TIDMTPG
RNS Number : 7303L
TP Group PLC
10 September 2019
10 September 2019
TP Group plc
("TP Group" or the "Company" or the "Group")
Unaudited interim results for the six months ended 30 June
2019
Record sales pipeline and extended global offering underpins
significant growth potential
TP Group (AIM: TPG), the providers of mission-critical solutions
for a more secure world, today announces its unaudited interim
results for the six months ended 30 June 2019.
Financial highlights
-- Revenue up 63% to GBP26.0m (H1 2018: GBP16.0m) with strong
growth in both business streams.
-- Operating loss GBP1.0m (H1 2018 operating loss: GBP0.7m) -
the increase arising from fees and accrued earn-out payments
relating to acquisitions.
-- Adjusted operating profit up 161% to GBP2.4m (H1 2018:
GBP0.9m) - driven by the increase in revenue, whilst continuing to
invest in business development and marketing.
-- Order intake up 33% to GBP39.3m (H1 2018: GBP29.5m)
underpinned by a number of major contract wins and new business
initiatives.
-- Closing order book up 63% to GBP78.9m (31 December 2018:
GBP48.3m), providing visibility of c. 94% of FY2019 revenue
expectations.
-- Cash balance of GBP9.0m (31 December 2018: GBP22.4m) - after
acquisition of Sapienza and further investment in the business.
Operational highlights
-- Extended global reach and capability through new partnerships and an acquisition
o Acquisition of Sapienza, a leading provider of software and
business services to the European space and defence sectors.
o Ongoing investment in people, products and services driving
further organic growth initiatives.
o Accelerating U.S. partnerships network and other international
business opportunities.
o Signed exclusive 9-year technology licensing agreement with
Battelle Inc. ("Battelle") for their innovative nanotechnology.
-- Significant H1 contract momentum exceeding GBP39 million order intake including:
o GBP16.9 million contract with a leading UK defence company to
provide advanced packaged equipment.
o GBP6.4 million additional contract with Baker Hughes within
the nuclear sector.
o GBP2.6 million of new and follow-on orders from the Ministry
of Defence ("MoD").
o GBP1.4 million consulting agreement for the Land Environment
Tactical Communication and Information Systems ("LE TacCIS")
programme.
-- Investment in business development initiatives underpinning sales pipeline and order book
o Built a pipeline of sales opportunities worth >GBP700
million across many years.
o Group order book continues to grow, with order intake more
than 50% ahead of the rate of conversion to revenue.
Phil Cartmell, Chief Executive Officer of TP Group,
commented:
"We are very pleased to report such a positive start to 2019. We
have been very focused on investing in strengthening our core
business, as well as building upon these foundations with
acquisitions and partnerships to expand our propositions, customers
and geographic reach.
"We have real talent within our team, and are working on
exciting technical and commercial plans to build the future value
of the business. The Board is confident in the Company's prospects
for the rest of this year and anticipates delivering a full-year
performance in line with market expectations."
Notes:
(1. Adjusted operating profit is defined as operating loss
adjusted to add back depreciation of property, plant and equipment
and right-of-use assets, amortisation of intangible assets and
impairment gains or losses on non-current assets, changes in fair
value of contingent consideration, acquisition consideration
accounted for as employment costs owing to on-going service
conditions, any other acquisition-related charges, share based
payment charges and non-operating costs. Non-operating costs are
those items believed to be exceptional in nature by virtue of their
size and or incidence. The directors of the Company believe this
measure is more reflective of the underlying performance of the
Group than equivalent GAAP measures. This is primarily due to the
exclusion of non-cash items, such as share-based payments,
impairment, depreciation and amortisation, as well as acquisition
and non-operating costs. This provides shareholders and other users
of the financial statements with the most representative
year-on-year comparison of operating performance. This measure and
the separate components remain consistent with 2018.)
For further information, please contact:
TP Group plc Tel: 01753 285 810
Phil Cartmell, Chief Executive Officer
Derren Stroud, Chief Financial Officer
www.tpgroup.uk.com
Cenkos Securities plc Tel: 020 7397 8980
Mark Connelly / Stephen Keys / Callum
Davidson
www.cenkos.com
Vigo Communications Tel: 020 7390 0230
Jeremy Garcia / Fiona Henson / Charlie
Neish
www.vigocomms.com
Notes to Editors
TP Group designs and develops advanced technologies, engineers
complex equipment and systems, and provides support throughout
their operational life. The Company's shares have been traded on
AIM since July 2001.
Business Review
Introduction
The Group has made a strong start to the year driven by a
combination of organic growth and the positive impact of
acquisitions. The business is on track to meet its 2019 objectives
and to deliver full year performance in line with market
expectations.
The Group continues to be recognised as a provider of
mission-critical solutions across our global client base. We have
now created a broad platform of advanced technologies and skills
which we use to help our customers complete highly technical
tasks.
TP Group now has over 400 employees, with talented engineers,
technicians and consultants operating from six countries in Europe
to deliver services and cutting-edge technologies across an
international customer base.
The Group comprises two core business streams - Technology and
Engineering and Consulting & Programme Services.
In the Technology & Engineering business, our highly skilled
teams apply advanced technologies to produce solutions for our
customers which can be relied upon for high performance and long
service life, often in difficult or dangerous environments. The
Consulting & Programme Services business provides targeted
through-life services and support to enable the transformation and
evolution of our clients' systems and operations. Working within
their specialist domains, we help them to meet their strategic
objectives or business vision.
The Group has made significant progress over the past five
years, with our management team keenly focused on accelerating
growth to create a wider operational base from which to deliver
value to our global customers and our loyal stakeholders.
The Group generated record revenues in H1 2019 of GBP26.0m, up
GBP10m (63%) on H1 2018 with growth in both of the Group's business
streams. Of this, organic growth was GBP5.6m and revenue from the
acquired companies contributed GBP4.4m.
An operating loss in the period of GBP1.0m is GBP0.3m more than
the equivalent period in 2018: GBP0.7m. This increase can be
attributed to contractual deferred consideration for Westek and
Sapienza as well as acquisition fees for Sapienza, and increased
depreciation and amortisation from these acquisitions. This
combination of charges was partially offset by a reduction in
non-operating costs.
Adjusted operating profit of GBP2.4m is 161% higher than H1 2018
(GBP0.9m) driven by a combination of increased revenue and improved
gross profit margins. Gross profit margin improved to 29.9% (H1
2018: 26.7%) through better returns on existing fixed production
overheads, whilst continuing to invest in the business to support
further growth, with a focus on business development and marketing
activities.
The Group's closing cash balance was GBP9.0m (31 December 2018:
GBP22.4m). This follows further investment in the operating
structure of the business, the acquisition of Sapienza (GBP8.7m),
and the subsequent funding of their further investment in Lift BV
(c. GBP0.5m), a developer of Artificial Intelligence ("AI") systems
to support rapid resourcing of large-scale technical projects. This
investment increased Sapienza's shareholding from 33% to 69%.
Working capital in the period shows an outflow of GBP4.1m. Much of
this is timing, with approximately GBP2m relating to the
over-achievement in the year-end 2018 closing cash position, and
the balance relating to payments for a number of major contracts
forecast to be collected in H2.
Pleasingly, the Group's order book continues to grow, increasing
to GBP78.9m at the period end (31 December 2018: GBP48.3m). This
includes GBP15.5m from Sapienza in addition to 31% organic growth
from the existing business. This strong order book provides
visibility of approximately 94% of the full year 2019 market
expectations for revenue. There is also approximately GBP50m in the
order book that will carry forward into future years' revenues,
alongside an expanding pipeline of sales opportunities valued in
excess of GBP700 million over many years.
Our growth strategy is driven by five priorities:
-- Product development - ongoing investment in innovation and work with technology partners.
-- Key account development - optimising cross-selling
opportunities across the Group's international blue-chip customer
base, and investing in business development and marketing resources
to support this.
-- Ongoing investment in our existing core business and capabilities.
-- Execution and integration of acquisitions - as demonstrated
by the recent transactions to acquire Polaris, Westek and Sapienza,
alongside development of international partnerships that expand our
reach and technology platform.
-- Building a wider geographic presence through a mixture of
organic business development and acquisition or partnership
outreach.
The Group has continued to invest in business development
resources, which includes both technology and headcount. This has
further improved our access to key markets whilst also improving
the effectiveness of our sales teams. These investments have helped
us to secure several large or strategic sales of greater than GBP1m
each. Two thirds of the intake in the first half year were of this
type, supported by many smaller orders being converted efficiently
across the business.
Acquisitions and Partnerships
In May 2019, the Group acquired Sapienza for an initial cash
consideration of EUR10 million (GBP8.7 million) plus EUR1.5 million
by way of the issue of 20,612,865 new ordinary shares and a
possible earn-out of up to EUR2.0 million. Sapienza is a provider
of highly complex solutions and skills to the European space and
defence markets. With such specialist, technical services and
skills, Sapienza is a highly complementary business for TP Group,
with significant cross-selling opportunities. Sapienza has also
developed a suite of commercial software tools and some
technology-centric AI software which we are keen to leverage.
Sapienza has facilities in six European countries, which
immediately expands the Group's geographic reach, improving
proximity to existing customers and access to a new international
community. Once fully integrated, we believe Sapienza will help
further drive the Group's participation in future European and
global space programmes.
Our approach to M&A has been developed over the last seven
years since the initial addition of the two Wellman companies that
now underpin our Technology and Engineering business. This has
enabled the Group to introduce new capacity, skills and customers
and allowed us to support the acquired businesses with additional
capital and resources. This formula is best demonstrated by the
2017 acquisition of Polaris, whose AI capability has been rapidly
developed and who has now also built a key position in the MoD
Skynet programme, the network of commercially managed military
communications satellites operated on behalf of the MoD. Following
these successes, the Group has used its relationships elsewhere to
engage in detailed discussions with other industrial and government
bodies on uses of AI for optimisation and intelligence
processing.
Our expanding partner base provides a flexible pathway to new
customers, geographies and technologies. In June 2019, we announced
a nine-year technology partnership with US-based Battelle, giving
the Group exclusive licensing rights for Battelle's innovative
nanotechnology material, SAMMS. The Group intends to use SAMMS in
an alternative approach to the management of carbon dioxide levels
in confined spaces.
This agreement stands alongside the partnership with Micropore,
signed in May 2018, and both are enabling us to be better
positioned for global carbon dioxide management programmes.
Technology and Innovation
TP Group assists its customers to fly scientific and exploratory
missions in deep space, protect national security by quietly
patrolling the oceans, and communicate seamlessly and securely
across continents. Our goal is to remain ahead of the curve in
whatever our customers are aiming to achieve, and so investment in
technology that creates a hub of innovation for our clients to
exploit fits firmly at the centre of our business.
We are investing in technological capabilities across the Group,
including facilities, equipment, skills and IP. This ongoing
strategic focus has been applied in new areas such as AI, hydrogen
systems and carbon dioxide management to deliver additional and
relevant high value solutions. Recent steps on this development
path include:
-- A new lab test environment for the AI autonomous routing
system which has successfully shown instant re-tracking as the
landscape changes.
-- A new carbon dioxide filtration system developed with
American partners which shows 25% performance improvement over
existing systems, to potentially reduce through life costs and the
volume of consumables carried on missions.
Other developments are in progress and these will be showcased
through our increasing involvement with industry and technical
bodies, publication of papers and demonstration of innovations at
trade shows and other events.
Work at the Group's Portsmouth facility on atmosphere management
systems for use on submarines is well established and provides
long-term earnings visibility for the business. Our innovations
seek to maintain this leading position, using in-house resources
and teaming with relevant partners where appropriate. New or
enhanced approaches to carbon dioxide management and oxygen
generation for confined workspaces have been developed, and we are
seeking to explore other markets into which these technologies can
be deployed. There is significant long-term value in this work, as
each system generates around 30 years' additional through-life
support and maintenance activity, which is typically worth at least
the initial equipment sale revenue.
Our atmosphere management systems also produce hydrogen, which
is increasingly relevant in terms of potential uses in future
energy systems. We have invested in senior technical specialists to
apply our technologies in innovative solutions to address energy
storage, renewable power management and the migration of
conventionally powered transport to new sources.
Outlook
The Group has evolved to become a balanced international group
of companies that serves top-tier global customers with advanced
equipment and services that they rely upon for their mission
success. As these relationships develop and strengthen, we are
increasingly invited to work on ideas and innovations to respond to
their next round of challenges. This requires a depth of talent and
knowledge to respond quickly, and we have invested to build this
core capability. It also needs flexible, world-class facilities and
people within our delivery centres to assure the highest quality
and reliability of what we produce. We have invested here, too, to
support our customers' critical missions to the fullest extent.
The strength of the core business, plus the exciting additions
that we have made, and intend still to make, are reinforced by a
large pipeline of sales prospects. We believe there is strong
demand for what we do, and this presents a significant opportunity
for the Group which validates our strategic vision and gives the
Board confidence in the Group's future success.
Phil Cartmell
10 September 2019
Condensed consolidated statement of comprehensive income
Unaudited(3) Unaudited Audited
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2018
2019 2018
GBP'000 GBP'000 GBP'000
Revenue 25,986 15,976 39,037
Cost of sales (18,219) (11,717) (27,806)
---------------------------------- ------------- ------------ -------------
Gross profit 7,767 4,259 11,231
Administrative expenses (8,771) (4,965) (11,261)
---------------------------------- ------------- ------------ -------------
Operating loss (1,004) (706) (30)
---------------------------------- ------------- ------------ -------------
Adjusted operating profit(1) 2,424 929 3,974
Depreciation, amortisation
and impairment (1,562) (1,059) (2,377)
Acquisition related costs(2) (1,682) 58 (657)
Non-operating costs (64) (597) (805)
Share based payments (120) (37) (165)
---------------------------------- ------------- ------------ -------------
Operating loss (1,004) (706) (30)
Net finance costs (100) (94) (80)
---------------------------------- ------------- ------------ -------------
Loss before income tax (1,104) (800) (110)
Income tax (charge) / credit (133) 85 285
---------------------------------- ------------- ------------ -------------
(Loss) / profit for the
period (1,237) (715) 175
Other comprehensive income
for the period:
Currency translation differences 63 - -
---------------------------------- ------------- ------------ -------------
Total comprehensive (loss)
/ income for the period
attributable to shareholders (1,174) (715) 175
================================== ============= ============ =============
(Loss) / earnings per share
expressed in pence per
share Pence Pence Pence
Basic and diluted (loss)
/ earnings per share (0.16) (0.09) 0.02
================================== ============= ============ =============
All results relate to continuing activities.
(1) Adjusted operating profit is defined as operating loss
adjusted to add back depreciation of property, plant and equipment
and right-of-use assets, amortisation of intangible assets and
impairment gains or losses on non-current assets, changes in fair
value of contingent consideration, acquisition consideration
accounted for as employment costs owing to on-going service
conditions, any other acquisition-related charges, share based
payment charges and non-operating costs. Non-operating costs are
those items believed to be exceptional in nature by virtue of their
size and or incidence. The directors of the Company believe this
measure is more reflective of the underlying performance of the
Group than equivalent GAAP measures. This is primarily due to the
exclusion of non-cash items, such as share-based payments,
impairment, depreciation and amortisation, as well as acquisition
and non-operating costs. This provides shareholders and other users
of the financial statements with the most representative
year-on-year comparison of operating performance. This measure and
the separate components remain consistent with 2018.
(2) Acquisition costs consist of accrued earn-out payments on
Polaris acquisition GBP262,000, Westek acquisition GBP275,000 and
Sapienza GBP218,000. Costs associated with the purchase of Sapienza
amount to GBP744,000 and GBP183,000 relates to ongoing acquisition
opportunities. The H1 2018 costs include a change in the fair value
of contingent consideration that resulted in a credit to the income
statement of GBP222,000.
Condensed consolidated statement of financial position
Unaudited Unaudited Audited
30 June 30 June 31 December
2019 2018 2018
GBP'000 GBP'000 GBP'000
------------------------------- ---------- ---------- -------------
ASSETS
Non-current assets
Goodwill 5,289 4,386 5,289
Other intangible assets 24,179 11,102 12,800
Property, plant and equipment 1,975 2,311 1,401
Right-of-use assets 6,381 4,078 5,423
37,824 21,877 24,913
------------------------------- ---------- ---------- -------------
Current assets
Inventories 3,658 5,865 2,727
Trade and other receivables 9,384 5,847 4,295
Amounts due from contract
customers 12,459 4,494 5,596
Taxation recoverable - - 87
Cash and bank balances 9,011 21,046 22,413
------------------------------- ---------- ---------- -------------
34,512 37,252 35,118
------------------------------- ---------- ---------- -------------
Total assets 72,336 59,129 60,031
------------------------------- ---------- ---------- -------------
LIABILITIES
Current liabilities
Trade and other payables (12,502) (6,842) (10,614)
Amounts due to contract
customers (11,519) (9,235) (4,837)
Corporation tax (415) - -
Obligations under hire
purchase and lease contracts (548) (778) (739)
------------------------------- ---------- ---------- -------------
(24,984) (16,855) (16,190)
------------------------------- ---------- ---------- -------------
Non-current liabilities
Trade and other payables (73) - -
Deferred taxation (3,275) (1,334) (1,648)
Obligations under hire
purchase and lease contracts (6,278) (4,783) (5,198)
Provisions (477) (534) (499)
------------------------------- ---------- ---------- -------------
(10,103) (6,651) (7,345)
------------------------------- ---------- ---------- -------------
Total liabilities (35,087) (23,506) (23,535)
------------------------------- ---------- ---------- -------------
Net assets 37,249 35,623 36,496
=============================== ========== ========== =============
EQUITY
Share capital 7,792 7,586 7,586
Share premium 18,529 17,438 17,438
Own shares held by EBT (561) (561) (561)
Share-based payments reserve 1,561 1,590 1,441
Retained earnings 9,418 9,570 10,592
------------------------------- ---------- ---------- -------------
Total equity attributable
to shareholders 36,739 35,623 36,496
Non-controlling interests 510 - -
------------------------------- ---------- ---------- -------------
Total equity 37,249 35,623 36,496
=============================== ========== ========== =============
Condensed consolidated statement of changes in equity
Own
shares Share-based Non-controlling
Share Share held payments Retained interest
capital premium by EBT reserve earnings Total
GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000 GBP'000
--------------------- --------- --------- -------- ------------ ---------- ----------------- --------
Six months to 30 June
2019
-------------------------------- --------- -------- ------------ ---------- ----------------- --------
Balance at 1
January 2019 7,586 17,438 (561) 1,441 10,592 - 36,496
Share issue 206 1,091 - - - - 1,297
IFRS 2 share
option credit - - - 120 - - 120
Total comprehensive
loss for the
period - - - - (1,174) - (1,174)
Acquisition of
non-controlling
interests - - - - - 510 510
--------------------- --------- --------- -------- ------------ ---------- ----------------- --------
Balance at 30
June 2018 7,792 18,529 (561) 1,561 9,418 510 37,249
===================== ========= ========= ======== ============ ========== ================= ========
Six months to 30 June
2018
-------------------------------- --------- -------- ------------ ---------- ----------------- --------
Balance at 1
January 2018 7,586 17,438 (561) 1,553 10,882 - 36,898
IFRS 16 cumulative
adjustment - - - - (597) - (597)
IFRS 2 share
option credit - - - 37 - - 37
Total comprehensive
loss for the
period - - - - (715) - (715)
--------------------- --------- --------- -------- ------------ ---------- ----------------- --------
Balance at 30
June 2018 7,586 17,438 (561) 1,590 9,570 - 35,623
===================== ========= ========= ======== ============ ========== ================= ========
Year to 31 December
2018
-------------------------------- --------- -------- ------------ ---------- ----------------- --------
Balance at 1
January 2018 7,586 17,438 (561) 1,553 10,882 - 36,898
IFRS 16 cumulative
adjustment - - - - (742) - (742)
Share options
expired - - - (277) 277 - -
IFRS 2 share
option credit - - - 165 - - 165
Total comprehensive
income for the
year - - - - 175 - 175
--------------------- --------- --------- -------- ------------ ---------- ----------------- --------
Balance at 31
December 2018 7,586 17,438 (561) 1,441 10,592 - 36,496
===================== ========= ========= ======== ============ ========== ================= ========
Condensed consolidated statement of cash flows
Unaudited Unaudited Audited
Six months Six months Year ended
ended ended 31 December
30 June 30 June 2018
2019 2018
GBP'000 GBP'000 GBP'000
-------------------------------- ------------ ------------ -------------
Operating activities
Loss before income tax (1,104) (799) (110)
Adjustments for:
Depreciation, amortisation
and impairment 1,562 1,059 2,377
Finance expense 100 93 81
Share-based payment expense 120 37 165
(Increase) / decrease in
inventories (931) 677 3,141
(Increase) / decrease in
trade and other receivables (4,823) 1,855 1,490
Increase / (decrease) in
trade and other payables 1,656 (2,462) (1,277)
(Decrease) / increase in
provisions (23) (27) 62
-------------------------------- ------------ ------------ -------------
(3,443) 433 5,929
Income tax received / (paid) 195 (200) (211)
-------------------------------- ------------ ------------ -------------
Net cash (used in) / generated
from operating activities (3,248) 233 5,718
-------------------------------- ------------ ------------ -------------
Investing activities
Interest received 24 33 60
Purchase of property, plant
and equipment (1,025) (371) (864)
Purchase of computer software (77) (2) (79)
Acquisition of subsidiaries,
net of cash acquired (8,199) - (2,953)
Acquisition of subsidiary
- payment of earn-out (750) (299) (300)
-------------------------------- ------------ ------------ -------------
Net cash used in investing
activities (10,027) (639) (4,136)
-------------------------------- ------------ ------------ -------------
Financing activities
Interest payable (124) (126) (254)
New leases commenced 415 - -
Repayment of hire purchase
and lease liabilities (418) (353) (846)
-------------------------------- ------------ ------------ -------------
Net cash used in financing
activities (127) (479) (1,100)
-------------------------------- ------------ ------------ -------------
Net (decrease) / increase
in cash and cash equivalents (13,402) (885) 482
Cash and cash equivalents
at the beginning of the
period 22,413 21,931 21,931
-------------------------------- ------------ ------------ -------------
Cash and cash equivalents
at the end of the period 9,011 21,046 22,413
================================ ============ ============ =============
Notes to the condensed set of unaudited interim financial
statements
1. Nature of operations
TP Group is a system engineering business working in defence,
intelligence and security, space and energy sectors. With
specialist consultants, engineers and precision manufacturing, we
deliver mission-critical systems and equipment that keeps our
customers and the wider public moving, working and secure.
Our customers trust us to ensure the safety, reliability and
performance of complex systems in the most challenging or arduous
situations. With global presence and proven field experience, TP
Group is the first choice for platform builders, integrators and
users of both military and industrial systems. The Group consists
of two business streams:
-- Consulting & Programme Services ("CaPS") - advising
clients on strategic problems and implementing technology-driven
solutions
-- Technology & Engineering ("T&E") - the capability to
design, manufacture and support mission-critical systems
TP Group plc (the "Parent Company") is the Group's ultimate
parent company, which is incorporated under the Companies Act and
domiciled in the United Kingdom. The address of the registered
office of the Parent Company is Cody Technology Park, Old Ively
Road, Farnborough, Hampshire, GU14 0LX. The Parent Company's shares
are listed on the Alternative Investment Market of the London Stock
Exchange.
The condensed consolidated unaudited interim financial
statements are presented in pounds sterling, which is also the
functional currency of the Parent Company, and all values are
rounded to the nearest thousand pounds except when otherwise
indicated.
The financial information set out in this interim report does
not constitute statutory accounts as defined in Section 434 of the
Companies Act 2006. The Group's statutory financial statements for
the year ended 31 December 2018, prepared under IFRS as adopted by
the EU, have been delivered to the Registrar of Companies. The
auditor's report on the 2018 financial statements was unqualified,
did not draw attention to any matters by way of emphasis and did
not contain a statement under Section 498(2) or Section 498(3) of
the Companies Act 2006.
The condensed consolidated unaudited interim financial
statements were approved for issue by the Board of Directors on
9(th) September 2019.
2. Basis of preparation
These condensed consolidated unaudited interim financial
statements are for the six months ended 30 June 2019.
These condensed consolidated unaudited interim financial
statements have been prepared under the historical cost convention
using accounting policies consistent with International Financial
Reporting Standards (IFRS) as adopted by the European Union. The
accounting policies, presentation and methods of computation in the
condensed set of financial statements are as they will be applied
in the Group's 2019 annual audited financial statements. While the
financial figures included in this half-yearly report have been
computed in accordance with IFRS applicable to interim periods,
this half-yearly report does not contain sufficient information to
constitute an interim financial report as that term is defined in
IAS 34.
Going concern
The directors of the Company are satisfied that the Group has
adequate resources to continue in business for the foreseeable
future, and accordingly continue to adopt the going concern basis
in preparing the accounts. In reaching this conclusion, the
directors of the Company have considered forecasts that cover a
period of at least twelve months from the date of the approval of
these unaudited interim financial statements and mitigating actions
available to them, including the ability of management to make
certain reductions to the Group's discretionary expenditure if
required.
Changes in accounting policies
The following Standards and Interpretations are effective from 1
January 2019. Application of these standards has no material impact
on the results of the Group:
-- IFRIC 23 Uncertainty over Income Tax Treatments;
-- Amendments to IFRS 9 Prepayment Features with Negative Compensation;
-- Amendments to IAS 28: Long-term Interests in Associates and Joint Ventures; and
-- Amendments to IAS 19 Employee Benefit Plan Amendment, Curtailment or Settlement.
Notes to the condensed set of unaudited interim financial
statements
3. Segmental reporting
The following is an analysis of the Group's revenue and results
from the continuing operations by reportable segment.
Central
unallocated
T&E CaPS costs(1) Group
GBP'000 GBP'000 GBP'000 GBP'000
Six months ended 30 June 2019
Revenue 16,724 9,262 - 25,986
---------------------------- ------- -------- ------------- --------
Operating profit / (loss) 1,896 (291) (2,609) (1,004)
Depreciation, amortisation
and impairment 962 511 89 1,562
Acquisition related costs - - 1,682 1,682
Non-operating costs 9 25 30 64
Share based payments - - 120 120
---------------------------- ------- -------- ------------- --------
Adjusted operating profit
/ (loss)(2) 2,867 245 (688) 2,424
============================ ======= ======== ============= ========
Six months ended 30 June 2018
Revenue 10,911 5,065 - 15,976
---------------------------- ------- -------- ------------- --------
Operating profit / (loss) 471 (605) (572) (706)
Depreciation, amortisation
and impairment 752 256 51 1,059
Change in fair value of
contingent consideration - - (222) (222)
Acquisition related costs - - 164 164
Non-operating costs 476 107 14 597
Share based payments - - 37 37
---------------------------- ------- -------- ------------- --------
Adjusted operating profit
/ (loss)(2) 1,699 (242) (528) 929
============================ ======= ======== ============= ========
Year ended 31 December 2018
Revenue 27,766 11,271 - 39,037
---------------------------- ------- -------- ------------- --------
Operating profit / (loss) 2,571 (484) (2,117) (30)
Depreciation, amortisation
and impairment 1,629 555 193 2,377
Acquisition related costs - - 657 657
Non-operating costs 734 104 (33) 805
Share based payments - - 165 165
---------------------------- ------- -------- ------------- --------
Adjusted operating profit
/ (loss)(2) 4,934 175 (1,135) 3,974
============================ ======= ======== ============= ========
(1) Central unallocated costs are specific costs associated with
the Group's AIM listing and other Group operational costs that are
not charged out to the operating companies.
(2) Adjusted operating profit is defined as operating loss
adjusted to add back depreciation of property, plant and equipment
and right-of-use assets, amortisation of intangible assets and
impairment gains or losses on non-current assets, changes in fair
value of contingent consideration, acquisition consideration
accounted for as employment costs owing to on-going service
conditions, any other acquisition-related charges, share based
payment charges and non-operating costs. Non-operating costs are
those items believed to be exceptional in nature by virtue of their
size and or incidence. The directors of the Company believe this
measure is more reflective of the underlying performance of the
Group than equivalent GAAP measures. This is primarily due to the
exclusion of non-cash items, such as share-based payments,
impairment, depreciation and amortisation, as well as acquisition
and non-operating costs. This provides shareholders and other users
of the financial statements with the most representative
year-on-year comparison of operating performance. This measure and
the separate components remain consistent with 2018.
Notes to the condensed set of unaudited interim financial
statements
4. Loss per share
The calculation of the basic loss per share is based on the loss
after tax for the period divided by the weighted average number of
shares in issue during the period as follows:
Unaudited Unaudited Audited
six months six months year ended
ended ended 31 December
30 June 2019 30 June 2018 2018
number number number
Weighted average shares
in issue 763,830,039 756,959,084 756,959,084
========================= ============== ============== =============
The weighted average number of shares in issue has been reduced
by deducting the weighted average number of shares held by the
Employee Benefit Trust of 1,606,770 shares (six months ended 30
June 2018 and year ended 31 December 2018: 1,606,770 shares).
The issue of additional shares on exercise of employee share
options would decrease the basic loss per share and there is
therefore no dilutive effect of employee share options.
5. Business combinations
On 30 April 2019, the Group through its parent company TP Group
plc, acquired 100% of the issued share capital of Sapienza
Consulting Holdings BV ("Sapienza") on a normalised working capital
and cash free/debt free basis, for a combined initial consideration
of EUR10 million in cash and EUR1.5 million by way of the issue of
20,612,865 new ordinary shares of 1 pence each in the Company. In
addition, a maximum of EUR2.0 million may also be payable in cash
on delivery by the vendors of certain transition activities within
two years following completion of the acquisition. The acquisition
costs have been paid in cash from the Group's existing cash
resources. Sapienza was a privately-owned group of services and
software companies serving the space and defence sectors.
On 28 June 2019, the Group via its subsidiary Sapienza
Consulting Holdings BV acquired additional shares in Lift BV,
increasing its shareholding of 33% to 69%. The additional 36% was
acquired for an initial consideration of EUR486,000 in cash, paid
from the Group's existing cash resources, and a further
consideration of EUR216,667 in cash to be paid over an 18 month
period, again from the Group's existing cash resources. Lift is a
software business that designs AI based conversational
technology.
The principal reason for the acquisition of Sapienza and the
increased investment in Lift is to support the Group's evolution as
a diversified engineering and services group. Sapienza and Lift
form part of the CaPS business segment.
Provisional estimates of the fair value of identifiable assets
and liabilities acquired are as follows:
Sapienza Consulting Lift BV
Holdings BV
Book Fair Value Book Value Fair Value
Value
GBP'000 GBP'000 GBP'000 GBP'000
=========================== ========= =========== ========== ==========
Property, plant &
equipment 166 166 73 73
Right-of-use assets - 831 - -
Investments 491 491 - -
Identifiable intangible
assets / goodwill - 10,513 - 1,689
Cash and cash equivalents 1,178 1,178 153 153
Financial assets 5,934 5,934 77 77
Financial liabilities (6,671) (7,496) (59) (59)
Deferred taxation - (1,473) - (287)
============================ ========= =========== ========== ==========
Total identifiable
net assets 1,098 10,144 244 1,646
============================ ========= =========== ========== ==========
Non-controlling interest - (510)
Goodwill arising on - -
consolidation
=========================== ========= =========== ========== ==========
Estimated consideration 10,144 1,136
============================ ========= =========== ========== ==========
The Group has provisionally identified intangible assets
relating to customer relationships, internally developed
software and the brand. The valuation of these intangibles
is in progress and will be disclosed in the full year 2019
annual accounts. The estimated consideration payable for
Sapienza includes the initial cash consideration paid of
EUR10,000,000, the issue of 20,612,865 shares in TP Group
plc at an issue price of GBP0.063 per share, and an estimated
EUR208,000 cash payment relating to the completion balance
sheet mechanism. The contingent consideration of up to a
maximum of EUR2,000,000 is being treated as remuneration
and is being debited to the Income Statement over the two-year
earn-out period.
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
END
IR ZMGGLNLKGLZM
(END) Dow Jones Newswires
September 10, 2019 02:01 ET (06:01 GMT)
Grafico Azioni Tp (LSE:TPG)
Storico
Da Mar 2024 a Apr 2024
Grafico Azioni Tp (LSE:TPG)
Storico
Da Apr 2023 a Apr 2024