27th Sep 2019 07:00
Highlights
·; Profit before tax increased by over 2,000% to £101k (H1 2018: £4k)
·; Turnover increased by 5.5% to £1,267k (H1 2018: £1,201k), influenced by fewer, lower margin hardware sales
·; Pipeline of business enlarged and includes more enterprise organisations
·; IOT pilots in transportation and retail
Barrie Whipp, Executive Chairman, commented,
"I am delighted to report an increase in profitability and turnover in a period where we substantially increased our investment in our sales team.
As a result of our decision to invest in additional senior sales professionals, with the associated cost, our pipeline has grown, and we have increased the number and value of our opportunities. As we are dealing with larger and more complex clients, our sales cycle has been extended but we are well positioned to take advantage of transactions that have been under discussion for some months. It should be noted that we are increasing our percentage of BYOD (Bring Your Own Device) business which will impact turnover but, more importantly, improve margins. Our investment in IOT has started to bear fruit and we are hopeful of further announcements in the near future."
Enquiries:
Crimson Tide plc Barrie Whipp / Luke Jeffrey
| 01892 542444 |
Arden Partners John Llewellyn-Lloyd / Dan Gee-Summons
| 020 7614 5900 |
Chairman's Statement |
To increase profitability having added high calibre sales professionals to our team, with the associated costs, is very pleasing. Our team has increased our pipeline of business and it is only due to the longer sales cycle with larger clients that our performance was not even better. Importantly, theses sales have not been lost.
We have had to be patient as we discuss long term deals with our clients, which can be five-year investments which take time to conclude. The fact that mpro5 can achieve so much for clients sometimes means that we have to present to multiple departments and decision makers to conclude deals.
We are excited by our early moves into the transportation sector, which affords us the opportunity to show not only mpro5's capabilities to a wider audience but also to showcase our IOT (Internet of Things) investments which involve sensors in a wide range of business cases. IOT gives us the ability to track movement, weight and levels as well as sensing temperature, humidity and carbon dioxide levels. The possibilities for mpro5 with IOT are limitless.
Our sensible use of our own cash resources to finance our investment in the sales team is typical of our measured, yet ambitious approach to growing the business in an environment where decision making of our clients is understandably cautious.
Mpro5 continues to grow as a product. We are currently implementing single sign on and a new CRM section to the client websites. A new component tool, Stencil JS is being implemented by the development team. Our clients continue to demand more from mpro5 and we are currently pursuing integration opportunities, first with Xero accounting software, which will extend mpro5 to being an add on sale to enterprise or SME software.
These are early days into our sales growth strategy (approximately six months to June 30, 2019) and the addition of new SaaS contracts should now be well placed to allow us to grow further. We have had small successes in Europe, the Middle East and the United States and our measured investments in these territories mean that any new business will contribute directly to the bottom line.
There are so many opportunities for mpro5 it is difficult to expand upon all of them. We continue to do things in our own way, pragmatic yet ambitious, and the Board is confident that we are well placed to add quality, high margin revenue to our base. We have doubled our turnover since 2015 and increased our staff count from 14 to 32. This team is now set to add to our long term contracted base revenues and deliver enhanced results.
Barrie WhippExecutive Chairman27 September 2019
Crimson Tide plc
Unaudited Consolidated Income Statement for the 6 months to 30 June 2019
Unaudited 6 Months ended 30 June 2019 | Unaudited 6 Months ended 30 June 2018 | Audited 12 Months ended 31 December 2018 | ||||
£000 | £000 | £000 |
| |||
| ||||||
Revenue | 1,267 | 1,201 | 2,398 |
| ||
Cost of Sales | (162) | (170) | (324) |
| ||
| ||||||
Gross Profit | 1,105 | 1,031 | 2,074 |
| ||
Overhead expenses | (831) | (807) | (1,581) |
| ||
| ||||||
Earnings before interest, tax, depreciation & amortisation |
274 |
224 |
493 |
| ||
Depreciation & Amortisation | (154) | (202) | (384) |
| ||
| ||||||
Profit from operations | 120 | 22 | 109 |
| ||
Interest payable and similar charges | (19) | (18) | (40) |
| ||
| ||||||
Profit before taxation | 101 | 4 | 69 |
| ||
Taxation | - | - | - |
| ||
| ||||||
Profit for the period attributable to equity holders of the parent |
101
|
4 |
69 |
| ||
| ||||||
Earnings per share | Unaudited 6 Months ended 30 June 2019 | Unaudited 6 Months ended 30 June 2018 | Audited 12 Months ended 31 December 2018 | |||
Basic earnings per Ordinary Share | 0.02p | 0.00p | 0.02p |
| ||
Diluted earnings per Ordinary Share | 0.02p | 0.00p | 0.01p |
| ||
| ||||||
|
Unaudited Consolidated Statement of Comprehensive Income
for the 6 months to 30 June 2019
Unaudited 6 Months ended 30 June 2019 | Unaudited 6 Months ended 30 June 2018 | Audited 12 Months ended 31 December 2018 | ||||
£000 | £000 | £000 |
| |||
| ||||||
Profit for the period | 101 | 4 | 69 |
| ||
Other comprehensive income/(loss) for period: |
| |||||
Exchange differences on translating foreign operations | - | (1) | - |
| ||
| ||||||
| ||||||
Total comprehensive profit recognised in the period and attributable to equity holders of parent |
101 |
3 |
69 |
| ||
|
Unaudited Consolidated Statement of Financial Position at 30 June 2019
Unaudited As at 30 June 2019 | Unaudited As at 30 June 2018 | Audited As at 31 December 2018 | |||
£000 | £000 | £000 | |||
Non-current assets | |||||
Intangible assets | 2,019 | 1,785 | 1,904 | ||
Equipment, fixtures & fittings | 354 | 491 | 401 | ||
Right-of-Use assets | 176 | - | - | ||
Total non-current assets | 2,549 | 2,276 | 2,305 | ||
Current assets | |||||
Inventories | 14 | 10 | 15 | ||
Trade and other receivables | 1,016 | 787 | 935 | ||
Cash and cash equivalents | 489 | 782 | 613 | ||
Total current assets | 1,519 | 1,579 | 1,563 | ||
Total assets |
4,068 |
3,855 |
3,868 | ||
Equity and liabilities | |||||
Equity | |||||
Share capital | 457 | 454 | 457 | ||
Share premium | 148 | 121 | 148 | ||
Other reserves | 478 | 420 | 478 | ||
Reverse acquisition reserve | (5,244) | (5,244) | (5,244) | ||
Retained earnings | 7,182 | 7,073 | 7,081 | ||
Total Equity | 3,021 | 2,824 | 2,920 | ||
Current liabilities | |||||
Trade and other payables | 552 | 538 | 572 | ||
Finance lease liabilities | 188 | 216 | 151 | ||
Total current liabilities | 740 | 754 | 723 | ||
Non-current liabilities | |||||
Finance lease liabilities | 307 | 277 | 225 | ||
Total liabilities | 1,047 | 1,031 | 948 | ||
Total equity and liabilities | 4,068 | 3,855 | 3,868 | ||
|
|
|
Unaudited Consolidated Statement of Changes In Equity at 30 June 2019
Share capital |
Share premium |
Other reserves | Reverse acquisi-tion reserve |
Retained earnings |
Total | |
£000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 December 2017 | 454 | 121 | 478 | (5,244) | 7,012 | 2,821 |
Profit for the period | - | - | - | - | 4 | 4 |
Translation movement | - | - | (1) | - | - | (1) |
Balance at 30 June 2018 |
454 |
121 |
477 |
(5,244) |
7,016 |
2,824 |
Balance at 31 December 2018 | 457 | 148 | 478 | (5,244) | 7,081 | 2,920 |
Profit for the period | - | - | - | - | 101 | 101 |
Translation movement | - | - | - | - | - | - |
Balance at 30 June 2019 |
457 |
148 |
478 |
(5,244) |
7,182 |
3,021 |
Unaudited Consolidated Statement of Cashflows for the 6 months to 30 June 2019
Unaudited 6 Months ended 30 June 2019 | Unaudited 6 Months ended 30 June 2018 | Audited 12 Months ended 31 December 2018 | |||
£000 | £000 | £000 | |||
Cash flows from operating activities | |||||
Profit before tax | 101 | 4 | 69 | ||
Adjustments for: | |||||
Amortisation of Intangible Assets | 80 | 71 | 141 | ||
Depreciation of equipment, fixtures and fittings | 74 | 131 | 243 | ||
Interest expense | 19 | 18 | 40 | ||
Operating cash flows before movement in working capital and provisions | 274 | 224 | 493 | ||
Decrease/(increase) in inventories | 1 | (2) | (7) | ||
(Increase)/decrease in trade and other receivables | (81) | 187 | 70 | ||
Decrease in trade and other payables | (20) | (48) | (15) | ||
Cash generated from operations | 174 | 361 | 541 | ||
Taxes paid | - | - | (32) | ||
Net cash generated in operating activities | 174 | 361 | 509 | ||
Cash flows used in investing activities | |||||
Purchases of fixed assets | (27) | (12) | (33) | ||
Development expenditure capitalised | (195) | (158) | (347) | ||
Net cash used in investing activities | (222) | (170) | (380) | ||
Cash flows from financing activities | |||||
Net proceeds from issues of shares | - | - | 30 | ||
Interest paid | (19) | (18) | (40) | ||
Net decrease in borrowings | (57) | (148) | (263) | ||
Net cash used in financing activities | (76) |
(166) | (273) | ||
Net (decrease)/increase in cash and cash equivalents | (124) | 25 | (144) | ||
Net cash and cash equivalents at beginning of period | 613 | 757 | 757 | ||
Net cash and cash equivalents at end of period | 489 | 782 | 613 |
Unaudited 6 Months ended 30 June 2019 | Unaudited 6 Months ended 30 June 2018 | Audited 12 Months ended 31 December 2018 | |||
£000 | £000 | £000 | |||
Analysis of net funds | |||||
Cash and cash equivalents | 489 | 782 | 613 | ||
Bank overdraft | - | - | - | ||
489 | 782 | 613 | |||
Other borrowings due within one year | (125) | (214) | (151) | ||
Borrowings due after one year | (194) | (277) | (225) | ||
Net funds | 170 | 291 | 237 | ||
Notes to the Unaudited Interim Results for the 6 months ended 30 June 2019
1. Basis of preparation of interim report
The information for the period ended 30 June 2019 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006.
The interim financial statements have been prepared in accordance with the recognition and measurement principles of IFRS 16 "Leases". Crimson Tide has adopted IFRS 16 retrospectively from 1 January 2019, but has not restated comparatives for the 2018 reporting period, as permitted under the specific transitional provisions in the standard. The reclassifications and the adjustments arising from the new leasing rules are therefore recognised in the opening Consolidated Statement of Financial Position on 1 January 2019.
The interim financial statements should be read in conjunction with the consolidated financial statements for the year ended 31 December 2018. A copy of the statutory accounts for that period has been delivered to the Registrar of Companies. The auditor's report on those accounts was unqualified and did not contain statements under section 498 (2) or (3) of the Companies Act 2006.
2. Earnings per share
The calculation of the basic earnings per share is based on the profit attributable to ordinary shareholders and the weighted average number of ordinary shares in issue during the period.
The calculation of the diluted earnings per share is based on the profit 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 profit and weighted average number of ordinary shares used in the calculation are set out below:
Unaudited 6 Months ended 30 June 2019
|
Unaudited 6 Months ended 30 June 2018
|
Audited 12 Months ended 31 December 2018
| |
Earnings per share | |||
Reported profit (£000) | 101 | 4 | 69 |
Reported basic earnings per share (pence) | 0.02 | 0.00 | 0.02 |
Reported diluted earnings per share (pence) | 0.02 | 0.00 | 0.01 |
Unaudited 6 Months ended 30 June 2019
|
Unaudited 6 Months ended 30 June 2018
|
Audited 12 Months ended 31 December 2018
| |
No. 000 | No. 000 | No. 000 | |
Weighted average number of ordinary shares | |||
Shares in issue at start of period | 457,486 | 454,486 | 454,486 |
Effect of shares issued during the period | - | - | 493 |
Weighted average number of ordinary shares for basic EPS |
457,486 |
454,486 |
454,979 |
Effect of share options outstanding | 9,250 | 10,364 | 8,581 |
Weighted average number of ordinary shares for diluted EPS |
466,736 |
464,850 |
463,560 |
Related Shares:
Crimson Tide