4 March 2024
Autins
Group plc
(the
"Company" or the "Group")
Full Year
Results
Autins Group plc (AIM: AUTG), the
UK and European manufacturer of the patented Neptune melt-blown
material and specialist in the design, manufacture and supply of
acoustic and thermal insulation solutions, announces its results
for the financial year ended 30 September 2023.
Financial Summary
· Revenue increased by 20.2% to £22.7 million (FY22: £18.9
million)
· Gross profit increased by 57.8% to £6.7 million (FY22: £4.2
million)
· Gross margin increased by 7.1% to 29.5% (FY22:
22.4%)
· EBITDA increased by £2.3m to £1.2 million (FY22: loss of £1.1
million)
· Operating loss decreased to £0.7 million (FY22: loss of £3.0
million)
· Loss
after tax decreased to £0.9 million (FY22: loss of £3.3
million)
· Loss
per share decreased to 1.67p (FY22: loss of 6.34p)
· Net
cash inflow from operating activities increased to £2.1 million
(FY22: £0.5 million net outflow)
· Net
debt[1] decreased to
£1.6 million (FY22: £2.0 million)
· Cash
and cash equivalents increased to £2.1 million (FY22: £1.8
million)
· Group cash headroom[2] increased to £4.1m (FY22: £3.5m)
Operational Highlights
· 11
new customer wins; 6 in the UK and Sweden and 5 in Germany,
including supply into the all-electric Nissan Leaf, various JLR
vehicles, Fisker Ocean, Lamborghini and several tiers
· Successfully launched our new 100% recyclable Neptune-R
material, which has already generated strong customer
interest
· Achieved an 88% reduction in carbon emissions across the
Group by converting to renewable energy sources and improving
efficiencies in the plants, surpassing the 84% target
· Continued improvement in cost control as a result of staff
restructuring actions and labour productivity gains
· Significantly reduced staff churn to below 10%, fostering
stability and a highly engaged workforce
· Customer contracts and price and material improvements have
concluded and are having positive effects
· Exciting product development pipeline and recent product
launches signalling future growth opportunities
Outlook
· The
Company has announced today the appointment of Andrew ('Andy')
Bloomer as Chief Executive Officer with effect from 22 April 2024.
Gareth Kaminski-Cook will step down from the Board and his role of
CEO at the same time
· The
Company has seen further growth in sales and EBITDA in Q1 FY24 and
expects its operating performance to continue to stabilise in FY24
despite the risk of some fluctuations in model level
volumes
· The
Company intends to invest in its sales, marketing and R&D
capabilities during FY24, to further embed the Company into its
customers' supply chains, and to ensure it is well positioned to
take advantage of the improving automotive backdrop
· Post year
end, we have obtained further banking support from both of our
major lenders, with revised covenants and repayment profiles agreed
with both
Gareth Kaminski-Cook, Chief Executive,
said:
"The Group has navigated its way through a turbulent few
years and is now on an upward trajectory, delivering a stronger
financial performance during 2023. With an overall improvement in
the automotive market, we will continue to focus on developing our
commercial capability to deliver sales growth and maximise the
opportunity we have with our Neptune-R material, especially in
electric vehicles. I am
delighted to be handing over to Andy Bloomer who brings a very deep
knowledge of the automotive industry and has a very strong
commercial background. It has been a great honour to lead the
Group over the past 5 years and I am confident that Andy will
successfully deliver Autins' next stage of sales led
growth"
For further information please contact:
Autins Group plc
Gareth Kaminski-Cook, Chief
Executive
Kamran Munir, CFO
|
Via SEC Newgate
|
Singer Capital Markets
(Nominated Adviser and Broker)
James Moat / Asha
Chotai
|
Tel: 020 7496 3000
|
SEC Newgate
(Financial PR)
Bob Huxford
Molly Gretton
|
Tel: 020 7653 9850
|
About Autins
Autins is a UK and continental
Europe based industrial materials technology business that
specialises in the design, manufacture, and supply of acoustic and
thermal products. Its key markets are automotive, flooring, office
furniture and commercial vehicles where it supplies products and
services to more than 160 customer locations across
Europe.
Autins is the UK and European
manufacturer of the patented Neptune melt-blown material and
specialises in the design, manufacture, and supply of acoustic and
thermal insulation solutions.
Chairmans Statement
Overview
FY23 has been a transitional year
in which the Group has moved from a significant EBITDA loss to a
positive EBITDA position. We have improved our commercial terms
with our customers and focused on improving our operating
performance, with a particular focus on better sourcing of raw
materials and improved labour efficiencies in our production
activities.
The overall trading environment is
increasingly positive with European OEMs reporting increased
production of vehicles and a reduction in supply chain disruptions.
This is much welcomed after the key component shortages and
uncertainty of recent years. It provides a much more stable
footing for the Group to invest and grow. We benefitted from
11 new customer wins during FY23.
Over the year, we have made
notable progress in many areas; we have been able to invest in new
machinery, resume capital repayments of our CBILS loan and change
and expand the composition of our Board. Further, the Group has
focused on measuring and improving its environmental impacts with
some notable success.
Financial performance
Group sales in the second half of
the year were £11.9m, up 26% on the equivalent prior year period
(H2 22: £9.5m). Overall Group sales for FY23 increased by 20% to
£22.7m (FY22: £18.9m).
Group automotive component sales
grew by 31% in the year to £19.9m (FY22: £15.2m). It was
pleasing to see this growth across all of our geographies with the
UK up 26%, Sweden up 23% and Germany up 55% (assisted by a full
year effect of prior year new business wins). However, negative
sentiment in the flooring market in Germany continued, albeit we
still saw overall sales growth in that region of 14% to £7.5m
(FY22: £6.6m).
Gross margin recovered to 29.5%
(FY22: 22.4%) due to a combination of better commercial terms with
our customers and continued focus on manufacturing
efficiencies.
The operating loss for the Group
has reduced to £0.7m (FY22: loss of £3.0m).
Net debt (excluding IFRS 16 debt)
decreased to £1.6m (FY22: £2.0m) and cash and cash equivalents
increased to £2.1m (FY22: £1.8m). This is due to the business
generating net operating cash of £2.1m (FY22: net operating cash
loss of £0.5m) driven by the Group's improved operating performance
and positive working capital management in the period.
We recommenced repayments of our
CBILS loan in July 23 and, post year end, we have obtained further
banking support from both of our major lenders, with revised
covenants and repayment profiles agreed with both.
People
Our staff have yet again
demonstrated their unwavering commitment and enthusiasm for the
business. They have reacted well to the increased activity within
the business and continue to challenge costs and strive for more
efficiency. I would like to thank them all for their hard work
during the year.
In May 2023, we appointed Andrew
Burn to the Board as a Non-Executive Director to replace Neil
MacDonald, who stepped down in June 2023. Furthermore, after the
year end, we appointed Mark Taylor as a Non-Executive Director.
Both Andrew and Mark bring significant new skills and experience to
the Board which will strongly support the business in our strategic
delivery.
We have also announced today the
appointment of Andrew ('Andy') Bloomer as
Chief Executive Officer with effect from 22 April 2024. Gareth
Kaminski-Cook will step down from the Board and his role of CEO at
the same time.
Andy brings extensive experience of
the European automotive manufacturing industry, particularly with
electric vehicles and specialist fibre applications, having most
recently held the role of Sales & Marketing Director EMEA at
London-listed Morgan Advanced Materials plc. Andy's very relevant
industry experience and commercial focus will enable us to maximise
the increasing opportunities that we are currently seeing in the
automotive market and accelerate our growth.
I would like to thank Gareth
personally and on behalf of the Board for his dedicated service
over the past five years, resulting in the start of the recovery of
the business over the past 12 months. We all wish Gareth well
in the future.
Environmental, Social and Governance
Our commitment to lower the
environmental impact of our products has continued in FY23. Our
investment in R&D enabled us to launch our new recyclable
Neptune-R material during the period. This has generated
strong interest from our customers, where the material has already
achieved the highest performance rating approval by one major OEM,
and others have partnered with us to develop new thermal ducting
products. We also believe that our products can support the thermal
efficiency of the cabins of vehicles which would have a beneficial
impact for electric vehicles in reducing power loss to heating of
the cabin to the detriment of range.
We have dedicated more time to
understanding our environmental impact as a business and
considering how we can seek to continuously improve such impact
going forward. We have reduced our carbon footprint significantly
in the year by changing our energy sourcing from 27% to 100%
renewable sources in both the UK and Germany. We will continue to focus on reducing overall energy used
through on-going operational efficiency improvements.
During the year, through our
operational improvement programme, we were successful in
recalibrating our Neptune production line to reduce off-cut waste.
This contributed to a 64% reduction in waste year on year. We will
continue to challenge ourselves to reduce our environmental impact
in all aspects of our operations.
The Board remains committed to
robust corporate governance and risk management to ensure the
delivery of our strategic ambitions and the financial health of the
Group. We apply the Quoted Companies Alliance Corporate Governance
Code (the "QCA Code"). Since November 2023, the Board has
increased to three independent non-executive directors in line with
QCA Code guidelines.
Outlook
The automotive market appears to
be stabilising after a number of years of turbulence and
uncertainty. This should support the Group in delivering further
growth in sales and profitability, a trend that has continued into
Q1 FY24. However, we anticipate that profitability in H2 FY24
will be affected by plans to invest in sales, marketing and
R&D, together with meeting statutory increases in salary
costs.
Our focus now is to develop our
commercial capability to deliver sales growth and embed Neptune-R
material with our customer base, especially in electric vehicles.
We will seek to leverage our technical capabilities to engineer
innovative solutions for our customers and embed ourselves further
into their supply chain. We will also continue to invest in new
product development.
Overall, the Board believes that
the Group will continue to stabilise its operating performance in
FY24, despite the risk of some fluctuations in model level
volumes. However, the increasing level of opportunities that
we are seeing in the automotive market provide optimism for future
sales growth.
Adam Attwood
Chairman
Chief Executive Officer's review
Automotive sales growth, margin recovery and new sustainable
materials
The Group has delivered a
much-improved financial performance this year and continued to
build its credentials as an agile engineering problem solver that
specialises in providing innovative thermal and acoustic solutions
for electric vehicles using sustainable materials.
With great patience and support
from our shareholders, outstanding cooperation and understanding of
our customers and exceptional commitment and hard work from the
Autins team, we have transitioned from survival to growth, and this
has flowed through to an EBITDA improvement of £2.3m in the
year.
Automotive sales
growth
|
Neptune sales
growth
|
31%
|
35%
|
100% recyclable
NeptuneTM-R launched
|
11 new automotive
customers
|
Thermal and acoustic solutions that contribute to a quieter,
cleaner and more energy-efficient world.
We are acoustic and thermal
specialists and apply our in-house materials expertise to
manufacture products that solve challenging engineering problems,
primarily for the automotive, commercial vehicle and flooring
sectors.
We manufacture in the UK, Germany
and Sweden and have world-class quality and performance metrics,
making us a truly trusted, local European partner.
We have our own patented
NeptuneTM technology which is manufactured in our UK
facilities and provides a real point of difference, as it is
superior to all competitor materials in terms of reducing thermal
losses and acoustic noise, whilst boasting leading levels of
recycled material content and recyclability.
A
year of turnaround
I am pleased to report that the
improvements reported at the half year continued to gain momentum
as the full impact of price increases, cost savings and better
volumes further improved revenue, margins and profit. This resulted
in revenue growing by £3.8m, or 20.2% margin recovery of 7.1% to
29.5% and a £2.3m year on year improvement in EBITDA.
UK and Swedish automotive revenue
grew 26% and 23% respectively and we were delighted to see our
German automotive sales grow by 55% as project wins, primarily with
Neptune for EVs, began production. The flooring market, however,
remains depressed as European construction was negatively impacted
by the tough economic background, which restricted the overall
growth in Germany to 14%.
Our Neptune product range had
another strong year as sales grew 35% and is a key factor for
winning new business. In the year we won 11 new customers, 6
in the UK and Sweden and 5 in Germany, including to supply into the
all-electric Nissan Leaf, various JLR vehicles, Fisker Ocean,
Lamborghini and a number of tiers. The launch of our 100%
recyclable Neptune-R is creating excitement in the customer base,
as it satisfies the strong desire by customers to move to ever more
environmentally friendly solutions. VW have approved it at a Class
1 acoustic level.
A
value proposition built around strong ESG
credentials
Customers increasingly want to
source from companies genuinely committed to providing product
solutions with the best environmental credentials. New European
standards are being introduced requiring minimum recycled content
in materials used and minimum recyclable content of the whole
vehicle. This is why we have developed Neptune-R and SilentShell,
both single material products that can be recycled, and Neptune
Green which has a higher recycled content. We are also maximising
the recycled content within all our products. The innovation
strategy is prioritising thermal and acoustic solutions for
electric vehicles (EVs) made from materials with lower impact on
the environment.
During the year we have worked
with customers to reduce the thermal losses in their cars. In one
case the customer had an urgent issue where the cabins were
overheating - the cool air in the HVAC ducting was leaking out
before it got to the cabin. Autins was drafted in and within 6
weeks had designed and moved to full production of an engineered
solution that not only made the cabin comfortable but also drew
less energy from the battery and extended the vehicle range. We are
now partnering on several strategic follow-up thermal projects for
EVs to solve similar issues and also reduce the number of materials
being used, the process steps and the carbon footprint.
In last year's report, I stated a
target to reduce our carbon emissions across the Group by 84%.
During the period, we managed to achieve a reduction of 88% across
the Group by converting to renewable energy sources and improving
efficiencies in the plants, particularly on the Neptune line in
Tamworth, where we have introduced a "new to the world" in-line
quality scanner. This gives us real-time quality control on every
part of the material produced, enabling us to reduce scrap and
waste and reduce energy used, whilst improving the customer
experience. In the UK we also managed to reduce water usage by
another 21%, by creating a closed-loop system, and overall waste
was reduced by 38%.
I also stated that we needed to
reduce the churn of staff from a post-Covid high of above 30% to
below 10%. Through continuous engagement with our staff and a
number of creative initiatives including the use of banked hours,
increased rates for overtime work and efficiency bonus schemes, we
have met that target and created a stable environment where the
workforce and staff alike are again highly engaged, collaborative
and motivated.
Transitioning to agile Acoustic and Thermal NVH engineered
solutions
We continue to focus on the future
and growth. We know that we are price competitive and have very
strong and trusted relationships with all of our customers, because
of our culture and our quality and service performance. We do not
let customers down and we communicate proactively.
We are now at a point where we
need to start investing carefully so that we capture the available
growth. We purchased a cut and seal machine for Germany so
that we can keep up with demand from VW and meet the demand from
new customer Fisker, which began production in April
2023.
Demand for NVH continues to grow
as OEMs seek more comfort, but now they also need to reduce the
thermal losses to protect the battery range in their EVs and they
need to do this with sustainable insulation materials. Autins is
poised to help our customers increase their vehicle range and
increase acoustic comfort with environmentally friendly
solutions.
The strategy has therefore shifted
to increase the total number of enquiries that come into the
business and the amount of time our commercial team can spend on
proactively opening up new relationships and new
customers.
We have recently launched new
products, but we also have a very exciting product development
pipeline coming through. These projects need pushing forward, so we
have appointed a Thermal and Acoustic Technical lead to accelerate
them.
We are also rolling out a CRM
system to increase the efficiency and transparency of our
commercial activities and to create more pull-through from our
customer and prospect base, by running marketing campaigns.
This will be supported by dedicated outsourced marketing
support.
Our people have again been
fantastic. Their commitment and resilience during the last couple
of years has been inspiring and I would like to personally thank
them for all their hard work and positive energy.
Much has been done, but there is
much more to do. We will continue to manage our costs with
prudence and protect our margins, but growth is again our number
one priority.
Gareth Kaminski-Cook
Chief Executive Officer
Financial review
Repositioning, Restructuring and Reaching for
Gains
Significant financial performance
improvement achieved in FY23 over FY22:
· Revenue increased by 20.2% to £22.7m
· Gross profit increased to £6.7m from £4.2m
· Gross margins recovered from 22.4% to 29.5%
· EBITDA improved by £2.3m to £1.2m
· Cashflow from operating activities significantly improved to
£2.1m
· Operating working capital improved by £0.8m
· Cash
and equivalents increased to £2.1m from £1.8m
· CBIL
loan repayments were recommenced in July 2023
Key actions taken to reposition
the business:
· New
contracts were won which have growth potential for 2024 and
beyond
· Contractual pricing and margin improvements
achieved
· Restructuring and labour productivity gains continued to
offset labour rate increases
· Materials projects for both cost and efficiency were
instrumental to gross profit improvement
· Utilities costs were hedged in April 2022, helping to contain
subsequent global rate increases
· In
isolation, the completed actions had an annualised profitability
run rate improvement that was greater than £2.5m
· Investment spend continued during the year, including new
equipment and premises being acquired in Germany.
Trading Performance
£000
|
H1
|
H2
|
FY23
|
FY22
|
Revenue
|
10,843
|
11,836
|
22,679
|
18,873
|
Gross Profit
|
3,063
|
£3,619
|
6,682
|
4,235
|
Gross Margin %
|
28.2%
|
30.6%
|
29.5%
|
22.4%
|
EBITDA
|
360
|
813
|
1,173
|
(1,150)
|
|
|
|
|
|
Cashflow from Operating
Activities
|
357
|
1,711
|
2,068
|
(535)
|
|
|
|
|
|
Debt and Cash Headroom £m
|
H1
|
H2
|
FY23
|
FY22
|
Net Debt*
|
2.42
|
1.55
|
1.60
|
2.0
|
Cash and equivalents
|
1.3
|
2.1
|
2.1
|
1.8
|
Cash Headroom
|
3.5
|
4.1
|
4.1
|
3.5
|
Loans and Borrowings*
|
(3.7)
|
(3.7)
|
(3.7)
|
(3.8)
|
*Excluding IFRS16 lease liabilities.
|
|
|
|
|
FY2023 Performance Overview
A number of planned repositioning
actions were taken during the year, which improved the financial
performance of the Group. Significant customer contract and price
improvements were largely concluded during H1, albeit some further
improvements did continue into H2. Materials improvement projects
were mostly implemented during H1 and these had full impact in
H2.
Staff restructuring actions were
initiated in October 2022, and these started to deliver benefits
from December 2022 onwards. Our staff's response to this process
was excellent, and all worked co-operatively with us throughout.
Subsequently they accepted targets to improve productivity, adopted
multi-skilling and simultaneously embraced a flexible two-way
banked hours and enhanced overtime regime, which enabled them to
improve their personal earnings, whilst assisting smooth production
for the Group and improved cost control.
New waste management and recycling
initiatives also assisted profitability and reduced our carbon
footprint. Utilities costs, driven by macroeconomic circumstances,
increased year on year for the Group by c.£0.5m, albeit the impact
was contained through forward contract
arrangements. Ultimately, these increases
were more than offset by the other efficiency actions noted above.
A decision was also taken to move towards renewable energy sources
even though there were some adverse short term cost implications of
this.
Overheads were largely consistent
year on year with planned improvements offsetting general
inflationary factors. In Germany, we invested in a further storage
location, which added to overhead costs and also purchased new
critical capital equipment. This was to help accommodate volume
recovery for their key customer and growth in other automotive
contracts, whilst simultaneously improving efficiency and
capacity.
In summary, in FY23 the Group
improved revenues, margins and costs resulting in a £2.3m EBITDA
increase over the prior year. This, coupled with strong working
capital management, improved Cashflow from operating activities to
£2.1m. Enhanced backdated R&D cash tax credits of £0.3m were
also received, and disposal of our JV share to our JV partner,
Indica Industries, for £0.3m immediately prior to the year-end also
realised a further gain of £0.2m. All actions combined with
improved trading, meant that, as at 30 September 2023, cash and
equivalents had improved by £0.3m and net debt, excluding IFRS16
liabilities, by £0.4m, as compared to the prior year, with H2
performance being markedly stronger than H1.
Revenues and Margins
Revenues increased significantly
across all Group companies in FY23. Germany based automotive OEMs
experienced solid volume recovery, which was mirrored in their
purchases from Autins GmbH. However, flooring sales in Germany did
decline in line with household economic conditions. Recovery in the
UK was much more muted, and H1 actually experienced some volume
reduction from extended semi-conductor and other supply chain
disruption, which then eased in H2. The UK business won a
significant new contract that commenced in July 2023, which added
to H2 performance and will have a revenue impact in excess of £1m
in FY24. In Sweden, revenues increased by 23%, mainly reflecting
volume recovery as well as some small new contract wins.
Neptune sales continued to grow in
both absolute value and as a proportion of overall Group revenue.
This included new pioneering BEV range improving thermal
applications, in which Neptune was technically proven to be the
class leading material. Neptune growth usually improves overall
Group margin as our internal fixed cost absorption also increases,
as compared with fixed margins on bought in materials.
Group gross margins improved by
7.1%. Most of this improvement came from customer price and
contract improvements and the impact of new contract wins. The
remainder of the improvement primarily derived from materials
projects and labour restructuring. Currency movements also assisted
recovery in H2 as US$ denominated materials purchases, that were
considerably impacted with weak GBP against US$ in Autumn 2022,
then steadily improved as GBP recovered back towards US$1.30.
Utilities cost increases had an impact as described
above.
From a country perspective gross
margins recovered in the UK by 11.8%, remained consistent in
Sweden, and reduced in Germany by 2.3%, where materials costs and
operational challenges restricted some of the expected recovery.
Gross margin recovery is, of course, pivotal in repositioning the
trading position of the Group for profitable future growth, and
further actions are ongoing to assist with this.
Other operating costs and EBITDA
In the UK the national minimum
wage increased to £10.42 from £9.50 in April 2023, a 9.7% increase.
In line with this, we increased all our UK production hourly pay
scales. Multi-skilling, productivity and other progressive
performance criteria allow our staff to earn well above the minimum
wage rate, and our flexible overtime and banked hours arrangements
help give staff some control over total earnings and work life
balance. This in turn improves production flows that optimise total
labour and other variable costs, which improve profitability. Staff
retention was also strong, and allowing for retirees and
redundancies, was measured above 92% for the year.
Transport costs across the Group
also improved, driven by rate negotiations with suppliers and
improved planning and logistics, coupled with smoother schedule
requirements from customers. Conversely, there were general
inflationary factors in many other cost categories, the most
notable being energy as described above. The Group also incurred
some non-repeating expenditure and one significant key customer bad
debt. The total cost of these items was £0.25m, charged in
Administrative expenses. Combined Distribution and Administrative
expenses were £7.4m, compared with £7.2m in the prior year. Again,
these increases were more than offset by other actions and cost
control measures already described resulting in EBITDA improving by
£2.3m, as noted above.
H2 EBITDA at £0.81m was also
significantly ahead of H1 EBITDA of £0.36m. H2 Cashflow from
operating activities was £1.71m, being significantly ahead of H1 at
£0.35m. This validates the impact of the profit improvement actions
and helps demonstrate the performance run rate that we are building
from into FY24.
Loss before tax
The total depreciation and
amortisation charge for the year was consistent with the prior year
at £1.9m. The finance expense reduced slightly to £0.5m (FY22
£0.54m) as some capital repayments were made on fixed rate
borrowings. There was a £0.2m profit on disposal from our JV share
to our JV partner Indica industries. Existing customer contract
product supply was secured with a simultaneous new exclusive
agreement signed with Indica UK.
Currency
The Group's overseas operations
and certain key raw material suppliers require the Group to trade
in currencies other than Sterling, its base currency. During the
year, operational transactions were conducted in US Dollar, Swedish
Krona and Euro. Certain key raw materials for production are
currently imported from South Korea with transactions conducted in
US Dollars. The Group has taken steps to mitigate overall sourcing
and currency risks by establishing alternative purchase sources
which can be transacted in alternative currencies.
With Euro revenues and Neptune
sales both continuing to grow, the Group continues to benefit from
natural hedging, arising from its structure and trading balances,
which means that the Group's results in both FY23 and FY22 have
only been marginally impacted as a result of currency translations.
In H2 the Group has made use of a new forward currency buying
facility to partially hedge currency exposure for between 6-12
months on a rolling basis. Formal hedge accounting has not been
adopted.
Borrowing and net finance expense
Total borrowings for the Group
reduced slightly to £3.7m (FY22 £3.8m), with CBIL loan repayments
recommencing in July 2023, whilst HP liabilities slightly increased
following the purchase of new plant and equipment in Germany in H2.
The UK Invoice Finance facility remained entirely undrawn at the
year end. All term loans have fixed interest rates, and the slight
reduction in the finance expense is a consequence of borrowing
reduction following repayments made. As noted above, cash and cash
equivalents increased year on year and overall cash headroom
remains strong. This assists our ability to make significant
capital repayments for both the CBIL and MEIF term loans in the
coming year. The Group has agreed a
revised repayment profile for the MEIF term loan, which requires
full settlement by 31 December 2024. The lender has also waived
covenants indefinitely. Payments for the MEIF loan had
previously been paused, and repayment is subject to compliance with
revised CBIL loan covenants, recently agreed with HSBC to
facilitate this.
The Board continues to review the
Group's banking and funding arrangements with a view to ensuring
that they remain appropriate for its planned growth.
Cash, working capital and net debt
The Group ended the year with an
improved net debt position of £1.6m excluding IFRS16 calculated
lease liabilities (FY22: £2.0m).
The Group has continued to
optimise working capital during the year. Special focus remains on
timely collection of trade debtors and timely payment of trade
creditors. Active customer credit terms management also released in
excess of £0.4m of cash across the Group. Far East purchases are
obtained on open credit terms from the respective suppliers. The
Group continues to hold c.£0.3m of strategic buffer stocks, albeit
these have reduced since the prior year as supply chain issues
eased. In total, operating working capital improved by £0.8m across
the Group, despite increasing sales.
Taxation
The effective tax rate in the year
was below that expected based on current UK corporation tax levels.
Given the quantum of losses compared to expected profitability in
the next two years, the Group has not recognised the majority of
current year losses as a deferred tax asset.
The Group's technical and R&D
teams have, as in prior years, continued to enhance materials
applications, improve processes and develop new products. The Group
strategy remains to utilise losses to obtain actual R&D tax
credit cash refunds to maximise liquidity. An R&D tax credit
claim was submitted for FY22 in September 2023 and £0.1m of cash
has been received subsequent to the FY23 year-end (FY22: £0.1m cash
received).
The Group's German subsidiary has
largely utilised its historical tax losses, which may result in a
degree of tax at a higher rate on future profits in Germany.
Brought forward taxable losses are available in Sweden that will,
in the short term, at least partially offset their expected trading
profits. Transfer pricing principles are actively considered and
managed across the Group, which helps to optimise the combined tax
position.
Earnings per share and Dividends
Loss per share was 1.67 pence
(FY22: Loss per share 6.34 pence) reflecting the reduced loss in
the year. The weighted average number of shares was
54,600,984 in the year
(FY22: 51,683,793). The Board are not proposing a final dividend
for the current year (FY22: £nil) and no interim dividend was paid
(FY22: £nil).
Going concern
The financial statements, based on
current and forecast trading, the annual cash flow forecasts, and
the available sources of finance, have been prepared on the going
concern basis, further details of which are provided in the basis
of preparation of financial statements note.
Kamran Munir
Chief Financial Officer
Consolidated income statement
For
the year ended 30 September 2023
|
|
Note
|
|
|
2023
£000
|
2022
£000
|
Revenue
|
|
1
|
|
|
22,679
|
18,873
|
|
|
|
|
|
|
|
Cost of sales
|
|
|
|
|
(15,997)
|
(14,638)
|
|
|
|
|
|
|
|
Gross profit
|
|
|
|
|
6,682
|
4,235
|
|
|
|
|
|
|
|
Other operating income
|
|
|
|
|
6
|
28
|
Distribution expenses
|
|
|
|
|
(562)
|
(501)
|
Administrative expenses
|
|
|
|
|
(6,872)
|
(6,746)
|
|
|
|
|
|
|
|
Operating loss
|
|
2
|
|
|
(746)
|
(2,984)
|
Finance expense
|
|
3
|
|
|
(501)
|
(542)
|
Share of post-tax profit/(loss)
of
|
|
|
|
|
|
|
equity accounted joint
ventures
|
|
|
|
|
5
|
(26)
|
Profit on disposal of interest in
joint venture
|
|
|
|
|
201
|
-
|
|
|
|
|
|
|
|
Loss before tax
|
|
|
|
|
(1,041)
|
(3,552)
|
Tax credit
|
|
|
|
|
128
|
277
|
|
|
|
|
|
|
|
Loss after tax for the year
|
|
|
|
|
(913)
|
(3,275)
|
|
|
|
|
|
|
|
Earnings per share for loss attributable to the owners of the
parent during the year
|
|
|
|
|
|
|
Basic (pence)
|
|
4
|
|
|
(1.67)p
|
(6.34)p
|
Diluted (pence)
|
|
4
|
|
|
(1.67)p
|
(6.34)p
|
All amounts relate to
continuing operations.
Consolidated statement of comprehensive
income
For
the year ended 30 September 2023
|
|
|
|
2023
£000
|
2022
£000
|
|
|
|
|
|
|
Loss after tax for the year
|
|
|
|
(913)
|
(3,275)
|
Other comprehensive
income
|
|
|
|
|
|
Items that may be reclassified subsequently to profit or
loss
|
|
|
|
|
|
Currency translation
differences
|
|
|
|
(7)
|
(15)
|
Total comprehensive expense for the year
|
|
|
|
(920)
|
(3,290)
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of financial
position
As at 30 September 2023
|
|
|
2023
£000
|
2022
£000
|
Non-current assets
|
|
|
|
|
Property, plant and
equipment
|
|
|
8,407
|
8,949
|
Right-of-use assets
|
|
|
4,302
|
4,549
|
Intangible assets
|
|
|
2,839
|
2,987
|
Investments in
equity-accounted
|
|
|
|
|
joint ventures
|
|
|
-
|
74
|
|
|
|
|
|
Total non-current assets
|
|
|
15,548
|
16,559
|
|
|
|
|
|
Current assets
|
|
|
|
|
Inventories
|
|
|
2,343
|
2,669
|
Trade and other
receivables
|
|
|
4,275
|
3,433
|
Cash and cash
equivalents
|
|
|
2,090
|
1,786
|
|
|
|
|
|
Total current assets
|
|
|
8,708
|
7,888
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
24,256
|
24,447
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other
payables
|
|
|
4,468
|
3,358
|
Loans and borrowings
|
|
|
1,306
|
860
|
Lease liabilities
|
|
|
889
|
825
|
|
|
|
|
|
Total current liabilities
|
|
|
6,663
|
5,043
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Trade and other
payables
|
|
|
99
|
105
|
Loans and borrowings
|
|
|
2,387
|
2,907
|
Lease liabilities
|
|
|
4,280
|
4,627
|
Deferred tax liability
|
|
|
12
|
30
|
|
|
|
|
|
Total non-current liabilities
|
|
|
6,778
|
7,669
|
|
|
|
|
|
Total liabilities
|
|
|
13,441
|
12,712
|
|
|
|
|
|
Net assets
|
|
|
10,815
|
11,735
|
|
|
|
|
|
Equity attributable to equity
|
|
|
|
|
holders of the company
|
|
|
|
|
Share capital
|
|
|
1,092
|
1,092
|
Share premium account
|
|
|
18,366
|
18,366
|
Other reserves
|
|
|
1,886
|
1,886
|
Currency differences
reserve
|
|
|
(147)
|
(140)
|
Profit and loss account
|
|
|
(10,382)
|
(9,469)
|
|
|
|
|
|
Total equity
|
|
|
10,815
|
11,735
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Consolidated statement of cash flows
For
the year ended 30 September 2023
|
2023
£000
|
2022
£000
|
Operating activities
|
|
|
Loss after tax
|
(913)
|
(3,275)
|
Adjustments for:
|
|
|
Income tax
|
(128)
|
(277)
|
Finance expense
|
501
|
542
|
Depreciation of property, plant
and equipment
|
895
|
884
|
Depreciation of right-of-use
assets
|
817
|
831
|
|
|
|
Amortisation of intangible
assets
|
199
|
163
|
Profit on disposal of interest in
joint venture
|
(201)
|
-
|
Share of post-tax profit of equity
accounted joint ventures
|
(5)
|
26
|
|
1,165
|
(1,106)
|
(Increase)/decrease in trade and
other receivables
|
(723)
|
261
|
Decrease/(increase) in
inventories
|
291
|
(236)
|
Increase in trade and other
payables
|
1,274
|
255
|
|
842
|
280
|
|
|
|
Cash generated from/(used in) operations
|
2,007
|
(826)
|
Income taxes received
|
67
|
291
|
|
|
|
Net cash flows from/(used in) operating
activities
|
2,074
|
(535)
|
|
|
|
Investing activities
|
|
|
Purchase of property, plant and
equipment
|
(531)
|
(219)
|
Purchase of intangible
assets
|
(82)
|
(112)
|
Proceeds from disposal of tangible
fixed assets
|
118
|
-
|
Proceeds from disposal of interest
in joint venture
|
180
|
-
|
Dividend received from
equity-accounted for joint venture
|
-
|
20
|
|
|
|
Net cash used in investing activities
|
(315)
|
(311)
|
|
|
|
Financing activities
|
|
|
Interest paid
|
(501)
|
(527)
|
Proceeds from issue of
shares
|
-
|
3,000
|
Share issue expenses
paid
|
-
|
(200)
|
Loan issue expenses
paid
|
-
|
(3)
|
Bank loans repaid
|
(179)
|
(108)
|
Principal paid on lease
liabilities
|
(851)
|
(688)
|
Hire purchase finance
advanced
|
205
|
-
|
Hire purchase agreements
repaid
|
(110)
|
(87)
|
|
|
|
|
|
|
Net cash (used in)/generated from financing
activities
|
(1,436)
|
1,387
|
|
|
|
Net increase in cash and cash
equivalents
|
323
|
541
|
|
|
|
Cash and cash equivalents at
beginning of year
|
1,786
|
1,238
|
Foreign exchange
movements
|
(19)
|
7
|
Cash and cash equivalents at end of year
|
2,090
|
1,786
|
|
2023
£000
|
2022
£000
|
Cash and cash equivalents comprise:
|
|
|
Cash balances
|
2,090
|
1,786
|
Reconciliation of movements in net cash/financing
liabilities
Year ended 30 September 2023
|
Opening
£000
|
Cash flows
£000
|
Non-cash
movements
£000
|
Closing
£000
|
Cash and cash equivalents
|
|
|
|
|
Cash balances
|
1,786
|
323
|
(19)
|
2,090
|
|
|
|
|
|
Financing liabilities
|
|
|
|
|
Bank loans
|
(3,625)
|
179
|
(10)
|
(3,456)
|
Hire purchase
liabilities
|
(142)
|
(95)
|
-
|
(237)
|
Lease liabilities
|
(5,452)
|
1,116
|
(833)
|
(5,169)
|
|
(9,219)
|
1,200
|
(843)
|
(8,862)
|
|
|
|
|
|
|
(7,433)
|
1,523
|
(862)
|
(6,772)
|
Year ended 30 September 2022
|
Opening
£000
|
Cash flows
£000
|
Non-cash
movements
£000
|
Closing
£000
|
Cash and cash equivalents
|
|
|
|
|
Cash balances
|
1,262
|
517
|
7
|
1,786
|
Bank overdrafts
|
(24)
|
24
|
-
|
-
|
|
1,238
|
541
|
7
|
1,786
|
Financing liabilities
|
|
|
|
|
Bank loans
|
(3,714)
|
103
|
(14)
|
(3,625)
|
Hire purchase
liabilities
|
(229)
|
87
|
-
|
(142)
|
Lease liabilities
|
(5,636)
|
987
|
(803)
|
(5,452)
|
|
(9,579)
|
1,177
|
(817)
|
(9,219)
|
|
|
|
|
|
|
(8,341)
|
1,718
|
(810)
|
(7,433)
|
|
|
|
|
|
Material non cash transactions
Financing liabilities include lease
liabilities, primarily in respect of property leases, following the
adoption of IFRS 16 from 1 October 2019. Additions of £610,000 net
of foreign exchange movements of £42,000 are shown in non-cash
movements together with financing charges of £265,000 (FY22:
£534,000 of additions net of foreign exchange movements of £30,000
together with financing charges of £299,000).
Basis of preparation of
financial statements
While the financial information
included in this annual financial results announcement has been
prepared in accordance with the recognition and measurement
principles of International Accounting Standards in conformity with
the requirements of the Companies Act 2006 and UK adopted IFRSs.,
this announcement does not contain sufficient information to comply
therewith.
The financial information set out
above does not constitute the Company's statutory accounts for the
years ended 30 September 2023 or 2022 but is derived from those
accounts. Statutory accounts for the year ended 30 September 2022
have been delivered to the Registrar of Companies and those for the
year ended 30 September 2023 will be delivered following the
Company's annual general meeting.
The auditors have reported on
those accounts; their reports were unqualified and did not include
references to any matters to which the auditors drew attention by
way of emphasis without qualifying their reports.
Their reports for the year end 30
September 2023 and 30 September 2022 did not contain statements
under s498 (2) or (3) of the Companies Act 2006.
The consolidated financial statements are drawn up in sterling, the functional currency of Autins Group
plc. The level of rounding for the financial statements is the nearest thousand
pounds.
Going Concern
The Directors have concluded that,
based on current and forecast trading, the annual cash flow
forecasts, and the available sources of finance, that it is
appropriate to prepare these financial statements on the going
concern basis.
The Directors have prepared
trading and cash flow forecasts through to 30 September 2025. The
forecasts incorporate the actual trading and cash flow performance
through to 31 January 2024, which show an improved position
compared to the same period in the prior year.
The trading forecasts take into
consideration:
· the
current and expected demand schedules from the Group's key
automotive customers, changes in expected demand for flooring
products in Germany and the levels of enquiries for new
business;
· the
impact of current and future expected demand levels for new
vehicles, the migration to EV's and publicly available forward
looking market information on market sizes and dynamics;
and
· the
current cost structure of the Group and an allowance for known
increases, for example in relation to increases in the minimum wage
from April 2024, and various projects to improve efficiency in the
production and procurement processes.
The key sensitivities in the
trading forecasts are automotive revenue levels, end market vehicle
sales mix and the timing of orders placed by customers. These
sensitivities have been factored into the forecasts.
The cash flow forecasts are
derived from the trading forecasts and include the repayment of
loans in accordance with the agreements with the lenders, further
details of which are provided below. The cash flow forecasts also
assume that working capital is managed in line with the commercial
agreements and provide a contingency.
The facilities available to the
Group comprise a UK invoice finance facility of up to £3.5 million
and combined overdraft facilities in Germany and Sweden of £0.2
million, none of which are currently drawn. As at 26 February 2024,
shortly before the reporting date, the cash headroom, including the
undrawn facilities is £3.7 million (30 September 2023: £4.1
million). The minimum cash headroom, comprising cash at bank and
available facilities, in the forecasts for a period of 12 months
from the date of signing these financial
statements is £1.0 million in March 2025, following the full
repayment of the MEIF term loan.
As at 30 September 2023, the Group
had:
· a UK
CBILS loan of £1.7 million;
· a
MEIF loan of £1.5 million; and
· a
German Government loan of £0.2 million.
The UK CBILS loan is repayable in
quarterly instalments of £146,154 through to 2026. A revised
facility agreement was signed in relation to this loan on 29
February 2024 which included covenants in relation to minimum
EBITDA levels, minimum levels of cash at bank plus available
facilities (liquidity) and maximum net leverage (total debt,
excluding IFRS 16 liabilities, as a multiple of EBITDA), which are
measured quarterly and minimum debt service (EBITDA as a multiple
of debt service costs, excluding the IFRS 16 debt service cost and
the MEIF term loan repayment), which is measured annually. The
forecasts demonstrate that in the period of 12 months from signing
these financial statements the covenants are fully complied
with.
A revised facility agreement was
also signed on 29 February 2024 in relation to the MEIF loan, which
schedules full repayment of the loan by 31 December 2024. This
facility does not include any covenants.
The German Government loan is
repayable in quarterly instalments of £8,000 through to
2030.
Changes in accounting
policies
These financial statements have
been prepared in accordance with International Accounting Standards
in conformity with the requirements of the Companies Act
2006 for periods beginning on or after 1 October 2022 with
no new standards adopted in these financial
statements.
New accounting standards
applicable to future periods
There are no new standards,
interpretations and amendments which are not yet effective in these
financial statements, expected to have a material effect on the
Group's future financial statements.
1. Revenue
and segmental information
Revenue
analysis
|
2023
£000
|
2022
£000
|
Revenue, recognised at a point in
time, arises from:
|
|
|
Sales of components
|
22,513
|
18,577
|
Sales of tooling
|
166
|
296
|
|
|
|
|
22,679
|
18,873
|
Segmental information
The Group currently has one main
reportable segment in each year, namely Automotive (NVH) which
involves provision of insulation materials to reduce noise,
vibration and harshness to automotive manufacturing. Turnover and
operating profit are disclosed for other segments in aggregate,
mainly flooring, as they individually do not have a significant
impact on the Group result. These segments have no material
identifiable assets or liabilities.
Factors that management used
to identify the Group's reportable segments
The Group's reportable segments are
strategic business units that offer different products and
services.
Measurement of operating
segment profit or loss
The accounting policies of the
operating segments are the same as those described in the summary
of significant accounting policies.
The Group evaluates performance on
the basis of operating profit/(loss). Automotive remained the only
significant segment in the year although the German subsidiary has
developed and maintained acoustic flooring sales to offset some of
the impact of the depressed automotive market.
The Group's non-automotive revenues,
mainly acoustic flooring, is included within the others
segment.
Segmental analysis for the
year ended 30 September 2023
|
Automotive
NVH
£000
|
Others
£000
|
2023
Total
£000
|
Group's revenue per consolidated
statement of comprehensive income
|
20,074
|
2,605
|
22,679
|
|
|
|
|
Depreciation
|
1,712
|
|
|
Amortisation
|
199
|
|
|
|
|
|
|
Segment operating loss
|
(687)
|
(59)
|
(746)
|
|
|
|
|
Finance expense
|
|
|
(501)
|
Profit on disposal of joint
venture interest
|
|
|
201
|
Share of post-tax loss of equity
accounted joint ventures
|
|
|
5
|
|
|
|
|
Group loss before tax
|
|
|
(1,041)
|
|
|
|
|
Additions to non-current
assets
|
1,225
|
-
|
1,225
|
|
|
|
|
|
|
|
|
Reportable segment assets/total
Group assets
|
24,256
|
|
24,256
|
|
|
|
|
Reportable segment
liabilities/total Group liabilities
|
13,441
|
|
13,441
|
Segmental analysis for the
year ended 30 September 2022
|
Automotive
NVH
£000
|
Others
£000
|
2022
Total
£000
|
Group's revenue per consolidated
statement of comprehensive income
|
15,271
|
3,602
|
18,873
|
|
|
|
|
Depreciation
|
1,715
|
|
|
Amortisation
|
163
|
|
|
|
|
|
|
Segment operating loss
|
(2,968)
|
(16)
|
(2,984)
|
|
|
|
|
Finance expense
|
|
|
(542)
|
Share of post-tax loss of equity
accounted joint ventures
|
|
|
(26)
|
|
|
|
|
Group loss before tax
|
|
|
(3,552)
|
|
|
|
|
Additions to non-current
assets
|
865
|
-
|
865
|
|
|
|
|
Reportable segment
assets
|
24,373
|
|
24,373
|
|
|
|
|
Investment in joint
ventures
|
|
|
74
|
|
|
|
|
Reportable segment assets/total
Group assets
|
24,373
|
|
24,447
|
|
|
|
|
Reportable segment
liabilities/total Group liabilities
|
12,712
|
|
12,712
|
Revenues from one UK customer in
FY23 total £7,658,000 and £3,800,000 of revenue arose from two
other European customers (FY22: one customer £6,673,000 and
£2,287,000 of revenue arose from another European customer). This
largest customer purchases goods from Autins Limited in the United
Kingdom and there are no other customers which account for more
than 10% of total revenue.
External revenues by location of customers
|
|
|
2023
£000
|
2022
£000
|
United Kingdom
|
|
|
12,832
|
10,570
|
Sweden
|
|
|
709
|
645
|
Germany
|
|
|
6,434
|
5,917
|
Other European
|
|
|
2,595
|
1,706
|
Rest of the World
|
|
|
109
|
35
|
|
|
|
|
|
|
|
|
22,679
|
18,873
|
|
|
|
|
|
The material non-current assets
outside of the United Kingdom are £892,000 (2022: £788,000) of
fixed assets including right-of-use assets and £488,000 (FY22:
£519,000) of goodwill in respect of the Swedish subsidiary,
together with £564,000 of fixed assets (FY22: £264,000) in Germany.
£268,000 (FY22: £491,000) of cash balances are held in Germany with
the cash partly utilised to repay intercompany debt owed to a UK
group company.
2.
Operating Loss
The operating loss is stated after
charging/(crediting):
|
|
2023
£000
|
2022
£000
|
|
Foreign exchange
losses/(gains)
|
|
43
|
(8)
|
|
Depreciation of property, plant
and equipment
|
|
895
|
884
|
|
Depreciation of right-of-use
assets
|
|
817
|
831
|
|
Amortisation of intangible
assets
|
|
199
|
163
|
|
Cost of inventory sold
|
|
14,910
|
13,652
|
|
Impairment of trade
receivables
|
|
72
|
-
|
|
Research and development
expenditure
|
|
11
|
12
|
|
Other government assistance and
grants
|
|
(6)
|
(28)
|
|
Employee benefit
expenses
|
|
6,210
|
6,273
|
|
Lease payments (short term leases
only)
|
|
164
|
123
|
|
Auditors' remuneration:
|
|
|
|
|
Fees for audit of the
Group
|
|
70
|
69
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
3. Finance
expense
|
2023
£000
|
2022
£000
|
Bank
interest
|
200
|
208
|
Amortisation of loan issue
costs
|
16
|
15
|
Right-of-use asset financing
charges
|
265
|
299
|
Interest element of hire purchase
agreements
|
20
|
20
|
|
|
|
`
|
501
|
542
|
4. Earnings per
share
|
2023
£000
|
2022
£000
|
|
|
|
Loss used in calculating basic and
diluted EPS
|
(913)
|
(3,275)
|
Number of shares
|
|
|
Weighted average number of £0.02
shares for the purpose of basic earnings per share
('000s)
|
54,601
|
51,683
|
Weighted average number of £0.02
shares for the purpose of diluted earnings per share
('000s)
|
54,601
|
51,683
|
Earnings per share
(pence)
|
(1.67)p
|
(6.34)p
|
Diluted earnings per share
(pence)
|
(1.67)p
|
(6.34)p
|
Earnings per share have been
calculated based
on the share capital of Autins Group plc and
the earnings of the Group for both years.
There are options in place over nil (FY22: 2,523,648) shares that
were anti-dilutive at the year-end but which may dilute future
earnings per share.
5. Annual
report and accounts
The annual report and accounts
will be posted to shareholders shortly and will be available to
members of the public at the Company's registered office at Central
Point One, Central Park Drive, Rugby, CV23 0WE and on the Company's
website www.autins.co.uk/investors.
6. Annual
General Meeting
The Annual General Meeting of
Autins Group plc will be held at the Company's main offices at
Central Point One, Central Park Drive, Rugby, Warwickshire, CV23
0WE on Thursday 28 March 2024 commencing at 11.00am.