RNS Number : 4458O
Inspiration Healthcare Group PLC
03 October 2023
 

 

Inspiration Healthcare Group plc

("Inspiration Healthcare", the "Company" or the "Group")

 

Interim Results

Underlying growth from core neonatal and infusion businesses

 

Inspiration Healthcare Group plc (AIM: IHC), the global medical technology company, announces its unaudited interim results for the six months ended 31 July 2023.

 

Financial highlights

 

·    Revenue £20.4 million (H1 2023: £20.5 million)

o  Neonatal product revenues grew 4% to £16.1 million driven by sales of the SLE6000 ventilator

o  Infusion product revenues were £4.3 million (H1 2023: £4.9 million) due to de-stocking (now ended) by a major customer. Excluding this customer, Infusion revenues grew 18% versus H1 2023

·    Gross Margin improved to 48.6% (H1 2023: 45.1%), driven by increased higher margin ventilator sales

·    Adjusted EBITDA1 £1.8 million (H1 2023: £2.2 million)

·    Operating Profit before non-recurring items £0.6 million (H1 2023: £1.0 million)

·    Cash generated by operating activities of £3.5 million (H1 2023: cash outflow of £0.5 million)

·    Net debt2 reduced to £2.1 million (31 January 2023: £3.8 million)

·    Interim dividend of 0.205p per share, unchanged from H1 2023

 

1 Earnings before interest, tax, depreciation, share based payments and non-recurring items

2 Excluding IFRS16 lease liabilities

 

Operational highlights (including post period)

 

·    Launched extension of SLE6000 range for non-invasive respiratory support

·    Initiated Medical Device Single Audit Program to access Canadian market and reduce the need for individual country audits

·    Streamlining property portfolio to realise operational efficiencies as well as cost savings

·    Strengthened Board with appointments of Alan Olby as CFO and Marlou Janssen as Non-Executive Director

·    Submitted SLE6000 510k application to FDA for US market - post period end

·    Launched US version of LifeStart, our stabilisation platform for babies that have had a difficult birth - post period end

·    Launched new website for improved customer experience

 

Investor presentation

 

The Company will provide a live presentation to investors via the Investor Meet Company platform on Friday, 6 October 2023 at 11am BST. The presentation will give an update on the Company and an overview of the Group's interim results. To register for the presentation, please use this link:

 

https://www.investormeetcompany.com/inspiration-healthcare-group-plc/register-investor

 

Neil Campbell, Chief Executive Officer of Inspiration Healthcare Group plc, commented: "During the first six months we have seen underlying growth in our core neonatal and infusion businesses, driven by continued customer demand for our products. We also delivered significant improvements in our gross margins and operating cash flow placing the Group in a stronger financial position. We have made significant progress with our US expansion strategy, filing for FDA approval of the SLE ventilators and launching a version of LifeStart that is aligned with US user requirements. The headwinds seen in H1 are dissipating and with a strong pipeline of opportunities we are confident of returning to growth in the second half. We would like to take this opportunity to thank our shareholders for their continued support and we look forward to the future with optimism."

 

Enquiries:

 

Inspiration Healthcare Group plc

Neil Campbell, Chief Executive Officer

Alan Olby, Chief Financial Officer

 

Tel: 0330 175 0000

 

 

Nominated Adviser & Broker

Liberum

Phil Walker

Richard Lindley

Will King

 

Tel: +44(0)20 3100 2000 

 

Walbrook PR Ltd (Media and Investor Relations) 

 

 

Anna Dunphy 

Stephanie Cuthbert 

Louis Ashe-Jepson  

 

Tel: +44(0)20 7933 8780 or inspirationhealthcare@walbrookpr.com  

   

Mob: +44(0) 7876 741 001 

Mob: +44(0) 7796 794 663 

Mob: +44(0) 7747 515 393 

 




 

About Inspiration Healthcare

Inspiration Healthcare (AIM: IHC) designs, manufactures and markets pioneering medical technology. Based in the UK, the Company specialises in neonatal intensive care medical devices, which are addressing a critical need to help to save the lives and improve the outcomes of patients, starting with the very first breaths of life.

 

The Company has a broad portfolio of its own products and complementary distributed products, for use in neonatal intensive care designed to support even the most premature babies throughout their hospital stay. Its own branded products range from highly sophisticated capital equipment such as ventilators for life support through to single-use disposables.

 

The Company sells its products directly to hospitals and healthcare providers in the UK and Ireland, where it also distributes a range of advanced medical technologies for infusion therapy.  In the rest of the world the Company has an established network of distribution partners around the world giving access to more than 75 countries.

 

The Company operates from its world-class Manufacturing and Technology Centre in Croydon, South London and from its facility in Hailsham, East Sussex.

 

Further information on Inspiration Healthcare can be found at www.inspirationhealthcaregroup.com

 



 


Chairman's Statement

 

The Group has seen encouraging growth in our core products during the first half, which has been a significant driver in improving margins towards historic levels. Operating cash flow also improved, reducing the level of our net debt and putting the business in a much stronger financial position.

 

Overall Group revenue for the period was flat at £20.4 million, with growth of our core products offset by significant regulatory delays to one of our partners' key products and de-stocking from one of our leading Infusion customers.

 

Our neonatal portfolio consists of our own branded products and complementary distributed products, enabling us to add value to our neonatal customers by supplying a broad range of specialist products. However, for distributed products we are reliant on our partners' supply chain and regulatory pathways. During 2022, one of our partners' products was discontinued. The next generation product was expected to gain European CE marking under the Medical Device Regulations early in 2023. However, due to ongoing regulatory delays and the lead times for delivery and production scheduling this product is now expected to be commercially available during the first half of next year. On a true like-for-like basis excluding the discontinued product, in the period neonatal revenues grew by 11% compared to H1 2023. Sales of our lead product range, the SLE6000 ventilator, grew strongly driven by strong demand in Ireland and Israel and a recovery in China.

 

Our Infusion business sells to a variety of customers including 'homecare providers', which look after NHS patients in the community freeing up hospital beds and improving the quality of life for patients. Unfortunately, one of our major customers over stocked during the previous 12 months and began a stock reduction exercise in H1.  We have worked with the customer to get their stock levels back to more normalised levels and the de-stocking process is now complete and a standard run rate is expected in the second half. Excluding this customer, Infusion revenues grew by 18% compared to H1 2023 as we expanded use of the products into new therapy areas, demonstrating continued underlying growth in sales.

 

Our aim during the first half was to rebuild our margins and return to cash generation. During FY23, we had a cash outflow of approximately £13 million, mainly driven by the £6 million investment in the new Manufacturing and Technology Centre in Croydon and investment in working capital to ensure we had stock of components to maintain timely delivery of our products to customers. I am pleased that during the first half of FY24, we have been cash positive on an operating basis, our capital expenditure has returned to normal levels and our net borrowings have reduced from £3.8 million at 31 January 2023 to £2.1 million at 31 July 2023. We continue to have a Revolving Credit Facility of £5 million and Invoice Discounting facility of up to £5 million giving the Group headroom of almost £8 million to cover cash flow requirements.

 

We have been pleased to welcome two new Board members during the first half. I am delighted that Alan Olby has joined us as Chief Financial Officer, bringing a great deal of experience as CFO in a growing Life Science business in both the public and private markets. Alan has already started to put in new systems and processes to bring about a higher level of rigour to our forecasting and financial management.

 

I am also pleased that we have further strengthened our Board with the appointment of Marlou Janssen. Marlou brings a wealth of Med Tech expertise to the Board and her operational experience in Med Tech, especially in the USA, is second to none. I am sure she will play an important role in our strategic development over the coming years and has already proven insightful and helpful regarding our plans for international growth.

 

Operational Review

 

In March, we launched an extension to our leading range of specialist neonatal ventilators, which facilitate precise, controlled ventilation for critically ill infants. We now have three variants of the SLE6000, which have been specifically designed to meet the different, specialist healthcare needs of the smallest neonates across critical care, high dependency care and non-invasive respiratory support. They all offer new 'non-invasive modes', which allow babies who are less sick to be supported by the ventilator, therefore accessing a large part of the market that was previously closed to the product.

 

The USA has always been an important strategic market for the Company and we remain focused on expanding our USA presence. In August this year, we submitted a 510K application to the FDA for the SLE6000 ventilator. Although there is no guarantee of approval, we hope to launch two variants of the ventilator along with accessories and other complementary products in the second half of 2024. We believe this represents a significant potential commercial opportunity for the Company, given existing ventilators available in the US, size of the market, and the world wide acceptance of the SLE6000 as a specialist neonatal ventilator.

 

Also in the USA, we have recently launched a new version of our LifeStartTM product, which is more aligned with US user requirements by allowing US manufactured accessories to be added to the platform. LifeStartTM is a specialist unit that can be used as a stabilisation platform for babies that have experienced a difficult birth. The platform keeps the baby close to its mother/family whilst the clinician determines when to clamp and cut the umbilical cord. We are working with our distributor to build out marketing plans as feedback from the first customers grows.

 

We are continuing to develop products through our R&D team and are currently finalising a new respiratory device which provides non-invasive respiratory support for babies that do not need full intensive care support. The device has been developed alongside one of our partners, who will sell a similar device in the adult market. We expect to launch this product in the second half. Additionally, we are now determining the next phase for Project Wave, after the trial at Brighton and Sussex Universities Hospital NHS Trust showed user and patient acceptance of the product and we can start to look at wider market research to determine pricing and how our commercial launch could be initiated.

 

The Company has commenced the process to be certified under the Medical Device Single Audit Program (MDSAP). This allows a single MDSAP recognised auditing organisation to conduct a regulatory audit of a medical device manufacturer on behalf of all the regulatory authorities participating in the program. It combines various Quality Management requirements from several regulatory jurisdictions including the USA, Europe, Japan, Australia and Canada. As we start to roll out our North America strategy it is important to have the most efficient way of complying with local regulations for the greatest number of products. Our quality management systems have now been audited to these regulations and we look forward to gaining certification, allowing our products to be registered in Canada as well as reducing the need for individual country audits.

 

Our Infusion division made substantial progress during the period. We have invested in extra customer facing employees to build our customer base and expand the use of the products into new therapy areas, which has resulted in initial sales. This diversification is an important part of our future growth strategy and we will continue to launch new products from our partners in this area of our business over the next twelve months.

 

As we have brought the three operating companies together we have created a new website that gives a better user experience to be able to access more information on Group products on one site.  This also has been built to allow future features to be added to give a better user experience for product training along with the potential for e-commerce.

 

In order to bring our teams together at our new Manufacturing and Technology Centre in Croydon, during the first half we took the decision to close our site in Earl Shilton, Leicestershire, where we had an operational base for 15 years. Inevitably this impacted some staff who could not relocate to our Croydon facility, and we are sad to see them leave us but thank them for their hard work and loyalty over the years and wish them well for the future. Our Crawley facility has also now closed, and all our Head Office functions have moved to Croydon, reducing overheads and improving operational efficiency. While these changes resulted in some one-off exceptional charges in the first half, we expect to realise annual cash savings of £0.2 million as a result.

 

Financial Review

 

Revenue for the six months to 31 July 2023 totalled £20.4 million (H1 2023: £20.5 million). Whilst broadly flat at a headline level, this masks an encouraging underlying performance. The neonatal portfolio was held back by the loss of revenue from a distributed product which contributed £1.0 million in H1 2023 as explained above. On a like-for-like basis excluding this distributed product, the neonatal portfolio grew by 11% in the period, driven by sales of the SLE6000 ventilator.

 

Our infusion products delivered revenue of £4.3 million in the period (H1 2023: £4.9 million) a decline of 14% versus last year. However, adjusting for the customer de-stocking during the period, underlying sales grew by 18%, continuing the growth trend seen in FY23.

 

Gross margin improved to 48.6% in the period compared to 45.1% in the same period last year.  This improvement has been down to product mix.  As we commented in FY23, our margins were reduced due to product mix and we expected them to return to historic levels as the mix of products became more favourable, which has been the case. Although mix can vary during the second half, we expect margins to stabilise around their current level.

 

Operating expenses totalled £9.3 million in the period (H1 2023: £8.2 million) reflecting wage inflation increasing employment costs which are the largest category within our overheads, as well as increasing travel expenses with overseas markets re-opening, increased regulatory fees and the impact of exchange rate movements.

 

 



Unaudited

Unaudited

Audited



6 months

6 months

Year



ended

ended

ended



31 July

31 July

31 January



2023

2022

2023



£'000

£'000

 £'000



 



Operating profit

 

150

1,049

431

Non-recurring items

 

406

- 

1,158

Adjusted operating profit

 

556

1,049

1,589

Depreciation

 

653

601

1,354

Amortisation

 

462

466

931

Share based payment


89

87

132

Adjusted EBITDA


1,760

2,203

4,006

 

Adjusted EBITDA1 amounted to £1.8 million, a decrease of 20% over H1 2023 as the increased gross profit was offset by increased in operating expenses. Operating profit for the period was £0.2 million after the inclusion of non-recurring charges of £0.4 million largely resulting from the restructure of operations with the closure of the offices at Earl Shilton and Crawley, which is now complete.

 

Finance costs increased to £0.3 million in the period (H1 2023 £0.2 million) as a result of increases in interest rates and higher average net debt compared to the prior period.

 

Net Debt as at 31 July 2023 was £2.1 million, a net inflow of £1.7 million for the first half. Net Debt has been reduced as a result of EBITDA generation and a focus on reducing working capital. Headroom against the Group's bank facilities (£5 million RCF and £5 million invoice discounting facility) was £7.9 million at 31 July providing significant flexibility to manage working capital flows.

 

Dividend

We confirm that our interim dividend payment will remain at the same level as H2 2023 at 0.205p per share. This will be payable to shareholders on the register on 24 November 2023 and will be paid on 22 December 2023.  The shares will go ex-dividend on 23 November 2023.

 

Outlook

The Company continues to execute its strategy to drive growth through maximising sale of existing products, geographic expansion and R&D investment to broaden its product portfolio and is well positioned to benefit from the growth of the neonatal and infusion markets.

 

With a strong pipeline of opportunities for both neonatal and infusion products, combined with the underlying growth seen in the first half, we are confident in returning to growth in the second half and expect to maintain the improvement in margins for the remainder of the year.

 

 

Mark Abrahams

Chairman

3 October 2023

 

1Earnings before interest, tax, depreciation, share based payments and non-recurring items

 




Unaudited Consolidated Income Statement and Statement of Total Comprehensive Income 

For the six months ended 31 July 2023 



Unaudited 

Unaudited 

Audited 



6 months 

6 months 

Year 



ended 

ended 

ended 



31 July 

31 July 

31 January 



2023 

2022 

2023 

  

Notes 

£'000 

£'000 

 £'000 



  

  


Revenue 


20,370 

20,523 

41,233 






Cost of sales 


(10,472) 

     (11,261) 

    (23,140)

  

  



  

Gross profit 


9,898 

    9,262 

18,093 






Operating expenses 


(9,342) 

     (8,213)

    (16,504)


  



  

Operating profit (before non-recurring costs) 


556 

         1,049 

       1,589






Non-recurring costs 

4 

(406) 

                 -

     (1,158)






Operating profit (after non-recurring costs) 


150 

         1,049 

          431











Finance income 


30 

           18 

40 

Finance cost 


(320) 

(182) 

           (395)

  

  



  

(Loss) / Profit before tax 


(140) 

           885 

76 






Income tax  

5

84 

         (119)

           196

  

  



  

(Loss) / Profit attributable to the owners of the parent company and total comprehensive (loss)/income for the period 


(56) 

766 

272 


  



  

Earnings per share, attributable to owners of the parent company 





Basic expressed in pence per share  

7 

(0.08p) 

1.57p 

0.40p 

Diluted expressed in pence per share 

7 

(0.08p) 

1.55p 

0.39p 

 

 

 



 

Unaudited Consolidated Statement of Financial Position 

As at 31 July 2023 

 

 


 Unaudited 

Unaudited 

Audited 


As at 

As at 

As at 


31 July 

31 July 

31 January 


2023 

 

2022 

Restated* 

2023 

 

                                                                          Notes 

£'000 

£''000 

£'000 

Assets 

  

  


Non-current assets 

  

  


Intangible assets

17,251 

16,357 

17,004 

Property, plant and equipment 

7,235 

5,692 

7,497 

Right of use assets

5,680 

7,025 

5,970 

Deferred tax asset 

373 

136 

324 

  

30,539 

29,210 

30,795 

Current assets 




Inventories 

10,493 

8,739 

9,935 

Trade and other receivables                                   8

10,167 

10,147 

11,888 

Cash and cash equivalents

1,948 

3,033 

2,276 

  

22,608 

21,919 

24,099 

Total assets 

53,147 

51,129 

54,894 

Liabilities 




Current liabilities 




Trade and other payables                                       9

(6,849) 

(7,446) 

(5,812) 

Lease liabilities

(770) 

(760) 

(822) 

Borrowings 

- 

- 

(2,079) 

Contract liabilities 

(449) 

(319) 

(531) 

  

(8,068)  

(8,525)  

(9,244) 





Non-current liabilities  




Lease liabilities                                                          

(5,852) 

(6,541) 

           (6,176) 

Borrowings 

(4,000) 

- 

(4,000) 


(9,852) 

(6,541) 

(10,176) 

Total liabilities 

(17,920) 

(15,066) 

         (19,420) 

  



  

Net assets 

35,227 

36,063 

            35,474 





Shareholders' equity 




Called up share capital 

6,823 

6,812 

     6,813 

Share premium account 

18,905 

18,838 

18,842 

Reverse acquisition reserve 

(16,164) 

(16,164) 

         (16,164) 

Share based payment reserve 

421 

365 

405 

Retained earnings 

25,242 

26,212 

25,578 

Total equity

35,227 

36,063 

35,474 

 

*A prior period adjustment was made in relation to deferred tax in the Audited Financial Statements for the year ended 31 January 2023 and consequently, adjustments to Goodwill and Deferred Tax have been made in the Consolidated Statement of Financial Position as at 31 July 2022. Please see note 10 for further detail.

Unaudited Consolidated Statement of Changes in Shareholders' Equity 

For the six months ended 31 July 2023 


 

 

 

 

Called up Share Capital 

 

 

 

Share Premium 

Reverse acquisition reserve 

Share based payment reserve 

Retained earnings 

     Total

   equity



£'000 

£'000 

£'000 

£'000 

£'000 

       £'000

 

At 1 February 2022 (restated) 


6,812 

 

18,838 

  (16,164) 

278 

25,725 

35,489 

Profit for the period 1 February 2022 to 31 July 2022 


- 

 

- 

- 

 

- 

766 

766 

Total comprehensive income for the period 


- 

 

- 

- 

 

- 

766 

766 

Transactions with owners in their capacity of owners  








Dividends 


- 

-- 

-- 

-- 

(279) 

(279) 

Employee share scheme expense 


- 

 

- 

- 

 

87 

- 

87 

Total transactions with owners 


- 

 

- 

- 

87 

(279) 

(192) 

At 31 July 2022 (restated) 


6,812 

 

18,838 

(16,164) 

365 

26,212 

36,063 

Loss for the period 1 August 2022 to 31 January 2023 


- 

 

- 

- 

- 

(494) 

(494) 

Total comprehensive loss for the period 


- 

 

- 

- 

- 

(494) 

(494) 

Transactions with owners in their capacity of owners 








Dividends 


- 

- 

- 

- 

(140) 

(140) 

Issue of Ordinary Shares, net of transaction costs and tax 


1 

 

4 

- 

(5) 

- 

- 

Employee share scheme expense 


- 

 

- 

- 

45 

- 

45 

Total transactions with owners 


1 

 

4 

- 

40 

(140) 

(95) 

At 31 January 2023 


6,813 

18,842 

(16,164) 

405 

25,578 

35,474 

Loss for the period 1 February 2023 to 31 July 2023 


- 

 

- 

- 

- 

(56) 

(56) 

Total comprehensive loss for the period 


- 

 

- 

- 

- 

(56) 

(56) 

Transactions with owners in their capacity of owners 








Dividends 


- 

- 

- 

- 

(280) 

(280) 

Issue of Ordinary Shares, net of transaction costs and tax 


10 

 

63 

- 

(73) 

- 

- 

Employee share scheme expense 


- 

 

- 

- 

89 

- 

89 

Total transactions with owners 


10 

 

63 

- 

16 

(280) 

(191) 

At 31 July 2023 


6,823 

 

18,905 

(16,164) 

421 

25,242 

35,227 

 



 

Unaudited Consolidated Statements of Cash flows 

For the six months ended 31 July 2023 


 Unaudited 

Unaudited 

Audited 


6 months 

6 months 

Year 


ended 

Ended 

ended 


31 July 

31 July 

31 January 


2023 

2022 

2023 


£'000 

£'000 

 £'000 

Cash flows from operating activities   




(Loss)/Profit for the period/year  

(56) 

        766 

272 

Adjustments for: 




Depreciation and amortisation 

1,115 

1,067 

2,285 

Employee share scheme expense 

89 

87 

132 

Loss/(profit) on disposal of tangible assets 

125 

3 

(26) 

Loss on disposal of intangible assets 

- 

- 

6 

Loss on disposal of right of use assets 

4 

- 

- 

Remeasurement of leases

36 

- 

(25) 

Impairment of right of use assets 

- 

- 

446 

Finance income 

(30) 

            (18) 

(40) 

Finance expense 

320 

182 

395 

Income tax (credit)/expense 

(84) 

119 

(196) 


           1,519 

2,206 

           3,249 

Increase in inventories 

(558) 

(2,290) 

(3,486) 

Decrease/(increase) in trade and other receivables 

1,411 

(1,125) 

(2,501) 

Increase/(decrease) in trade and other payables 

1,037 

908 

(740) 

(Decrease)/increase in contract liabilities 

(82) 

(206) 

7 

Cash flows generated from/(used in) operations  

3,327 

(507) 

(3,471) 

Taxation received 

189 

- 

- 

Net cash generated from/(used in) operating activities  

3,516 

(507) 

(3,471) 





Cash flows from investing activities 




Bank interest received 

                  9 

                 2 

                   5 

Interest on lease receivables 

21 

16 

35 

Purchase of property, plant and equipment 

          (206) 

      (4,067) 

        (6,226) 

Purchase of intangible assets 

            (63) 

            (54) 

           (140) 

Capitalised development costs 

            (646) 

         (944) 

        (1,976) 

Net cash used in investing activities  

     (885) 

     (5,047) 

      (8,302) 





Cash flows from financing activities 




Principal elements of lease payments 

           (435) 

          (315) 

(697) 

Principal elements of lease receipts 

150 

105 

217 

Interest on lease liabilities 

(140) 

(152) 

(300) 

Interest paid on loans and borrowings 

(88) 

(25) 

(84) 

Bank interest paid 

(87) 

- 

- 

Dividends paid to the holders of the parent 

(280) 

(279) 

(419) 

(Repayment of)/proceeds from loans and borrowings 

(2,079) 

- 

6,079 

Net cash (used in)/generated from financing activities  

(2,959) 

(666) 

           4,796





Net decrease in cash and cash equivalents 

(328) 

(6,220) 

           (6,977)

Cash and cash equivalents at the beginning of the period/year 

         2,276 

         9,253 

           9,253

Cash and cash equivalents at the end of the period/year 

        1,948 

        3,033 

           2,276

 



 

Notes to the Unaudited Interim Financial Statements 

For the six months ended 31 July 2023 

 

1.          Basis of Preparation 

 

This condensed consolidated interim financial information for the six months ended 31 July 2023 have been prepared in accordance with AIM rule 18 in relation to half year reports. This information should be read in conjunction with the annual financial statements for the year ended 31 January 2023, which have been prepared in accordance with International Financial Reporting Standards (IFRS) as adopted by the European Union. 

 

2.          Going concern basis     

 

The Group meets its day-to-day working capital requirements through its cash resources and borrowing facilities. At 31 July 2023 net debt of the Group was £2.1 million and available facilities of up to £10 million provided cash headroom of up to £7.9 million. Consequently, the Directors believe that the Group has sufficient liquidity to meet its obligations as they fall due and consider it appropriate to continue to adopt the going concern basis in preparing its consolidated interim financial statements. 

 

3.          Interim financial information 

 

The interim financial information for the period ended 31 July 2023 is unaudited and does not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. The interim financial information for the period ended 31 July 2022 is also unaudited. The audited accounts for the year ended 31 January 2023 for Inspiration Healthcare Group plc were approved by its Board of Directors on 11 May 2023 and have been delivered to the Registrar of Companies with an unqualified audit report. 

 

 The Company's annual report and financial statements for the year ended 31 January 2023 were prepared under International Financial Reporting Standards (IFRS) as adopted by the European Union, International Financial Reporting Interpretations Committee (IFRIC) interpretations and with those parts of the Companies Act 2006 applicable to companies reporting under IFRS. The standards used are those published by the International Accounting Standards Board (IASB) and endorsed by the EU at the time of preparing those statements.  

 

4.     Non-recurring items 

 

Non-recurring items are items which, given their nature, management believes should be disclosed separately for the purposes of presenting the results of the Group and the earnings per share figures.  During the six months ending 31 July 2023, the Group recognised the following non-recurring items:  

 


Unaudited 

Unaudited 

Audited 


6 months 

6 months 

Year 


Ended 

Ended 

Ended 


31 July 

31 July 

31 January 


2023 

2022 

2023 


£'000 

£'000 

£'000 





Impairments of leased properties

-

-

446

Restructuring costs

266

-

-

Aborted acquisition costs

-

-

467

Other

140

-

245

Total

406

-

1,158

 

Restructuring costs include asset impairments, severance and related costs following the Group's decision to close the Earl Shilton and Crawley offices to consolidate the property portfolio and centralise the business in Croydon.

 

 Other includes project consultancy costs and legal fees relating to a contract dispute.

 Notes to the Unaudited Interim Financial Statements (continued) 

For the six months ended 31 July 2023 

 

5.     Taxation 


Unaudited 

Unaudited 

Audited 


6 months 

6 months 

Year 


Ended 

Ended 

Ended 


31 July 

31 July 

31 January 


2023 

2022 

2023 


£'000 

£'000 

£'000 





UK corporation tax (credit)/charge in the period 

(35) 

168 

42 

Deferred tax credit in the period 

(49) 

(49) 

(238) 

Tax on (loss)/profit on ordinary activities 

(84) 

119 

(196) 

 

 

6.     Dividends

 

The final dividend for the year ended 31 January 2023 of 0.41 per share (2022: 0.41p per share) was paid to shareholders on 28 July 2023.  

 

The Board has declared an interim dividend of 0.205p per share (H1 2023: 0.205p per share) to be paid on 22 December 2023.

 

 

7.      Earnings per ordinary share 

    

Basic earnings per share for the period is calculated by dividing the profit attributable to ordinary shareholders for the year after tax by the weighted average number of shares in issue. 

 

Basic diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares in issue to assume conversion of all potential dilutive ordinary shares. 

 


Unaudited 

Unaudited 

Audited 


6 months 

6 months 

Year 


Ended 

Ended 

Ended 


31 July 

31 July 

31 January 


2023 

2022 

2023 


£'000 

£'000 

£'000 





(Loss)/Profit attributable to equity holders of the Company 

(56) 

766 

272 

Add back non-recurring items 

406 

- 

1,158 

Add back amortisation of intangible assets acquired through business combinations 

302 

302 

605 

Numerator for underlying earnings per share calculation 

652 

1,068 

2,035 

 

 



 

 Notes to the Unaudited Interim Financial Statements (continued) 

For the six months ended 31 July 2023 

 

The weighted average number of shares in issue and the diluted weighted average number of shares in issue were as follows: 

 


Unaudited 

Unaudited 

Audited 


6 months 

6 months 

Year 


Ended 

Ended 

Ended 


31 July 

31 July 

31 January 


2023 

2022 

2023 





Number of Ordinary Shares in issue at the beginning of the period/year 

68,130,606 

68,121,447 

68,121,447 

Weighted average number of shares issued during the period/year 

67,727 

- 

5,771 

Weighted average number of ordinary shares in issue during the period/year for the purposes of basic earnings per share 

68,198,333 

68,121,447 

68,127,218 

Dilutive effect of potential Ordinary shares: 




Share options 

1,121,012 

866,052 

691,392 

Diluted weighted number of shares in issue for the purpose of diluted earnings per share 

69,319,345 

68,987,499 

68,818,610 

 

The basic and diluted earnings per share are as follows: 


Unaudited 

Unaudited 

Audited 


6 months 

6 months 

Year 


Ended 

Ended 

Ended 


31 July  

31 July 

31 January  


2023 

2022 

2023 


pence 

pence 

 pence 

Basic earnings per share 

(0.08) 

1.57 

0.40 

Adjust for: 




Non-recurring items 

0.60 

- 

1.70 

Amortisation of intangible assets acquired through business combinations 

0.44 

0.44 

0.89 

Adjusted basic earnings per share 

0.96 

2.01 

2.99 





Diluted earnings per share 

(0.08) 

1.55 

0.39 

Adjusted for: 




Non-recurring items 

0.59 

- 

1.68 

Amortisation of intangible assets acquired through business combinations 

0.44 

0.44 

0.88 

Adjusted diluted earnings per share 

0.95 

1.99 

2.95 

 

 



 

Notes to the Unaudited Interim Financial Statements (continued) 

For the six months ended 31 July 2023 

 

8.     Trade and Other Receivables 

 


 

Unaudited

31 July 2023 

£'000 

 

Unaudited  

31 July 2022 

£'000 

Audited 

31 January 2023 

£'000 

Trade receivables 

8,802 

9,019 

10,393 

Loss allowance 

(321) 

(230) 

(266) 

Net trade receivables 

8,481 

8,789 

10,127 

UK corporation tax receivable 

- 

- 

143 

Other taxes and social security 

- 

- 

304 

Net investment in leases 

620 

436 

616 

Other receivables 

350 

117 

183 

Prepayments and accrued income 

716 

805 

515 

Total  

10,167 

10,147 

11,888 

 

9.     Trade and Other Payables 

 


 

Unaudited

31 July 2023 

£'000 

 

Unaudited  

31 July 2022 

£'000 

Audited 

31 January 2023 

£'000 

Trade payables 

4,841 

4,852 

4,081 

Other taxes and social security 

686 

212 

257 

Other payables 

523 

289 

434 

Accrued expenses 

799 

2,093 

1,040 

Total  

6,849 

7,446 

5,812 

 

 

10.  Prior year adjustment

 

A Prior period adjustment has been made in respect of the Group's deferred tax. In FY2021, the Group recognised a deferred tax liability relating to taxable temporary differences that arose from the recognition of intangibles on the acquisition of SLE Limited in July 2020. At the time of the acquisition, a deferred tax asset was not recognised. However, accounting standards require a deferred tax asset to be recognised to the extent of the existing deferred tax liability and therefore a deferred tax asset should have been recognised in FY2021.

 

This was corrected by restating each of the affected financial statement line items for prior periods at the time of the audited financial statements for the year ended 31 January 2023 and as a result, the 31 July 2022 interim results presented herein have also been restated accordingly.

 

Further information on the financial impact of the prior period adjustment can be found in the Group's audited accounts for the year ended 31 January 2023.

 

 

11.  Related party transactions 

 

Lease of Leicestershire facility 

The Leicestershire facility at Earl Shilton is rented on an arms length basis from a self-invested pension plan controlled by Neil Campbell and others. In April 2023, the Directors made the decision to close the Earl Shilton office, in order to further consolidate the Group's properties, reduce overheads and bring teams together at our new Manufacturing and Technology Centre in Croydon. All affected employees have been notified of this decision and the office closed at the end of September 2023.  

 

Employment of related parties 

Several close family members of the Directors are employed by the Group, and they are remunerated at a fair market rate which is commensurate with their roles.  

 

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
 
END
 
 
IR FLFSAIRLFIIV