10 September
2024
Gamma Communications
plc
Unaudited results for the six
months ended 30 June 2024
Strong first half performance,
complemented by growth from acquisitions. Full year Adjusted EBITDA
in the top half of market expectations and Adjusted EPS at top of
the range
Gamma Communications plc ("Gamma" or "the
Group"), a leading provider of technology-based communication
services across Europe, is pleased to announce its unaudited
results for the six months ended 30 June 2024.
|
Six months ended 30
June
|
|
|
2024
|
2023
|
Change (%)
|
Revenue
|
£282.5m
|
£256.2m
|
10%
|
Gross profit
|
£145.8m
|
£131.2m
|
11%
|
Gross margin
|
52%
|
51%
|
|
Adjusted EBITDA*
|
£62.2m
|
£56.5m
|
10%
|
Profit before tax
("PBT")
|
£48.5m
|
£43.5m
|
11%
|
Adjusted PBT*
|
£56.0m
|
£48.3m
|
16%
|
Earnings Per Share ("EPS") (fully
diluted)
|
36.7p
|
33.8p
|
9%
|
Adjusted EPS (fully
diluted)*
|
42.5p
|
37.5p
|
13%
|
Interim dividend per
share
|
6.5p
|
5.7p
|
14%
|
Cash generated by
operations
|
£59.6m
|
£57.1m
|
4%
|
Adjusted cash conversion*^
|
100%
|
101%
|
|
Net cash*
|
£142.9m
|
£121.7m
|
17%
|
*The Group uses certain measures in addition to those
reported under IFRS, under which the Group reports. These measures
are known as Alternative Performance Measures ("APMs"). The Group
does not consider these APMs to be a substitute for, or superior
to, the equivalent statutory measure. These APMs are explained,
defined and reconciled in the APM section, which follows the notes
to the condensed financial statements, and are applied
consistently.
^ The Group's Adjusted cash conversion is defined as Cash
generated by operations excluding the cash impact of exceptional
items £2.2m (for 2023 restructuring) and of other adjusting items
£0.4m (which comprise the incremental costs related to the
implementation of new cloud-based Finance and HR systems), divided
by Adjusted EBITDA.
Key
highlights
·
|
Strong financial performance with
gross profit and Adjusted EBITDA growth in all business units and
strong cash position.
|
·
|
Continued growth in Cloud PBX
seats, Gamma surpassed 1 million UK seats as at 30th
June.
|
·
|
Completed two acquisitions both of
which are expected to be immediately earnings enhancing:
|
|
· Coolwave Communications, in February 2024, an international
SMS and voice services provider allowing us to provide Operator
Connect for Microsoft Teams and other carrier services into nearly
20 countries; and
|
|
· BrightCloud, in July 2024, giving us additional capabilities
in the Cisco Contact Centre as a Service ("CCaaS") space. This also
enables us to offer these additional Customer Experience ("CX")
solutions to our existing Enterprise customers.
|
·
|
Gamma has also recently agreed
with Cisco that it will acquire Placetel, a German market leader in
the Cloud PBX space, enabling German companies to buy Cisco
Collaboration solutions both digitally and through local partners.
This deal remains subject to certain
closing conditions being met and we expect
it to close shortly. This will elevate Gamma to being one of the
leading providers in Germany with a pro-forma number of around
300,000 seats. See note 13 for additional details.
|
·
|
The Board is beginning to consider
a move to the Main Market. We will provide a further update in
January 2025 following engagement with our largest
shareholders.
|
Financial
highlights
The Group continued to perform well in the
first six months of the year delivering strong gross profit growth
flowing through to both Adjusted EBITDA and Adjusted PBT, with
healthy cash generation.
Group performance:
·
|
Group revenue grew by 10% to
£282.5m, gross profit grew by 11% to £145.8m (H1 2023: £256.2m and
£131.2m) and profit before tax grew by 11% to £48.5m (H1 2023:
£43.5m), with Adjusted EBITDA growing by 10% to £62.2m (H1 2023:
£56.5m). Acquisitions have positively contributed to the Group's
performance during the period. Excluding the contribution of
acquisitions since June 2023 and the impact of movements in foreign
exchange, revenue increased by 5%, gross profit by 7%, and Adjusted
EBITDA by 8%.
|
·
|
Recurring revenue (being revenue
which is recognised "over time" as per note 3) in the year grew to
£252.7m (H1 2023: £229.7m) remaining high at 89% (H1 2023: 90%) of
total revenue.
|
·
|
Adjusted EPS (fully diluted) for
the period increased by 13% to 42.5p (H1 2023: 37.5p) reflecting
the impact of strong Adjusted EBITDA growth and increased interest
income. Cash generated by operations
increased by 4% to £59.6m (H1 2023: £57.1m). This was despite the
timing of inventory purchases for contracted future hardware sales
and the invoicing of certain significant contracts at the period
end, in Gamma Enterprise. Adjusted cash
conversion was in line with prior periods at
100%.
|
·
|
In total 1,910,596
Ordinary Shares were acquired by the Company and
held in Treasury for an aggregate £27.3m
over the course of the buyback to 6 September 2024, when the
buyback programme expired.
|
Business unit performance:
·
|
Gamma Business continued to grow
strongly driven primarily by our UCaaS portfolio. Revenue growth has also
been supported by recent
acquisitions. Gross profit
increased by 12% to £97.1m (H1 2023: £86.8m) with a stable gross
margin.
|
·
|
Gamma Enterprise, benefitted by a
number of significant contract wins, grew gross profit by 14% to
£28.9m (H1 2023: £25.4m) with the Satisnet acquisition contributing
£2.1m (H1 2023: £Nil).
|
·
|
European revenue was flat and
gross profit growth was 7%, when excluding foreign exchange
impacts, following good progress in higher margin products. The
impact of foreign exchange meant gross profit otherwise grew 4% to
£19.8m (H1 2023: £19.0m).
|
Outlook
Following a strong first half performance,
growth is expected to continue across the second half and
Adjusted EBITDA is now anticipated to be in the top
half and Adjusted EPS at the top of the range of market
expectations+.
Andrew
Belshaw, Chief Executive Officer, commented:
"Gamma has
achieved another strong set of results, marked by robust revenue
growth, stable margins, and strong cash generation. Our broadened
product set is resonating well with both Channel Partners and
enterprise customers. As customers require more complex
communications solutions, we continue to see opportunities to grow
our revenues further. We are making progress in developing a common
Pan-European product set, expanding our enterprise offering while
continuing to capitalise on the significant opportunities within
our SME customer base.
The strength
of Gamma's balance sheet has enabled us to expand our capabilities,
through both product development and strategic acquisitions. We
have recently broadened our enterprise offerings with two earnings
enhancing acquisitions: Coolwave Communications and BrightCloud.
Additionally, we have conditionally agreed with Cisco to acquire
Placetel a leading player in the German Cloud PBX space. We
continue to view M&A as a key tool to complement our organic
growth, broaden our capabilities and expand our European presence.
With a strong pipeline of organic and inorganic opportunities, our
resilient business model enables us to look forward with
confidence."
+ Company compiled range is
based on known sell side analyst estimates. The current consensus
range for full year 2024 Adjusted EBITDA
£120.9m -
£127.4m and Adjusted EPS (fully
diluted) 78.4p -
84.0p, as at 6 September
2024.
Enquiries:
Gamma Communications plc
Andrew Belshaw, Chief Executive
Officer
Bill Castell, Chief Financial
Officer
Rachael
Matzopoulos, Company Secretary
|
Tel: +44 (0)333 006 5972
CompanySecretary@gamma.co.uk
|
Peel Hunt (NOMAD & Broker)
Neil Patel / Benjamin Cryer / Kate
Bannatyne
|
Tel: +44 (0)207
418 8900
|
Deutsche Numis (Broker)
Simon Willis / Hugo Rubinstein /
Spencer Clark
|
Tel: +44 (0)207 260
1000
|
Teneo (PR Adviser)
James Macey White / Matt Low
/ Ffion Dash
|
Tel: +44 (0)207 353
4200
Gamma@teneo.com
|
Gamma Communications plc is a leading provider
of technology-based communication services across Europe. Gamma is
admitted to trading on AIM and employs approximately 1,900 people.
Offering a range of Unified Communications, mobile, security and
connectivity services, Gamma provides robust and secure end-to-end
business communication solutions, enabling organisations to
communicate, collaborate and offer a better customer
experience.
Gamma's vision is for a better-connected world
in which it can work smarter for the benefit of business, people,
and the planet. Its primary market is the UK, where it delivers
network-based services to SME, Public Sector, and Enterprise
markets through its extensive network of trusted channel partners
and direct sales and support capabilities. Expanding its presence
in Europe, Gamma is continuing to grow its group of businesses
focused on digital transformation by delivering services to
customers via a network of channel partners in Germany, Spain, and
the Benelux region.
For more information about Gamma and its
comprehensive range of products and services, please visit
gammagroup.co
Chief
Executive Review
I am pleased to report another set
of strong results for Gamma's first six months of 2024. Group
revenue for the six months increased by £26.3m to £282.5m (H1 2023:
£256.2m), an increase of 10% on the prior year. Adjusted EBITDA for
the Group increased by £5.7m (10%) to £62.2m (H1 2023: £56.5m).
Profit before tax for the period was £48.5m, an increase of 11%
from the prior year figure of £43.5m.
Cash generated by operations for
the period was £59.6m compared to £57.1m in H1 2023. The closing
Net Cash balance for the half was £142.9m (31 December 2023:
£134.8m). This cash balance has increased despite investing £7.8m
in capital items, paying £9.0m in relation to acquisitions,
returning £12.6m to shareholders at 30 June 2024 through a share
buyback scheme, and paying £11.1m in dividends.
Our performance in the first half
of 2024 was strong. The gross profit and EBITDA of each
business unit grew organically in line with our expectations and
all of the acquisitions made in 2023 and early in 2024 have been
immediately accretive.
We believe that the acquisitions
we have made in 2024 will continue to perform well in the second
half of this year and will be a growth driver into 2025 and
beyond.
In addition to the growth driven
by acquisitions, our organic growth has been solid. Gamma continues
to experience growth in our existing markets.
I would like to thank our staff
for their hard work in the first half which has driven this
performance.
Strategic
update
Develop a common pan-European solution
set.
Gamma continues to sit in a strong position
within our industry - Channel Partners across Europe want to work
with us because of the variety of solutions we can offer their end
users, and the global technology companies (such as Cisco and
Ericsson-LG "ELG") want to work with us because of the breadth of
our distribution capability. Our conditional deal with
Cisco to acquire their German Placetel business demonstrates the
strength of our partnership. We continue to work with
global solution providers to explore the possibility of adding
other relevant solutions into our portfolio. The acquisition of
BrightCloud gives us expertise in delivering the Cisco CX CCaaS
solution.
We are currently converging on three
UCaaS1 solutions, addressing different market
segments:
·
|
PhoneLine+ (and its digital
variant CircleLoop) - this solution was developed internally and
provides a price-competitive solution to micro-businesses of up to
ten employees.
|
·
|
iPECS (developed by ELG) - this is
a feature rich solution designed to appeal to SMEs. Alongside
iPECS, we continue to sell additional solutions locally, most
notably our Horizon solution in the UK and Netherlands, and to
support our end users and partners who are used to their
functionality.
|
·
|
Our longstanding partnership with
Cisco allows us to offer their UCaaS and wider collaboration
solutions into the SME and Enterprise space - both directly and
through our Channel Partners. This includes the entire Cisco suite
from basic voice solutions through to complex AI-powered Contact
Centre solutions. We launched a beta trial of Horizon with Webex in
July 2024 which provides both us and our partners another
opportunity to increase Average Revenue per User ("ARPU") from the
end users. We look forward to the full launch of this product which
we expect to happen in late September.
|
In addition, we can integrate these above
solutions with Microsoft ("MS") Teams. Where Teams users do not
wish to integrate with another solution, we can offer voice
enablement to those users for whom the functionality of MS Teams is
sufficient. Through partnerships, we now provide Microsoft licences
to our direct Enterprise customers who prefer to source both the
licences and the voice enablement from the same
supplier.
We continue to keep our portfolio of solutions
under review to ensure that we have the most up to date and
innovative solutions for our end users of all sizes and in all
countries.
The lines between CCaaS and UCaaS are becoming
blurred and some features which had historically been seen as
"contact centre specific" are now required in basic UC solutions -
for example, our PhoneLine+ solution can be integrated with
WhatsApp to provide a simple "omnichannel" capability where
customers of our end users can be contacted by both voice and text.
We will continue to develop our CCaaS solution set. Both ELG and
Cisco provide Contact Centre options which provide us with upsell
opportunities from the basic communication solutions, and the
acquisition of BrightCloud demonstrates our commitment to our
strategic partnership with Cisco.
In 2021, we released a "bolt on" to our
Horizon solution called Horizon Contact which provided Contact
Centre functionality - this option is being taken by around 7% of
our new users. We are now adapting this technology so that
the Contact Centre functionality can sit on top of other voice
solutions (most notably MS Teams). This means that, for example, if
a SME MS Teams user requires Contact Centre functionality they can
consider our Contact Centre solution which will seamlessly work
alongside MS Teams.
1 Software platform that
allows communication using multiple different media that runs over
the internet.
As we have reported previously, the landscape
for communication solutions continues to become more complex but
Gamma has a very strong track record of utilising these changes to
take a larger share of the spend from our end users.
Develop multiple routes to market in
each country in which we operate.
Gamma has always been known for its high
levels of customer service and a key part of this is our ability to
make communications solutions easy to provision and to operate.
Maintaining this level of service is complex because there are
multiple routes to market and it is hard to excel in every route -
it is therefore a key differentiator for Gamma, and hard to
replicate.
In the UK we have focused on the indirect
route to market through our valued Channel Partners who sell mainly
to SME customers. We have sold to UK-based Enterprise and Public
Sector customers directly. In Europe there are a variety of sales
models including wholesale, resale, dealer and direct. Across all
routes to market, customer portals are important. Customers want to
order solutions made up of multiple components - not only do we
need to provide third-party software and hardware, we need to
bundle this with our own voice enablement services at the point of
provisioning which, among other things, ensures that end users can
continue to use their existing telephone numbers.
Our project to rebuild our existing suite of
portals (and to roll out one portal across Europe) is continuing
apace. We expect to have the first elements launched early in
2025 with completion of the project in 2026. This will ensure
that we continue to give our customers the excellent quality of
service which they are accustomed to.
As well as being a differentiator in the
market, our future portal will support all the routes to market
which we use. We will be able to add solutions quickly into
the new portal which will mean that as new trends appear in the
market we can bring solutions to market quickly and therefore begin
to generate revenues at pace. We will also be able to turn
"product" from larger organisations such as Cisco and MS into
"solutions" which can be consumed easily by both Channel Partners
and end users.
Upon the acquisition of Placetel we will have
a well-known and well-utilised portal which businesses can use in
Germany to procure Cisco UCaaS and Collaboration solutions
digitally. We also have the opportunity to take this to other
countries.
Become a trusted partner to Enterprises
across Europe, transforming their communications
estates.
Gamma has long been known as a key supplier to
SME customers across Europe and this market continues to be a
driver of growth for us. One of our strategic aims was to become
equally well-known in the Enterprise and Public Sector spaces, and
we are pleased that is now the case. We continue to invest in this
business through the acquisition of new capabilities.
In 2021 we acquired Mission Labs which gave us
the SmartAgent solution. This enhances the AWS Connect platform.
Sales have grown considerably with over 16,000 customer service
agents using SmartAgent in the UK and Europe. We have continued to
develop SmartAgent, allowing existing customers to adopt new
features such as WhatsApp messaging and AI features. This is
important as it enables us to monetise communication channels which
are not traditional voice and text. AI enables our customers to
answer their customers' queries without them needing to interact
with a person - we are able to charge on a per unit basis for this
"call deflection" service. Our recent acquisition of BrightCloud
gives us the capability to support Cisco CX solutions alongside
those of Amazon.
As well as working with Amazon and Cisco, we
have invested organically in the MS Operator Connect solution which
enables any organisation to voice enable MS Teams (although this
tends to be used by larger end users). We deployed Operator Connect
across all our businesses and have secured several European and
pan-European contracts. In Benelux we secured significant Operator
Connect wins, including for a large Dutch university and our first
Belgian customer, providing Operator Connect for a large
municipality. We are one of the largest providers of voice
enablement for Teams both in the UK and the Netherlands. Our new
portal will use the capability we acquired with Coolwave
Communications ("Coolwave") to enable customers to procure
pan-European MS voice services from one place - this will be
available early next year.
Our acquisition of Satisnet in August 2023 has
enhanced our capability as a managed security services provider. We
have successfully cross-sold this service to our
pre-existing customers and see further cross-sell opportunities
across our client base.
Create an organisation that engages all our people with
a common set of values and goals.
We continue to celebrate our key values with
our quarterly awards and annual dinner for award
winners.
On top of this, we are introducing a job
levelling framework, so that our people are aligned in their goals,
pay and structure as well as values.
A job levelling framework provides a strong
foundation to build teams and structure the wider business,
rewarding the success of our people, and allowing them to see
opportunities for career progression within Gamma.
Our markets
and performance
At the full year we identified a number of
market trends which are both driving Gamma's growth today and which
will continue to drive our growth for the medium term.
Customers are requiring more complex
communications solutions
Both changing working patterns (e.g. hybrid
and home working) and new technologies (e.g. omnichannel and AI)
mean that businesses are becoming more demanding in what they
require from their communications systems. This presents Gamma with
the opportunity to sell more to more customers to ensure that their
communications solutions meet their needs - solutions can consist
of a combination of several products which are knitted together and
surrounded by Gamma's service wrap.
We continue to add to our portfolio of
solutions to ensure that we incorporate all of the latest
technologies to be able to compete across the whole market as needs
and demands become more complex. This means that we can sell a
broader solution for each end user and therefore increase ARPU. A
prime example of this is our acquisition of BrightCloud; we are
already seeing opportunities for cross-selling these new
capabilities into our existing customer base.
German Cloud market is still under
penetrated
Market conditions in the Netherlands and Spain
continue to be difficult. The Dutch market is already
well-penetrated for Cloud PBX and in Spain the market is dominated
by the MNOs (particularly Telefonica). We see voice enablement (and
particularly voice enablement of MS Teams) as being a growth driver
in the Netherlands and Spain over the medium term.
There is a significantly bigger market
opportunity in Germany where the cloud market is under-penetrated
compared to the rest of Europe. However, the German market
generally continues to be slow to embrace Cloud PBX (and indeed
cloud products in general). One area of the German market which is
seeing growth is where smaller start-up businesses are buying Cloud
PBX services online. The German market leader in this
space is Placetel (which is presently a division of Cisco). Gamma
has conditionally agreed to acquire Placetel, and following
completion this will elevate us to being one of the leading
providers in Germany. While we expect the German market to be
a significant driver for growth in the medium term and longer term,
short term market growth rates are likely to be lower than we have
seen in the UK. However, given the overall market is larger, growth
will likely last for many years to come. As well as the organic
growth potential, we continue to seek additional acquisitions to
improve our scale and market position in Germany.
Hardware PBX to cloud
migrations
We expect a trend to emerge where end users
who have taken Gamma SIP to voice enable a hardware PBX will move
towards a full cloud communications solution. We did not see this
happening in volume during the first half of 2024 and believe that
lack of migration was because the hardware PBX solutions which are
still in use are more feature rich than the Cloud PBX products
which have been widely available.
As Cloud PBX solutions become more feature
rich, this trend will accelerate and we expect end users to migrate
away from a SIP/hardware solution. We believe we are well placed to
increase ARPUs for customers who stay with Gamma. The wholesale
ARPU from a SIP customer is typically around £1.25 per user per
month. If these customers migrate to a Teams solution, that can
double, and it can increase further if end users migrate to one of
Gamma's UCaaS offerings. To capitalise on this coming trend it has
been important for Gamma to increase the breadth of its UCaaS
portfolio. Hardware PBXs are not homogenous and have a variety of
features: Gamma's cloud solutions are now able to meet the needs of
most end users.
PSTN Switch-off in the
UK
BT's cessation of the provision of services
which are underpinned by the PSTN has now been delayed until early
2027. This delay defers the need for millions of consumers and
micro-businesses to seek another solution for their broadband and
voice.
While some are choosing to delay their digital
journey through temporary MPF solutions or may choose to cancel
their landline altogether, Gamma is well placed to provide next
generation solutions for forward-thinking businesses. Gamma can
supply both high speed fibre based broadband and voice - the latter
being provided by our own PhoneLine+ solution, Horizon or
iPECS.
Despite the delay in the timetable, we are
still seeing significant numbers of end users moving to Cloud
Communications Solutions. In the first six months of the
year, we added 48,000 seats in the UK. The level of additions
is particularly strong because we now have an expanded portfolio
including PhoneLine+ and iPECS in addition to the existing Horizon
product.
Business unit
Performance
Gamma Business is our business unit which
sells to SMEs in the UK, mainly via Channel Partners. Revenue -
supported by the acquisitions of Pragma (previously referred to as
EnableX in the 2023 Annual Report) and Coolwave - grew
from £164.8m to £184.1m - an increase of 12%. Sales of PhoneLine+
accelerated and the Horizon and iPECS bases continue to grow in
line with historical performance. The cross-selling of additional
modules for Horizon (such as call recording or collaboration) has
been pleasing and our penetration rates continue to increase, which
is important as this offsets any ARPU reductions on the sales of
the core Horizon product. As we extend the portfolio of solutions
and new technologies, such as AI, come into the communications
space, the opportunity to cross-sell and up-sell increases across
all of our communications solutions.
Gamma Enterprise has had a strong start to
2024, and revenues - supported by the acquisition of Satisnet in
August 2023, a Cyber Security Managed Security Services Provider -
grew from £53.0m to £61.0m in H1 2024, an overall increase of 15%.
As we reported previously, a number of projects had been delayed
from 2023 into 2024 which meant growth towards the end of 2023 was
softer than expected but this has now come through in 2024.
Equally pleasing is that our pipeline remains strong.
We continue to look for acquisitions which
will bring additional capability to our Enterprise offering.
Some of these acquisitions may bring several new capabilities and
may therefore be larger than those we have done
historically.
European revenue was flat but gross profit
growth was 7% when excluding foreign exchange impacts, following
good progress in higher margin products. The impact of foreign
exchange meant gross profit otherwise grew 4% from £19.0m to
£19.8m.
During H1 2024 we added 3,000 voice enabled MS
Teams users, an increase of 33%, across Operator Connect and MS
Teams Direct Routing. While Teams usage in Europe lags behind that
of the UK, we are building a base of Operator Connect customers and
we are now the leading supplier of Operator Connect in the
Netherlands - albeit the market is very immature. We
continue to invest in Europe. The forthcoming acquisition of
Placetel demonstrates our commitment to building a market leading
European business (with a particular focus on Germany).
Consideration of Main
Market listing
The Board is beginning to consider a move to
the Main Market. We will provide a further update in January 2025
following engagement with our largest shareholders.
ESG
Since the validation of Gamma's near and
long-term emissions reduction targets by the SBTi, we have made
progress in defining our action plan to achieve net-zero emissions,
identifying key areas for emissions reductions and
establishing interim targets.
We are delighted to announce the pilot launch
of the Gamma Scholarship Programme, supporting talented students of
STEM degrees at the University of Salford and Glasgow Caledonian
University. The scholarships will provide opportunities to those
who are often underrepresented in education and the technology
industry, strengthening their longer-term career
prospects.
Outlook
While we saw some evidence of a softer economy
in 2023, the first half of 2024 has proved to be positive,
delivering pleasing growth and we see this continuing into the
second half of 2024 and into 2025. We believe that our enhanced
product set will continue to drive growth as businesses across
Europe look for more complex communication solutions to deal with
recent trends in working patterns.
The communications market in Europe continues
to grow and evolve. We have identified growth opportunities in the
UK and Europe, in SME and Enterprise (using both our own solutions
and those of third parties).
Following a strong first half performance,
growth is expected to continue across the second half and
Adjusted EBITDA is now anticipated to be in the top
half and Adjusted EPS at the top of the range of market
expectations.
Since being admitted to AIM nearly ten years
ago, we have grown revenue, Adjusted EBITDA and Adjusted EPS (fully
diluted) in every year and we expect growth to continue in the
second half of this year and beyond as we add more users both in
the UK and Europe. We have a robust business model based on
recurring revenue from solutions that are critical to the
businesses which use them. Our continued profitability, strength in
cash generation and healthy cash balance leave us well placed to
maximise the opportunity even in challenging macro-economic
times.
I look forward to working with our customers,
partners and colleagues for the benefit of all our stakeholders as
we continue to grow the business over the coming years.
Andrew
Belshaw
Chief
Executive Officer
Supplementary
information on product volumes
The table below shows the number of Cloud PBX
seats in UK and Europe:
Cloud PBX seats - UK & Europe
(000's)
|
June
2024
|
December
2023
|
Change
(%)
|
UK
- Total
|
1,002
|
954
|
5%
|
Europe
|
161
|
161
|
0%
|
-- Of which is Germany
|
38
|
34
|
12%
|
-- Of which is Non-Germany
|
123
|
127
|
(3%)
|
The table below shows the increase in the number
of SIP Trunks which provide voice enablement to various hardware
PBXs and voice applications:
Voice Enablement - UK & Europe
(000's)
|
June
2024
|
December
2023
|
Change
(%)
|
SIP Trunks enabling traditional
hardware PBX
|
- UK
|
968
|
1,019
|
(5%)
|
- Europe
|
204
|
198
|
3%
|
-- Of which is
Germany
|
197
|
191
|
3%
|
-- Of which is
Non-Germany
|
7
|
7
|
0%
|
SIP Trunks enabling a non-Gamma
Cloud PBX
|
- UK
|
451
|
398
|
13%
|
- Europe
|
-
|
-
|
-
|
Voice enabled MS Teams users
(either Operator Connect or MS Teams Direct Routing)
|
- UK
|
457
|
429
|
7%
|
- Europe
|
12
|
9
|
33%
|
The table below shows the number of CCaaS seats:
CCaaS seats - UK & Europe
(000's)
|
June
2024
|
December
2023
|
Change
(%)
|
UK
- Total*
|
40
|
30
|
33%
|
Europe
|
4
|
4
|
0%
|
*CCaaS seats for Horizon Contact users also take a "Base
Horizon" seat (therefore 24,000 seats are separately disclosed
within Cloud PBX seats).
Financial Review
Overview
Gamma has performed well during the six months ended
30 June 2024, increasing overall revenue by 10% to £282.5m (H1
2023: £256.2m) and gross profit by 11% to £145.8m (H1 2023:
£131.2m). Group Adjusted EBITDA increased by 10% to £62.2m (H1
2023: £56.5m), profit before tax increased by 11% to £48.5m (H1
2023: £43.5m) and Adjusted PBT increased by 16% to £56.0m (H1 2023:
£48.3m) while Adjusted EPS (fully diluted) increased by 13% (H1
2023: 5%) to 42.5p (H1 2023: 37.5p). Acquisitions have
positively contributed to the Group's performance during the
period. Excluding these and the impact of movements in foreign
exchange rates, revenue increased by 5%, gross profit by 7%, and
Adjusted EBITDA by 8%.
In the reporting of financial information in
this Financial review, the Group uses certain measures in addition
to those reported under IFRS, under which the Group reports. These
measures are known as Alternative Performance Measures ("APMs").
The Group believes that these additional measures, which are used
internally, are useful to users of the financial information in
helping them understand business performance. The Group does not
consider these APMs to be a substitute for, or superior to, the
equivalent measures calculated and presented in accordance with
IFRS. These APMs are explained, defined and reconciled from the
most comparable IFRS metric in the Alternative Performance Measures
section and used consistently period on
period.
Revenue and gross
profit
Gamma Business
|
H1 2024
£m
|
H1
2023
£m
|
Increase
|
Revenue
|
184.1
|
164.8
|
+12%
|
Gross Profit
|
97.1
|
86.8
|
+12%
|
Gross Margin
|
52.7%
|
52.7%
|
|
Overall, the growth in Gamma Business has been
strong. The acquisitions of Pragma and Coolwave, have contributed
£9.7m of revenue and £3.7m of gross profit in the period. Excluding
the impact of acquisitions, growth was 6% for revenue and 8% for
gross profit and has been driven by growth in our UCaaS portfolio,
which includes our Horizon Cloud PBX solution as well as those SIP
trunks supporting MS Teams implementations and other non-Gamma
Cloud PBX solutions. Service Provider, which is reported within
Gamma Business and includes the Coolwave acquisition, contributed
21% of revenue and 19% of gross profit. Gross margin has been
stable with previous periods, which is in line with expectations,
as the mix of UCaaS and connectivity products is reasonably
consistent. Gross margin growth has also been supported through
targeted price rises.
Gamma
Enterprise
|
H1 2024
£m
|
H1
2023
£m
|
Increase
|
Revenue
|
61.0
|
53.0
|
+15%
|
Gross Profit
|
28.9
|
25.4
|
+14%
|
Gross Margin
|
47.4%
|
47.9%
|
|
Overall, the growth in Gamma Enterprise has been
strong. The acquisition of Satisnet, completed in August 2023, has
contributed £5.5m of revenue and £2.1m of gross profit in the
period. Excluding the impact of this acquisition, growth was 5% for
revenue and 6% for gross profit, despite a degree of price
pressure in the lower end of the Public Sector, which is a
relatively small part of our overall public sector business.
Growth has been driven by a number of significant
contract wins, including an SD-WAN, LAN, WiFi, and security
infrastructure for Morrisons Supermarkets, Morrisons Local, and
McColl's newsagents and a Fusion IOT solution for The AA.
Additionally, there have been several wins for our omni-channel
contact centre management solution, SmartAgent, with Equiniti and
additional sales to JD Sports Fashion in the US. The gross margin
decrease is due to Satisnet having a lower gross profit margin.
Europe
|
H1 2024
£m
|
H1
2023
£m
|
(Decrease)/
Increase
|
Revenue
|
37.4
|
38.4
|
(3%)
|
Gross Profit
|
19.8
|
19.0
|
+4%
|
Gross Margin
|
52.9%
|
49.5%
|
|
Both revenue and gross profit were impacted by negative foreign
exchange movements, with Pound Sterling having strengthened against
the Euro compared to the prior period. Excluding the impact of foreign exchange
movements, revenue was flat as European revenue has
benefitted from growth in Cloud PBX and CCaaS, offset by declines
in the traditional products (Mobile, Broadband, Hardware and
Epsilon). Conditions in the Netherlands continue to be challenging
where revenue has declined, while Germany and Spain continue to
grow. Excluding the impact of foreign exchange movements, the
gross profit growth was 7%. The gross profit and gross margin
improvement reflects the renegotiation of network costs where we
have benefited from Group purchasing power and the product mix in
the period.
Operating expenses
Operating expenses grew from
£89.0m in H1 2023 to £100.1m. We break these down as
follows:
|
H1 2024
£m
|
H1
2023
£m
|
Change
|
Operating expenses excluding
research and development costs, depreciation and
amortisation
|
73.5
|
66.3
|
+11%
|
Research and development
costs
|
10.7
|
8.4
|
+27%
|
Depreciation & amortisation
(excluding business combinations)
|
9.6
|
9.5
|
0%
|
Amortisation arising due to
business combinations
|
6.3
|
4.8
|
+33%
|
Total operating expenses
|
100.1
|
89.0
|
+12%
|
Operating expenses excluding
research and development costs, depreciation and
amortisation increased by 11% (in line
with gross profit growth of 11%) comprising the
following:
·
|
The UK businesses' operating
expenses grew by 13% (compared to gross profit growth of 12%).
These expenses (the majority of which relate to staff) have
primarily increased due to a higher headcount following the three
acquisitions completed since June 2023. Excluding these
acquisitions, operating expenses grew by 4% and headcount
decreased. Headcount has also reduced since year end following the
restructuring undertaken in late 2023.
|
·
|
The increase in European operating
expenses cost was 5% (compared to gross profit growth of 4%). This
was positively impacted by the weaker Euro. Excluding the impact of
foreign exchange movements, the increase was 8%.
|
·
|
Central costs increased by 4%
mainly due to professional fees related to acquisitions.
|
Research and development costs expensed
increased by 27% due to a higher portion of research and
development spend being expensed. The decision to stop ongoing
development of some of our own collaboration software
temporarily lowered development spend capitalisation as we
moved resources onto new development projects which commenced later
in the period.
Depreciation and amortisation on
tangible and intangible assets (excluding business combinations)
remained consistent at £9.6m (H1 2023: £9.5m).
Amortisation arising due to
business combinations increased to £6.3m (H1 2023: £4.8m). This
reflected an increased level of intangible assets following the
Coolwave, Pragma and Satisnet acquisitions, all of which have
completed since H1 2023.
Exceptional
Items
There were no exceptional items in
the period (H1 2023: £nil).
Adjusted
EBITDA
Adjusted EBITDA grew from £56.5m
to £62.2m (10%), driven by the revenue and gross profit
growth across the Group. There were no
exceptional items in the period (H1 2023: £nil). We incurred £0.6m of incremental costs
relating to the ongoing implementation of new cloud-based Finance
and HR systems which commenced in the period. These are recorded as
other adjusting items as the anticipated total cost of c.£3m for
the implementation to the end of 2025 is considered
significant.
Profit before
tax
Profit before tax grew from £43.5m to £48.5m
(11%), driven by the revenue and gross profit growth across the
Group. In addition, finance income increased by £1.9m to £3.6m (H1
2023: £1.7m) due to an increased amount of cash held alongside an
increase in interest rates.
Taxation
The effective tax rate was 26%
(2023: 24%) based on applying the expected full year effective
rate. This increase is as a result of the statutory UK rate rising
from 19% to 25% in April 2023. This meant the UK statutory rate
increased from 23.5% for the calendar year 2023, to 25% for the
calendar year 2024. The tax rate of 26% is in line with
expectations for the Group's future tax rate based also on current
known higher taxation rates in the main European countries in which
we operate.
Net Cash and
cash flows
The Group had Net Cash of £142.9m (H1 2023:
£121.7m). Net Cash is now equal to cash and cash equivalents as the
Group had no borrowings at 30 June 2024 (H1 2023: £1.8m), following
a final repayment of £1.5m (H1 2023: £0.3m) during the
period.
Cash generated by operations was £59.6m (H1
2023: £57.1m) and adjusted cash generated by operations was £62.2m
(H1 2023: £57.1m) which reflects the cash impact of 2023
exceptional items and other adjusting items in 2024. Adjusted cash
conversion was 100% (H1 2023: 101%), which compares to 108% for the
year ended 31 December 2023.
The impact of working capital on the period
has been negative when compared to the year-end impact, with a
period-on-period relative outflow totalling £12.9m. This is
primarily due to:
·
|
A period-on-period unfavourable
movement of £14.6m in relation to trade and other receivables and
contract assets. This was due to a number of factors, with 2023
benefiting from the cash effect of unwinding some prepayments that
year, and then the timing of weekends in June 2024 meaning that
some cash collection was deferred into July while a number of
significant contracts were also invoiced by Gamma Enterprise in
June 2024.
|
·
|
A period-on-period unfavourable
movement of £2.9m in relation to inventories. This is a result of
inventory purchases for contracted hardware sales in Gamma
Enterprise in H2 2024, together with increasing stock levels in
acquired entities.
|
·
|
A period-on-period favourable
movement of £5.1m in relation to trade and other payables. This is
primarily as the 30 June fell on a Sunday and so certain payments
were deferred into July.
|
Tax paid increased to £13.2m (H1 2023: £5.3m).
This reflects the increase in UK average tax rate to 25% (H1 2023:
23.5%) which is also applied to higher H1 2024 profits, and one-off
tax refunds received in H1 2023.
The primary cash items which are not directly
related to trading were:
·
|
£12.6m of treasury shares were
purchased and paid in cash as part of the share buyback programme
announced in March 2024 (H1 2023: nil).
This is discussed further below.
|
·
|
£11.1m was paid as dividends (H1
2023: £9.7m).
|
·
|
£9.0m was the total payment for
acquisitions net of cash acquired (H1 2023: £2.4m). This comprises
£6.3m for the acquisition of Coolwave (net of cash acquired), £1.7m
of contingent consideration based on milestones achieved in 2023 as
a final payment in relation to Mission Labs, £0.5m deferred
consideration for NeoTel and £0.5m deferred consideration for
Coolwave.
|
·
|
Capital spend was £7.8m, which is
a decrease from £10.5m in H1 2023. This is discussed
below.
|
·
|
£3.6m of interest income (H1 2023:
£1.5m) was received on cash and cash equivalents, increased due to
higher cash holdings and improved interest rates.
|
·
|
£1.5m of borrowings were repaid
(H1 2023: £0.3m) as a final payment to reduce Group borrowings,
which were held by trading subsidiaries outside of the UK and which
predated acquisition by Gamma, to £nil.
|
Gamma's Group treasury policy is governed by
the Audit Committee. Gamma manages cash centrally and seeks to
maximise value and return while balancing associated risks. The
policy manages concentration risk by setting an appropriate limit
on the amount that can be placed with any one institution and
manages credit risk by setting a minimum requirement around the
credit rating of the financial institution. Given 87% of Group
revenue is generated from our UK business, all deposit balances are
held with large established UK financial institutions. Cash in
Europe is held for working capital purposes and follows the credit
rating requirements as set out above.
Capital
spend
Capital spend in H1 2024 was £7.8m (H1 2023:
£10.5m), broken down as follows:
·
|
£4.7m on the capitalisation of
development costs incurred during the period (H1 2023: £7.8m). The
decrease follows our decision to stop ongoing development of some
of our own collaboration software. This temporarily
lowered development spend capitalisation, whilst
increasing research and development expense, as we moved resources
onto new development projects which commenced later in the period.
In addition, the restructuring during 2023
reduced total research and development spend.
|
·
|
£1.4m on the core network,
including increasing capacity as well as computer equipment (H1
2023: £1.8m).
|
·
|
£1.7m was spent with third-party
software vendors for the software which underpins our Cloud PBX
products, including from recent acquisitions (H1 2023:
£0.9m).
|
Adjusted EPS
(fully diluted) and EPS (fully diluted)
Adjusted EPS (fully diluted) increased from
37.5p to 42.5p (13%) which compares to a 5% increase in H1 2023.
The increase reflects the impact of strong Adjusted
EBITDA growth and increased interest income. The
increase in statutory UK corporation tax rate to 25% in April 2023
had a continued negative growth impact in H1 2024 of 3% since the
increased tax rate was effective for the whole of the period. The
share buyback otherwise had a negligible impact since the timing of
the buyback was weighted to the latter half of the
period.
EPS (fully diluted) grew from 33.8p to 36.7p
(9%). The growth is lower than the adjusted metric because, in the
current period, the amortisation relating to business combinations
has grown at a higher rate as a result of acquisitions and £0.6m of
incremental costs relating to the implementation of new cloud-based
Finance and HR systems have been incurred.
Acquisitions
The acquisition of Coolwave in February 2024
and the completion of the fair value accounting for Pragma were the
primary drivers behind the £10.0m increase in intangible assets
from £154.7m to £164.7m.
These acquisitions together created intangible
asset additions of £11.6m:
·
|
Completion of the Pragma fair
value accounting increased associated intangible assets by £4.1m.
Customer contracts intangible of £13.7m and brand intangible of
£1.8m were both established, offset by an £11.4m reduction in
goodwill and corresponding recognition of a £3.9m deferred tax
liability relating to these intangible assets, together with a
£0.2m current tax liability.
|
·
|
The Coolwave acquisition also led
to the recognition of intangible assets which totalled £7.5m,
comprised £6.0m technology intangibles and £1.5m of customer
contract intangibles.
|
Going
Concern
The Group's business activities, together with
the factors likely to affect its future development, performance
and position, are consistent with those set out in the Annual
Report for the year ended 31 December 2023. In assessing going
concern management and the Board have considered:
·
|
The principal risks faced by the
Group as set out below. These are consistent with those found in
the Annual Report for the year ended 31 December 2023.
|
·
|
The financial position of the
Group.
|
·
|
The strong cash position - at 30
June 2024 the Group had cash and cash equivalents of £142.9m (31
December 2023: £136.5m). The Group has no borrowings at 30 June
2024.
|
·
|
Budgets, financial plans,
associated future cash flows and sensitivity analysis, including
liquidity, which incorporate completed acquisitions up to the date
of this interim statement and the share buyback
programme.
|
The Directors are satisfied that the Group has
adequate financial resources to continue in operational existence
for the foreseeable future, being a period of at least twelve
months from the date of this report. Accordingly, the going concern
basis of accounting continues to be used in the preparation of
these condensed consolidated financial statements.
Share
buyback
As at 30 June 2024, 1,003,372
Ordinary Shares had been acquired by the Company. The
share buyback resulted in a charge being recorded in Other Reserves
due to the £14.9m of liabilities associated with the buyback,
including the payments of £12.6m made during the period. This was
the primary reason Other Reserves reduced by £14.1m from £6.9m to
(£7.2m).
A further 907,224 shares have since been
bought back at £13.2m value such that as at 6 September 2024, the
announced end date of the programme, a total of 1,910,596 have been
purchased at £27.3m value, out of the announced programme of up to
£35m. The Programme expired on 6 September 2024 in accordance with
its previously announced conditions and the Board has decided not
to extend this buyback beyond its original term.
The Board's capital allocation priority
remains to enhance the growth of the business, both organically and
through selective acquisitions, and to reward shareholders through
growth in earnings while maintaining a progressive dividend policy
and a robust capital base.
The Board will continue to keep its capital
allocation policy and potential further distributions to
shareholders, including share buybacks, under review, balancing
opportunities for investment in organic and inorganic growth and
cash requirements.
Principal
risks and uncertainties
The principal risks faced by the
Group continue to include the risks set out in the
Annual Report for the year ended 31 December 2023. These are
that product development becomes misaligned with market needs,
unplanned service disruption, data loss and cyber-attacks,
over-reliance on key suppliers, inability to attract and retain top
talent, failure to adapt and develop new routes to market,
uncertain competitive landscape causes loss of market share,
unsuccessful M&A activities and legal and regulatory
non-compliance. Further details can be found in the Annual Report
for the year ended 31 December 2023.
Dividends
The Board has declared an interim dividend of
6.5p (2023: 5.7p). This is an increase of 14% and is in line with
our progressive dividend policy. The interim dividend is payable on
Thursday 17 October 2024 to shareholders on the Register as at
Friday 20 September 2024.
Outlook
Following a strong first half performance,
growth is expected to continue across the second half and Adjusted
EBITDA is now anticipated to be in the top half and Adjusted EPS at
the top of the range of market expectations.
Bill
Castell
Chief Financial
Officer
Management
Statement
This Interim Management Report (IMR) has been
prepared solely to provide additional information to shareholders
to assess the Group's strategies and the potential for those
strategies to succeed. The IMR should not be relied on by any
other party or for any other purpose.
The IMR contains certain forward-looking
statements. These statements are made by the Directors in good
faith based on the information available to them up to the time of
their approval of this report. Because these statements involve
risks and uncertainties, including both economic and business risk
factors, actual results may differ materially from those expressed
or implied by these forward looking statements. The Group
undertakes no obligation to update any forward-looking statements
whether as a result of new information, future events or
otherwise.
Responsibility
Statement
We confirm that to the best of our
knowledge:
·
|
the condensed set of interim
financial statements has been prepared in accordance with IAS 34
"Interim Financial Reporting";
|
·
|
the Interim Management Report
includes a fair review of the information required by DTR 4.27R
(indication of important events and their impact during the first
six months and description of principal risks and uncertainties for
the remaining six months of the year); and
|
·
|
the Interim Management Report
includes a fair review of the information required by DTR 4.28R
(disclosure of related party transactions and changes
therein).
|
By order of the Board
9 September 2024
Independent Review
Report to Gamma Communications plc
Conclusion
We have been engaged by Gamma Communications
plc ("the Company") and its subsidiaries (together "the Group") to
review the condensed set of financial statements in the half-yearly
financial report for the six months ended 30 June 2024 which
comprises the condensed consolidated statement of profit or loss,
the condensed consolidated statement of comprehensive income, the
condensed consolidated statement of financial position, the
condensed consolidated statement of cash flows, the condensed
consolidated statement of changes in equity and related notes 1 to
13.
Based on our review, nothing has come to our
attention that causes us to believe that the condensed set of
financial statements in the half-yearly financial report for the
six months ended 30 June 2024 is not prepared, in all material
respects, in accordance with United Kingdom adopted International
Accounting Standard 34 and the AIM Rules of the London Stock
Exchange.
Basis for
Conclusion
We conducted our review in accordance with
International Standard on Review Engagements (UK) 2410 "Review of
Interim Financial Information Performed by the Independent Auditor
of the Entity" issued by the Financial Reporting Council for use in
the United Kingdom (ISRE (UK) 2410). A review of interim financial
information consists of making inquiries, primarily of persons
responsible for financial and accounting matters, and applying
analytical and other review procedures. A review is substantially
less in scope than an audit conducted in accordance with
International Standards on Auditing (UK) and consequently does not
enable us to obtain assurance that we would become aware of all
significant matters that might be identified in an audit.
Accordingly, we do not express an audit opinion.
As disclosed in note 1, the annual financial
statements of the Group are prepared in accordance with United
Kingdom adopted international accounting standards. The condensed
set of financial statements included in this half-yearly financial
report has been prepared in accordance with United Kingdom adopted
International Accounting Standard 34, "Interim Financial
Reporting".
Conclusion
Relating to Going Concern
Based on our review procedures, which are less
extensive than those performed in an audit as described in the
Basis for Conclusion section of this report, nothing has come to
our attention to suggest that the directors have inappropriately
adopted the going concern basis of accounting or that the directors
have identified material uncertainties relating to going concern
that are not appropriately disclosed.
This Conclusion is based on the review
procedures performed in accordance with ISRE (UK) 2410; however
future events or conditions may cause the entity to cease to
continue as a going concern.
Responsibilities of the
directors
The directors are responsible for preparing
the half-yearly financial report in accordance with the AIM rules
of the London Stock Exchange.
In preparing the half-yearly financial report,
the directors are responsible for assessing the Group's ability to
continue as a going concern, disclosing as applicable, matters
related to going concern and using the going concern basis of
accounting unless the directors either intend to liquidate the
Company or to cease operations, or have no realistic alternative
but to do so.
Auditor's
Responsibilities for the review of the financial
information
In reviewing the half-yearly financial report,
we are responsible for expressing to the Company a conclusion on
the condensed set of financial statements in the half-yearly
financial report. Our Conclusion, including our Conclusion Relating
to Going Concern, are based on procedures that are less extensive
than audit procedures, as described in the Basis for Conclusion
paragraph of this
report.
Use of our
report
This report is made solely to the Company in
accordance with ISRE (UK) 2410. Our work has been undertaken so
that we might state to the Company those matters we are required to
state to it in an independent review report and for no other
purpose. To the fullest extent permitted by law, we do not accept
or assume responsibility to anyone other than the Company, for our
review work, for this report, or for the conclusions we have
formed.
Deloitte LLP
Statutory Auditor
Reading, United Kingdom
9 September 2024
Condensed consolidated statement of profit or
loss
For the six months ended 30 June
2024
|
|
Six months
ended
30 June 2024
£m
|
Six
months
ended
30 June 2023
£m
|
Year
ended
31 December 2023
£m
|
|
Note
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
Revenue
|
3
|
282.5
|
256.2
|
521.7
|
Cost of sales
|
|
(136.7)
|
(125.0)
|
(254.5)
|
Gross profit
|
|
145.8
|
131.2
|
267.2
|
Operating expenses
|
|
(100.1)
|
(89.0)
|
(200.2)
|
|
|
|
|
|
Earnings before interest, tax, depreciation, amortisation,
exceptional items and other adjusting items (Adjusted
EBITDA)
|
|
62.2
|
56.5
|
114.3
|
Exceptional items
|
|
-
|
-
|
(16.0)
|
Other adjusting items
|
|
(0.6)
|
-
|
-
|
Earnings before interest, tax, depreciation and amortisation
(EBITDA)
|
|
61.6
|
56.5
|
98.3
|
Depreciation and amortisation
(excluding business combinations)
|
|
(9.6)
|
(9.5)
|
(21.3)
|
Amortisation arising due to
business combinations
|
|
(6.3)
|
(4.8)
|
(10.0)
|
|
|
|
|
|
Profit from operations
|
|
45.7
|
42.2
|
67.0
|
Finance income
|
|
3.6
|
1.7
|
5.4
|
Finance expense
|
|
(0.8)
|
(0.4)
|
(0.9)
|
Profit before tax
|
|
48.5
|
43.5
|
71.5
|
Tax expense
|
4
|
(12.7)
|
(10.4)
|
(17.8)
|
Profit after tax
|
|
35.8
|
33.1
|
53.7
|
|
|
|
|
|
Profit attributable to:
|
|
|
|
|
Equity
holders of Gamma Communications plc
|
|
35.8
|
33.0
|
53.6
|
Non-controlling interests
|
|
-
|
0.1
|
0.1
|
|
|
35.8
|
33.1
|
53.7
|
|
|
|
|
|
Earnings per share attributable to the ordinary equity
holders of the Company:
|
|
|
|
|
Basic per Ordinary Share
(pence)
|
5
|
36.8
|
34.1
|
55.2
|
Diluted per Ordinary Share
(pence)
|
5
|
36.7
|
33.8
|
54.9
|
Adjusted earnings per share is
shown in note 5.
|
|
|
|
|
All income recognised during the period was
generated from continuing operations.
Condensed consolidated statement of comprehensive
income
For the six months ended 30 June
2024
|
|
Six months
ended
30 June 2024
£m
|
Six
months
ended
30 June 2023
£m
|
Year
ended
31 December 2023
£m
|
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
|
|
|
Profit after tax for the period
|
|
35.8
|
33.1
|
53.7
|
|
|
|
|
|
Other comprehensive income/(expense)
|
|
|
|
|
Items that may be reclassified subsequently to the statement
of profit or loss
|
Exchange differences on
translation of foreign operations before tax
|
(0.9)
|
(1.6)
|
(0.9)
|
Tax effect of exchange differences
on translation of foreign
operations
|
0.3
|
0.3
|
0.3
|
Total comprehensive income
|
|
35.2
|
31.8
|
53.1
|
|
|
|
|
|
Total comprehensive income for the period attributable
to:
|
|
|
|
Equity
holders of Gamma Communications plc
|
35.2
|
31.7
|
53.0
|
Non-controlling interests
|
|
-
|
0.1
|
0.1
|
|
|
35.2
|
31.8
|
53.1
|
Condensed consolidated statement of changes in equity
For the six months ended 30 June 2024
|
Share
capital
|
Share
premium reserve
|
Other
reserves
|
Retained
earnings
|
Total
|
Non-controlling interests
|
Written
put options over non-controlling interests
|
Total
equity
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
|
|
|
1 January 2023
|
0.2
|
18.0
|
9.0
|
273.9
|
301.1
|
0.8
|
(2.2)
|
299.7
|
Issue of shares
|
-
|
0.1
|
-
|
-
|
0.1
|
-
|
-
|
0.1
|
Share-based payment
expense
|
-
|
-
|
1.4
|
-
|
1.4
|
-
|
-
|
1.4
|
Dividends paid
|
-
|
-
|
-
|
(9.7)
|
(9.7)
|
-
|
-
|
(9.7)
|
Transactions with owners
|
-
|
0.1
|
1.4
|
(9.7)
|
(8.2)
|
-
|
-
|
(8.2)
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
-
|
-
|
-
|
33.0
|
33.0
|
0.1
|
-
|
33.1
|
Other comprehensive
expense
|
-
|
-
|
(1.3)
|
-
|
(1.3)
|
-
|
-
|
(1.3)
|
Total comprehensive income/(expense)
|
-
|
-
|
(1.3)
|
33.0
|
31.7
|
0.1
|
-
|
31.8
|
30 June 2023
|
0.2
|
18.1
|
9.1
|
297.2
|
324.6
|
0.9
|
(2.2)
|
323.3
|
|
|
|
|
|
|
|
|
|
1 January 2024
|
0.2
|
22.9
|
6.9
|
315.1
|
345.1
|
0.2
|
(1.1)
|
344.2
|
Issue or reissue of
shares
|
-
|
0.4
|
(1.6)
|
1.6
|
0.4
|
-
|
-
|
0.4
|
Share-based payment
expense
|
-
|
-
|
1.1
|
-
|
1.1
|
-
|
-
|
1.1
|
Share
buyback1
|
-
|
-
|
(14.9)
|
-
|
(14.9)
|
-
|
-
|
(14.9)
|
Treasury share
allocations2
|
-
|
-
|
1.9
|
(1.9)
|
-
|
-
|
-
|
-
|
Dividends paid
|
-
|
-
|
-
|
(11.1)
|
(11.1)
|
-
|
-
|
(11.1)
|
Transactions with owners
|
-
|
0.4
|
(13.5)
|
(11.4)
|
(24.5)
|
-
|
-
|
(24.5)
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
-
|
-
|
-
|
35.8
|
35.8
|
-
|
-
|
35.8
|
Other comprehensive
expense
|
-
|
-
|
(0.6)
|
-
|
(0.6)
|
-
|
-
|
(0.6)
|
Total comprehensive income/(expense)
|
-
|
-
|
(0.6)
|
35.8
|
35.2
|
-
|
-
|
35.2
|
30 June 2024
|
0.2
|
23.3
|
(7.2)
|
339.5
|
355.8
|
0.2
|
(1.1)
|
354.9
|
1 Represents the share buyback programme announced on 25 March
2024 of which £12.6m has been paid in cash and a liability of
£2.3m.
2 Treasury share allocations relates to treasury shares which
have been used to satisfy share options and other employee share
plans.
Notes to the interim financial information
For the six months ended 30 June
2024
1.
Basis of preparation
The condensed consolidated interim
financial information (interim financial information) included in
this half‑yearly
financial report has been prepared in accordance with International
Accounting Standard 34 'Interim Financial Reporting', as adopted by
the United Kingdom. The interim financial statements do not
constitute statutory accounts within the meaning of the Companies
Act 2006 and should be read in conjunction with the Group's Annual
Report and Accounts for the year ended 31 December 2023, which was
prepared in accordance with IFRS as adopted by the United
Kingdom.
The new standards, amendments and
interpretations applied for the first time are shown below. There
were no new standards, amendments or interpretations applied for
the first time which had a material impact on the condensed
consolidated financial statements.
·
|
Amendment to IAS 1- Classification
of Liabilities as Current or Non-current
|
·
|
Amendment to IAS 7 and IFRS 7 -
Supplier Finance Arrangements
|
·
|
Amendments to IFRS 16 Leases -
Lease Liability in a Sale and Leaseback.
|
Condensed
consolidated statement of financial position
At 30 June 2024 the Group has revised the
presentation of the Condensed consolidated statement of financial
position to combine line items presented separately in previous
periods. Property, plant and equipment now comprises property,
plant and equipment and right-of-use assets previously presented
separately, and financial liabilities now comprises borrowings and
lease liabilities previously presented separately. The revised
presentation is considered to be simpler to the user of the
accounts. The comparatives have been re-presented to be consistent
with the revised presentation format. The revision has no impact on
the Condensed consolidated statement of profit or loss or cash
flows or total liabilities, assets or net assets.
As disclosed in our Annual Report and Accounts
for the year ended 31 December 2023 the Group revised the
presentation of the Consolidated statement of financial position to
present contract assets separately. These were presented within
Trade and other receivables in previous periods. As the condensed
consolidated interim financial information includes the
Consolidated statement of financial position for 30 June 2023 and
this was originally prepared before this revised presentation we
have represented the 30 June 2023 comparatives to be consistent
with the revised presentation format as presented at 31 December
2023. The revision has no impact on the Condensed consolidated
statement of profit or loss or cash flows or total liabilities,
assets or net assets.
2.
Accounting policies, judgements and estimates
Accounting policies
The accounting policies adopted
are consistent with those followed in the preparation of the
audited statutory financial statements for the year ended 31
December 2023 other than for the new amendments applied for the
first time as outlined in note 1 and which did not have a material
impact on the condensed consolidated financial statements. As a
result of the share buyback which commenced in this period
and the acquisition of certain technology rights as part of
the Coolwave acquisition in the period, the Group
has now additionally disclosed its Treasury share and
Intangible Technology assets accounting
policies below.
Treasury shares
The Group's holdings in its own equity
instruments are shown as deductions from shareholders' equity.
Treasury shares represent shares repurchased and available for
specific and limited purposes. The cost of treasury shares
subsequently used to satisfy share options, sold or reissued is
calculated on a weighted-average basis. Consideration, if any,
received for the sale of such shares is also recognised in equity.
No gain or loss is recognised in the statement of profit or loss on
the purchase, sale, reissue, or cancellation of treasury shares.
Shares repurchased under the share buyback programme which are
immediately cancelled are not shown as treasury shares but are
shown as a deduction from equity (retained earnings).
Intangible
Technology assets
Technology is comprised of software licences
purchased from third parties, which are recognised at cost, and
rights over network interface identifications either purchased from
third parties, which are recognised at cost, or acquired through
business combinations, which are recognised at fair value at the
acquisition date. Amortisation of these assets, on the same basis
as other assets, commences when the asset is available for its
intended use.
Amortisation is provided over the useful
economic life assigned, up to seven years. Amortisation is charged
to the consolidated statement of profit or loss through operating
expenses on a straight-line basis over the useful life from the
date the asset is available for use.
Judgements and estimates
Preparation of the condensed
consolidated interim financial information requires the Group to
make certain estimations, assumptions and judgements regarding the
future. Estimates and judgements are continually evaluated based on
historical experience and other factors, including best estimates
of future events. In the future, actual experience may differ from
these estimates and assumptions. The critical accounting judgements
and key sources of estimation uncertainty reported in the financial
statements for the year ended 31 December 2023 are still relevant.
No new items have been identified in the six months ended 30 June
2024. Disclosure of the basis for estimation and sensitivity
related to the contingent consideration key estimate is included in
note 9.
3.
Segment
information
The Group's main operating segments are
outlined below:
·
|
Gamma Business - This segment
sells Gamma's products to smaller businesses in the UK, typically
with fewer than 250 employees. This segment sells through different
routes, including the channel, direct, digital and other carriers
who sell to smaller businesses in the UK. It contributed 65% (H1
2023: 64%) of the Group's external revenue.
|
·
|
Gamma Enterprise - This segment
sells Gamma's products to larger businesses in the UK, typically to
those with more than 250 employees. Larger organisations have more
complex needs, so this business unit sells Gamma's and other
suppliers' products to Enterprise and Public Sector customers,
together with an associated managed service wrap and ordinarily
sells directly. It contributed 22% (H1 2023: 21%) of the Group's
external revenue.
|
·
|
European - This segment consists of sales made in Europe through Gamma's
German, Spanish and Dutch businesses. It
contributed 13% (H1 2023: 15%) of the Group's external
revenue.
|
·
|
Central functions - This segment
comprises the central management team and wider Group
costs.
|
Measurement of operating segment profit or loss, assets and
liabilities
The accounting policies of the reporting
segments are the same as those described in the summary of
significant accounting policies. The Board and Executive Committee
evaluate performance on the basis of earnings before interest, tax,
depreciation, amortisation, exceptional items and other adjusting
items ("Adjusted EBITDA"). Inter-segment sales are priced in line
with sales to external customers, with an appropriate discount
being applied to encourage use of Group resources at a rate
acceptable to local tax authorities. This policy was applied
consistently throughout the current and prior period.
|
Gamma
Business
|
Gamma
Enterprise
|
European
|
Central
functions
|
Total
|
Period to 30
June 2024
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
Segment revenue
|
196.2
|
62.8
|
37.6
|
-
|
296.6
|
Inter-segment revenue
|
(12.1)
|
(1.8)
|
(0.2)
|
-
|
(14.1)
|
Revenue from
external customers
|
184.1
|
61.0
|
37.4
|
-
|
282.5
|
|
|
|
|
|
|
Timing of
revenue recognition
|
|
|
|
|
|
At a point in time
|
10.7
|
5.6
|
13.5
|
-
|
29.8
|
Over time
|
173.4
|
55.4
|
23.9
|
-
|
252.7
|
|
184.1
|
61.0
|
37.4
|
-
|
282.5
|
|
|
|
|
|
|
Total gross
profit
|
97.1
|
28.9
|
19.8
|
-
|
145.8
|
|
|
|
|
|
|
Adjusted
EBITDA
|
46.1
|
15.8
|
5.1
|
(4.8)
|
62.2
|
Exceptional items
|
-
|
-
|
-
|
-
|
-
|
Other adjusting items
|
(0.6)
|
-
|
-
|
-
|
(0.6)
|
EBITDA
|
45.5
|
15.8
|
5.1
|
(4.8)
|
61.6
|
External customer revenue has been derived
principally in the geographical area of the operating segment and
no single customer contributes more than 10% of revenue.
|
Gamma
Business
|
Gamma
Enterprise
|
European
|
Central
functions
|
Total
|
Period to 30
June 2023
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
Segment revenue
|
177.0
|
53.5
|
38.6
|
-
|
269.1
|
Inter-segment revenue
|
(12.2)
|
(0.5)
|
(0.2)
|
-
|
(12.9)
|
Revenue from
external customers
|
164.8
|
53.0
|
38.4
|
-
|
256.2
|
|
|
|
|
|
|
Timing of
revenue recognition
|
|
|
|
|
|
At a point in time
|
7.6
|
5.4
|
13.5
|
-
|
26.5
|
Over time
|
157.2
|
47.6
|
24.9
|
-
|
229.7
|
|
164.8
|
53.0
|
38.4
|
-
|
256.2
|
|
|
|
|
|
|
Total gross
profit
|
86.8
|
25.4
|
19.0
|
-
|
131.2
|
|
|
|
|
|
|
Adjusted
EBITDA
|
41.6
|
14.5
|
5.0
|
(4.6)
|
56.5
|
Exceptional items
|
-
|
-
|
-
|
-
|
-
|
Other adjusting items
|
-
|
-
|
-
|
-
|
-
|
EBITDA
|
41.6
|
14.5
|
5.0
|
(4.6)
|
56.5
|
External customer revenue has been derived
principally in the geographical area of the operating segment and
no single customer contributes more than 10% of revenue.
A reconciliation of Adjusted
EBITDA, the Group's measure of Segment profit, to the Group's
profit before tax for the period is shown in the APM
section.
Geographic segmentation
The UK is the Group and Company's
country of domicile and is where most revenue is generated, which
is from external UK customers. The geographic analysis of revenue
presented below is based on the country in which the customer is
invoiced. The geographic analysis of non-current assets, which
excludes deferred tax assets, is based on the location of the
assets.
The Group's revenue from external
customers by geographical location is detailed below:
|
Six months ended
30 June 2024
£m
|
Six months ended
30 June 2023
£m
|
UK
|
227.8
|
204.8
|
Europe
|
51.6
|
49.0
|
Other
|
3.1
|
2.4
|
Total
|
282.5
|
256.2
|
The Group's non-current assets,
which excludes deferred tax assets, by
geographical location are detailed below:
|
30 June
2024
£m
|
31 December 2023
£m
|
UK
|
135.0
|
131.8
|
Europe
|
78.0
|
76.0
|
Total
|
213.0
|
207.8
|
4.
Taxation on profit on ordinary
activities
Tax expense is recognised based on
management's best estimate of the weighted average effective annual
tax rate expected for the full financial year. The estimated
average annual tax rate used for the period to 30 June 2024 is 26%,
compared to 24% for the six months ended 30 June 2023. This
increase is as a result of the statutory UK rate rising from 19% to
25% in April 2023, meaning the UK statutory rate increased from
23.5% for the calendar year 2023 to 25% for the calendar year
2024.
5.
Earnings per share
|
Six months ended
30 June 24
|
Six
months ended
30 June 23
|
|
|
|
Earnings per Ordinary Share - basic (pence)
|
36.8
|
34.1
|
Earnings per Ordinary Share - diluted
(pence)
|
36.7
|
33.8
|
The calculation of the basic and diluted
earnings per share is based on the following data:
|
Six months ended
30 June 24
|
Six
months ended
30 June 23
|
|
£m
|
£m
|
Profit after tax attributable to
equity holders of the Company
|
35.8
|
33.0
|
|
|
|
Shares
|
No.
|
No.
|
Basic weighted average number of
Ordinary Shares
|
97,259,972
|
96,872,058
|
Effect of dilution resulting from
share options
|
163,474
|
642,984
|
Diluted weighted average number of Ordinary
Shares
|
97,423,446
|
97,515,042
|
Adjusted earnings per share is detailed
below:
|
Six months ended
30 June 24
|
Six
months ended
30 June 23
|
|
|
|
Adjusted earnings per Ordinary
Share - basic (pence)
|
42.6
|
37.8
|
Adjusted earnings per Ordinary
Share - diluted (pence)
|
42.5
|
37.5
|
6.
Dividends
A final dividend of 11.4p was paid on 20 June
2024 (2023: 10.0p). The Board has declared an interim dividend of
6.5p per share payable on 17 October 2024 to shareholders on the
Register as at 20 September 2024. In the prior year an interim
dividend of 5.7p was paid.
7.
Property, plant and equipment
|
30 June
2024 £m
|
30 June
2023 £m*
|
31
December 2023 £m*
|
Owned property, plant and
equipment
|
27.4
|
30.9
|
30.5
|
Leased right-of-use
assets
|
6.2
|
8.5
|
7.9
|
Total Property, plant and equipment
|
33.6
|
39.4
|
38.4
|
* See note 1, section Consolidated statement
of financial position.
Owned property, plant and equipment is broken
down as follows:
|
Land and
building
|
Network
assets
|
Computer
equipment
|
Fixtures and
fittings
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
2024
|
|
|
|
|
|
Cost
|
|
|
|
|
|
At 1 January 2024
|
4.6
|
68.4
|
14.4
|
2.9
|
90.3
|
Additions
|
-
|
0.7
|
0.6
|
0.1
|
1.4
|
Acquisition of subsidiaries
|
-
|
0.1
|
-
|
-
|
0.1
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
Exchange differences
|
(0.1)
|
(0.2)
|
(0.1)
|
-
|
(0.4)
|
At 30 June
2024
|
4.5
|
69.0
|
14.9
|
3.0
|
91.4
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
At 1 January 2024
|
0.6
|
45.6
|
11.7
|
1.9
|
59.8
|
Charge for the period
|
-
|
3.4
|
0.8
|
0.2
|
4.4
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
Exchange differences
|
-
|
(0.1)
|
(0.1)
|
-
|
(0.2)
|
At 30 June
2024
|
0.6
|
48.9
|
12.4
|
2.1
|
64.0
|
|
|
|
|
|
|
Net book
value
|
|
|
|
|
|
At 1 January 2024
|
4.0
|
22.8
|
2.7
|
1.0
|
30.5
|
At 30 June
2024
|
3.9
|
20.1
|
2.5
|
0.9
|
27.4
|
|
Land and
building
|
Network
assets
|
Computer
equipment
|
Fixtures and
fittings
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
2023
|
|
|
|
|
|
Cost
|
|
|
|
|
|
At 1 January 2023
|
4.7
|
67.4
|
13.5
|
2.8
|
88.4
|
Additions
|
-
|
0.8
|
0.9
|
0.1
|
1.8
|
Disposals
|
-
|
(0.2)
|
-
|
-
|
(0.2)
|
Exchange differences
|
(0.1)
|
-
|
(0.1)
|
-
|
(0.2)
|
At 30 June
2023
|
4.6
|
68.0
|
14.3
|
2.9
|
89.8
|
|
|
|
|
|
|
Depreciation
|
|
|
|
|
|
At 1 January 2023
|
0.3
|
41.8
|
10.7
|
1.8
|
54.6
|
Charge for the period
|
0.1
|
3.4
|
0.8
|
0.3
|
4.6
|
Disposals
|
-
|
(0.2)
|
-
|
-
|
(0.2)
|
Exchange differences
|
-
|
-
|
(0.1)
|
-
|
(0.1)
|
At 30 June
2023
|
0.4
|
45.0
|
11.4
|
2.1
|
58.9
|
|
|
|
|
|
|
Net book
value
|
|
|
|
|
|
At 1 January 2023
|
4.4
|
25.6
|
2.8
|
1.0
|
33.8
|
At 30 June
2023
|
4.2
|
23.0
|
2.9
|
0.8
|
30.9
|
8.
Intangible assets
|
Goodwill
|
Customer
contracts
|
Brand
|
Development costs
|
Technology2
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
2024
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
At 1 January 2024
|
133.2
|
56.7
|
2.2
|
52.3
|
24.4
|
268.8
|
Additions
|
-
|
-
|
-
|
4.7
|
1.7
|
6.4
|
Acquisition of
subsidiaries
|
-
|
1.5
|
-
|
-
|
6.0
|
7.5
|
Reclassifications1
|
(11.4)
|
13.7
|
1.8
|
-
|
3.5
|
7.6
|
Disposals
|
-
|
-
|
-
|
(0.1)
|
-
|
(0.1)
|
Exchange differences
|
(1.0)
|
(0.9)
|
(0.1)
|
(0.1)
|
(0.1)
|
(2.2)
|
At 30 June
2024
|
120.8
|
71.0
|
3.9
|
56.8
|
35.5
|
288.0
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
At 1 January 2024
|
20.5
|
37.4
|
1.1
|
33.2
|
21.9
|
114.1
|
Charge for the period
|
-
|
5.1
|
0.3
|
3.8
|
1.1
|
10.3
|
Disposals
|
-
|
-
|
-
|
(0.1)
|
-
|
(0.1)
|
Exchange Differences
|
(0.4)
|
(0.6)
|
-
|
-
|
-
|
(1.0)
|
At 30 June
2024
|
20.1
|
41.9
|
1.4
|
36.9
|
23.0
|
123.3
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
At 1 January 2024
|
112.7
|
19.3
|
1.1
|
19.1
|
2.5
|
154.7
|
At 30 June
2024
|
100.7
|
29.1
|
2.5
|
19.9
|
12.5
|
164.7
|
1 In 2024 we reclassified the balances between goodwill,
customer contracts and brand as a result of the finalisation of the
fair value accounting for the Pragma acquisition, refer to note
12. The other reclassification amount
of £3.5m in 2024 relates to technology
intangible assets as they now better align with other similar
transactions. In 2023 £3.5m of these assets were included within
inventory. Inventory movements within the consolidated statement of
cash flows related to the technology intangible assets during 2023
have not been represented as they are immaterial.
2 The acquisition of Coolwave and the reclassification noted
above mean that the Group now holds non-software type technology
assets. We have chosen to combine these with the previously
presented category of Software intangibles in a new category called
Technology, due to the similar nature of the underlying
rights.
|
Goodwill
|
Customer
contracts
|
Brand
|
Development costs
|
Technology1
|
Total
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
£m
|
2023
|
|
|
|
|
|
|
Cost
|
|
|
|
|
|
|
At 1 January 2023
|
97.5
|
50.9
|
1.4
|
40.4
|
19.3
|
209.5
|
Additions
|
-
|
-
|
-
|
7.8
|
0.9
|
8.7
|
Disposals
|
-
|
-
|
-
|
(0.2)
|
-
|
(0.2)
|
Exchange
differences
|
(1.2)
|
(1.0)
|
(0.1)
|
(0.2)
|
-
|
(2.5)
|
At 30 June
2023
|
96.3
|
49.9
|
1.3
|
47.8
|
20.2
|
215.5
|
|
|
|
|
|
|
|
Amortisation
|
|
|
|
|
|
|
At 1 January 2023
|
20.8
|
29.1
|
0.7
|
18.0
|
16.6
|
85.2
|
Charge for the
period
|
-
|
4.2
|
0.2
|
2.2
|
1.8
|
8.4
|
Disposals
|
-
|
-
|
-
|
(0.2)
|
-
|
(0.2)
|
Exchange
Differences
|
(0.4)
|
(0.7)
|
(0.1)
|
(0.1)
|
-
|
(1.3)
|
At 30 June
2023
|
20.4
|
32.6
|
0.8
|
19.9
|
18.4
|
92.1
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
|
At 1 January 2023
|
76.7
|
21.8
|
0.7
|
22.4
|
2.7
|
124.3
|
At 30 June
2023
|
75.9
|
17.3
|
0.5
|
27.9
|
1.8
|
123.4
|
1 Previously referred to as Software.
Amortisation of intangible assets is charged
to the consolidated statement of profit or loss and included in
operating expenses.
9.
Financial Instruments
The tables below set out the measurement
categories and carrying values of financial assets and liabilities
with fair value inputs where relevant.
|
|
Measurement category
|
Carrying value 30 June
2024
£m
|
Fair
value basis of
measurement
|
Fair
value hierarchy
|
Carrying value 31 December
2023
£m
|
Financial assets
Non-current
Contract assets
|
|
Amortised
cost
|
3.6
|
-
|
-
|
2.9
|
Other receivables
|
|
Amortised
cost
|
0.6
|
-
|
-
|
0.6
|
Current
Cash and cash
equivalents
|
|
Amortised
cost
|
142.9
|
-
|
-
|
136.5
|
Trade receivables - net
|
|
Amortised
cost
|
56.0
|
-
|
-
|
50.6
|
Contract assets
|
|
Amortised
cost
|
33.8
|
-
|
-
|
32.5
|
Other receivables
|
|
Amortised
cost
|
3.3
|
-
|
-
|
2.7
|
|
|
|
240.2
|
|
|
225.8
|
Financial liabilities
Non-current
Other payables
|
|
Amortised
cost
|
0.1
|
-
|
-
|
0.1
|
Borrowings
|
|
Amortised
cost
|
-
|
-
|
-
|
1.4
|
Lease liabilities
|
|
Amortised
cost
|
5.4
|
-
|
-
|
7.0
|
Contingent consideration
|
Fair
value through P&L
|
7.2
|
Fair
value weighted expected returns methodology
|
Level
3
|
7.7
|
Put option liability
|
Fair
value through P&L
|
1.2
|
Fair
value weighted expected returns methodology
|
Level
3
|
1.1
|
Current
Trade and other payables
|
|
Amortised
cost
|
68.7
|
-
|
-
|
57.7
|
Borrowings
|
|
Amortised
cost
|
-
|
-
|
-
|
0.3
|
Lease liabilities
|
|
Amortised
cost
|
2.0
|
-
|
-
|
3.0
|
Share buyback
|
|
Amortised
cost
|
2.3
|
-
|
-
|
-
|
Contingent consideration
|
Fair
value through P&L
|
1.0
|
Fair
value weighted expected returns methodology
|
Level
3
|
1.7
|
|
|
|
87.9
|
|
|
80.0
|
For trade and other receivables, cash and cash
equivalents, provisions, trade and other payables, and share
buyback fair values approximate to book values due to the short
maturity periods of these financial instruments.
Share buyback represents the remaining
purchase liability at 30 June 2024 for the uncancellable portion of
the contract under the share buyback programme announced in March
2024. Note 13 provides a further update on this
programme.
All liabilities measured at fair value are
classified as level 3 and are remeasured at each reporting
date.
The fair value of Level 3 instruments is
illustrated in the table below:
Financial
liabilities
|
30 June
2024
£m
|
31 December
2023
£m
|
Contingent consideration
|
8.2
|
9.4
|
Put option liability
|
1.2
|
1.1
|
|
9.4
|
10.5
|
The Group's finance team performs valuations
of financial items for financial reporting purposes and in
consultation with third-party valuation specialists for complex
valuations. Valuation techniques are selected based on the
characteristics of each instrument, with the overall objective of
maximising the use of market-based information. The finance team
reports directly to the CFO.
Both the contingent consideration and put
option liability were valued using a probability weighted expected
returns methodology, using a risk-adjusted discount rate
appropriate to the individual characteristics of the transaction.
Movements in the fair value are charged through the Consolidated
statement of profit and loss. The key input used in the valuations
are the financial forecasts of the acquired entity, where the most
important assumption is the future revenue forecast, and the
discount rate.
Contingent
consideration
Contingent consideration relates to future
anticipated payments to vendors which are dependent on the future
financial performance of acquired entities. At 30 June 2024, the
fair value of contingent consideration liabilities amounted to
£8.2m (31 December 2023: £9.4m). The maximum amount that could be
paid is £14.8m due by the end of 2027, dependent upon financial
performance.
The reconciliation of the carrying
amounts of contingent consideration is as follows:
|
Mission
Labs
£m
|
Satisnet
£m
|
Pragma1
£m
|
Total
£m
|
1 January
2024
|
1.7
|
4.1
|
3.6
|
9.4
|
Contingent consideration settled
|
(1.7)
|
-
|
-
|
(1.7)
|
Change in fair value of contingent
consideration:
|
|
|
|
|
Unwinding of discount
|
-
|
0.2
|
0.3
|
0.5
|
30 June
2024
|
-
|
4.3
|
3.9
|
8.2
|
1 Refers to Pragma Group ("Pragma"), previously referred to as
EnableX in the 2023 Annual Report.
Put option
liability
The put option liability is an option for the
previous owners to sell or for the Group to acquire the remaining
5% of the shares in Pragma. At 30 June 2024, the fair value of put
option liabilities amounted to £1.2m (31 December 2023: £1.1m), the
£0.1m movement in H1 relates to the unwinding of the discount
factor. The fair value of £1.2m at 30 June 2024 is based on a
payout of £1.7m which takes into account the weighted probability
of payout. The maximum amount that could be paid is £2.9m due by
the end of 2027, dependent upon financial performance.
10.
Share capital
|
Number
|
£m
|
1 January 2024
|
|
|
Ordinary Shares of £0.0025
each
|
97,462,226
|
0.2
|
|
|
|
Movement:
|
|
|
January*
|
12,370
|
|
February*
|
19
|
|
March*
|
3,468
|
|
April*
|
22,306
|
|
30 June 2024
|
|
|
Ordinary Shares of £0.0025
each
|
97,500,389
|
0.2
|
* Ordinary shares were issued to
satisfy options which have been exercised.
|
|
In the period ended 30 June 2024, 1,003,372
Ordinary Shares of 0.25 pence each (30 June 2023: Nil) were
acquired by the Company and held in Treasury, of which 83,460 (30
June 2023: Nil) were transferred from Treasury to settle exercised
share options.
At 30 June 2024, 919,912 shares were held in
treasury (30 June 2023: Nil), representing 0.9% (30 June 2023: Nil)
of issued share capital. The shares held in treasury do not have
voting rights. The number of Ordinary Shares with voting rights was
96,580,477 (30 June 2023: 96,975,843), therefore the total issued
share capital at 30 June 2024 was 97,500,389 Ordinary Shares (30
June 2023: 96,975,843 Ordinary Shares).
11.
Other reserves
|
Merger
reserve
|
Share option
reserve
|
Foreign exchange
reserve
|
Share
reserve
|
Total other
reserves
|
|
£m
|
£m
|
£m
|
£m
|
£m
|
|
|
|
|
|
|
1 January 2023
|
2.3
|
8.7
|
(1.3)
|
(0.7)
|
9.0
|
Share-based payments
|
-
|
1.4
|
-
|
-
|
1.4
|
Other comprehensive income
|
-
|
-
|
(1.3)
|
-
|
(1.3)
|
30 June
2023
|
2.3
|
10.1
|
(2.6)
|
(0.7)
|
9.1
|
|
|
|
|
|
|
1 January 2024
|
2.3
|
7.2
|
(1.9)
|
(0.7)
|
6.9
|
Issue of shares
|
-
|
(1.6)
|
-
|
-
|
(1.6)
|
Share-based payments
|
-
|
1.1
|
-
|
-
|
1.1
|
Share buyback1
|
-
|
-
|
-
|
(14.9)
|
(14.9)
|
Treasury share
allocations2
|
-
|
-
|
-
|
1.9
|
1.9
|
Other comprehensive income
|
-
|
-
|
(0.6)
|
-
|
(0.6)
|
30 June
2024
|
2.3
|
6.7
|
(2.5)
|
(13.7)
|
(7.2)
|
1 Represents the share buyback programme announced on 25 March
2024 of which £12.6m has been paid in cash.
2 Treasury shares allocations are treasury shares which have
been used to satisfy share options and other employee share
plans.
12.
Business combinations
Summary of acquisitions
2024
On 1 February 2024 the Group completed the
acquisition of 100% of Coolwave Communications Limited ("Coolwave")
a prominent International SMA and voice service provider. Coolwave
was acquired in order to increase the Group's total addressable
market for voice enablement products (including MS Teams) and
provide new opportunities for our Service Provider
business.
The fair value of the identifiable assets and
liabilities assumed, which are final, is as follows:
|
£m
|
Tangible fixed assets
|
0.1
|
Intangible assets -
technology
|
6.0
|
Intangible assets - customer
contracts
|
1.5
|
Cash
|
0.7
|
Trade and other
receivables
|
1.4
|
Trade and other payables
|
(1.3)
|
Deferred tax
liability1
|
(0.9)
|
Net assets acquired
|
7.5
|
1 Deferred tax liability arising on technology and
customer contracts intangible assets.
|
£m
|
Satisfied by:
|
|
Cash paid
|
7.0
|
Deferred consideration paid in
period
|
0.5
|
Total
|
7.5
|
Coolwave contributed £2.2m of revenue and
£0.2m to the Group's profit for the period between the acquisition
date and 30 June 2024. If Coolwave had been acquired on 1 January
2024 the contribution to the Group's revenue for the period would
have been £2.6m and the Group's profit would have been
£0.3m.
Net cash
outflow on acquisitions:
|
£m
|
|
Cash consideration
|
7.0
|
Less: cash acquired
|
(0.7)
|
|
6.3
|
Contingent consideration payments
during the period1
|
1.7
|
Deferred consideration payments
during the period2
|
1.0
|
Net outflow of cash - investing activities
|
9.0
|
1 See note 9 Financial Instruments.
2 Deferred consideration relates to fixed amounts payable with
regard to acquisitions. During H1 2024 £0.5m relates to the final
NeoTel acquisition payment and £0.5m for Coolwave.
Summary of
acquisition 2023
During 2023 the Group acquired Satisnet
Limited ("Satisnet") and the Pragma Group ("Pragma"), previously
referred to as EnableX in the 2023 Annual Report. The fair value
accounting for Satisnet was completed and disclosed in
2023.
The fair value accounting for Pragma was
provisional at 31 December 2023. During H1 2024 the fair value
accounting of the identified assets and liabilities assumed was
completed. As a result Goodwill has reduced by £11.4m and other
intangible assets has increased by £15.5m (customer contacts £13.7m
and brand £1.8m), with a £3.9m deferred tax liability recognised
relating to these intangible balances and a £0.2m current tax
liability.
The fair value of the identifiable assets and
liabilities assumed is as follows:
Pragma
|
£m
|
Tangible fixed assets
|
0.2
|
Intangible assets -
technology
|
2.1
|
Intangible assets - customer
contracts
|
13.7
|
Intangible assets -
brand
|
1.8
|
Cash
|
0.6
|
Inventories
|
0.6
|
Trade and other
receivables
|
5.1
|
Trade and other payables
|
(5.0)
|
Bank loans1
|
(7.7)
|
Contract liabilities
|
(4.5)
|
Deferred tax
liability2
|
(3.9)
|
Total identifiable
assets
|
3.0
|
Less: Non-controlling
interests
|
(0.2)
|
Add: Goodwill
|
12.6
|
Net assets acquired
|
15.4
|
1 Bank loans of £7.7m were repaid at the time of
acquisition.
2 Deferred tax liability arising on customer contract and brand
intangible assets.
13.
Events after the reporting date
Acquisition
of BrightCloud
In July 2024, the Group acquired the entire
issued share capital of BrightCloud Group Ltd, Cisco's leading
European Enterprise partner for CCaaS renowned for its expertise in
customer experience transformation, for an initial cash payment of
£9.0m (excluding amounts paid for Net Cash acquired and £0.1m for
stamp duty) and a cash payment or receipt subject to finalisation
of the acquired closing balance sheet and working capital
adjustments. There is also an additional future payment of up to
£4.0m in relation to an earnout agreement which is dependent on
revenue targets over the period between closing and 31 December
2025. Given the timing of the closure of the transaction, the Group
expects to disclose the provisional accounting for the acquisition
in the 2024 year end results.
Share
buyback
In total 1,910,596 Ordinary
Shares were acquired by the Company for an aggregate
£27.3m over the course of the buyback to 6 September 2024, the
announced end date of the programme. The Programme expired on 6
September 2024 in accordance with its previously announced
conditions and the Board has decided not to extend this buyback
beyond its original term.
Intention to
acquire Placetel
In August 2024, the Group announced its intent
to acquire the entire issued share capital of BroadSoft Germany
GmbH (known as Placetel) from Cisco. Placetel is a German market
leader in the Cloud PBX space, enabling German companies to buy
Cisco Collaboration solutions both digitally and through local
partners. This will elevate Gamma to being one of the leading
providers in Germany with a pro-forma number of around 300,000
seats. For the year ended 31 December 2023, unaudited Placetel
revenue was approximately €28.7m, as reported under German GAAP.
Related to this, we intend to enter into a multi-year global
license purchase commitment with Cisco that will further align
Gamma and Cisco in the European market. The deal remains subject to
certain closing conditions being met and we expect it to close
shortly.
Alternative
Performance Measures
The Group uses certain measures to assess the
financial performance of its business. These measures are called
Alternative Performance Measures ("APMs") because they exclude
amounts that are included in, or include amounts that are excluded
from, the most directly comparable measure calculated and presented
in accordance with IFRS, or are calculated using financial measures
that are not calculated in accordance with IFRS.
These APMs are used to measure operating
performance and liquidity in presentations to the Board and as a
basis for strategic planning and forecasting. The Group believes
that APMs provide additional useful information for users of the
financial statements to assess the Group's performance, including
the Group's core operational performance. These and similar
measures are used widely by certain investors, analysts and other
interested parties as supplemental measures of performance and
liquidity.
The APMs may not be comparable to similarly
named measures used by other companies and have limitations as
analytical tools. They should not be considered in isolation or as
a substitute for analysis of the Group's results reported under
IFRS.
An explanation of the relevance of each of the
APMs, a reconciliation of the APM to the most directly comparable
measure calculated and presented in accordance with IFRS and a
discussion of the limitations are set out below. The Group does not
consider these APMs to be a substitute for, or superior to, the
equivalent measures calculated and presented in accordance with
IFRS.
As noted in the Financial guidance in the full
year results on 25 March 2024, the Group has amended the definition
of Adjusted EBITDA and Adjusted earnings per share (fully diluted)
to exclude other adjusting items which in the period comprise the
incremental costs related to the implementation of new cloud-based
Finance and HR systems, in order to show the Group's core
performance. We have adjusted for these as the anticipated total
cost of the implementation to the end of 2025 is considered
significant. This change also impacts the calculation of Adjusted
profit before tax and Adjusted cash conversion. This amendment has
no impact on the APMs previously reported in 2023 under the
definition at that time as these other adjusting items then
totalled £nil.
The Group has also updated the definition of
"Changes in fair value of contingent consideration and put option
liability" with regards Adjusted profit before tax and Adjusted
earnings per share (fully diluted), to clarify that it should be
more specifically, "Changes in fair value of contingent
consideration and put option liability from the unwinding of
discounting". This update in definition has no impact on the APMs
previously reported in 2023 under the definition at that
time.
EBITDA and
Adjusted EBITDA
EBITDA is presented because it is widely used
by securities analysts, investors and our peer group
internationally to evaluate the profitability of companies. EBITDA
is defined as Profit before tax excluding finance expense, finance
income, depreciation of property, plant and equipment, right of use
asset depreciation and amortisation of intangible assets. EBITDA
eliminates potential differences in core financial performance that
can be caused by variations in capital structures (affecting net
finance costs), tax positions (such as the availability of brought
forward losses against which taxable profits can be relieved), the
cost and age of property, plant and equipment and right of use
assets (affecting relative depreciation expense), and the extent to
which intangible assets are identifiable (affecting relative
amortisation expense).
Adjusted EBITDA is a primary profit measure
used internally by the Board to assess financial performance of the
Group and its segments. It is defined as EBITDA (as defined above)
adding back exceptional items and other adjusting items (which
comprise the incremental costs related to the implementation of new
cloud-based Finance and HR systems). It excludes exceptional items
(by virtue of their size, nature or incidence) and other adjusting
items (which comprise the incremental costs of implementing the new
cloud-based Finance and HR systems as the anticipated total cost of
the implementation to the end of 2025 is considered significant.),
in order to show the Group's core performance.
The following table is a reconciliation from
statutory profit before tax for the six months to June to EBITDA
and Adjusted EBITDA:
|
Six months ended 30 June
2024
|
Six months ended 30
June 2023
|
|
£m
|
£m
|
Profit before tax
|
48.5
|
43.5
|
Finance income
|
(3.6)
|
(1.7)
|
Finance expense
|
0.8
|
0.4
|
Profit from operations
|
45.7
|
42.2
|
Depreciation of property, plant
and equipment and right-of-use assets
|
5.6
|
5.9
|
Amortisation from intangible
assets
|
10.3
|
8.4
|
EBITDA
|
61.6
|
56.5
|
Exceptional items
|
-
|
-
|
Other adjusting items
|
0.6
|
-
|
Adjusted EBITDA
|
62.2
|
56.5
|
In the six months to June, the cash cost of
exceptional and other adjusting items was £2.6m (H1 2023:
£Nil).
Adjusted profit
before tax
Adjusted profit before tax is defined as
profit before tax excluding the effects of exceptional items, other
adjusting items (which comprise the incremental costs related to
the implementation of new cloud-based Finance and HR systems),
amortisation arising from business combinations and changes in fair
value of contingent consideration and put option liability from the
unwinding of discounting. These items are individually material
items and/or are not considered to be representative of the trading
performance of the Group:
Exceptional items are excluded by virtue of
their size, nature or incidence in order to show the core
performance of the Group.
Other adjusting items (which comprise the
incremental costs related to the implementation of new cloud-based
Finance and HR systems) are excluded as the anticipated total cost
of the implementation to the end of 2025 is considered
significant.
Amortisation of intangibles arising due to
business combinations is excluded because this charge is a non-cash
accounting item based on judgements about the assets' value and
economic life. Its exclusion is consistent with industry peers and
how certain external stakeholders monitor the performance of the
business.
Changes in fair value of contingent
consideration and put option liability from the unwinding of
discounting are excluded because the amounts are non-cash
accounting items and bear no relation to the Group's trading
performance in the period. This adjustment improves comparability
between acquired and organically grown operations.
Adjusted profit before tax is the primary
profit measure used internally to reward employees.
The following table is a reconciliation from
statutory Profit before tax for the year to Adjusted profit before
tax:
|
Six months ended 30 June
2024
|
Six months ended 30
June 2023
|
|
£m
|
£m
|
Profit before tax
|
48.5
|
43.5
|
Exceptional items
|
-
|
-
|
Other adjusting items
|
0.6
|
-
|
Amortisation of intangibles
arising due to business combinations
|
6.3
|
4.8
|
Change in fair value of contingent
consideration and put option
liability from the unwinding of
discounting
|
0.6
|
-
|
Adjusting items
|
7.5
|
4.8
|
Adjusted profit before tax
|
56.0
|
48.3
|
In the six months to June, the cash cost of
exceptional and other adjusting items was £2.6m (H1 2023:
£Nil).
Adjusted
earnings per share (fully diluted)
Adjusted earnings per share ("EPS") fully
diluted is presented as management believes it is important for
understanding the changes in the Group's fully diluted EPS,
including improving comparability between acquired and organically
grown operations. Adjusted EPS fully diluted is defined as Diluted
EPS where the earnings attributable to ordinary shareholders are
adjusted by excluding the effects of exceptional items, other
adjusting items (which comprise the incremental costs related
to the implementation of new cloud-based Finance and HR systems),
amortisation arising due to business combinations and changes in
fair value of contingent consideration and put option liability
from the unwinding of discounting (for the same reasons outlined
previously in relation to Adjusted profit before tax), as well as
the tax on these items, because they are individually or
collectively material items that are not considered to be
representative of the trading performance of the Group. To exclude
the tax impact of these items would give an incomplete
picture.
|
Six months ended 30 June
2024
|
Six months ended 30
June 2023
|
Earnings per Ordinary Share - diluted
(pence)
|
36.7
|
33.8
|
Adjusted earnings per Ordinary Share - fully diluted
(pence)
|
42.5
|
37.5
|
|
Six months ended 30 June
2024
|
Six months ended 30
June 2023
|
|
£m
|
£m
|
Profit after tax attributable to the ordinary equity holders
of the Company
|
35.8
|
33.0
|
Adjusting items:
|
|
|
Exceptional items
|
-
|
-
|
Other adjusting items
|
0.6
|
-
|
Amortisation of intangibles
arising due to business combinations
|
6.3
|
4.8
|
Change in fair value of contingent
consideration and put option liability from the unwinding of
discounting
|
0.6
|
-
|
Adjusting items
|
7.5
|
4.8
|
Tax relating to adjusting items
|
(1.9)
|
(1.2)
|
Adjusted profit after tax attributable to the ordinary equity
holders of the Company
|
41.4
|
36.6
|
|
2024
|
2023
|
|
No:
|
No:
|
Diluted weighted average number of Ordinary
Shares
|
97,423,446
|
97,515,042
|
Net
Cash
Net Cash is presented as it is an important
liquidity measure used by management and the Board. Net Cash is
defined as cash and cash equivalents less borrowings. IFRS 16 lease
liabilities and contingent consideration are not considered as debt
for the purpose of quoting Net Cash.
|
30 June
2024
|
31 December
2023
|
|
£m
|
£m
|
Cash and cash
equivalents
|
142.9
|
136.5
|
Borrowings
|
-
|
(1.7)
|
Net cash
|
142.9
|
134.8
|
The following table is a reconciliation of the
movements in Net Cash from previously reported periods:
|
Cash and
cash equivalents
|
Borrowings
|
Net
cash
|
|
£m
|
£m
|
£m
|
At 1 January 2023
|
94.6
|
(2.1)
|
92.5
|
Repayments
|
-
|
0.5
|
0.5
|
Borrowings acquired with
acquisitions
|
-
|
7.7
|
7.7
|
Repayment of borrowings acquired
with acquisitions
|
-
|
(7.7)
|
(7.7)
|
Net increase in cash and cash
equivalents
|
42.1
|
-
|
42.1
|
Effects of foreign exchange rate
changes
|
(0.2)
|
(0.1)
|
(0.3)
|
At 31 December 2023
|
136.5
|
(1.7)
|
134.8
|
Repayments
|
-
|
1.5
|
1.5
|
Net increase in cash and cash
equivalents
|
6.6
|
-
|
6.6
|
Effects of foreign exchange rate
changes
|
(0.2)
|
0.2
|
-
|
At 30 June 2024
|
142.9
|
-
|
142.9
|
Adjusted cash
conversion
Adjusted cash conversion is presented as
management believe it is important to understand the Group's
conversion of Adjusted EBITDA (as defined previously) to cash. The
Group's Adjusted cash conversion is defined as Cash generated by
operations excluding the cash impact of exceptional items and other
adjusting items (which comprise the incremental costs related to
the implementation of new cloud-based Finance and HR systems),
divided by Adjusted EBITDA, so as to exclude the impact of
significant or one-off transactions outside the normal course of
trading. Adjusted cash conversion is used to track and measure
timing differences between profitability and cash generation
through working capital management, including seasonality or
one-offs.
|
Six months ended 30 June
2024
|
Six months ended 30
June 2023
|
31 December
2023
|
|
£m
|
£m
|
£m
|
Cash generated by
operations
|
59.6
|
57.1
|
123.5
|
Cash impact of exceptional items
(2023 restructuring)
|
2.2
|
-
|
0.2
|
Cash impact of other adjusting
items (2024 systems implementation)
|
0.4
|
-
|
-
|
Adjusted Cash generated by operations
|
62.2
|
57.1
|
123.7
|
Adjusted EBITDA
|
62.2
|
56.5
|
114.3
|
Adjusted cash conversion
|
100%
|
101%
|
108%
|