30th Sep 2015 07:00
30 September 2015
LiteBulb Group Limited
("LiteBulb" or the "Company" or the "Group")
Half Yearly Report
LiteBulb (AIM: LBB), the branded product developer, announces unaudited results for the six months ended 30 June 2015 in line with management expectations.
Financial highlights
· Revenue up 98% to £7.9m (H1 2014: £4.0m), with a confirmed order pipeline for delivery in H2 of over £19.4m, equating to committed revenues of 80% of anticipated full year sales target for 2015
· Gross profit up 75% to £2.7m (H1 2014: £1.5m)
· Gross margin in line with expectation but lower than 2014 at 34%, due to the effect of the acquisition of Concept Merchandise
· Adjusted loss before tax* of £2.1m (H1 2014: £2.2m)
*before finance costs, taxation, depreciation, amortisation and exceptional administrative expenses
Operational highlights
· Defined focus on organic growth and completion of integration of acquisitions
· Significant sales growth with Tesco and Underground Toys during the period
· Secured group wide banking services and £7.5m working capital lines from HSBC Bank plc, consolidating the individual financing arrangements of each acquired subsidiary
Howard Partington, Interim Chief Executive of LiteBulb, commented:
"As set out in our announcement in July the Company has established a solid platform and excellent relationships with a number of retailers. The Group's focus is now on organic growth and economies of scale and I look forward to reporting a satisfactory outcome to the year."
For further information, please contact:
LiteBulb Group Limited | www.litebulbgroup.com |
Howard Partington, Interim Chief Executive Guy Pettigrew, Group Finance Director | Tel: 020 3384 7100 |
|
|
finnCap (NOMAD & Broker) | Tel: 020 7220 0500 |
Stuart Andrews/Scott Mathieson (Corporate Finance) |
|
Joanna Scott (nee Weaving) (Corporate Broking) |
|
|
|
Walbrook PR Limited | Tel: 020 7933 8780 or [email protected] |
Paul McManus | Mob: 07980 541 893 |
About LiteBulb Group
LiteBulb Group designs, manufactures and distributes innovative brands and products to the global retail market.
LiteBulb Products, our wide range of products are sold in over 30 countries through blue chip retailers including: Tesco, M&S, John Lewis Partnership, Sainsbury's, Debenhams, Wilkinson's, Next, Boots, WH Smiths, Amazon, Target and Costco.
LiteBulb Creative is a creative agency with global reach, delivering compelling and agile brand extension programmes to the entertainment industry. LiteBulb Creative has designed products and campaigns for clients around the world, including Disney, Hasbro and Miramax.
Chairman's Statement
I am pleased to write to you with my report as Chairman of your company for the six month period to 30 June 2015.
Introduction
There has been much change in 2015, as well as much to be pleased about.
The Group has now achieved significant scale in terms of customer reach and product category offering and therefore, as previously announced, the Board has agreed on a strategy of focussing on developing these strengths organically, utilising the extensive retail experience of the existing operational management team.
There are significant challenges ahead, but the Group is well placed to meet them.
Financial Results
Revenues from continuing operations for the six months increased by 98% to £7.9m (H1 2014: £4.0m), with an increase in gross profit of 75% to £2.7m (H1 2014: £1.5m).
The revenue by division is shown in the table below:
Reported (£) | Bluw | Meld | Go Entertain | Concept | LiteBulb Studios | Other | 6m to 30/6/15 |
2015 | 2,231,849 | 900,137 | 1,918,384 | 2,200,976 | 607,255 | 3,797 | 7,862,398 |
2014 | 898,253 | 1,021,484 | 1,474,109 | - | 526,217 | 58,108 | 3,978,171 |
Variance | 1,333,596 | (121,347) | 444,275 | 2,200,976 | 81,038 | (54,311) | 3,884,227 |
Variance (%) | 148% | -12% | 30% | n/a | 15% | -93% | 98% |
We are pleased with the excellent H1 performance of Bluw, which has been derived from the strong demand of its Star Wars range, but also note that the shortfall of Meld is mainly due to the later timing of sales of Mary Berry product against 2014.
Gross margin has reduced to 34% (H1 2014: 39%), due to the lower margin business that Concept brings to the overall group offering and, as such, is however in line with management expectation.
The loss before finance costs, taxation, depreciation, amortisation and exceptionals, and excluding discontinued operations, remained in line with 2014 at £2.1m (H1 2014: £2.2m). Although Concept is not as Q4 weighted as the rest of the product businesses within the Group, the overall seasonal profile of the Group remains in line with 2014 with H1 being a loss making period. On a like-for-like basis, the EBITDA performance is broadly the same as 2014, and we anticipate that the efficiency savings from our recent strategic review will deliver an improvement as the Group becomes fully integrated.
Net Cash at Bank at 30 June 2015 was £0.4m, (30 June 2014: £0.9m, 31 December 2014: £4.2m), with the decrease since year end resulting from the funding of losses for the period and the increase in stock to £4.2m in advance of the key trading period.
The Group uses invoice finance and import loan facilities to manage its working capital, which are secured against the receivable balances of each subsidiary. We are pleased that HSBC Bank plc has provided a very attractive offer to extend its services and facilities of £7.5m around the Group, and we are now in the process of expanding this relationship. We believe this puts the Group in a firm position in respect of the funding of its trading cycle.
The longer term debt of £6.3m remains in line with 31 December 2014. This debt comprises three rounds of secured convertible bonds, with the first round of £0.8m due for repayment in February 2016, the second of £2.0m in April 2017 and the final round of £3.5m in December 2017. All bonds carry a 10% per annum interest coupon with a 10% per annum redemption premium in the event that the loans are not converted.
Current trading
Post period end trading remains in line with expectations.
At 28 September 2015, the Group's contracted revenues were £27.3m, equating to 80% of the 2015 target of £34m. Revenues are largely derived from the UK (at 72% for H1 2015), with our customer base representing the most well-known brands on the high street, such as Tesco, M&S, Sainsbury's, JLP, Debenhams, Boots, Next and WH Smiths.
Review of operations
As announced on 6 July 2015, we have been conducting a full review of the Group to determine how best to improve performance and results. We are pursuing four key objectives: 1) to put the Group on a solid platform to deliver the anticipated growth potential; 2) to eliminate any unnecessary duplication; 3) to adopt best practices across all companies within the group; and 4) to deliver a strong top and bottom line performance in 2016 and beyond. In the short term, we are completely focused on integrating the existing businesses to achieve efficiency savings and delivering organic growth.
So far we have identified a number of areas which should deliver material savings to the Group overhead. The areas being addressed are: group-wide headcount, which we plan to reduce by 15% with annualised savings of £500k; consolidating our two London offices into our head office in Battersea by utilising the existing space more efficiently, delivering savings of £65k per annum; elimination of peripheral, start-up divisions; implementing our proven Group best practice product development process, to streamline operations and mitigate historic overspends; focus on fewer, but more valuable licenses and product ranges; and reviewing all service providers to determine the appropriate value of the service we are receiving.
Furthermore we believe we can deliver significant revenue growth by focusing on using our existing customer relationships more widely around the Group, developing bespoke branded product with our tier 1 retailers, growing our online offering and working in a more integrated manner when acquiring licences.
Finally Howard Partington remains committed to his role as interim CEO, which the Board believes is best for the Group at the present time, although the Board continues to consider future candidates for this role in conjunction with the review referred to above.
Outlook
The actions being taken by the new management team should put the Group in a good position to deliver substantial organic growth and allow us to consider further acquisitions in the medium term that both meet our selection criteria and will enhance profitability following integration.
On a final note, I'd like to thank Simon McGivern and James Phillips for their contribution to building your Group and handing the reins over to the new management team to take Litebulb into the next chapter of its evolution. I wish Simon and James the best for the future with their new opportunities.
Michael Hough
Chairman
30 September 2015
CONSOLIDATED INCOME STATEMENT
| 6 months to 30 June 2015 | 6 months to 30 June 2014 | 12 months to 31 December 2014 | |
Notes | (unaudited) | (unaudited) | (audited) | |
£ | £ | £ | ||
Revenue | 3 | 7,862,398 | 3,978,171 | 21,868,906 |
Cost of sales | (5,156,716) | (2,433,308) | (13,958,516) | |
Gross profit |
| 2,705,682 | 1,544,863 | 7,910,390 |
Administrative expenses | (5,058,740) | (3,875,456) | (8,789,001) | |
Exceptional administrative expense | - | (248,431) | (627,604) | |
Operating loss |
| (2,353,058) | (2,579,024) | (1,506,215) |
Finance costs | (527,373) | (101,627) | (445,650) | |
Loss before tax |
| (2,880,431) | (2,680,651) | (1,951,865) |
Taxation | - | - | (25,128) | |
Loss for the period from continuing operations |
| (2,880,431) | (2,680,651) | (1,976,993) |
Other comprehensive income |
|
| ||
Exchange differences on translation of foreign operations |
| (15,987) | 26,693 | 8,526 |
Total comprehensive income |
| (2,896,418) | (2,653,958) | (1,968,467) |
|
|
| ||
Loss per share |
|
| ||
Basic and diluted loss per ordinary share | 4 | (0.057) | (0.056) | (0.040) |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
| 30 June 2015 | 30 June 2014 | 31 December 2014 |
| (unaudited) | (unaudited) | (audited) |
| £ | £ | £ |
Non-current assets |
|
| |
Intangible assets | 10,643,485 | 6,194,747 | 10,827,209 |
Property, plant and equipment | 779,584 | 409,496 | 731,478 |
Deferred tax assets | 163,617 | 163,617 | 183,769 |
Current assets |
|
| |
Inventories | 4,234,442 | 2,736,760 | 3,686,295 |
Trade and other receivables | 5,763,194 | 4,105,796 | 11,418,736 |
Cash and cash equivalents | 398,064 | 1,256,867 | 4,155,038 |
10,395,700 | 8,099,423 | 19,260,069 | |
Total assets | 21,982,386 | 14,867,283 | 31,002,525 |
|
| ||
Equity and liabilities |
|
| |
Capital and reserves attributable to equity shareholders |
|
| |
Issued share capital | 31,548,276 | 28,453,815 | 31,506,219 |
Share based payment reserve | 102,148 | 102,148 | 102,148 |
Reverse acquisition reserve | (13,221,177) | (13,221,177) | (13,221,177) |
Convertible loan notes issued | 1,001,948 | 284,470 | 1,001,948 |
Retained earnings | (10,903,952) | (8,693,025) | (8,007,534) |
Total equity | 8,527,243 | 6,926,231 | 11,381,604 |
Non-current liabilities |
|
| |
Trade and other payables | - | - | 4,324 |
Interest bearing borrowings | 5,298,052 | 2,515,530 | 5,298,052 |
Total equity | 5,298,052 | 2,515,530 | 5,302,376 |
Current liabilities |
|
| |
Trade and other payables | 7,852,460 | 4,299,521 | 14,011,777 |
Interest bearing borrowings | 304,631 | 1,126,001 | 306,768 |
8,157,091 | 5,425,522 | 14,318,545 | |
Total equity and liabilities | 21,982,386 | 14,867,283 | 31,002,525 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
| Share capital | Reverse acquisition reserve | Share based payment reserve | Equity reserve | Retained earnings | Total equity |
| £ | £ | £ | £ | £ | £ |
Group |
|
|
|
|
| |
At 31 December 2013 | 26,135,051 | (13,221,177) | 102,148 | 111,861 | (6,039,067) | 7,088,816 |
Equity element of convertible loan notes | - | - | - | 890,087 | - | 890,087 |
Shares issued in period |
|
|
|
|
| |
Cash | 57,297 | - | - | - | - | 57,297 |
Settlement of creditors | 112,640 | - | - | - | - | 112,640 |
Acquisitions | 2,070,088 | - | - | - | - | 2,070,088 |
Conversion of loan note | 350,000 | - | - | - | - | 350,000 |
Shares to be issued: |
|
|
|
| ||
Acquisitions | 2,781,143 | - | - | - | - | 2,781,143 |
Comprehensive income: |
|
|
|
|
| |
Loss for the period | - | - | - | - | (1,968,467) | (1,968,467) |
At 31 December 2014 | 31,506,219 | (13,221,177) | 102,148 | 1,001,948 | (8,007,534) | 11,381,604 |
Shares issued in period |
|
|
|
|
| |
Settlement of creditors | 42,057 | - | - | - | - | 42,057 |
Comprehensive income: |
|
|
|
|
| |
Loss for the period | - | - | - | - | (2,896,418) | (2,896,418) |
At 30 June 2015 | 31,548,276 | (13,221,177) | 102,148 | 1,001,948 | (10,903,952) | 8,527,243 |
CONSOLIDATED STATEMENT OF CASHFLOW
6 months to 30 June 2015 | 6 months to 30 June 2014 | 12 months to 31 December 2014 | |
(unaudited) | (unaudited) | (audited) | |
£ | £ | £ | |
Cash flows from operating activities | |||
Loss after tax | (2,896,418) | (2,653,958) | (1,968,467) |
Non-cash adjustments | |||
Amortisation | 84,525 | 29,220 | 236,744 |
Depreciation | 126,632 | 92,722 | 192,254 |
Share payments | 42,057 | 91,380 | 112,640 |
Increase in working capital | |||
(Increase)/decrease in inventories | (458,198) | 48,344 | 502,106 |
Decrease/(increase) in trade and other receivables | 5,675,694 | 2,590,977 | (1,008,475) |
(Decrease)/increase in trade and other payables | (6,163,839) | (2,567,856) | 4,092,762 |
Net cash flows from operating activities | (3,589,547) | (2,369,171) | 2,159,564 |
Cash flows from investing activities | |||
Purchase of fixed assets | (165,290) | (202,841) | (473,083) |
Product development costs | - | (35,694) | (547,021) |
Purchase of subsidiaries (net of cash and cash equivalents) | - | (2,292,155) | (6,082,893) |
Net cash flows from investing activities | (165,290) | (2,530,690) | (7,102,997) |
Cash flows from financing activities | |||
Repayment of bank loans | (2,137) | (328,607) | (341,157) |
New loans | - | 2,398,661 | 5,500,000 |
Conversion of loan notes | - | (350,000) | (350,000) |
Shares issued | - | 2,227,384 | 2,477,384 |
Net cash flows from financing activities | (2,137) | 3,947,438 | 7,286,227 |
Net (decrease)/increase in cash and cash equivalents | (3,756,974) | (952,423) | 2,342,794 |
Opening cash and cash equivalents | 4,155,038 | 1,812,244 | 1,812,244 |
Closing cash and cash equivalents | 398,064 | 859,821 | 4,155,038 |
RECONCILIATION OF CASHFLOW TO NET CASH | ||||
At 1 January 2015 | Cashflow | At 30 June 2015 |
| |
£ | £ | £ |
| |
Cash | 4,155,038 | (3,756,974) | 398,064 |
|
Overdraft | - | - | - |
|
(3,756,974) |
| |||
Debt due within 1 year | (306,768) | 2,137 | (304,631) |
|
Debt due after 1 year | (5,298,052) | - | (5,298,052) |
|
(1,449,782) | (3,754,837) | (5,204,619) |
|
1. Basis of preparation
The half yearly financial information set out in this statement for the six months to 30 June 2015 and to 30 June 2014 is unaudited. This financial information does not constitute statutory accounts as defined in Section 435 of the Companies Act 2006. It does not comply with IAS 34 'Interim Financial Reporting', as is permissible under the rules of the AIM market.
This half yearly report, which is neither audited nor reviewed, has been prepared in accordance with the recognition and measurement principles of International Accounting Standards, International Financial Reporting Standards and Interpretations adopted for use in the European Union (collectively Adopted IFRSs).
2. Status of financial information
The comparative financial information for the 12 months ended 31 December 2014 has been derived from the audited statutory financial statements for that period.
The report of the auditors was (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.
3. Segment information
The company operates in one business segment and as such this is the primary business segment. The company's secondary segment is geographical. The segmental results by geographical area are shown below:
6 months to 30 June 2015 | 6 months to 30 June 2014 | 12 months to 31 December 2014 | |
| Sales | Sales | Sales |
| (unaudited) | (unaudited) | (audited) |
| £ | £ | £ |
UK | 5,643,875 | 2,597,465 | 17,792,482 |
EU | 375,277 | 268,073 | 1,061,796 |
Rest of the World | 1,843,246 | 1,112,633 | 3,014,628 |
| 7,862,398 | 3,978,171 | 21,868,906 |
4. Loss per share
The calculation of basic loss per share is based on the loss attributable to ordinary shareholders and the weighted average number of ordinary shares in issue during the period.
The calculation of diluted loss per share is based on loss per share attributable to ordinary shareholders and the weighted average number of ordinary shares that would be in issue, assuming conversion of all dilutive potential ordinary shares into ordinary shares.
Reconciliations of the loss and weighted average number of shares used in the calculations are set out below:
| 6 months to 30 June 2015 | 6 months to 30 June 2014 | 12 months to 31 December 2014 | ||
£ | £ | £ | |||
Basic loss per share |
|
| |||
Reported loss | (2,896,418) | (2,653,958) | (1,968,467) | ||
Reported loss per share (pence) | (5.66) | (5.62) | (4.02) | ||
|
| ||||
Number of Shares | Number of Shares | Number of Shares | |||
Weighted average number of ordinary shares: |
| ||||
As at 31 December 2014 | 51,070,574 | 47,252,230 | 48,926,743 | ||
Shares issued on: |
|
| |||
6 January 2015 | 78,548 |
|
| ||
31 March 2015 | 44,295 |
|
| ||
Weighted average number of ordinary shares | 51,193,417 | 47,252,230 | 48,926,743 | ||
Due to the Group's loss for the period, the diluted loss per share is the same as the basic loss per share.
On 4 June 2015, the Company announced a capital reorganisation of every 50 existing ordinary shares of no par value in the capital of the Company being consolidated into one ordinary share of no par value in the capital of the Company. Following the capital reorganisation the Company had 51,238,982 ordinary shares in issue.
For comparative purposes, the 2014 share numbers above and in note 5 have been adjusted to reflect the capital reorganisation.
5. Stated capital
| 30 June 2015 | 30 June 2014 | 31 December 2014 |
Authorised |
|
|
|
Founder shares of no par value | 10 | 10 | 10 |
Ordinary shares of no par value | Unlimited | Unlimited | Unlimited |
|
|
|
|
Issued and fully paid |
|
|
|
Founder shares of no par value | - | - | - |
Ordinary shares of no par value | 51,238,982 | 50,465,461 | 51,070,574 |
During the period, 168,408 ordinary shares were issued as follows:
On 6 January 2015, 80,792 shares in respect of interest.
On 31 March 2015, 87,616 shares in respect of interest.
Related Shares:
LBB.L