3 December 2024
Mind Gym PLC
("Mind Gym", the "Group" or the
"Company")
Half year results for the six months
ended 30 September 2024
MindGym returns to EBITDA
profit
MindGym (AIM: MIND),
the global provider of human capital and business improvement
solutions, announces its half year results for the six months ended
30 September 2024.
|
6 months to
30 Sept 2024
(H1 FY25)
|
6 months to
30 Sept 2023
(H1 FY24)
|
12 months to 31 Mar
2024
(FY24)
|
Change
vs H1 FY24
|
Revenue
|
£20.2m
|
£20.9m
|
£44.9m
|
-3%
|
EMEA Revenue
|
£12.1m
|
£9.8m
|
£23.7m
|
+24%
|
US Revenue
|
£8.1m
|
£11.1m
|
£21.2m
|
-27%
|
Gross profit
margin
|
84.9%
|
85.4%
|
86.2%
|
-50bps
|
Adjusted
EBITDA1,2
|
£0.8m
|
(£4.1m)
|
(£0.3m)
|
+£4.9m
|
Statutory
(loss)/profit before tax
|
(£0.9m)
|
(£13.2m)
|
(£12.1m)
|
+£12.4m
|
Diluted
(loss)/earnings per share
|
(0.79p)
|
(11.34p)
|
(10.86p)
|
+10.55p
|
Cash at
bank
|
£0.7m
|
£2.1m
|
£1.4m
|
-£1.4m
|
Capital
expenditure
|
£0.9m
|
£3.0m
|
£4.2m
|
-70%
|
1 Adjusted EBITDA represents the
underlying level of profit/(loss), excluding exceptional
items. In H1 FY25, exceptional items totalled £nil (H1 FY24:
£7.7m).
2 Adjusted EBITDA includes £0.1m
of other income (H1 FY24: £nil) relating to Research and
Development tax relief under the merged scheme. Previously
Research and Development was accounted for as a tax credit under
the SME scheme.
Overview
MindGym is
in a transition, making our solutions easier to buy, easier to sell
and easier to renew. The business has returned to
profitability amidst challenging market conditions for HR services.
We are making good progress on our strategic areas of focus
launching new diagnostics and AI-based products together with a new
set of packaged go-to-market solutions to deliver more sustainable,
repeatable revenues.
Financial Highlights - Return to EBITDA
profit
· The
Group returned to EBITDA profitability with margins of 4.0% (HY24
adjusted EBITDA loss: margin of -20%) driven by the impact of the
cost reduction exercise in FY24.
· Revenue was broadly flat at -3% (-2% in constant currency)
versus H1 FY24, reflecting economic headwinds resulting in cautious
buying behaviours and postponed contracts:
o Performance in EMEA has been
strong with revenues of £12.1m, a 24% improvement versus H1 FY24,
benefiting from the multi-year energy framework agreement, which
ends in December 2024.
o In the US, performance was
weaker and has been impacted by the challenging market conditions,
including a continued reduction in DEI spending, with H1 revenues
down 27% to £8.1m (25% in constant currency). There are early
indicators of market recovery with pipeline improvements and
average deal size increasing.
· Significant reduction in overheads reflecting the savings from
the prior year cost reduction exercise and operational efficiencies
gained in line with our globalised strategy:
o Decreased by 42% or £12m year
on year, or 23% when excluding the adjusting items in the prior
period
o Since H1, a further £2m in
annualised cost savings have been implemented.
· During
the period, MindGym negotiated a new £4m overdraft facility which
replaces the existing RCF and reduces ongoing finance costs.
As at 30 September 2024, cash at bank was £0.7m which, combined
with access to the £4m overdraft facility, provides the Group with
sufficient liquidity.
Strategic and Operational
Highlights - New products, platforms and packaged
solutions
· Successfully launched a new diagnostics offering in Q2 with a
number of clients, to be followed by additional diagnostics
products in H2 laying the foundations for a data and analytics
proposition.
· Existing solutions are being enhanced by new AI-powered
products to further personalise the user experience. These products
will include a new AI-based speech coaching platform launching in
H2.
· Moving
from a "build" to a "partner" platform strategy, which includes
several new platform partnerships signed in early H2 to improve
operational efficiency and add new product features and
offers. This includes contracting a new third party coaching
platform that will provide a more cost-effective solution and
improved features for our clients. This will lead to a £4.4m
impairment charge in H2.
· Expanded our go-to-market strategy with the launch of several
new packaged solutions that are expected to deliver multi-year
agreements and recurring revenues.
Current Trading & Outlook
- Unchanged
· MindGym's outlook for the full year remains unchanged, with
actions taken to eliminate further costs, providing greater
resilience and underpinning improved profitability.
· Headline revenue in FY26 is expected to be slightly lower as a
result of the anticipated conclusion of the energy framework
agreement in December 2024. However, underlying revenue growth is
expected in FY26 and beyond.
· The
new go-to-market strategy focussed on introducing package
subscription offers will lay the foundation for continued and
sustainable growth into FY26 and beyond.
· The
Group continues to invest in the strategic objectives and targets a
medium-term EBITDA margin of 15% to 20%.
Board Changes
o Emily Fyffe was appointed as Chief Financial Officer and to
the Board during the period.
Analyst and Investor Webcast
The Company will host a webcast and
conference call for analysts and investors at 9:00am GMT today.
Please contact mindgym@mhpgroup.com for further
information.
Christoffer Ellehuus, Chief Executive Officer of Mind Gym,
said:
"MindGym has delivered a resilient
performance with a significant improvement in profitability,
despite a macroeconomic environment that remains
challenging.
We are making good progress on our
strategy to productise and digitise our IP, as we evolve the
business from episodic training provider to behaviour change
partner. This multi-year transformation is making MindGym solutions
easy to buy, easy to sell and easy to renew, whilst delivering more
sustainable and repeatable revenues."
Enquiries:
Mind
Gym plc
Christoffer Ellehuus, Chief Executive
Officer
Emily Fyffe, Chief Financial
Officer
|
+44 (0)20
7376 0626
investors@themindgym.com
|
Panmure Liberum (Nominated Adviser and
Broker)
Nicholas How
Dougie McLeod
|
+44 (0)20
3100 2000
|
MHP
(for media enquiries)
Reg Hoare
Katie Hunt
Veronica Farah
|
+44 (0)
7885 447 944
mindgym@mhpgroup.com
|
About MindGym
MindGym is a company that delivers
business improvement solutions using scalable, proprietary products
which are based on behavioural science. The Group operates in three
global markets: business transformation, human capital management
and learning & development.
MindGym is listed on the London Stock
Exchange Alternative Investment Market (ticker: MIND) and
headquartered in London. The business has offices in London, New
York and Singapore.
Further information is available
at www.themindgym.com
Operational Review
MindGym is on a multi-year
transformation journey to evolve the business from episodic
training provider to behaviour change partner, which is setting the
Group up to earn more sustainable, repeatable revenues. FY25 is a
year of recalibration for the business as it balances positioning
the Group for growth while delivering a return to
profit.
Trading conditions continued to be
challenging in H1 FY25 with cautious buying behaviours leading to
delayed contracts, particularly in the US. H1 revenues of
£20.2m were 3% lower than FY24. Strong performance in EMEA
with 24% growth largely offset the reduction in the US, which was
down 27% (25% in constant currency).
Despite the reduction in revenues,
the Group achieved a return to profitability at the EBITDA
level.
The Group continues to deliver
against its strategy:
Improvement in operational efficiency and
resilience:
In H1 the Group continued to simplify
and globalise its organisational structure and reduce the cost
base. These activities will continue into H2 and will result
in eliminating a further £2m of annualised costs. The streamlined
organisation structure, combined with the simplified product
offering, builds an operating model that is more sustainable and
less key person dependent.
As anticipated, this journey will
take time and the impact of the investments are expected to benefit
FY26, with the larger operational efficiencies benefitting FY27 in
full.
Integrated packages:
Through H1 FY25, the Company focussed
product development on integrated packages which combines MindGym
proprietary diagnostics, digital self-directed and live deliveries
aligned with our strategy to make our solutions easier to buy, easier to sell and easier to
renew.
· According to a study conducted by MindGym of 200 CHRO's, 58%
say enhancing workforce productivity is a top priority for
20241. The business has launched two packaged
products in response to this market need. The first packaged
product, "Discover and Drive: Wellworking", is targeted at helping
our clients drive sustainable employee productivity by leveraging a
combination of our new proprietary employee diagnostic together
with our proven training products and application tools. A separate
manager package is targeted at helping managers have difficult
performance conversations and will feature a new AI conversation
coaching tool. This will be launched in early Q4.
· In
November, the Group also launched a new licensed IP Package for
clients who have their own in-house certified MindGym coaches and
want more flexible access to MindGym's proven content. This
allows clients to access MindGym's proprietary IP over a license
period of one to three years and offers greater flexibility to use
the content, separate to our facilitation, and embed MindGym
content in the clients' learning journeys. This will lead to
stickier client relationships and ultimately sustainable, recurring
revenues.
Strategic partnerships:
In early H2 MindGym has secured
significant partnerships to drive operational efficiencies and
improve the scalability of the MindGym offering, signing new vendor
agreements for:
· A new
third party coaching platform that in combination with MindGym's
scalable Precision Coaching solution provides a seamless,
integrated experience for clients seeking high-quality, scalable
coaching interventions via our network of accredited coaches.
This partnership is a more cost-effective solution and provides our
clients with more features and a better user experience compared to
our internally developed Performa platform. This will lead to
a £4.4m impairment charge in H2 largely relating to the Performa
platform and associated assets.
· A
comprehensive Training Management System (TMS) designed to manage
complex training needs more efficiently and allow us to scale
operations. The system will handle all aspects of MindGym's
training logistics, from scheduling and resource management to
communication and tracking outcomes. The platform will also provide
a new capability for MindGym to host IP subscription materials or
create learning journeys for clients. It will integrate with other
business tools and systems allowing for a streamlined solution that
creates for more efficient operations.
· An AI
communication coaching tool, which will be powered by MindGym IP
and sold as part of an Integrated MindGym solution targeted at
helping line managers have difficult performance
conversations.
Marketing strategies:
MindGym continues to build a digital
marketing infrastructure that will allow us to better target new
business client opportunities and increase in-bound lead-flow.
These efforts will also include launch of a new client facing
website to be released in Q4, which will allow MindGym to more
clearly communicate to clients who we are, what we do and how we
differentiate.
The Group has also focussed on ways
to engage key buyers in the market, including the launch of
MindGym's Talent Leaders Network, a by-invitation-only network for
global heads of talent management at the world's leading
organisations. This network has been launched in London and
the New York chapter will launch in January. The network is
growing and initial activities have targeted over 100 heads of
talent management.
Financial Review:
Revenue
Revenue in H1 FY25 was £20.2m,
broadly flat at -3% on the equivalent period in the prior year (H1
FY24: £20.9m):
· In
EMEA, performance was strong with revenues increasing by 24% to
£12.1m (H1 FY24: £9.8m). This was helped by the multi-year
energy framework agreement, which has delivered revenues above
expectations as a result of an extension beyond the initial 2-year
term, concluding in December 2024. Underlying performance,
excluding the framework agreement, is broadly flat at -3%. We
expect to see a return to underlying growth in this region in
H2.
· In the
US, revenue decreased by 27% (25% in constant currency) to £8.1m
(H1 FY24: £11.1m). This was driven by a sustained reduction
in client spend, particularly in DEI initiatives.
Gross margin
Gross margin declined slightly to
84.9% (H1 FY24: 85.4%), reflecting the increase to delivery revenue
mix in the period.
Administrative Expenses
Overheads of £18.0m decreased by 42%
(H1 FY24: £31.0m) or 23% when excluding the adjusting items in the
prior period, reflecting the savings from the prior year cost
reduction exercise and operational efficiencies gained in line with
the globalised strategy. Prior period adjusting items of
£7.7m included the digital asset impairment, impairment of the US
office lease and restructuring costs. The average headcount
reduced from 358 to 264 in the six months to 30 September 2024, a
26% reduction. Further savings have been implemented since
the end of the H1 period, expected to deliver annualised savings of
£2m. The National Insurance increase announced in the Autumn budget
by HMRC comes into effect in FY26 and steps will be taken to
mitigate the impact of this.
Share based payments were a credit
of £0.1m, impacted by the reversal of historic charges due to
reduced employee numbers and reduced likelihood of achieving
stretch performance conditions. Awards to management,
including performance conditions and timebound options, were
granted in August 2024.
Depreciation and amortisation
increased slightly to £1.5m (H1 FY24: £1.4m), driven by the launch
of the new Diagnostics product in Q2 FY25.
Profit/(loss)
The EBITDA profit for the period was
£0.8m (H1 FY24: £4.1m loss excluding the impact of the exceptional
items). The loss before tax was a loss of £0.9m (H1 FY24:
£13.2m loss). The comparative period loss excluding the
impact of exceptional items was £5.5m. There were no
adjusting items in the six months to 30 September 2024.
Basic loss per share in the period
was 0.79p (H1 FY24: 11.34p loss). Adjusted loss per share was
0.79p (H1 FY24: 5.61p loss).
Cash
Cash at bank at 30 September 2024 was
£0.7m, a reduction of £0.7m from the year-end balance at 31 March
2024 of £1.4m. MindGym's liquidity position is bolstered by
immediate access to the recently negotiated £4.0m bank overdraft
facility and combined these provide sufficient
liquidity.
The Group continues to manage working
capital tightly: overdue debt has fallen to 6% of trade debtors
compared to 13% at the same time a year ago.
Non-adjusting post balance date event
In line with the new strategy to
leverage digital partnerships to drive operational efficiencies and
deliver scalable programmes, the Group signed two vendor agreements
in early H2. These vendors will replace internally developed
intangible assets that are currently in use. It is expected
that the new digital partnerships will be launched in Q4.
This decision led to a potential indicator of impairment and
triggered a review of all intangible digital assets. This will
result in a one-off impairment charge of £4.4m which will be
reflected in H2.
Dividend
The Board continues to prioritise
investment for growth over the coming years, and therefore no
interim dividend will be paid for the period ended 30 September
2024.
Outlook
The Group's outlook for the full year
remains unchanged, with actions taken providing greater resilience
and expected to lead to improved profitability in due course.
Headline revenue in FY26 is expected to be slightly lower as
a result of the anticipated conclusion of the energy framework
agreement in December 2024. However, underlying revenue growth is
expected in FY26 and beyond. The new go-to-market strategy focussed
on introducing package subscription offers will lay the foundation
for continued and sustainable growth into FY26 and beyond. The
Group continues to target a medium-term EBITDA margin of 15% to
20%.
Forward-looking statements
Certain statements in this
announcement constitute forward-looking statements. Any
statement in this announcement that is not a statement of
historical fact including, without limitation, those regarding the
Company's future expectations, operations, financial performance,
financial condition and business is a forward-looking
statement. Such forward-looking statements are subject to
risks and uncertainties that may cause actual results to differ
materially. These risks and uncertainties include, among
other factors, changing economic, financial, business or other
market conditions. These and other factors could adversely affect
the outcome and financial effects of the plans and events described
in this announcement and the Company undertakes no obligation to
update its view of such risks and uncertainties or to update the
forward-looking statements contained herein. Nothing in this
announcement should be constructed as a profit forecast.
MIND
GYM PLC
NOTES TO THE GROUP FINANCIAL STATEMENTS
1. General
information
Mind Gym plc ("the Company") is a
public limited company incorporated in England & Wales and its
ordinary shares are traded on the Alternative Investment Market of
the London Stock Exchange ("AIM"). The address of the registered
office is 160 Kensington High Street, London W8 7RG. The group
consists of Mind Gym plc and its subsidiaries, Mind Gym (USA) Inc.,
Mind Gym Performance (Asia) Pte. Ltd and Mind Gym (Canada) Inc.
(together "the Group").
The principal activity of the Group
is to apply behavioural science to transform the performance of
companies and the lives of the people who work in them. The Group
does this primarily through research, strategic advice, management
and employee development, employee communication, and related
services.
2. Basis of
preparation
The condensed interim financial
statements have been prepared in accordance with the requirements
of the AIM Rules for Companies. As permitted, the Company has
chosen not to adopt IAS 34 "Interim Financial Statements" in
preparing this interim financial information. The condensed interim
financial statements should be read in conjunction with the annual
financial statements for the year ended 31 March 2024, which have
been prepared in accordance with International Financial Reporting
Standards (IFRS) as adopted by the European Union, including
interpretations issued by the International Financial Reporting
Interpretations Committee ("IFRIC"), and with the Companies Act
2006 applicable to companies reporting under IFRS. The unaudited
interim financial information does not constitute statutory
accounts within the meaning of the Companies Act 2006. This interim
report, which has neither been audited nor reviewed by independent
auditors, was approved by the Board of Directors on 2 December
2024.
Statutory accounts for the year
ended 31 March 2024 were approved by the Board of Directors on 14
June 2024 and delivered to the Registrar of Companies. The report
of the auditors on those accounts was unqualified, did not contain
an emphasis of matter paragraph and did not contain any statement
under Section 498 of the Companies Act 2006.
The interim financial statements
have been prepared on a going concern basis under the historical
cost convention.
The interim financial statements are
presented in pounds sterling. All values are rounded to £1,000
except where otherwise indicated.
The accounting policies used in
preparing the interim results are the same as those applied to the
latest audited annual financial statements.
From 1 April 2024, the UK Research
and Development tax regime changed such that small and medium sized
businesses claim under the new merged scheme. Under the merged
scheme, as the majority of the Group's qualifying expenditure is
capitalised on the Balance Sheet, the Group has the option of
recording the Research and Development Expenditure Credit ("RDEC")
within the Digital Asset on the Statement of Financial Position or
as a taxable credit within the Statement of Comprehensive Income.
The Group has elected to book a taxable credit within the Statement
of Comprehensive Income.
3. Segmental analysis
Operating segments are reported in a
manner consistent with the internal reporting provided to the chief
operating decision maker, who is responsible for allocating
resources and assessing performance of the business. The chief
operating decision maker has been identified as the Board. The
Group has two operating segments: EMEA (comprising the United
Kingdom and Singapore) and America (comprising the United States
and Canada).
Both segments derive their revenue
from a single business activity, the provision of human capital and
business improvement solutions.
The Group's business is not highly
seasonal and the Group's customer base is diversified with no
individually significant customer.
Segment results for the 6 months ended 30 September 2024
(Unaudited)
Segment result
|
EMEA
|
America
|
Total
|
|
£'000
|
£'000
|
£'000
|
Revenue
|
12,136
|
8,071
|
20,207
|
Cost of sales
|
(1,938)
|
(1,104)
|
(3,042)
|
Administrative expenses
|
(11,381)
|
(6,624)
|
(18,005)
|
Other income
|
98
|
-
|
98
|
Profit before inter-segment
charges
|
(1,085)
|
343
|
(742)
|
Inter-segment charges
|
312
|
(312)
|
-
|
Operating profit - segment
result
|
(773)
|
31
|
(742)
|
Finance income
|
|
|
-
|
Finance costs
|
|
|
(116)
|
(Loss) before tax
|
|
|
(858)
|
Adjusted (loss) before tax
|
EMEA
|
America
|
Total
|
|
£'000
|
£'000
|
£'000
|
Operating (loss) - segment
result
|
(773)
|
31
|
(742)
|
Adjusting items
|
-
|
-
|
-
|
Adjusted EBIT
|
(773)
|
31
|
(742)
|
Finance income
|
|
|
-
|
Finance costs
|
|
|
(116)
|
Profit before tax
|
|
|
(858)
|
The mix of revenue for the six
months ended 30 September 2024 is set out below.
|
EMEA
|
America
|
Group
|
Delivery
|
76.5%
|
68.3%
|
73.2%
|
Design
|
12.4%
|
14.2%
|
13.2%
|
Digital
|
6.8%
|
8.6%
|
6.6%
|
Licensing and
certification
|
1.0%
|
6.8%
|
2.2%
|
Other
|
2.1%
|
1.7%
|
4%
|
Advisory
|
1.2%
|
0.4%
|
0.8%
|
Segment results for the 6 months ended 30 September 2023
(Unaudited)
Segment result
|
EMEA
|
America
|
Total
|
|
£'000
|
£'000
|
£'000
|
Revenue
|
9,807
|
11,098
|
20,905
|
Cost of sales
|
(1,508)
|
(1,543)
|
(3,051)
|
Administrative expenses
|
(19,999)
|
(10,979)
|
(30,978)
|
Profit before inter-segment
charges
|
(11,700)
|
(1,424)
|
(13,124)
|
Inter-segment charges
|
(295)
|
295
|
-
|
Operating profit - segment
result
|
(11,995)
|
(1,129)
|
(13,124)
|
Finance income
|
|
|
30
|
Finance costs
|
|
|
(78)
|
(Loss) before tax
|
|
|
(13,172)
|
Adjusted (loss) before tax
|
EMEA
|
America
|
Total
|
|
£'000
|
£'000
|
£'000
|
Operating (loss) - segment
result
|
(11,995)
|
(1,129)
|
(13,124)
|
Adjusting items
|
6,714
|
961
|
7,675
|
Adjusted EBIT
|
(5,281)
|
(168)
|
(5,449)
|
Finance income
|
|
|
30
|
Finance costs
|
|
|
(78)
|
Profit before tax
|
|
|
(5,497)
|
The mix of revenue for the six
months ended 30 September 2023 is set out below.
|
EMEA
|
America
|
Group
|
Delivery
|
69.4%
|
75.0%
|
72.3%
|
Design
|
15.0%
|
9.2%
|
11.7%
|
Digital
|
10.2%
|
8.7%
|
9.7%
|
Licensing and
certification
|
2.5%
|
2.6%
|
3.3%
|
Other
|
1.8%
|
4.0%
|
2.2%
|
Advisory
|
1.1%
|
0.5%
|
0.8%
|
Segment results for the year ended 31 March 2024
(Audited)
Segment result
|
EMEA
|
America
|
Total
|
|
£'000
|
£'000
|
£'000
|
Revenue
|
23,729
|
21,185
|
44,914
|
Cost of sales
|
(3,465)
|
(2,729)
|
(6,194)
|
Administrative expenses
|
(32,453)
|
(18,281)
|
(50,734)
|
(Loss)/profit before inter-segment
charges
|
(12,189)
|
175
|
(12,014)
|
Inter-segment charges
|
75
|
(75)
|
-
|
Operating (loss)/profit - segment
result
|
(12,114)
|
100
|
(12,014)
|
Finance income
|
|
|
30
|
Finance costs
|
|
|
(163)
|
Loss before tax
|
|
|
(12,147)
|
Adjusted (loss)/profit before tax
|
EMEA
|
America
|
Total
|
|
£'000
|
£'000
|
£'000
|
Operating (loss)/profit - segment
result
|
(12,114)
|
100
|
(12,014)
|
Adjusting items
|
7,693
|
1,190
|
8,883
|
Adjusted LBIT/EBIT
|
(4,421)
|
1,290
|
(3,131)
|
Finance income
|
|
|
30
|
Finance costs
|
|
|
(163)
|
Loss before taxation
|
|
|
(3,264)
|
The mix of revenue for the year
ended 31 March 2024 is set out below.
|
EMEA
|
America
|
Group
|
Delivery
|
67.1%
|
67.8%
|
67.4%
|
Design
|
15.0%
|
10.9%
|
13.0%
|
Digital
|
9.6%
|
10.7%
|
10.2%
|
Licensing and
certification
|
2.2%
|
8.2%
|
5.0%
|
Other
|
4.0%
|
1.7%
|
2.9%
|
Advisory
|
2.1%
|
0.7%
|
1.5%
|
4. Employees
Staff costs were as follows:
|
6 months to 30 Sept 2024
(Unaudited)
|
6 months to 30 Sept 2023
(Unaudited)
|
Year to 31 March 2024
(Audited)
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Wages and salaries
|
12,229
|
16,093
|
28,059
|
Social security costs
|
1,121
|
1,481
|
2,678
|
Pension costs - defined contribution
plans
|
453
|
584
|
1,059
|
Share-based payments
|
(82)
|
(14)
|
(7)
|
|
13,721
|
18,144
|
31,789
|
Restructuring payroll costs included
in adjusted items
|
-
|
-
|
1,722
|
|
13,721
|
18,144
|
33,511
|
The average number of
Group's employees by function was:
|
6 months to 30 Sept 2024
(Unaudited)
|
6 months to 30 Sept 2023
(Unaudited)
|
Year to 31 March 2024
(Audited)
|
|
|
|
|
Delivery
|
169
|
226
|
211
|
Support
|
82
|
81
|
79
|
Digital
|
13
|
51
|
41
|
|
264
|
358
|
331
|
The period end number of Group's employees by function was:
|
6 months to 30 Sept 2024
(Unaudited)
|
6 months to 30 Sept 2023
(Unaudited)
|
Year to 31 March 2024
(Audited)
|
|
|
|
|
Delivery
|
162
|
216
|
175
|
Support
|
82
|
81
|
79
|
Digital
|
12
|
52
|
16
|
|
256
|
349
|
270
|
5. Net
finance costs
|
6 months to 30 Sept 2024
(Unaudited)
|
6 months to 30 Sept 2023
(Unaudited)
|
Year to 31 March 2024
(Audited)
|
|
£'000
|
£'000
|
£'000
|
Finance income
|
|
|
|
Interest receivable
|
-
|
30
|
30
|
Finance lease income
|
-
|
-
|
-
|
|
-
|
30
|
30
|
Finance costs
|
|
|
|
Interest payable
|
(46)
|
(15)
|
(47)
|
Other borrowing costs
|
(30)
|
-
|
-
|
Lease interest (IFRS 16)
|
(40)
|
(63)
|
(116)
|
|
(116)
|
(48)
|
(133)
|
6. Adjusting items
|
6 months to 30 Sept 2024
(Unaudited)
|
6 months to 30 Sept 2023
(Unaudited)
|
Year to 31 March 2024
(Audited)
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Restructuring costs
|
-
|
555
|
1,762
|
Impairment of intangibles
|
-
|
6,604
|
6,604
|
Impairment of right of use
asset
|
-
|
516
|
516
|
|
-
|
7,675
|
8,883
|
Restructuring costs in the year
ended 31 March 2024 included redundancy costs related to the
reduction of the cost base.
Impairment of intangible assets were
excluded from the adjusted results of the Group since the costs
were one-off charges. These related to digital assets not in
use that are no longer being developed.
The Group tested right-of-use assets
for impairment, and recognised an impairment loss on a leased
asset.
No adjusting items have been
identified for the six months ended 30 September 2024.
7. Tax
The statutory tax credit of £71,000
(six months ended 30 September 2023: credit of £1,808,000); year
ended 31 March 2024: credit of £1,259,000) represents an effective
tax rate on loss before tax of 9% (six months ended 30 September
2023: 13.7%; year ended 31 March 2024: 10.36%).
8. Earnings per share
Basic earnings per share is
calculated by dividing the earnings attributable to shareholders of
the Company by the weighted average number of ordinary shares in
issue during the year. The Company has potentially dilutive shares
in respect of the share-based payment plans (see Note
16).
|
30 Sept 2024
(Unaudited)
|
30 Sept 2023
(Unaudited)
|
31 March 2024
(Audited)
|
|
|
|
|
Weighted average number of shares in
issue
|
100,208,494
|
100,174,502
|
100,186,450
|
Potentially dilutive shares
(weighted average)
|
3,070,090
|
4,324,325
|
7,921,037
|
Fully diluted number of shares
(weighted average)
|
103,278,584
|
104,498,827
|
108,107,487
|
|
|
|
|
|
|
|
|
|
| |
|
6 months to 30 Sept 2024
(Unaudited)
pence
|
6 months to 30 Sept 2023
(Unaudited)
pence
|
Year to 31 March 2024
(Audited)
pence
|
|
|
|
|
Basic (loss)/earnings per
share
|
(0.79)
|
(11.34)
|
(10.86)
|
Diluted (loss)/earnings per
share
|
(0.79)
|
(11.34)
|
(10.86)
|
|
|
|
|
Adjusted basic (loss)/earnings per
share
|
(0.79)
|
(5.61)
|
(4.25)
|
Adjusted diluted (loss)/earnings per
share
|
(0.79)
|
(5.61)
|
(4.25)
|
9. Dividends
The Board did not propose a final
dividend for the year ended 31 March 2024. No interim dividend is
proposed for the period to 30 September 2024.
10. Intangible
assets
|
Patents
|
Development
costs
|
Total
|
|
£'000
|
£'000
|
£'000
|
Cost
|
|
|
|
At 1 April
2024 (restated)1
|
144
|
17,639
|
17,783
|
Additions
|
15
|
884
|
899
|
At 30
September 2024
|
159
|
18,523
|
18,682
|
Amortisation
|
|
|
|
At 1 April
2024 (restated)1
|
73
|
9,458
|
9,531
|
Amortisation charge
|
4
|
1,016
|
1,020
|
At 30
September 2024
|
77
|
10,474
|
10,551
|
Net book
value
|
|
|
|
At 31 March
2024
|
71
|
8,181
|
8,252
|
At 30
September 2024
|
82
|
8,049
|
8,131
|
Development
cost additions in the six months ended 30 September 2024 includes
software development costs directly incurred in the creation of new
digital assets.
In the six
months to 30 September 2023, the Group undertook an impairment
review and as result reflected an impairment charge in the period.
No such impairment was required in the six months to 30 September
2024.
Subsequent
to 30 September 2024, the Group decided to reduce the amount
invested in internally developed projects and rather leverage
digital partnerships. This decision led to a potential
indicator of impairment and triggered an impairment review of the
intangible digital assets. As a result of this review an impairment
charge of £4.4m will be recognised in H2. This is discussed
further at Note 17.
1The gross cost and gross
accumulated amortisation at 31 March 2024 included fully amortised
development costs relating to assets that are no longer in
use. The group has therefore restated the opening gross cost
and gross accumulated amortisation to correct the opening gross
positions. The impact of the restatement is a reduction of
£1,662k to the gross costs and gross accumulated depreciation at 31
March 2024. There is no impact to the net book value or
amortisation expense in the current or prior periods.
11. Property, plant and
equipment
|
Right-of-use
asset
|
Leasehold
improvements
|
Fixtures, fittings and
equipment
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Cost
|
|
|
|
|
At 1 April
2024
|
6,168
|
532
|
1,341
|
8,041
|
Additions
|
52
|
-
|
20
|
72
|
Exchange differences
|
(176)
|
(17)
|
(46)
|
(239)
|
At 30
September 2024
|
6,044
|
515
|
1,315
|
7,874
|
Depreciation
|
|
|
|
|
At 1 April
2024
|
4,477
|
456
|
1,008
|
5,941
|
Depreciation charge
|
374
|
40
|
112
|
526
|
Exchange
differences
|
(165)
|
(16)
|
(35)
|
(216)
|
At 30
September 2024
|
4,686
|
480
|
1,085
|
6,251
|
Net book
value
|
|
|
|
|
At 31 March
2024
|
1,691
|
76
|
333
|
2,100
|
At 30
September 2024
|
1,358
|
35
|
230
|
1,623
|
In the six
months to 30 September 2023, the Group undertook an impairment
review and as a result impaired the right of use asset.
No such impairment was required in the six months
to 30 September 2024.
12. Trade and
other receivables
|
30 Sept 2024
(Unaudited)
|
30 Sept 2023
(Unaudited)
|
31 March 2024
(Audited)
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Trade receivables
|
5,027
|
5,151
|
6,005
|
Less provision for
impairment
|
(88)
|
(94)
|
(113)
|
Net trade receivables
|
4,939
|
5,057
|
5,892
|
Other receivables
|
28
|
65
|
27
|
Prepayments in respect of property
deposits
|
213
|
-
|
226
|
Prepayments
|
605
|
794
|
796
|
Accrued income
|
820
|
1,342
|
846
|
|
6,605
|
7,258
|
7,787
|
Trade receivables have been aged
with respect to the payment terms as follows:
|
30 Sept 2024
(Unaudited)
|
30 Sept 2023
(Unaudited)
|
31 March 2024
(Audited)
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Not past due
|
4,735
|
4,503
|
5,617
|
Past due 0-30 days
|
135
|
313
|
313
|
Past due 31-60 days
|
133
|
182
|
39
|
Past due 61-90 days
|
3
|
74
|
35
|
Past due more than 90
days
|
21
|
79
|
1
|
|
5,027
|
5,151
|
6,005
|
13. Trade and
other payables
|
30 Sept 2024
(Unaudited)
|
30 Sept 2023
(Unaudited)
|
31 March 2024
(Audited)
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Trade payables
|
712
|
1,294
|
1,172
|
Other taxation and social
security
|
1,704
|
2,023
|
1,525
|
Other payables
|
327
|
421
|
323
|
Accruals
|
3,259
|
3,406
|
3,055
|
Deferred income
|
1,291
|
2,866
|
2,399
|
|
7,293
|
10,010
|
8,474
|
14. Borrowings
The Group entered into a £10 million debt facility (£6m RCF, £4m
accordion) on 30 September 2021. This was replaced by a £4
million overdraft facility in the period. The Overdraft facility is
not in use as at 30 September 2024.
15. Share
capital
|
30 Sept
2024
|
30 Sept
2024
|
30 Sept
2023
|
30 Sept
2023
|
31 March 2024
|
31 March 2024
|
|
|
Cost
|
|
Cost
|
|
Cost
|
|
Number
|
£'000
|
Number
|
£'000
|
Number
|
£'000
|
|
|
|
|
|
|
|
Ordinary shares of £0.00001 At 1
April
|
100,198,464
|
1
|
100,167,584
|
1
|
100,167,584
|
1
|
Issue of shares to satisfy
options
|
140,418
|
-
|
30,880
|
-
|
30,880
|
-
|
Ordinary shares of £0.00001 at
period end
|
100,338,882
|
1
|
100,198,464
|
1
|
100,198,464
|
1
|
16. Share based
payments
The Group awards options to selected
employees under a Long-Term Incentive Share Option Plan ("LTIP").
The options granted to date vest subject only to remaining employed
up to the vesting date. Unexercised options do not entitle the
holder to dividends or to voting rights.
The awards granted in the six months
to 30 September 2024 are either subject to performance conditions
based on revenues and EBITDA or are timebound.
The awards granted in the six months
to 30 September 2023 are subject to performance conditions based on
revenues and EBITDA.
The awards granted during the year
ended 31 March 2022 are subject to performance conditions based on
revenue, adjusted earnings per share and total shareholder
return.
On 30 September 2019 the Group
launched an annual Save As You Earn Scheme and an Employee Share
Purchase Plan for all eligible employees in the UK and USA
respectively. Annual schemes have been launched since
2019.
The total share-based payments
(credit)/expense was:
|
6 months to 30 Sept 2024
(Unaudited)
|
6 months to 30 Sept 2023
(Unaudited)
|
Year to 31 March 2024
(Audited)
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
Equity settled share-based
payments
|
(82)
|
(14)
|
(7)
|
17. Events after the
reporting period
In October 2024 the Group decided to
reduce the amount of investment in in-house development projects
and rather leverage digital partnerships. The decision led to
a potential indicator of impairment and triggered a review of all
intangible digital assets. Each cash generating unit (CGU) was
assessed and tested for impairment. The recoverable amount
was estimated based on its value in use. All digital assets
impacted by the digital partnerships will be impaired in
full. All other remaining digital assets are in use, or under
development with planned launch dates. An impairment charge of
£4.4m will be recognised in the Consolidated Statement of
Income.