29th Sep 2014 07:00
FOR IMMEDIATE RELEASE | Monday, 29 September 2014 |
GLOBO plc
INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2014
Globo PLC (LSE-AIM: GBO), the international provider of enterprise mobility management solutions and software as a service, is pleased to announce its unaudited interim results for the six months ended 30 June 2014.
Financial highlights
• Revenue up 45% to €46.5 million (H1 2013: €32.0 million)
o GO!Enterprise revenue up 95% to €19.9 million (H1 2013: €10.2 million)
o CitronGO! and GO!Social revenue up 12% to €20.1 million (H1 2013: €17.9 million1)
• EBITDA increased 23% to €22.0 million (H1 2013: €17.9 million)
• Profit before tax up 11% to €16.1 million (H1 2013: €14.5 million)
• Earnings per share increased 5% to €0.043 (H1 2013: €0.041)
• Free Cash Flow2 of €4.2 million (H1 2013: €(3.7) million)
o Last Twelve Months Free Cash Flow €13.1 million
• EBITDA Cash Conversion Ratio3 of 83% (H1 2013: 15%)
• Net cash position of €46.0 million as at 30 June 2014 (H1 2013: €10.8 million)
Operating highlights
• Significant growth in licence and end user base:
o GO!Enterprise Enterprise Mobility Management ("EMM") business-to-employee device licences up 67% to 569,500 at the half year (31 December 2013: 340,600)
o GO!Enterprise Mobile Application Development Platform ("MADP") business-to-consumer licences up 90% to 24.9 million (31 December 2013: 13.1 million)
o CitronGO! and GO!Social monthly active users up 13% to 3.4 million (31 December 2013: 3.0 million)
• Additional enterprise customer wins, including new GO!Enterprise EMM licence customers such as Siemens, TUI, TNT, PeopleCert and Intracom Telecom.
• Integrated contract win for licences, application development, consulting and services with new customer, the New South Wales Health Administration, in Australia
• Acquisition of mobile applications developer Sourcebits Inc., for a cash consideration of US$12 million brings integrated MADP capability and access to new customers
• Significant expansion of US operations following acquisition of Notify Technology Inc.; CEO relocation to the US to focus on US operations and growth opportunity
• Launch of new products and services: GO!AppZoneStudio and GO!Enterprise WorkSpace
Post period end highlights
• €7.5 million integrated product project win with new customer, the Greek Ministry of Public Order and Citizen Protection
• Additional project work with existing Sourcebits customers Intel, McKinsey, SAP, EMC and ING
• Globo included in Ovum's Decision Matrix report 2014-15, with recognition as a market challenger amongst the top 11 EMM vendors globally
Trading outlook
• Trend of growth in enterprise customer and new project wins during H1 expected to continue
• Strong business momentum expected due to traditionally stronger second half and continued US expansion
Commenting on the results, Costis Papadimitrakopoulos, CEO of Globo, said:
"Globo's growing reputation in the enterprise mobile markets around the world is translating into strong growth in revenue and profits. Demand for our market-leading products and services is being supported by positive industry trends, particularly the growth of Bring Your Own Device. Globo continues to invest in developing new products to strengthen our offering and I am confident that Globo is well positioned to continue the positive growth story reflected in these results."
Interim Results Presentation
A presentation to analysts and private client brokers hosted by Costis Papadimitrakopoulos, Chief Executive Officer, and Dimitris Gryparis, Chief Financial Officer, will be held at 9.30 on 29 September 2014 at the MWB Business Exchange, 60 Cannon Street, London, EC4N 6NP.
To join via conference call:
Dial +44 (0) 330 221 0085
Access Code: 313 959 789
To join via the website:
https://global.gotomeeting.com/join/313959789
Meeting ID: 313-959-789
Meeting Password: cannonstreet
To join from an iPhone®, iPad®, Android® or Windows Phone® device via the GoToMeeting app.:
http://www.gotomeeting.co.uk/meeting/ipad-iphone-android-apps
The slides for the presentation will be available on Globo's website:
http://www.globoplc.com/en-GB/results-and-presentations/
For further information please contact:
Globo plc | +44 20-7378-8828 |
Costis Papadimitrakopoulos, CEO Dimitris Gryparis, Finance Director Mike Jeremy, IRO | |
RBC Capital Markets (Nominated Adviser & Broker) | +44 20-7653-4000 |
Stephen Foss or Pierre Schreuder | |
Canaccord Genuity (Joint Broker) Simon Bridges or Emma Gabriel | +44 20-7523-8000 |
Brunswick Group | |
Chris Blundell or Charles Pemberton | +44 20-7404-5959 |
About Globo plc
Globo plc is a global provider of complete enterprise mobility solutions and Software-as-a-Service ("SaaS"). Our GO!Enterprise (EMM) and GO!AppZone (MADP) offerings help businesses expand their engagement with employees and customers through the mobile channel via a secure and extensible environment that runs on all smart devices. The Group operates internationally through subsidiaries and offices in US, UK, Europe, Middle East and South East Asia. Globo was recognised in the 2014 Gartner Enterprise Mobility Management Magic Quadrant report (http://www.globoplc.com/en-GB/gartner-magic-quadrant-for-enterprise-mobility-management-2014)
For more information visit www.globoplc.com
CHIEF EXECUTIVE OFFICER'S REPORT
Overview
In the six months to 30 June 2014 Globo maintained strong growth momentum, with emphasis on expansion of our Enterprise Mobility product suite, Mobility Business Solutions (MBS) offering, and direct sales leading to both revenue growth and cash generation. During the period we continued to improve our competitive position in an enterprise mobility market which is being driven by strong demand for enterprise use of smartphones and tablets and increasing interest in mobile-based applications.
Our Enterprise and Consumer mobile product lines continued to deliver significant growth, forming the basis for future recurring revenues and profit generation for the Group. We saw strong underlying demand and new customer wins for our GO!Enterprise platform, leading to revenue growth of 95% to €19.9 million (H1 2013: €10.2 million). Our consumer mobility revenue (CitronGO! and GO!Social) also performed well, growing 12% to €20.1 million (H1 2013: €17.9 million).
Overall Group revenue grew by 45% to €46.5 million (H1 2013: €32.0 million). EBITDA increased by 23% to €22 million (H1 2013: €17.9 million4), whilst profit before tax grew 11% to €16.1 million (H1 2013: €14.5 million).
Free Cash Flow5 totalled €4.2 million in the first half compared to €(3.7) million in the same period last year. This is a reflection of the shift in revenue balance towards enterprise mobility with an associated improvement in the payment cycle.
Acquisition of Sourcebits Inc.
The Group's acquisition in June 2014 of the services division of Sourcebits Inc., a San Francisco-based developer of mobile applications with a significant developer capability in Bangalore, brings enhanced scale to our Mobility Business Solutions (MBS) division. Sourcebits has an established client base including Intel, SAP, P&G, The Coca-Cola Co., Bank of America, Columbia University and Hershey's, which does not overlap with Globo's existing base, and adds notable User Interface (UI) software capability. Since integrating Sourcebits into our MBS division we have:
• Continued Sourcebits' existing project business on Mobile Applications Development;
• Won new project work with existing Sourcebits customers, such as McKinsey and EMC; and
• Expanded its development capabilities to include GO!Enterprise MADP (GO!AppZone) technology, resulting in additional new customers.
Customer and contract wins
As mentioned in our trading update on 28 July 2014, we have won a significant new contract to provide an integrated mobility solution, including licences, application development services, consulting and support, with a new customer the New South Wales Health Administration in Australia, which will be delivered through MobiliseIT (Globo's partner) and Optus (Australia's second largest mobile network operator). This contract is a significant achievement as it allows Globo to expand its business in Australia and in the meantime gain significant knowledge in the developing market of mobile health. The contract has already yielded an initial sale of 6,000 GO!Enterprise licences, with more expected. At the same time we have continued to acquire new GO!Enterprise customers, notably Siemens, TUI, TNT, PeopleCert and Intracom Telecom.
Continuing our indirect channel approach, we signed a strategic partnership agreement with Bechtle UK in March, and a distribution agreement in April with Qast Software Group, which addresses the Far East markets of China, Taiwan, Hong Kong and Singapore, with access to a significant number of global organisations. At the same time we have expanded our North American Distribution Agreement with Ingram Micro Mobility to provide the full portfolio of GO!Enterprise products to larger enterprises, in addition to the small- and medium-sized business segment within the US and Canada.
US Expansion
Globo has continued to expand operations in the US, adding executives, sales and technical personnel following the acquisition of Notify Technology Inc., in October 2013. Underlining the significance of the US market opportunity and the importance of our US operations, Globo's CEO Costis Papadimitrakopoulos has relocated to Palo Alto to oversee operations and the Group's US expansion.
Recognition in Gartner's "Magic Quadrant for Enterprise Mobility Management Suites" report
Globo was the only new entrant amongst a group of fourteen service providers. This latest overview by Gartner in June 2014 introduces more wide-ranging and stringent criteria for Magic Quadrant inclusion, notably the ability to provide content management alongside secure device management. Globo was recognised for its ability to augment device management (our EMM solutions) with provision for mobile application development (MADP).
Launch of new products and services
During the first half of the year we expanded the capability of our GO!Enterprise offering with the launch of GO!AppZone Studio at Mobile World Congress (MWC) in Barcelona in February. This is a comprehensive mobile application development platform (MADP) for building cross-platform mobile apps, with associated test and deployment. As a result of this development GO!Enterprise now encapsulates the two key functionalities identified by Gartner and IDC: EMM capability, for device management and the deployment of services on any device (as either a fully-controlled Mobile Device Managed solution, or within a "Container" on a personal device), and MADP provision. At MWC we also launched GO!Enterprise WorkSpace, offering an improved user experience with Secure Office Editor also embedded as a free utility.
Strategy
Globo's strategic goal remains unchanged:
• To become a global leader in the field of enterprise mobility.
Our near-term objectives are:
• To continue to grow organically, seeking well-timed entries into key markets;
• To increase our business development efforts notably in the US, where we see the Enterprise Mobility trend as most advanced, and also in Western Europe;
• To continue to expand product capabilities through continued investment, albeit monitored and balanced against revenue contribution opportunities; and
• To pursue suitable acquisition opportunities, which will improve our product capabilities, extend our personnel skill-sets, enable entry into new markets and expand our client base.
Operational performance: GO!Enterprise, CitronGO! and GO!Social
During the period, our combined mobile solutions revenues grew 43% to €40.0 million compared to €28 million in the same period last year.
GO!Enterprise
Our expansion plans are underpinned by the combination of global growth in demand for smartphones and tablets and the BYOD trend. This is a market which IDC predicts will reach US$7.0 billion by 2017.
The first half of the year showed our commitment to continued product expansion and improvement, with the launch of GO!AppZone Studio and GO!Enterprise WorkSpace.
As outlined at our Capital Markets Day (June 19, 2014), we have added Value Added Resellers, such as System Integrators, Software Vendors and Consultants, to our main sales and distribution channels. We continue to build our direct sales force, notably in the US and UK. Finally we have expanded our MBS capability, adding personnel in Greece and integrating the resources of Sourcebits, in San Francisco and Bangalore.
Revenue from GO!Enterprise is recognised in two categories:
• Via licensing options on a per user/device basis, which are renewable annually or on a perpetual basis. These are accompanied by software assurance service contracts.
• Via consulting and implementation services for the development of tailor-made solutions and apps for customers or partners within the MBS division.
During H1, our GO!Enterprise Business grew significantly in both users and revenues:
• GO!Enterprise EMM business-to-employee licences grew by 67% to 569,500 licences (December 31, 2013: 340,600). Revenues from GO!Enterprise EMM were €4.96 million
• GO!Enterprise MADP business-to-consumer licences grew by 90% to 24.9 million licences (December 31, 2013: 13.1 million). Revenues from GO!Enterprise MADP were €4.99 million
• GO!Enterprise Project Services revenues reached €9.9 million
We are planning to launch a significant expansion in our GO!AppZone (MADP) family of products with the introduction of GO!AppZone cloud services during October 2014. GO!AppZone cloud services will offer Application Test services, Application Native Build services for iOS, Android, Windows8 and BlackBerry as well as a Cloud Connector (MBAAS) which can interconnect applications and Back End Systems in a secure and flexible way.
By offering those services we are aiming to create the basis for a developer community of users and the follow-on potential for revenue streams built on the desire to secure, deploy and monetise the resulting apps.
We are confident that the breadth of services that GO!Enterprise offers (EMM and MADP) combined with the momentum of demand for mobile first services and our US sales and distribution initiative in particular will enable Globo to build on its recognised position as one of the leading mobile enterprise software and solution providers.
CitronGO! / GO!Social
CitronGO! / GO!Social saw first half revenue of €20.1 million (H1 2013: €17.9 million), up 12% from the previous year, and representing 43% of total Group revenue compared to 56% in H1 2013.
Despite the aggressive development and price reductions in the smartphone market we anticipate that the demand for our CitronGO! and GO!Social consumer offering will continue, focusing on the opportunities offered in emerging markets which are still at an early stage of development with mobile networks continuing to expand.
Globo provisions the CitronGO! and GO!Social offering on a white label basis with an emerging markets emphasis (given the continuing prevalence of feature phone use).
Revenues are generated from services provided to end users via Mobile Value Added Service Providers (MVASPs) and Mobile Network Operators (MNOs) as part of their own content offerings. As of 30 June 2014, CitronGO! and GO!Social were being offered in 35 countries throughout Europe, Africa, Latin America, Asia and the Middle East, principally via mobile value added service providers (MVASPs) as part of their own subscription application and content offerings. At the end of the first half we had recorded 6.7 million unique users and registered 3.39 million as active on a monthly basis. Globo receives a fixed service fee per active user on a monthly basis.
Telecom - S.a.a.S Solutions
Telecom - S.a.a.S Solutions saw first half revenue of €6.5 million (H1 2013: €3.6 million), an increase of 81% on the previous year. This strong growth resulted from utilisation of investments we have made in the previous two years in order to enrich our service portfolio with new services.
In this division Globo provides its WiPLUS WiFi service, a fully-managed deployment for hotels, airports or marinas etc., and similar locations, for which venue owners pay a monthly fee. Secondly, via Reach Further Communications Globo provides MVAS Services to MNOs and other VASPs. Finally, Globo Mobile Inc., provides other telecom services to international telecom carriers. Globo continues to expand its product offering within this segment, which is EBITDA enhancing to overall performance and supports the Group's overall mobile offering whilst increasing market footprint.
Outlook
Globo remains on a growth trajectory for both revenues and profits, underpinned by growing recurring revenues from its Enterprise Mobility products and services, and further reinforced by its consumer offering.
Globo's EMM, MADP and MBS offerings have been recognised for their quality and breadth of vision, forming the basis for future growth as mobile access becomes a mainstream requirement in both the workplace and personal environments.
The first half of 2014 saw greater recognition of our Enterprise Mobility offering and we have increased our focus on the US as the market of greatest short-term potential. Combined with a continuing emphasis on product expansion these developments have reaffirmed our belief that Globo can become a leader in this exciting market segment.
Following a successful record of customer and project wins during the first half, we have continued to win new business in all segments of our business including, in partnership with our 49%-owned associate Globo Technologies S.A, a major project of €7.5 million with the Greek Ministry of Public Order and Citizen Protection as well as additional projects with existing Sourcebits customers such as Intel, McKinsey, SAP, EMC and ING.
We are now in the traditionally stronger second half of the year, and with our North America operations gathering momentum, we look forward to an exciting period of growth for the Group into 2015 and beyond.
Costis Papadimitrakopoulos
Chief Executive Officer
Financial Review
The Group delivered a strong financial performance across all business areas in the first half of 2014.
Revenue increased by 45% to €46.50 million (H1 2013: €32.03 million), reflecting predominantly good growth in the mobile sector of the Group.
Gross profit increased by 58% to €27.00 million (H1 2013: €17.05 million) with a gross margin of 58% (H1 2013: 53%).
Earnings before interest, tax, depreciation and amortisation (EBITDA) increased 23% to €22.04 million (H1 2013: €17.91 million).
Depreciation and amortisation of non-current assets was €5.61 million (H1 2013: €4.11 million), reflecting significant investment in product development.
Operating profit increased by 19% to €16.43 million (H1 2013: €13.80 million).
Profit before tax was €16.06 million, an increase of 11% over the same period last year (H1 2013: €14.47 million).
The taxation charge for the period was €0.43 million (H1 2013: €0.57 million).
Basic earnings per share for the period increased by 5% to €0.043 (H1 2013: €0.041).
At the end of the current period the Group had net assets of €155.57 million (H1 2013: 98.45 million) and total assets of €203.94 million (H1 2013: €119.68 million). Total assets included €71.92 million in non-current assets, €5.64 million in inventories and work in progress, and €58.60 million in trade and other receivables, prepayments and other current assets. Total liabilities, including the Sourcebits acquisition, increased by 128% to €48.36 million (H1 2013: €21.23 million).
Trade receivables increased by 18% compared to a 45% increase in the Group's revenue, with 60% of trade receivables outstanding for less than 90 days).
On 30 June 2014, cash and cash equivalents totaled €67.78 million (30 June 2013: €21.50 million) and net cash was €45.97 million.
On 30 June 2014, the Group announced the acquisition of the services division of Sourcebits Inc., a developer of mobile applications and proprietary products for enterprise customers. Sourcebits Inc. was consolidated on the Group's balance sheet with a total cash position of €0.79 million at 30 June 2014.
The total cash consideration for the acquisition was US$12 million and was paid to the sellers on 24 July 2014. As a result, the Group's net cash position at 30 June 2014 was unaffected by the acquisition. A liability of €9.58 million has been recorded on the Group's balance sheet at the end of the current period. This has been eliminated subsequent to the payment of the acquisition consideration.
Improved working capital performance resulted in operating cash flow of €18.23 million (H1 2013: €2.70 million). This resulted in an EBITDA cash conversion ratio of 83% (H1 2013: 15%).
Net operating cash flow increased by 602% to €16.56 million (H1 2013: €2.36 million) demonstrating the overall improvement of operations.
During the period a total of €12.69 million (H1 2013: €6.01 million) was invested in product development and infrastructure, mainly relating to the mobile products and services of the Group. The Group is committed to maintaining its industry leading investment policy in product development.
The Group has recorded Free Cash Flow6 of €4.2 million (H1 2013: (€3.7) million), underpinned by the increase in GO!Enterprise sales which have a much shorter collection cycle and a well-balanced investment strategy.
Revenue at Globo Technologies S.A., an associate of the Group, increased by 37% to €18.74 million (H1 2013: €13.64 million). Profit after tax was €1.71 million (H1 2013: €1.49 million), with profit attributable to the Group of €0.84 million (H1 2013: €0.73 million). Globo
Technologies S.A. paid the third instalment, required under the terms of divestment, on 30 June 2014, thus maintaining the schedule of payments which is due for completion in December 2016.
Dimitris Gryparis
Chief Financial Officer
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the 6 months ended 30 June 2014
Six months ended 30 June 2014 | Six months ended 30 June 2013 | Year ended 31 December 2013 Continuing Operations | |
€'000 | €'000 | €'000 | |
(unaudited) | (unaudited) | (audited) | |
Continuing Operations | |||
Revenue (Note 2) | 46,499 | 32,029 | 71,514 |
Cost of sales | (19,498) | (14,978) | (31,273) |
Gross Profit | 27,001 | 17,051 | 40,241 |
Other operating income | 3,092 | 1,748 | 1,785 |
Distribution expenses | (2,929) | (1,552) | (4,009) |
Administrative expenses | (6,021) | (3,296) | (10,129) |
Other operating expenses | (4,713) | (149) | (570) |
Operating Profit | 16,430 | 13,802 | 27,318 |
Finance income | 347 | 262 | 621 |
Finance costs | (1,554) | (324) | (1,701) |
Share of gain / (loss) of associate | 835 | 728 | 1,161 |
Profit before Tax | 16,058 | 14,468 | 27,399 |
Taxation | (435) | (569) | (2,067) |
Profit for the period from continuing operations | 15,623 | 13,899 | 25,332 |
Total | 15,623 | 13,899 | 25,332 |
Other comprehensive income from continued operations | |||
Exchange differences on translating foreign discontinuing operations | 2,103 | (1,413)
| (339) |
2,103 | (1,413) | (339) | |
Other comprehensive income for the period, net of tax | |||
Total comprehensive income for the period | 17,726 | 12,486 | 24,993 |
Attributable to : | |||
Equity holders of the Company from continuing operations | 15,623 | 13,899 | 16,543 |
Equity holders of the Company from discontinuing operations | - |
1,261 | |
Non-controlling interests | - | - | |
15,623 | 13,899 | 17,804 | |
Total comprehensive income attributable to: | |||
Equity holders of the Company from continuing operations | 17,226 | 12,486 | 16,537 |
Equity holders of the Company from discontinuing operations | - | 1,261 | |
Non-controlling interests | - | - | |
17.226 | 12,486 | 17,798 | |
Earnings per share for profit from continuing operations attributable to the equity holders of the Company | |||
Basic and diluted earnings per share continuing operations (€ per share) (Note 3 ) | 0.043 | 0.041 | 0.074 |
Basic and diluted earnings per share total operations (€ per share) (Note 3 ) | 0.043 | 0.041 | 0.074 |
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
At 30 June 2014
As at 30 June 2014 | As at 30 June 2013 | As at 31 December 2013 | |
€'000 | €'000 | €'000 | |
(unaudited) | (unaudited) | (audited) | |
ASSETS | |||
Non-Current Assets | |||
Property, plant and equipment | 2,692 | 1,381 | 2,601 |
Intangible assets | 39,849 | 23,001 | 32,382 |
Goodwill | 9,019 | 742 | 836 |
Deferred tax assets | 394 | - | 507 |
Other receivables | 7,452 | 9,312 | 8,231 |
Investment in an associate | 12,459 | 11,225 | 11,625 |
Other investments | 51 | - | 51 |
Total Non-Current Assets | 71,916 | 45,661 | 56,323 |
Current Assets | |||
Inventories and work in progress | 5,642 | 6,058 | 6,136 |
Trade receivables | 32,958 | 27,905 | 28,608 |
Other receivables | 3,174 | 2,936 | 2,716 |
Other current assets | 22,465 | 15,615 | 16,730 |
Cash and cash equivalents | 67,780 | 21,502 | 64,194 |
Total Current Assets | 132,019 | 74,016 | 118,384 |
TOTAL ASSETS | 203,935 | 119,677 | 174,707 |
EQUITY AND LIABILITIES | |||
Shareholders' Equity | |||
Ordinary shares | 4,653 | 4,254 | 4,653 |
Share premium | 65,890 | 39,411 | 65,890 |
Other reserves | 5,115 | 5,104 | 5,115 |
Translation reserve | 2,140 | (1,037) | 37 |
Retained earnings | 77,774 | 50,718 | 62,151 |
Total Equity - Capital and Reserves | 155,572 | 98,450 | 137,846 |
Non-Current Liabilities | |||
Borrowings | 21,814 | 10,661 | 21,433 |
Retirement benefit obligations | 283 | 113 | 139 |
Finance lease liabilities | 8 | 16 | 8 |
Other liabilities | 425 | 157 | - |
Provisions for other liabilities and charges | - | 13 | 457 |
Deferred tax liabilities | 872 | 1,981 | 2,954 |
Total Non - Current Liabilities | 23,402 | 12,941 | 24,991 |
Current Liabilities | |||
Trade and other payables | 4,682 | 5,092 | 4,642 |
Income tax payable | 3.668 | 775 | 1,379 |
Taxes payable | 416 | 253 | 439 |
Finance lease liabilities | 13 | 7 | 14 |
Other liabilities | 16,182 | 2,159 | 5,396 |
Total Current Liabilities | 24,961 | 8,286 | 11,870 |
TOTAL EQUITY AND LIABILITIES | 203,935 | 119,677 | 174,707 |
CONSOLIDATED CASH FLOW STATEMENT
For the 6 months ended 30 June 2014
Six months ended 30 June | Six months ended 30 June | Year ended 31 December | |
2014 | 2013 | 2013 | |
€'000 | €'000 | €'000 | |
(unaudited) | (unaudited) | (audited) | |
Cash Flows from Operating Activities | |||
Cash generated from operations (Note 4) | 18,228 | 2,697 | 22,724 |
Interest paid | (1,554) | (324) | (1,701) |
Income tax paid | (115) | (13) | (397) |
Net Cash from Operating Activities | 16,559 | 2,360 | 20,626 |
Cash Flow used in Investing Activities | |||
Acquisition of subsidiary, net of cash acquired | (627) | - | (3,869) |
Cash consideration for fixed asset investments | - | (33) | - |
Purchases of tangible and intangible assets | (12,690) | (6,013) | (16,007) |
Proceeds from sale of tangible and intangible assets | - | - | - |
Interest received | 347 | 6 | 621 |
Net Cash used in Investing Activities | (12,970) | (6,040) | (19,255) |
Cash Flows from Financing Activities | |||
Proceeds from issue of share capital | - | 372 | 28,752 |
Share issue expenses | - | - | (1,502) |
Proceeds from borrowings | - | 12,296 | 24,500 |
Repayment of borrowings | - | (5,022) | (5,022) |
Repayments of obligations under finance leases | (3) | (3) | (13) |
Financing Fees of Senior Secured Term Loan | - | (1,635) | (3,066) |
Net Cash from Financing Activities | (3) | 6,008 | 43,649 |
Net Increase in Cash and Cash Equivalents | 3,586 | 2,328 | 45,020 |
Movement in Cash and Cash Equivalents | |||
Cash and cash equivalents at the beginning of the period | 64,194 | 19,174 | 19,174 |
Exchange gain / (loss) on cash and cash equivalents | - | - | - |
Net increase in cash and cash equivalents | 3,586 | 2,328 | 45,020 |
Cash and Cash Equivalents at the End of the Period | 67,780 | 21,502 | 64,194 |
STATEMENT OF CHANGES IN EQUITY FOR THE PERIOD ENDED 30 JUNE 2014
Attributable to equity holders of the Company | |||||||
Currency |
| ||||||
Share | Share | Other | Translation | Retained |
| ||
Capital | Premium | Reserves | Reserve | Earnings | Total |
| |
€'000 | €'000 | €'000 | €'000 | €'000 | €'000 |
| |
Balance at 1 January 2013 | 4,224 | 39,067 | 5,221 | 376 | 36,679 | 85,567 |
|
Profit for the period | - | - | - | - | 13,899 | 13,899 |
|
Other comprehensive income of the period | - | - | - | (1,413) | - | (1,413) |
|
Total comprehensive income of the period | - | - | - | (1,413) | 13,899 | 12,486 |
|
Increase in Capital | 30 | 344 | - | - | - | 374 |
|
Share issue costs | - | - | (117) | - | 140 | 23 |
|
Total contributions by and distributions to owners of the Company | 4,254 | 39,411 | 5,104 | (1,037) | 50,718 | 98,450 |
|
Balance at 30 June 2013 | 4,254 | 39,411 | 5,104 | (1,037) | 50,718 | 98,450 |
|
Balance at 1 January 2014 | 4,653 | 65,890 | 5,115 | 37 | 62,151 | 137,846 |
|
Profit for the period | - | - | - | - | 15,623 | 15,623 |
|
Other comprehensive income for the period | - | - | - | 2,103 | - | 2,103 |
|
Total comprehensive income for the period | - | - | - | 2,103 | 15,623 | 17,726 |
|
Increase in Capital | - | - | - | - | - | - |
|
Share options lapsed | - | - | - | - | - | - |
|
Total contributions by and distributions to owners of the Company | 4,653 | 65,890 | 5,115 | 2,140 | 77,774 | 155,572 |
|
Balance at 30 June 2014 | 4,653 | 65,890 | 5,115 | 2,140 | 77,774 | 155,572 |
|
NOTES TO THE INTERIM FINANCIAL STATEMENTS
For the 6 months ended 30 June 2014
1 Basis of preparation
The condensed consolidated interim financial information for the 6 months ended 30 June 2014 has been prepared in accordance with International Accounting Standard 34 'Interim Financial Reporting'. The condensed consolidated interim financial information should be read in conjunction with the annual financial statements for the year ended 31 December 2013, which have been prepared in accordance with International Financial Reporting Standards (IFRSs) as adopted by the European Union.
2 Segment information
The following segments are based on the management reports received by the Board of Directors (who are the chief operating decision makers) which are used to make strategic decisions. The Directors consider the business from a product perspective. The main segments are:
Mobile products and services: The main activity of the Group. The Group sells its own mobile software products and services to its clients.
Telecom services (S.a.a.S): The Group combines telecom services with its own software products (e-business and WiFi services) that are then sold on a "software as a service" basis.
Third party goods: The Group resells third party goods, to its customers, mainly comprising mobile accessories.
Transactions between segments are recorded at cost.
The Directors assess the performance of the operating segments based on revenue from external customers and gross profit. The segment information provided to the Directors for the reportable segments for the year ended 31 December 2013 is as follows:
The segment information for the 6 months ended 30 June 2014 is as follows:
Third party goods | Telecom services-S.a.a.S | Mobile products and services | Total | |
€' 000 | €' 000 | €' 000 | €' 000 | |
Revenue from external customers | 2,118 | 4,313 | 40,068 | 46,499 |
Inventory costs | (1,921) | - | - | (1,921) |
Other expenses | - | (1,509) | (10,779) | (12,288) |
Amortisation | - | (1,120) | (4,169) | (5,289) |
Gross Profit | 197 | 1,684 | 25,120 | 27,001 |
Depreciation | - | 53 | 270 | 323 |
Expenditure on tangible fixed assets | - | 64 | 337 | 401 |
Expenditure on intangible fixed assets | - | 100 | 12,189 | 12,289 |
Total assets | 902 | 21,765 | 145,005 | 167,672 |
Total liabilities | 160 | 2,266 | 11,674 | 14,100 |
A further analysis of the Group's revenue for the period ended 30 June 2014 is shown below:
Revenue for the six months ended 30 June 2014 (€'000) | Third party goods | Telecom services (S.a.a.S.) | Mobile products and services | Total |
Consumer mobility services | - | - | 20,125 | 20,125 |
Enterprise mobility licenses & subscriptions | - | - | 9,948 | 9,948 |
Mobile software projects | - | - | 9,995 | 9,995 |
Third party goods | 2,118 | - | - | 2,118 |
Wi-Fi Broadband services | - | 225 | - | 225 |
Software as a Service | - | 4,088 | - | 4,088 |
Total | 2,118 | 4,313 | 40,068 | 46,499 |
The segment information provided to the Directors for the period ended 30 June 2013 is as follows:
Third party goods | Telecom services-S.a.a.S | Mobile products and services | Total | |
€' 000 | €' 000 | €' 000 | €' 000 | |
Revenue from external customers | 373 | 3,641 | 28,015 | 32,029 |
Inventory costs | (320) | - | - | (320) |
Other expenses | - | (2,069) | (8,624) | (10,693) |
Amortisation | - | (1,473) | (2,492) | (3,965) |
Gross Profit | 53 | 99 | 16,899 | 17,051 |
Depreciation | - | 55 | 85 | 140 |
Expenditure on tangible fixed assets | - | 146 | 45 | 191 |
Expenditure on intangible fixed assets | - | 185 | 5,658 | 5,843 |
Total assets | 300 | 12,309 | 43,460 | 56,069 |
Total liabilities | 212 | 2,190 | 8,114 | 10,516 |
A further analysis of the Group's revenue for the period ended 30 June 2013, is shown below:
Revenue for the six months ended 30 June 2013 (€'000) | Third party goods | Telecom services (S.a.a.S.) | Mobile products and services | Total |
Consumer mobility services | - | - | 17,851 | 17,851 |
Enterprise mobility licenses & subscriptions | - | - | 5,818 | 5,818 |
Mobile software projects | - | - | 4,346 | 4,346 |
Third party goods | 373 | - | - | 373 |
Wi-Fi Broadband services | - | 243 | - | 243 |
Software as a Service | - | 3,398 | - | 3,398 |
Total | 373 | 3,641 | 28,015 | 32,029 |
A reconciliation of gross profit to profit before taxation is provided as follows:
Six months ended 30 June | Six months ended 30 June | |
2014 | 2013 | |
€'000 | €'000 | |
(unaudited) | (unaudited) | |
Gross profit for reportable segments | 27,001 | 17,051 |
Other operating income | 3,092 | 1,748 |
Distribution expenses | (2,787) | (1,552) |
Administrative expenses | (6,163) | (3,296) |
Other operating expenses | (4,713) | (149) |
Income from associates | 835 | 728 |
Finance costs (net) | (1,207) | (62) |
Profit before tax | 16,058 | 14,468 |
Revenue from external customers
Six months ended 30 June | Six months ended 30 June | |
2014 | 2013 | |
€'000 | €'000 | |
(unaudited) | (unaudited) | |
Greece | 7,176 | 3,628 |
South Eastern Europe / Eastern Europe | 15,575 | 8,970 |
Western Europe | 2,725 | 437 |
Africa | 1,502 | 4,550 |
Latin America | 8,197 | 6,434 |
North America | 2,134 | 372 |
Asia/Middle East | 9,190 | 7,638 |
Total | 46,499 | 32,029 |
3 Earnings per Share
Basic earnings per share are calculated by dividing the profit after tax attributable to equity holders by the weighted average number of ordinary shares in issue during the period.
Six months ended 30 June | Six months ended 30 June | Year ended 31 December | |
2014 | 2013 | 2013 | |
(unaudited) | (unaudited) | (audited) | |
Profit from continuing operations attributable to equity holders of the Company (€000's) | |||
Profit from total operations attributable to equity holders of the Company (€000's) | 15,623 | 13,899 | 25,332 |
Weighted average number of ordinary shares in issue | 363,107,113 | 339,808,261 | 344,532,666 |
Diluted earnings per share assumes that options and warrants outstanding at 30 June 2014 were exercised at 1 July 2014, for options and warrants where the exercise price was less than the average price of the ordinary shares during the period. On this basis, the calculation of diluted earnings per share is based on the profit attributable to ordinary shareholders divided by 363,107,113 (six months ended 30 June 2013: 339,808,261, year ended 31 December 2013: 344,537,617) ordinary shares.
4 Cash generated from Operations
Six months ended 30 June | Six months ended 30 June | Year Ended 31 December | |
2014 | 2013 | 2013 | |
€'000 | €'000 | €'000 | |
(unaudited) | (unaudited) | (audited) | |
Profit for the period before tax | 16,058 | 14,468 | 27,399 |
Adjustments for: | |||
Profit on disposal of tangible/intangible assets | - | - | - |
Depreciation of property, plant and equipment | 323 | 143 | 381 |
Amortisation of intangible assets | 5,289 | 3,966 | 8,253 |
Movement in provisions | (32) | (70) | 220 |
Share of (profit) of associate | (835) | (728) | (1,161) |
Share-based payments | - | 23 | 33 |
Foreign exchange on operating activities | 2,104 | (1,413) | - |
Finance costs (net) | 1,207 | 318 | 1,080 |
Adjustments for changes in working capital | |||
Decrease in inventory and work in progress | 495 | (1,521) | (1,599) |
Increase in trade receivables | (2,941) | (8,021) | (7,394) |
Increase in other current assets | (5,168) | (4,364) | (5,401) |
(Decrease)/increase in trade and other payables | 1,728 | (104) | 913 |
Cash generated from Operations | 18,228 | 2,697 | 22,724 |
Related Shares:
GBO.L