in due course.

 

During the reporting period we have undertaken work to report our progress in matters relating to ESG and enhanced our reporting on matters relating to diversity, equality and inclusivity. In each of these areas our reporting is now illustrative of the attention the management team place upon these matters and the culture within the business that seeks to ensure that all stakeholders, foremost amongst these our employees, can be proud of Idox work in this area. The Chief Executive's statement includes further information on our ESG related activities.

 

Dividend

As previously announced, the Group paid a dividend of 0.4p per share in April 2022 in respect of the year ending 31 October 2021. Our current policy is to only declare a final dividend and therefore there is no interim dividend in respect of H1 FY22 (H1 FY21: £Nil). We will keep the level of future dividends under review in consideration of our financial position and our confidence in the future.

 

Board

During the reporting period, Rob Grubb resigned his Board position as Chief Financial Officer and took up a role as M&A Director for the Group reporting to the CEO, David Meaden. He was succeeded by Anoop Kang who was appointed to the Board as CFO on 16 March 2022, having previously held a number of senior finance roles, including CFO, in a range of well-known companies.

 

Summary

The Group has made credible progress with its strategy during the period, building on the transformation achieved previously. Idox is now a pure software Group and is well positioned to progress further with the financial resources at its disposal. The business continues to perform well and in line with the Board's expectations.

 

 

Christopher Stone                                            

Chair of the Board                                                                                  

 

 

Chief Executive's statement

 

Building momentum

Our four pillars of Revenue expansion, Margin enhancement, Simplification and Communication continue to be the platform on which we build and operate the business. I am pleased to report on another period of strong performance as we continued to focus on software businesses that deliver value to customers, and which allow Idox to maintain long term relationships through our proven ability to manage complex operational, legislative, and regulatory issues.

 

The three acquisitions made in the second half of FY21 (Aligned Assets, thinkWhere & exeGesIS) strengthen our position in the area of Planning Technology and further expanded our capabilities in Address Management and particularly in Geo-Spatial solutions and services. These acquisitions are now fully integrated within our sales and operational delivery teams, and we are already seeing benefits from our combined propositions as well as opportunities to develop further into near adjacent markets.

 

We are in a strong financial position to add further customers, technology, and recurring income through carefully selected M&A, further extending Idox's position in markets where it is noted for its expertise and insight.

 

Strong progress

During this reporting period we have seen growth in Group revenues for our continuing operations of 7%, with accompanying adjusted EBITDA improving by 8% from £10.1m to £11.0m. Following strong cash generation, we have moved from a net debt position at 31 October 2021 of £8.1m to a net debt position of £3.8m.

 

As our focus has now shifted into our 'fly phase', and given our strong operational cadence and financial position, we are well placed for growth in our software operations and have established a solid position from which to add compatible bolt on acquisitions to our portfolio of offerings.

 

The 'Four Pillars' programme

Revenue expansion

The Chair of the Board referenced the unsettling economic conditions caused by the war in Ukraine and the lingering effects of the pandemic. During the period we demonstrated high resilience as a business and our core areas performed well. Our strong market positions have allowed us to continue to sell more to existing clients as we meet their needs, as well as adding new client accounts. Performance overall has been bolstered by the transformational activities we have undertaken that have led to better sales execution and improved integration across the Group, which in turn have delivered consistent margins and improved bottom-line performance.

 

Order intake across the Group for the six months ended 30 April 2022 continued to grow, helping to support the in-year revenue growth and build the future orderbook. In the period we secured c.£40m of total contract value, increasing by 15% over the same period last year.

 

Sales order intake in local government continued to rise, up 13% on the same period; new wins in H1 FY21 included Rother & Wealden District Council, Dartmoor National Park Authority and Belfast City Council, choosing to implement the Idox Cloud Solution. The Idox Cloud business continued to enjoy good growth in H1 FY22 as planned, with revenues up 7%, whilst its recurring revenue was up 11% on the same period last year.

 

In Elections, we saw a very busy first half of the year. A combination of UK local elections, an election in Malta and the completion of a number of project deliverables for the Scottish eCount contract resulted in revenues up 17% when compared to the same period in FY21.

 

Health revenues also increased 9% on the comparable period with consistent recurring revenue and new sales from our sexual health products. Sales orders were also up in the period, although we still believe customers have continued to focus their efforts on managing the after effects of the Covid-19 pandemic.

 

In the Grants subscription business incorporating GrantFinder & ResearchConnect, our new product UI (launched last year) has been welcomed by the market. Revenues were up in the period 6% and sales order intake was also up over 10% in the period. We also continued support for Charities and organisations with incomes of less than £30,000 through the "My Funding Central" solution, providing free access to grants and funding information to over 3,000 subscribers following the withdrawal of these services by the National Council Voluntary Organisation.

 

New business sales in EIM were supported by significant new FusionLive sales including Lummus Technologies and Transalta, supporting growth in the markets of Renewables and Construction. Revenues were down in EIM as the business was affected by uncertainty in some of its markets largely due to the impact of the global economy and the war in Ukraine.

 

Margin enhancement

During the period we have substantially grown our operations in India, expanding our operational footprint to include the areas of HR, Finance and Professional Services as well as broadening our Development Services there. We see scope for further expansion throughout the rest of this year and beyond.

 

Development teams have been successfully restructured, our technology footprints have been consolidated where possible and we have improved resource sharing across our teams. Cost savings and efficiencies driven through data centre consolidation and greater sharing of skills and capabilities across the software and professional services teams continued to take effect.

 

Overall, these changes and investments are expected to enhance our long-term margins.

 

Simplification

Stratification of the sales teams has provided a greater focus on communication, renewals and the customer experience and continues to positively impact customer attrition and the length of contracts.

 

Continued investment in our internal processes, systems, and the integration of data across sales, customer services, professional services and finance ensures that we have consistent customer information, improving all aspects of our operational performance.

 

Professional Services utilisation continues to improve, and significant work has been delivered to improve and simplify the process of data migration between Idox solutions, thus making the transition of on-premise legacy platforms to our latest cloud provisioned services shorter and more cost effective for customers.

 

Communication

Regular and open communication with all colleagues across the business is a strategic focus for the Group and is delivered through a number of channels.

 

We continue to provide regular updates through our CEO broadcasts where various members of the management team participate to provide a broad range of insights and inputs to the sessions, including an open Q&A provision for all colleagues to participate. Our colleagues across the business are highly engaged and participation levels demonstrate this.

 

Personally, conducting final conversations with prospective new team members enables me to outline how we operate and work at Idox, what they can expect from us and we in turn expect from them. This ensures that we have a well communicated and understood culture and our ambitions for the business and the opportunity for individuals to have meaningful careers in a unique company can be fully aligned from the outset.

 

Responsible Idox

Conducting business responsibly is core to Idox's business model and long-term strategic goals. The Board recognises the importance of our environmental and societal responsibilities in defining and growing the value of our services and solutions and in building lasting commercial relationships across the industries and communities in which we operate. Our commitment is focused in four areas: our people, our communities, our environment, and our organisational responsibilities. Each of these focus areas addresses relevant United Nations Sustainable Development Goals.

 

In FY21 we formed an ESG steering committee, with the core responsibility of understanding and monitoring how our business practices are sustainable in environmental and social terms, as well as ensuring Idox is well governed. This committee has sponsored further initiatives during the first half of FY22 with particular focus on Diversity, Equality and Inclusivity, most notably with the 'Dare to be Different' survey which was completed during the period. Response rate from employees was extremely high, demonstrating the levels of commitment our team have in celebrating our successes whilst also identifying further opportunities for improvement. Our most recent initiative is the introduction of 'Employee Lounges' - small virtual meetings to discuss how these improvements should be made in the most effective way.

 

Idox recognises the importance of environmental protection and is committed to operating its business responsibly by operating an Environmental Management System accredited to BS EN ISO 14001:2015, participating in the Energy Saving Opportunities Scheme ('ESOS'), and meeting the requirements of the Streamlined Energy and Carbon Reporting ('SECR') regulations. FY21 saw the introduction of enhanced reporting of our Scope 1, 2 and 3 emissions disclosures within the Task Force on Climate-related Financial Disclosures ('TCFD') framework and in the first half of FY22 we have continued to drive initiatives such as moving towards electric vehicles for our service operations and maintaining disciplines on avoiding unnecessary travel as Covid restrictions have been removed.

 

Employees continue to use our community days scheme to support good causes in their local communities and the payroll giving scheme to maximise the impact of their contributions. The workplace wellbeing sessions also continue to be very well attended and appreciated by members of the Idox Team.

 

Outlook

We continue to build momentum with a sharp focus on growing revenues within an optimised operational structure; this will support good margin performance as we progress through our 'fly phase' which we believe will drive value for all our stakeholders.

 

We are making good progress and our strategy remains unchanged. We are clear in our view that software provided in the cloud and / or provisioned through our data centre services across each of our business areas is a strategic necessity to service the market needs whilst, in turn, growing our recurring revenue and we continue to invest across the business to facilitate this.

 

Our good cash generation provides a solid foundation from which to invest in organic growth whilst initiating complimentary growth through the acquisition of strategic targets that add to our portfolio of offerings. Overall, our current full year financial performance is expected to be in line with Board expectations reflecting our strong order book and consistent operational execution.

 

 

David Meaden

Chief Executive Officer                                        

 

 

Chief Financial Officer's review

 

Financial review

The first six months of 2022 have built upon the changes implemented in FY21. We have successfully integrated Aligned Assets and thinkWhere into the Group, with exeGesIS substantially progressed and planned to complete in the second half of the year. The acquisitions have proven to be earnings enhancing as anticipated, contributing towards our 7% increase in continuing revenue to £33.2m (H1 FY21: £31.1m) and our 8% increase in adjusted EBITDA to £11.0m (H1 FY21: £10.1m).

 

The Idox Content business was classified as discontinued following its disposal in FY21.

 

The following table sets out the Revenue and Adjusted EBITDA for each of the Group's segments.

 



H1 FY22

H1 FY21

Variance



£000

£000

£000

%

Revenue


 




- Public Sector Software


29,652

26,982

2,670

10%

- Engineering Information Management


3,554

4,148

(594)

(14%)

Idox Software


33,206

    31,130

2,076

7%

Idox Content (discontinued)


-

    3,897

(3,897)

N/A

Total


33,206

    35,027

(1,821)

(5%)







Revenue Split






- Public Sector Software


89%

77%



- Engineering Information Management


11%

12%



- Idox Software


100%

89%



- Idox Content (discontinued)


-

11%









Adjusted EBITDA1






- Public Sector Software


10,679

9,420

1,259

13%

- Engineering Information Management


311

719

(408)

(57%)

Idox Software


10,990

    10,139

851

8%

Idox Content (discontinued)


-

276

(276)

N/A

Total


10,990

10,415

575

6%







Adjusted EBITDA Margin Split






- Public Sector Software


36%

35%



- Engineering Information Management


9%

17%



- Idox Software


33%

33%



- Idox Content (discontinued)


-

7%



- Total


33%

30%



 

1Adjusted EBITDA is defined as earnings before amortisation, depreciation, restructuring, acquisition costs, impairment, financing costs and share option costs. See note 11 for reconciliations of the alternative performance measures.

 

Public Sector Software ('PSS') and Engineering Information Management ('EIM')

PSS delivered revenues of £29.7m, an improvement of 10% on the prior year, while the revenues in EIM have decreased to £3.6m in the period. Within PSS, the acquisitions made in FY21, contributed £3.2m of revenue. On a 'like for like' basis the Group delivered £30.0m of revenue, slightly down on the prior period.

 



H1 FY22

H1 FY21

Variance



£000

£000

£000

%

Idox Software Revenues






- Recurring (PSS)


16,866

14,508

2,358

16%

- Recurring (EIM)


2,964

3,117

(153)

(5%)



19,830

17,625

2,205

13%







- Non-Recurring (PSS)


12,786

12,474

312

3%

- Non-Recurring (EIM)


590

1,031

(441)

(43%)



13,376

13,505

(129)

(1%)









33,206

31,130

2,076

7%

- Recurring1


60%

57%



- Non-Recurring2


40%

43%



 

1Recurring revenue is defined as revenues associated with access to a specific ongoing service, with invoicing that typically recurs on an annual basis and underpinned by either a multi-year or rolling contract. These services include Support & Maintenance, SaaS fees, Hosting services, and some Managed service arrangements which involve a fixed fee irrespective of consumption.

2Non-recurring revenue is defined as revenues without any formal commitment from the customer to recur on an annual basis.

 

Total recurring revenue increased by 13% in the period to £19.8m and now accounts for 60% of the Group's total revenue (H1 FY21: 57%). Recurring revenues in PSS have increased 16% to £16.9m and have been positively impacted by the acquisitions in the second half of FY21. In EIM recurring revenues have decreased by 5% to £3.0m, impacted by certain contracts which ended in FY21 and were not renewed and a continuation of uncertain market conditions.

 

Non-recurring revenues have remained stable at £13.4m for the period and account for 40% of the Group's revenue. A reduction of £0.4m in EIM has been offset by improvements in PSS, particularly in the Elections part of the business.

 

The Group's order intake for the period was up 15% on last year to c.£40m. Furthermore, the average tenure of new contracts has increased from 20 months to 22 months, as the Group focuses on transitioning existing customer relationships to longer term arrangements, this includes contract wins in both PSS and EIM. The orderbook for professional services ended the period at £8.9m, down from £9.8m at 31 October 2021 and as a result of the planned unwind of Elections contracts.

 

Adjusted EBITDA increased by 8% to £11.0m (H1 FY21: £10.1m), delivering a stable EBITDA margin of 33% (H1 FY21: 33%). The improvement in adjusted EBITDA benefitted from the FY21 acquisitions but was partially offset by reduced revenues in EIM and the phasing of certain contracts in PSS to the second half of the year.

 

We continue with our efforts to improve efficiencies through marginal gains across our sales, development, professional services and support activities, and leverage our common resources to drive higher margins through improved economies of scale.

 

Profit / (Loss) Before Taxation

The following table provides a reconciliation between adjusted EBITDA and statutory profit before taxation for continuing operations.

 



H1 FY22

H1 FY21

Variance



£000

£000

£000

%







Adjusted EBITDA


10,990

    10,139

851

8%







Depreciation & Amortisation


(5,328)

(5,043)

(285)

6%

Restructuring costs


(119)

    (160)

41

(26%)

Acquisition costs


(11)

       (6)

(5)

83%

Financing costs


(30)

       (29)

(1)

3%

Share option costs


(1,249)

       (784)

(465)

59%

Net finance costs


(651)

    (462)

(189)

41%

Profit before taxation


3,602

3,655

(53)

(1%)

 

The reported profit before tax for continuing operations was £3,602,000 (H1 FY21: £3,655,000).

 

Restructuring costs are analysed as follows:

 



H1 FY22

H1 FY21

Variance



£000

£000

£000

%







Corporate restructuring


109

-

109

100%

Litigation


-

(11)

11

100%

Property


10

-

10

100%

Take over approach


-

171

(171)

(100%)

Total restructuring costs


119

160

(41)

(26%)

 

Acquisition costs of £11,000 (H1 FY21: £6,000) relates to the final settlements in relation to the acquisition of Aligned Assets, thinkWhere and exeGesIS in FY21. The prior year comparative is in relation to Idox Cloud (formerly Tascomi) in August 2019.

 

Financing costs of £30,000 (H1 FY21: £29,000) relate to professional fees incurred as part of the ongoing bank facility agreement.

 

Share option costs of £1.2m (H1 FY21: £0.8m) relate to the accounting charge for awards in the current and prior years under the Group's Long-term Incentive Plan.

 

Net finance costs have increased to £0.7m (H1 FY21: £0.5m) as a result of the foreign exchange gain on the revaluation of the euro denominated bond being lower than in the comparative period and less interest being payable in respect of the Group's banking facilities.

 

The Group capitalised £3.1m of development costs during the period (H1 FY21: £2.2m). £0.7m related to the FY21 acquisitions and £2.4m in respect of the Group's legacy products. The Group has a number of products which are all at differing stages of their lifecycle. These platforms require continued investment to remain operational and current. For example, enhancements include technical refreshes, functional changes and investment needed to ensure continued operability.

 

Taxation

The effective tax rate (ETR) for the period was 17% (H1 FY21: 8%) for total operations. The ETR for the period for continuing operations was 15% (H1 FY21: 18%). On an adjusted basis the Group's ETR was 20% (H1 FY21: 20%).

 

The main factors for the reduction in the volatility in the ETR on the profit before tax position was the disposals in FY21 which resulted in income not subject to tax, meaning permanent and other differences giving rise to ETR effects were proportionately lower in the current period. The difference between the statutory rate of 19% and the adjusted ETR of 20% is due to certain disallowables, the impact of overseas tax rates and international losses arising in the period and not recognised.  

There are substantial carried-forward losses not recognised for deferred tax purposes to date, owing to adoption of a prudent loss recognition position. The gross value of these losses not recognised to date totals £12m, split across Malta (£9.1m), the UK (£0.6m), and France (£2.3m). The Board is hopeful that the Group will benefit from the unrecognised tax losses in the UK and France in the future and these will be recognised at the point where utilisation becomes more certain.

 

Earnings per share and dividends

Basic earnings per share for continuing operations improved 3% to 0.70p (H1 FY21: 0.68p) as a result of the Group reporting a larger profit after tax compared to that in H1 FY21. Diluted earnings per share for continuing operations improved 1% to 0.68p (H1 FY21: 0.67p).

 

Adjusted basic earnings per share for continuing operations increased 7% to 1.24p (H1 FY21: 1.16p). Adjusted diluted earnings per share for continuing operations increased 7% to 1.21p (H1 FY21: 1.13p).

 

In line with FY21 the Board does not propose an interim dividend in respect of the six months ended 30 April 2022. We will keep the level of future dividends under review in consideration of our financial position and our confidence in the future.

 

Balance sheet and cashflow

The Group's net assets have increased to £63.1m compared to £60.8m at 31 October 2021. The constituent movements are detailed in the Group's consolidated Statement of Changes in Equity: which are summarised as follows:

 


6 months to

30 April 2022

£000



Total Equity as per FY21 Financial Report

60,810

Share option movements

1,221

Equity dividends paid

(1,784)

Profit for the period

2,508

Exchange gains on translation of foreign operations

310

Total Equity as per H1 FY22 Financial Report

63,065


The Group continued to have good cash generation in the period. Cash generated from operating activities before taxation as a percentage of Adjusted EBITDA for total operations was 122% (H1 FY21: 169%). The reduction in the conversion rate is primarily due to the settlement of VAT deferrals and exceptional cash costs in H1 FY22 and the timing of certain other creditor payments falling into the second half of FY21.

 



H1 FY22

H1 FY21



£000

£000





Net cashflow from operating activities after taxation


11,127

17,775

Capex


(3,588)

(3,097)

Lease payments


(509)

(678)

Free cashflow


7,030

14,000

 

The Group ended the period with net debt of £3.8m (H1 FY21: net cash of £7.6m), representing a 54% reduction from the net debt position of £8.1m at 31 October 2021. The net cash position in the prior year reflected the net cash inflow of £10.7m from the disposal of our Content business, which was subsequently reinvested in the acquisitions in the second half of the year. Net debt comprised cash of £21.6m less bank borrowings of £14.5m and the Maltese listed bond of £10.9m.

 

In October 2021 the Group extended its revolving credit facility of £35m and £10m accordion with the Royal Bank of Scotland plc, Silicon Valley Bank and Santander UK plc for an additional 18 months, to June 2024. The Group also transitioned from LIBOR to SONIA at this point.

 

 

 

The Group has carefully assessed the ongoing impact of the Covid-19 pandemic on the business and on our customers. Idox is fundamentally resilient due to the Group's high recurring revenue base, its focus on public sector markets and the high proportion of staff that routinely work from home. The Group retains significant liquidity with cash and available committed bank facilities and has strong headroom against financial covenants. For this reason, the Directors continue to adopt the going concern basis in preparing the financial statements.

 

 

Anoop Kang

Chief Financial Officer

 

 

Note

 

6 months to 30 April 2022

(unaudited)

6 months to

30 April 2021*

(unaudited)

12 months to

31 October 2021

(audited)

 

 

£000

£000

£000

 





Continuing operations





Revenue

3

33,206

31,130

62,185

Cost of sales


(8,389)

(8,467)

(17,130)

Gross profit


24,817

22,663

45,055

Administrative expenses


(20,564)

(18,546)

(37,415)

Operating profit


4,253

4,117

7,640

 


 

 

 

Analysed as:





Adjusted EBITDA

11

10,990

10,139

19,519

Depreciation & Amortisation


(5,328)

(5,043)

(10,204)

Restructuring costs


(119)

(160)

90

Acquisition costs


(11)

(6)

134

Financing costs


(30)

(29)

(110)

Share option costs


(1,249)

(784)

(1,789)






Finance income


219

801

818

Finance costs


(870)

(1,263)

(1,190)






Profit before taxation


3,602

3,655

7,268

 


 

 

 

Income tax charge

5    

(527)

(650)

(1,237)






Profit for the period from continuing operations


3,075

3,005

6,031

 





Discontinued operations





(Loss) / profit for the year from discontinued operations

6

(567)

4,284

5,918






Profit for the period attributable to the owners of the parent


2,508

7,289

11,949

 





Other comprehensive income / (loss) for the period

Items that will be reclassified subsequently to profit or loss:

Exchange movement on translation of foreign operations net of tax


310

401

(108)

Other comprehensive income / (loss) for the period, net of tax


310

401

(108)

Total comprehensive income for the period attributable to owners of the parent


2,818

7,690

11,841

 





Earnings per share attributable to owners of the parent during the period



From continuing operations





Basic

7

0.70p

0.68p

1.37p

Diluted

7

0.68p

0.67p

1.34p






From continuing and discontinued operations





Basic

7

0.57p

1.66p

2.71p

Diluted

7

0.56p

1.62p

2.65p

Consolidated interim statement of comprehensive income

 

\* The comparatives have been re-presented for a more appropriate reallocation between cost of sales and administrative expenses as result of the Content business being reclassified as discontinued operations in the prior period. There has been no change to the overall results.

 

The accompanying notes form an integral part of these financial statements.

 


Note

 

At 30 April

2022

(unaudited)

 

At 30 April 2021 (unaudited)

 

At 31 October 2021

(audited)



 

£000

 

£000

 

£000

Assets


 

 

 

 

 

 

Non-current assets








Property, plant and equipment



1,341


1,179


1,307

Intangible assets

8


91,530


71,386


92,025

Right-of-use-assets



2,000


2,066


2,363

Deferred tax assets



2,133


1,450


2,623

Total non-current assets



97,004


76,081


98,318

 








Current assets








Trade and other receivables



20,966


20,088


16,968

Current tax receivable



725


-


-

Cash and cash equivalents



21,560


29,159


18,283

Total current assets



43,251


49,247


35,251

 








Total assets



140,255


125,328


133,569









Liabilities








Current liabilities








Trade and other payables



8,404


7,372


8,075

Deferred consideration



2,691


-


2,070

Current tax payable



-


126


1,399

Other liabilities



30,928


33,388


23,547

Provisions



853


1,967


1,433

Lease liabilities



563


701


727

Total current liabilities



43,439


43,554


37,251

 








Non-current liabilities








Deferred tax liabilities



6,256


3,445


5,579

Deferred consideration



-


-


841

Lease liabilities



1,454


1,485


1,747

Other liabilities



727


934


949

Bonds in issue



10,848


11,364


10,998

Borrowings



14,466


10,207


15,394

Total non-current liabilities



33,751


27,435


35,508

Total liabilities



77,190


70,989


72,759

Net assets



63,065


54,339


60,810

 








Equity








Called up share capital



4,511


4,463


4,469

Capital redemption reserve



1,112


1,112


1,112

Share premium account



41,556


41,466


41,556

Treasury reserve



(594)


(594)


(594)

Share option reserve



3,673


3,068


3,962

Other reserves



8,789


7,528


8,789

ESOP trust



(445)


(379)


(417)

Foreign currency translation reserve



121


320


(189)

Retained earnings / (accumulated losses)



4,342


(2,645)


2,122

Equity attributable to the owners of the parent


63,065


54,339


60,810

Consolidated interim balance sheet

 

 

The financial statements were approved by the Board of Directors and authorised for issue and are signed on its behalf by:

 

 

David Meaden                                                  Anoop Kang

Chief Executive Officer                                         Chief Financial Officer

 

The accompanying notes form an integral part of these financial statements.

 

 

 

 

Called up share capital

£000

 

Capital redemption

reserve

£000

Share

premium

account

£000

 

 

Treasury reserve

 £000

 

Share

options

reserve

£000

 

Other

reserves

£000

 

 

ESOP

trust

£000

Foreign currency translation reserve

£000

Retained earnings / (accumu-lated losses)

£000

 

Total

£000

Balance at 1 November 2020 (audited)

4,450

1,112

41,356

(621)

2,618

7,528

(373)

(161)

(8,951)

46,958

Issue of share capital

13

-

110

-

-

-

-

-

-

123

Share option charge

-

-

-

-

893

-

-

-

-

893

Exercise / lapses of share options

-

-

-

27

(443)

-

-

-

428

12

ESOP trust

-

-

-

-

-

-

(6)

-

-

(6)

Equity dividends paid

-

-

-

-

-

-

-

-

(1,331)

(1,331)

Transactions with owners and non-controlling interests

13

-

110

27

450

-

(6)

-

(903)

(309)

Profit for the period

-

-

-

-

-

-

-

-

7,289

7,289

Other comprehensive income










 

Recycled exchange movements on disposal of subsidiaries

-

-

-

-

-

-

-

80

(80)

-

Exchange movement on translation of foreign operations

-

-

-

-

-

-

-

401

-

401

Total comprehensive loss for the period

-

-

-

-

-

-

-

481

7,209

7,690

At 30 April 2021 (unaudited)

4,463

1,112

41,466

(594)

3,068

7,528

(379)

320

(2,645)

Issue of share capital

6

-

90

-

-

-

-

-

-

96

Share options charge

-

-

-

-

1,001

-

-

-

-

1,001

Exercise / lapses of share options

-

-

-

-

(107)

-

-

-

107

-

ESOP trust

-

-

-

-

-

-

(38)

-

-

(38)

Fair value of deferred consideration shares on purchase of subsidiary

-

-

-

-

-

1,261

-

-

-

1,261

Transactions with owners

6

-

90

-

894

1,261

(38)

-

107

2,320

Profit for the period

-

-

-

-

-

-

-

-

4,660

4,660

Other comprehensive income










 

Exchange movement on translation of foreign operations

-

-

-

-

-

-

-

(509)

-

(509)

Total comprehensive profit for the period

-

-

-

-

-

-

-

(509)

4,660

4,151

Balance at 31 October 2021 (audited)

4,469

1,112

41,556

(594)

3,962

8,789

(417)

(189)

2,122

Issue of share capital

42

-

-

-

-

-

-

-

-

42

Share option charge

-

-

-

-

1,207

-

-

-

-

1,207

Exercise / lapses of share options

-

-

-

-

(1,496)

-

-

-

1,496

-

ESOP trust

-

-

-

-

-

-

(28)

-

-

(28)

Equity dividends paid

-

-

-

-

-

-

-

-

(1,784)

(1,784)

Transactions with owners

42

-

-

-

(289)

-

(28)

-

(288)

(563)

Profit for the period

-

-

-

-

-

-

-

-

2,508

2,508

Other comprehensive loss










 

Exchange movement on translation of foreign operations

-

-

-

-

-

-

-

310

-

310

Total comprehensive profit for the period

-

-

-

-

-

-

-

310

2,508

2,818

At 30 April 2022 (unaudited)

4,511

1,112

41,556

(594)

3,673

8,789

(445)

121

4,342

Consolidated interim statement of changes in equity

The accompanying notes form an integral part of these financial statements.

 

 

Consolidated interim cash flow statement

 


Note


 

6 months to

30 April 2022

(unaudited)

 

6 months to

30 April 2021 (unaudited)

 

12 months to

31 October 2021 (audited)


 


£000

£000

£000

Cash flows from operating activities






Profit for the period before taxation



3,035

7,935

13,186

Adjustments for:






Depreciation of property, plant and equipment



371

467

801

Depreciation of right-of-use assets



363

610

1,021

Amortisation of intangible assets



4,594

4,420

8,835

Loss / (gain) on disposal of subsidiary

6


567

(4,592)

(6,679)

Finance income



(199)

(801)

(800)

Finance costs



810

1,205

1,060

Debt issue costs amortisation



60

73

144

Research and development tax credit



(161)

(100)

(267)

Share option costs



1,249

903

1,908

Movement in receivables



(4,428)

(2,879)

3,086

Movement in payables



7,177

10,386

(5,947)

Cash generated by operations



13,438

17,627

16,348

 






(Tax paid) / tax refunded



(2,311)

148

206

Net cash from operating activities

 

 

11,127

17,775

16,554

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

Acquisition of subsidiaries



(651)

-

(10,530)

Disposal of subsidiaries



(148)

10,730

10,669

Gain on sale of property, plant and equipment



11

-

-

Purchase of property, plant and equipment



(404)

(790)

(1,110)

Purchase of intangible assets



(3,184)

(2,307)

(4,637)

Finance income



37

19

66

Net cash from / (used in) investing activities



(4,339)

7,652

(5,542)

 






Cash flows from financing activities






Interest paid



(227)

(363)

(967)

New loans



2,500

5,000

15,600

Loan related costs



(76)

-

(292)

Loan repayments



(3,600)

(30,000)

(35,000)

Principal lease payments



(509)

(678)

(1,154)

Equity dividends paid



(1,784)

(1,331)

(1,331)

(Purchase) / issue of own shares



(51)

69

64

Net cash outflows from financing activities



(3,747)

(27,303)

(23,080)

 






Net movement in cash and cash equivalents



3,041

(1,876)

(12,068)

 






Cash and cash equivalents at the beginning of the period



18,283

30,812

30,812

Exchange gains / (losses) on cash and cash equivalents


236

223

(461)

Cash and cash equivalents at the end of the period


21,560

29,159

18,283

 

The accompanying accounting policies and notes form an integral part of these financial statements.

 

 

Notes to the interim accounts

 

1 General information

 

Idox plc is a leading supplier of software and services for the management of Local Government and other organisations. The Company is a public limited company, limited by shares, which is listed on the AIM Market of the London Stock Exchange and is incorporated and domiciled in the UK. The address of its registered office is 2nd Floor, 1310 Waterside, Arlington Business Park, Theale, Reading, RG7 4SA. The registered number of the Company is 03984070. There is no ultimate controlling party.

 

The financial statements are prepared in pounds sterling.

 

 

2 Basis of preparation

 

The financial information for the period ended 30 April 2022 set out in this interim report does not constitute statutory accounts as defined in Section 434 of the Companies Act 2006. The Group's statutory financial statements for the year ended 31 October 2021 have been filed with the Registrar of Companies. The auditor's report on those financial statements was unqualified.

 

The interim financial information has been prepared using the same accounting policies and estimation techniques as will be adopted in the Group financial statements for the year ending 31 October 2022. The Group financial statements for the year ended 31 October 2021 were prepared in accordance with international accounting standards in conformity with the requirements of the Companies Act 2006 and International Financial Reporting Standards (IFRS) adopted pursuant to Regulation (EC) No 1606/2002 as it applies in the European Union. They were also prepared in accordance with International Financial Reporting Standards as issued by the IASB. These interim financial statements have been prepared on a consistent basis and format. The Group has not applied IAS 34 'Interim Financial Reporting', which is not mandatory for AIM companies, in the preparation of these interim financial statements. 

 

Going concern

The Directors, having made suitable enquiries and analysis of the accounts, consider that the Group has adequate resources to continue in business for the foreseeable future. In making this assessment, the Directors have considered the Group's budget, cash flow forecasts, available banking facility with appropriate headroom in facilities and financial covenants, and levels of recurring revenue.

 

In December 2019 the Group had refinanced with the Royal Bank of Scotland plc, Silicon Valley Bank and Santander UK plc. The facilities, which comprise a revolving credit facility of £35,000,000, were extended in October 2021 and are committed until June 2024.

 

Idox along with most companies has been impacted by the Covid-19 pandemic, however the impact on our Group has in the main been limited to the initial disruption of the early stages of the emerging challenges in 2020, including restrictions on physical movement. We have largely seen our operations return to their pre-Covid 19 pandemic levels across our Group.

 

We remain cautious in respect of the ongoing impact of the Covid-19 pandemic and associated restrictions but are confident we are fundamentally resilient due to the Group's high recurring revenue base, its focus on public sector markets and the high proportion of staff that routinely work from home. The Group retains significant liquidity with cash and available committed bank facilities and has strong headroom against financial covenants.

 

On the basis of the above considerations, the Directors have a reasonable expectation that the Group will have adequate resources to continue in business for the foreseeable future and therefore continue to adopt the going concern basis in preparing the interim financial statements.

 

 

3 Segmental analysis

 

During the period ended 30 April 2022, the Group was organised into two operating segments which are detailed below.

 

Financial information is reported to the chief operating decision maker, which comprises the Chief Executive Officer and the Chief Financial Officer, monthly with revenue and operating profits split by business unit. Each business unit is deemed an operating segment as each offers different products and services.

·      Idox Software: Public Sector Software (PSS) - delivering specialist information management solutions and services to the public sector.

·      Idox Software: Engineering Information Management (EIM) - delivering engineering document management and control solutions to asset intensive industry sectors.

During the six months ended 30 April 2021 the Group disposed of its Continental Compliance operations and its Netherlands Grants Consultancy operations, which together comprised the Idox Content segment. As Idox Content was a separately identifiable division the results for the period ended 30 April 2022 and comparative period have been classified as a discontinued operation.

 

Segment revenue comprises sales to external customers and excludes gains arising on the disposal of assets and finance income. Segment profit reported to the Board represents the profit earned by each segment before the allocation of taxation, Group interest payments and Group acquisition costs. The assets and liabilities of the Group are not reviewed by the chief operating decision maker on a segment basis. The Group does not place reliance on any specific customer and has no individual customer that generates 10% or more of its total Group revenue.

 

The segment results for the six months to 30 April 2022 were:

 


PSS

£000

EIM

£000

Continuing operations total

£000

Discontinued operations Content

£000

Total

£000

Revenue

29,652

3,554

33,206

-

33,206

Adjusted EBITDA (note 11)

10,679

311

10,990

-

10,990

Depreciation & Amortisation

(4,698)

(630)

(5,328)

-

(5,328)

Restructuring costs

(44)

(75)

(119)

-

(119)

Acquisition costs

(11)

-

(11)

-

(11)

Share option costs

(1,060)

(189)

(1,249)

-

(1,249)

Segment operating profit

4,866

(583)

4,283

-

4,283

Financing costs



(30)

-

(30)

Operating profit



4,253

-

4,253

Loss from sale of discontinued operations



-

(567)

(567)

Finance income



219

-

219

Finance costs



(870)

-

(870)

Profit before tax



3,602

(567)

3,035

 

The corporate recharge to the business unit is allocated on a head count basis.

 

The segment results for the six months to 30 April 2021 were:

 


PSS

£000

EIM

£000

Continuing operations total

£000

Discontinued operations Content

£000

Total

£000

Revenue

26,982

4,148

31,130

3,897

35,027

Adjusted EBITDA (note 11)

9,420

719

10,139

276

10,415

Depreciation & Amortisation

(4,778)

(265)

(5,043)

(454)

(5,497)

Restructuring costs

(127)

(33)

(160)

-

(160)

Acquisition costs

(6)

-

(6)

-

(6)

Share option costs

(771)

(13)

(784)

(119)

(903)

Segment operating profit / (loss)

3,738

408

4,146

(297)

3,849

Financing costs



(29)

-

(29)

Operating profit



4,117

(297)

3,820

Gain from sale of discontinued operations



-

4,592

4,592

Finance income



801

-

801

Finance costs



(1,263)

(15)

(1,278)

Profit before tax



3,655

4,280

7,935

 

 

The segment revenues by geographic location were as follows:

 

 

Continuing

Discontinued

Total Group

 

£000

£000

£000

H1 FY22: Revenues from external customers:




United Kingdom


29,546

-

29,546

North America


2,008

-

2,008

Europe


1,407

-

1,407

Rest of World


245

-

245



33,206

-

33,206

 

 

Continuing

Discontinued

Total Group

 

£000

£000

£000

H1 FY21: Revenues from external customers:




United Kingdom


26,679

46

26,725

North America


2,836

27

2,863

Europe


1,149

3,824

4,973

Rest of World


466

-

466



31,130

3,897

35,027

 

 

4 Dividends

 

During the period a dividend was paid in respect of the year ended 31 October 2021 of 0.4p per ordinary share at a total cost of £1,784,000 (H1 FY21: 0.3p per ordinary share at a total cost of £1,331,000).

 

The directors do not propose a dividend in respect of the interim period ended 30 April 2022 (H1 FY21: £Nil).

 

 



 

5 Tax on profit on ordinary activities

 

Continuing operations

6 months to

30 April 2022 (unaudited)

6 months to

30 April 2021 (unaudited)

12 months to

31 October 2021

(audited)


£000

£000

£000

Current tax




UK corporation tax on profit / loss for the year

361

1,116

2,406

Foreign tax on overseas companies

-

294

145

Under / (over) provision in respect of prior periods

43

(53)

(30)

Total current tax

404

1,357

2,521





Deferred tax




Origination and reversal of timing differences

11

(723)

(1,553)

Adjustment for rate change

(12)

16

826

Adjustments in respect of prior periods

124

-

(577)

Other

-

-

20

Total deferred tax

123

(707)

(1,284)





Total tax charge

527

650

1,237

 

Total operations

6 months to

30 April 2022 (unaudited)

6 months to

30 April 2021 (unaudited)

12 months to

31 October 2021

(audited)


£000

£000

£000

Current tax




UK corporation tax on profit / loss for the year

361

1,136

2,406

Foreign tax on overseas companies

-

294

145

Under / (over) provision in respect of prior periods

43

(88)

(30)

Total current tax

404

1,342

2,521





Deferred tax




Origination and reversal of timing differences

11

(712)

(1,553)

Adjustment for rate change

(12)

-

826

Adjustments in respect of prior periods

124

16

(577)

Other

-

-

20

Total deferred tax

123

(696)

(1,284)





Total tax charge

527

646

1,237

 

Unrelieved trading losses of £1,217,000 remain available to offset against future taxable trading profits (excluding unrecognised losses of £549,249 in the UK and £11,480,717 overseas).

 

 

6 Discontinued operations

 

During the six months ended 30 April 2021, the Group received separate offers to acquire its Continental Compliance operations, and its Netherlands Grants Consultancy operations. These operations collectively comprised the Idox Content division of the Group. These offers were at an acceptable valuation and given the Group's desire to prioritise capital on its Idox Software operation, these disposals were completed in the period.

 

The Continental Compliance operations were disposed on 12 March 2021 and the Netherlands Grants Consultancy operations were disposed on 6 April 2021. These dates represent the point the control and legal ownership of these operations passed to the acquirers.

 

The results of the discontinued operations, which have been excluded in the consolidated income statement, were as follows:


6 months to 30 April 2022 (unaudited)

6 months to 30 April 2021 (unaudited)

12 months to

31 October 2021 (audited)


£000

£000

£000





Revenue

-

3,897

3,897

Expenses

-

(4,209)

(4,218)

(Loss) / gain on disposal

(567)

4,592

6,239

Profit before tax

(567)

4,280

5,918





Attributable tax expense

-

4

-

Net (loss) / profit attributable to discontinued operations

(567)

4,284

5,918

 

During the period, Content contributed £0.6m (H1 FY21: £0.1m) to the Group's net operating cash flows and contributed (£0.1m) (HY21 H1: £10.7m) in respect of investing and financing activities.

 

 

7 Earnings per share

 

The earnings per share is calculated by reference to the earnings attributable to ordinary shareholders divided by the weighted average number of shares in issue during each period, as follows:

 

Continuing operations

6 months to

30 April 2022

(unaudited)

6 months to

30 April 2021

(unaudited)

12 months to

31 October 2021

(audited)

 

 

 

 

Profit for the period (£000)

3,075

3,005

6,031





Basic earnings per share




Weighted average number of shares in issue

441,605,209

439,472,715

440,376,576





Basic earnings per share

0.70p

0.68p

1.37p

 




Weighted average number of shares in issue

441,605,209

439,422,715

440,376,576

Add back:




Dilutive share options

10,214,904

9,809,942

10,749,077

Weighted average allotted, called up and fully paid share capital

451,820,113

449,232,657

451,125,653





Diluted earnings per share








Diluted earnings per share

0.68p

0.67p

1.34p

 

 

Adjusted earnings per share

6 months to

30 April 2022

(unaudited)

6 months to

30 April 2021

(unaudited)

12 months to

31 October 2021

(audited)





Adjusted profit for the period (£000) (see note 11)

5,483

5,081

10,252





Weighted average number of shares in issue - basic

441,605,209

439,422,715

440,376,576

Weighted average number of shares in issue - diluted

451,820,113

449,232,657

451,125,653





Adjusted basic earnings per share

1.24p

1.16p

2.33p





Adjusted diluted earnings per share

1.21p

1.13p

2.27p

 

 

Total operations

6 months to

30 April 2022

(unaudited)

6 months to

30 April 2021

(unaudited)

12 months to

31 October 2021

(audited)

 

 

 

 

Profit for the period (£000)

2,508

7,289

11,949





Basic earnings per share




Weighted average number of shares in issue

441,605,209

439,422,715

440,376,576





Basic earnings per share

0.57p

1.66p

2.71p

 




Weighted average number of shares in issue

441,605,209

439,422,715

440,376,576

Add back:




Dilutive share options

10,214,904

9,809,942

10,749,077

Weighted average allotted, called up and fully paid share capital

451,820,113

449,232,657

451,125,653

 




Diluted earnings per share








Diluted earnings per share

0.56p

1.62p

2.65p

 

 

8 Intangibles

 

 

Goodwill

Customer relationships

Trade names

Software

Development costs

Total


£000

£000

£000

£000

£000

£000

 







At 31 October 2021

50,901

15,228

2,626

10,945

12,325

92,025

Additions

-

-

-

70

3,114

3,184

Fair Value Adjustment

915

-

-

-

-

915

Amortisation

-

(757)

(223)

(1,320)

(2,294)

(4,594)

At 30 April 2022

51,816

14,471

2,403

9,695

13,145

91,530

 

No impairment charge was incurred during H1 FY22 (H1 FY21: £Nil).

 

9 Long-term incentive plan (LTIP)

 

During the period, 5,462,258 options were granted under the LTIP.

 

The Group recognised a total charge of £1,249,211 (H1 FY21: £892,622) for equity-settled share-based payment transactions related to the LTIP during the period. The total cost was in relation to outstanding share options and share options granted in the year.

 

The number of options in the LTIP scheme is as follows:

 


30 April 2022

30 April 2021

31 October 2021


No.

No.

No.

Outstanding at the beginning of the period

15,557,052

12,435,871

12,435,871

Granted

5,462,258

3,387,735

4,800,709

Forfeited

-

(265,345)

(265,345)

Exercised

(4,182,312)

(999,428)

(1,414,183)

Outstanding at the end of the period

16,836,998

14,558,833

15,557,052

Exercisable at the end of the period

4,722,051

4,941,749

5,301,163

 

 

10 Post balance sheet events

 

There have been no post balance sheet events which had a material impact on the Group.

 

 

11 Alternative Performance Measures

 

Where relevant, adjusted measures of profit have been used alongside statutory definitions. The main items that are added back to statutory profit are: amortisation from acquired intangible assets, impairment, restructuring costs, acquisition & financing costs and share option costs. These items are excluded from statutory measures of profit to present a measure of cash earnings from underlying activities on an ongoing basis. This is in line with management information requested and presented to the decision makers in our business; and is consistent with how the business is assessed by our providers of capital.

The following tables set out the Alternative Performance Measures in respect of continuing operations:

 

Continuing operations

6 months to 30 April 2022 (unaudited)

6 months to 30 April 2021 (unaudited)

12 months to 31 October 2021


£000's

£000's

£000's


 

 

 

Adjusted EBITDA:




Profit before taxation

3,602

3,655 

7,268

Add back:




 Depreciation & Amortisation

5,328

5,043

10,204

 Restructuring costs

119

160

(90)

 Acquisition costs

11

6

(134)

 Financing costs

30

29

110

 Share option costs

1,249

784

1,789

 Net finance costs

651

462

372

 Adjusted EBITDA

10,990

10,139

19,519





Free cashflow:




Net cashflow from operating activities

11,127

17,775

16,554

Capex

(3,588)

(3,097)

(5,747)

Lease payments

(509)

(678)

(1,154)

Free cashflow

7,030

14,000

9,653





Net debt / (cash):




 Cash

(21,560)

(29,159)

(18,283)

 Bank borrowings

14,466

10,207

15,394

 Bonds in issue

10,848

11,364

10,998

 Net debt / (cash)

3,754

(7,588)

8,109

 




Adjusted profit for the period and adjusted earnings per share:




Profit for the period

3,075

3,005

6,031

Add back:




 Amortisation from acquired intangibles

1,881

1,737

3,561

 Restructuring costs

119

160

(90)

 Acquisition costs

11

6

(134)

 Financing costs

30

29

110

 Share option costs

1,249

784

1,789

 Tax rate changes

-

-

826

 Tax effect

(882)

(640)

(1,841)

 Adjusted profit for the period

5,483

5,081

10,252





 Weighted average number of shares in issue - basic

441,605,209

439,422,715

440,376,576

 Weighted average number of shares in issue - diluted

451,820,113

449,232,657

451,125,653





 Adjusted basic earnings per share

1.24p

1.16p

2.33p





 Adjusted diluted earnings per share

1.21p

1.13p

2.27p

 

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 FLFITRVISLIF
Anonymous (not verified) Half-year Report 32749332 A Wed, 06/15/2022 - 07:00 LSE RNS Results and Trading Reports IDOX