16th Sep 2015 07:00
16 September 2015
Embargoed until 07:00
Mi-Pay Group plc
('Mi-Pay', the 'Group', or the 'Company')
Interim Results
Mi-Pay Group plc (AIM: MPAY), the leading provider of mobile payment solutions to Mobile Network Operators and Mobile Virtual Network Operators, is pleased to present its unaudited Interim Results for the six months ended 30 June 2015.
Operational Highlights
· The volume of transactions processed in the period increased by 48% in the period versus H1 2014 after adjustment for the terminated client in 2013. (22% before adjustment)
· The trial of full on-line and on-device top up solutions with a major UK Mobile Network is ongoing.
· Contract extensions with our two largest customers have been secured for an additional two years.
· We have continued to deliver high payment success rates and low fraud levels in line with internal targets during the period.
· 38% reduction in headcount over the 12 month period to 30 June 2015
· Delivery of new global data centre infrastructure providing enhanced flexibility, scalability and redundancy across both Europe and Asia Pacific.
Financial Highlights
· Total revenue increased 10% to £1.5 million (H1 2014: £1.4 million).
· Underlying total Revenue (excluding the client terminated in 2013) increased to £1.47 million (H1 2014: £1.11 million) an increase of 33%.
· Gross margin increased to 49% (H1 2014: 45%) following delivery of the internally developed fraud solution.
· General and administration expenses reduced by £0.7 million to £1.2 million (H1 2014: £1.9 million).
· Reduction of Operating loss to £1.1 million for the period (H1 2014: £3.0 million). Significantly reduced Adjusted Operating Loss* of £0.8 million (H1 2014: £1.5 million).
· Raised additional investment funding of £1.75 million in March 2015 (£1.6 million net of costs).
· Cash & cash equivalents as at 30 June 2015 were £3.8 million (H1 2014: £2.2 million).
· Net cash flows from operating activities £0.2 million. (H1 2014: Net cash outflow £2.4 million)
· Basic and diluted loss per share 3 pence (H1 2014: 12 pence loss per share).
Seamus Keating, Chairman of Mi-Pay Group plc commented:
"Following the investment and restructuring in 2014, the Board is pleased to report the improvement in the Group's financial performance. We have continued to see core transaction volumes grow driving increased revenues, primarily from developing our relationships with existing clients. Gross margins have increased as we have insourced our fraud management capability and we have delivered a material reduction in general and administration expenses. These reductions have all combined to deliver a £0.7 million improvement in Adjusted Operating Loss* over the period when compared to the same period in 2014. The continued month by month reduction in losses and cash burn, combined with the £1.75 million new equity investment in March 2015 and £0.3 million research and development tax credit for 2014 (received in August 2015), provides us with a strong cash platform which will enable us to continue to grow and invest and as such we remain on target to deliver positive trading cash flow in 2016"
*Adjusted Operating loss defined as Operating Loss for the period before charging share based payments and non-recurring expenses directly attributable to the listing transaction and subsequent group reorganisation
For further information please contact:
Mi-Pay Group plc | Newgate | Zeus Capital |
Tel: +44 207 112 2129 | Tel: +44 207 653 9850 | Tel +44 20 7533 7727 |
Seamus Keating, Chairman | Robyn McConnachie | Ross Andrews |
John Beale, CFO | Ed Treadwell Tim Thompson | Jamie Peel |
Founded in 2003, Mi-Pay Group plc delivers fully outsourced online and related payment solutions to digital ecommerce clients, primarily in the mobile sector. Mi-Pay provides the infrastructure to enable pre-paid mobile devices to be topped up via a variety of channels such as websites, mobile applications and social media applications, and customers include Mobile Network Operators (MNOs) and Mobile Virtual Network Operators (MVNOs). Mi-Pay sells, integrates and operates its products and solutions on a global basis. For further information, please visit www.Mi-Pay.com or use the contact details above.
Chief Executive Officer's review
H1 2015 Overview
Mi-Pay has delivered significant improvement in H1 2015 trading performance following the investments and restructuring in 2014 and is trading in-line with management's expectations. We have continued to deliver growth in our core proposition of Transaction Services Revenues and have maintained consistent levels of Professional Services Revenues whilst driving improved gross profits and reduced administration expenses.
We are continuing to see the migration of consumers to the direct, online channel and expect this to continue as our clients look to drive more digital volumes. Our ability to provide a market leading payment experience, whilst removing our clients' risks keeps us in a strong position to take advantage of this continuing migration trend.
Strategy
Our strategy is to deliver outsourced online payment solutions, primarily to Mobile Operators enabling them to better serve their pre-paid subscriber base. Our value proposition provides an excellent and complete outsourced end-user experience and where required, indemnifies our clients against fraudulent transactions. Mi-Pay's products also increase revenue through better customer payment experience maximising payment success rates. In addition our products provide an invaluable tool for customer relationship management - reducing churn rates and enabling online payment solutions as a marketing tool. Critically we are payment agnostic and will facilitate across our client base the relevant market leading payment methods, applying our own experience and optimisation techniques to enhance the existing customer experience. This approach both improves the customer journey and future proofs our clients' payment, security and risk management capabilities.
We aim to offer our clients a multi-faceted payment solution to enhance their customer retention strategies. This will enable them to deliver long term direct channel strategies transitioning their customers from traditional unregistered 'card' payment solution, to 'one click', recurring, secure, multi-channel payment solutions. As a result our clients will also be able to market directly to their consumers via our channels, helping them to drive long term value.
Having now been connected to major operators in the UK and Europe we continue to see strong migration onto the digital channel. We are targeting growth in volumes from existing clients as they continue to look for competitive solutions to retain and better manage their consumer bases. The changing world of payments further enhances our position as a consolidator of the market to de-risk our client's future access to their customers.
Asia Pacific is a market of significant potential, where the penetration of consumers with both smartphones and bank accounts is growing to a level of critical mass. The global investments of Visa, MasterCard and subsequent payment experts such as PayPal continue to drive the unbanked consumers to become banked, facilitating our future growth in Asia Pacific and enabling us to engage with clients across the region.
Our solution provides a high value and risk free option to the Mobile Operators, whilst at the same time it provides our payment partners with access to growing markets. In Asia specifically our experience in optimising online payment solutions whilst managing fraud is unique and provides a clear competitive advantage as the market develops.
Operational Review
Trading
Revenue in the half-year amounted to £1.5 million (H1 2014: £1.4 million). However, this masks the loss of a client in 2013 which reduced comparable revenues by £0.2 million. Excluding this client, we delivered a 33% improvement in total revenues.
Our growth was primarily delivered from our existing European clients through the implementation of new services and the natural migration of their consumers to the on-line channel. This delivered transaction volumes above management's expectations.
During H1 2015 we saw strong growth from the ongoing trial of full on-line and on-device top up solutions with a major UK Mobile Network. This trial has proved successful, leading to transaction volumes increasing from 5,000 to the current run-rate of 70,000 per calendar month. The client is now clearly demonstrating a strategic focus on improving the digital experience to drive more consumers toward the digital channel. We are particularly pleased to have delivered top-up services within the client's mobile 'app' and to have delivered new payment methods and channels, such as PayPal and PowaTag, to its customers, thereby further enhancing our mobile wallet and on device solutions.
In the Philippines the Mi-Pay service is live with a major Mobile Operator, but we do not expect a meaningful build-up of transaction revenues until the Mobile Operator launches its marketing campaign, which we currently understand will be commencing later this year.
The successful delivery of our internal fraud engine resulted in a 4% improvement in gross margins for the period, with no adverse impact to our levels of fraud incurred. In addition the business restructure delivered a £0.7 million reduction in general and administration costs, which has enabled us to materially reduce our loss from continuing operations to £1.0 million for the 6 months ended 30 June 2015 (£2.8 million for the 6 month period ended 30 June 2014 which, as noted below included £1.2 million of exceptional costs related to the listing on AIM).
Investment in the Business
Despite the reduction in headcount, we have continued to invest in the Mi-Pay infrastructure, solutions and products. During the period we:-
· Delivered new solutions to our clients that enable top-up payment via mobile Applications and on device solutions.
· Integrated with PowaTag to enable consumers to top up their credit via QR codes.
· Continued to develop new payment solutions focusing on social media and next generation payment methods.
· Designed and built a new global Data Centre infrastructure, supported by the next generation IBM Softlayer technology. This has delivered live service from August 2015 and provides:-
o Dual data centres in Europe and Asia to support regional growth.
o Enhances redundancy and fail over capability for all of our clients.
o Real flexibility for global growth and the ability to efficiently migrate our solution anywhere globally as required.
· Continued to achieve historic low fraud levels and improved top-up success rates for our clients. We are also pleased that the implementation of our internal fraud management engine has not negatively impacted performance. We continue to invest in developing software and fraud management capabilities which enable us to enhance both business performance and intellectual property.
· Invested in our platform security to successfully deliver the enhanced requirements of PCI:DSS level 1 compliance for the 6th consecutive year. Critically this is across our new global infrastructure. (July 2015)
· Maintained a consistent level of research and development expenditure
Financial Review
Six months ended 30 June 2015 | Six months ended 30 June 2014 | Year ended 31 Dec 2014 | ||||
£ | £ | £ | ||||
Transaction Services Revenue | 1,111,359 | 1,002,781 | 2,033,961 | |||
Professional Services Revenue | 388,713 | 355,630 | 665,354 | |||
Revenue | 1,500,072 | 1,358,411 | 2,699,315 | |||
Lost contract | (26,587) | (246,472) | (342,870) | |||
Underlying Revenue | 1,473,485 | 1,111,939 | 2,356,445 | |||
Gross profit | 736,229 | 613,855 | 1,203,710 | |||
Gross profit % | 49% | 45% | 45% | |||
Operating loss | (1,115,551) | (3,012,373) | (4,714,121) | |||
Share-based payment | 202,473 | 76,115 | 298,419 | |||
Exceptional items - listing costs | - | 1,166,517 | 1,166,816 | |||
Other non-recurring costs | 84,461 | 303,324 | 390,585 | |||
Adjusted Operating loss | (828,617) | (1,466,416) | (2,858,301) | |||
Loss for the period/year from continuing operations | (1,005,961) | (2,837,802) | (4,317,643) | |||
Net cash flow from operating activities | 186,048 | (2,440,747) | (3,114,079) | |||
Cash flow from financing | 1,613,495 | 849,089 | 832,589 | |||
Cash and cash equivalents | 3,756,283 | 2,215,085 | 2,002,698 | |||
Basic and diluted loss per ordinary share | (3)p | (12)p | (15)p |
During the six month period to 30 June 2015 and in comparison to the six month period to 30 June 2014:
· We have seen improvement in both our Transactions Services and our Professional Service gross margin, delivering an overall 4% improvement. This was directly attributed to the delivery of our in house fraud solution and a more efficient project delivery model. Additional opportunities exist to increase these further through:-
o Growth in transaction volume driving natural efficiencies with better supplier terms.
o Growth in transaction volumes and a wider roll out of our products enabling us to further mitigate fraud risks.
o A change in mix towards higher margin business.
· General and administration costs reduced by £0.7 million, as we resized the business and successfully restructured the delivery model. We have continued to deliver the same levels of growth and revenues, including the enhancement of our solutions despite the headcount reductions.
· In line with expectation we incurred £0.1 million non-recurring restructuring costs during the period.
The Group ended the period with £3.8 million in cash and cash equivalents (£2.2 million at 30 June 2014), noting that of this balance £2.3 million related to the operation of managing client payments (£1.1 million at 30 June 2014). We were pleased to deliver a small but positive net cash flow from operating activities during the period of £0.2 million (£2.4 million net cash outflow for the 6 months ended 30 June 2014), primarily due to the reduced losses and the more efficient management of working capital arising from improvements in the settlement times of client monies.
Additionally, in August 2015 the Group received £0.3 million for research and development tax credits relating to the 12 month period to 31 December 2014. This increase to our cash and cash equivalents will, the Directors believe, provide the Group with sufficient funds to continue to invest and organically grow the business towards achieving our target of being cash positive in 2016.
Fundraising
On 9 March 2015, the Group completed further investment for working capital raising £1.75 million (before expenses) through the issue and allotment of 7,608,696 ordinary shares at 23 pence each.
Employees
We recognise that the performance achieved in this period would not have been possible without the support and continued dedication of our staff who have supported the new delivery model and continued to deliver solutions to our clients, support the strong transaction growth and develop improved, secure technologies despite the restructure during the period. They are our most valuable resource and we would like to thank them for their efforts.
Outlook
Mi-Pay has made significant progress towards delivering its short term objective of becoming cash generative in 2016. Having invested heavily in 2014 the benefits of this are now being demonstrated in the Groups performance at every level with increased revenues, gross profits and reduced administrative expenses. We expect to continue to reduce cash burn on a month-by-month basis, see continued revenue growth from all of our clients and continue to improve our gross margins.
Continued investment into our fraud management capabilities and delivery in 2015 of a flexible, security compliant global infrastructure environment, will provide us with a platform to grow more effectively and with greater stability. Our focus for the rest of 2015 and 2016 is to achieve profitability, continue to support and grow our existing client bases and deliver new clients, specifically targeting the increasing need for more mobile and social media based payment experiences in a safe, secure and fully managed environment.
The Board remains confident that our total market opportunity continues to increase as the on-line payments market expands globally, and our growing relationship with all of our clients keeps us in a strong position to take advantage of this. The key market of Asia remains an opportunity and one that we expect to deliver growth for us over the longer term.
Michael Dickerson | Seamus Keating |
CEO | Chairman |
Consolidated Statement of Comprehensive Income For the period of six months ended 30 June 2015 | |||||||
Six months ended 30 June 2015 | Six months ended 30 June 2014 | Year ended 31 December 2014 | |||||
Note | £ | £ | £ | ||||
Revenue | 1,500,072 | 1,358,411 | 2,699,315 | ||||
Cost of sales | (763,843) | (744,556) | (1,495,605) | ||||
Gross profit | 2 | 736,229 | 613,855 | 1,203,710 | |||
Administrative expenses | |||||||
General and administration | (1,218,696) | (1,913,369) | (3,116,789) | ||||
Research and development | (349,569) | (361,470) | (1,117,915) | ||||
Depreciation and amortisation | (81,042) | (108,757) | (217,892) | ||||
Share-based payment | (202,473) | (76,115) | (298,419) | ||||
Exceptional items - listing costs | 3 | - | (1,166,517) | (1,166,816) | |||
Total administrative expenses | (1,851,780) | (3,626,228) | (5,917,831) | ||||
Operating loss | (1,115,551) | (3,012,373) | (4,714,121) | ||||
Finance income | 1,031 | 8,100 | 19,142 | ||||
Finance expense | (471) | (107,618) | (124,792) | ||||
Loss before taxation | (1,114,991) | (3,111,891) | (4,819,771) | ||||
Taxation | 4 | 109,030 | 274,089 | 502,128 | |||
Loss for the period/year from continuing operations | (1,005,961) | (2,837,802) | (4,317,643) | ||||
Other Comprehensive expense for the year | |||||||
Exchange differences on translation of foreign operations | (1,927) | - | (3,838) | ||||
Loss and total comprehensive expense for period attributable to the owners of the parent | (1,007,888) | (2,837,802) | (4,321,481) | ||||
Basic and diluted loss per ordinary share for continuing operations | 5 | (3)p | (12)p | (15)p | |||
| |||||||
The notes on pages 12 to 14 form part of these financial statements.
| |||||||
| |||||||
Consolidated Statement of Financial Position | |||||||||
As at 30 June 2015 | |||||||||
| |||||||||
Six months ended 30 June 2015 | Six months ended 30 June 2014 | Year ended 31 December 2014 | |||||||
Note | £ | £ | £ | ||||||
ASSETS | |||||||||
Non-current assets | |||||||||
Other non-current financial assets | - | 166,669 | - | ||||||
Property, plant and equipment | 275,197 | 415,195 | 310,281 | ||||||
Deferred tax asset | - | 1,413 | - | ||||||
Total non-current assets | 275,197 | 583,277 | 310,281 | ||||||
Current assets | |||||||||
Trade and other receivables | 6 | 966,705 | 1,200,376 | 759,143 | |||||
Current tax | 451,512 | 387,565 | 339,333 | ||||||
Cash and cash equivalents | 3,756,283 | 2,215,085 | 2,002,698 | ||||||
Other current financial assets | - | 333,332 | - | ||||||
Total current assets | 5,174,500 | 4,136,358 | 3,101,174 | ||||||
Total assets | 5,449,697 | 4,719,635 | 3,411,455 | ||||||
LIABILITIES | |||||||||
Current liabilities | |||||||||
Trade and other payables | 7 | (3,866,172) | (2,651,806) | (2,636,010) | |||||
Obligations under finance lease | (66,000) | (66,000) | (66,000) | ||||||
Total current liabilities | (3,932,172) | (2,717,806) | (2,702,010) | ||||||
Non-current liabilities | |||||||||
Obligations under finance lease | (132,000) | (181,500) | (165,000) | ||||||
Total non-current liabilities | (132,000) | (181,500) | (165,000) | ||||||
Total liabilities | (4,064,172) | (2,899,306) | (2,867,010) | ||||||
Net assets | 1,385,525 | 1,820,329 | 544,445 | ||||||
Equity | |||||||||
Share capital | 4,159,323 | 3,401,992 | 3,398,453 | ||||||
Share premium | 1,403,923 | 529,268 | 518,298 | ||||||
Share options reserve | 500,892 | 76,115 | 298,419 | ||||||
Reverse acquisition reserve | 6,920,115 | 6,920,115 | 6,920,115 | ||||||
Merger reserve | 6,808,742 | 6,808,742 | 6,808,742 | ||||||
Retained deficit | (18,407,470) | (15,915,903) | (17,399,582) | ||||||
Total equity attributable to the equity shareholders of the parent | 1,385,525 | 1,820,329 | 544,445 | ||||||
The notes on pages 12 to 14 form part of these financial statements. | |||||||||
Approved by the Board of Directors and authorised for issue on 15 September 2015 | |||||||||
Michael Clay Dickerson | |||||||||
Chief executive officer
| |||||||||
| |||||||||
Consolidated Statement of Cash Flows | ||||||||||
For the period of six months ended 30 June 2015 | ||||||||||
Six months ended 30 June 2015 | Six months ended 30 June 2014 | Year ended 31 Dec 2014 | ||||||||
Note | £ | £ | £ | |||||||
Cash flows from operating activities | ||||||||||
Loss before tax from continuing operations | (1,114,991) | (3,111,891) | (4,819,771) | |||||||
Adjusted for: | ||||||||||
Depreciation | 81,042 | 108,757 | 217,892 | |||||||
Finance income | (1,031) | (8,100) | (19,142) | |||||||
Finance expense | 471 | 107,618 | 124,792 | |||||||
Share based payment | 202,473 | 1,006,651 | 1,228,955 | |||||||
(Increase) / decrease in trade and other receivables | (207,562) | 576,080 | 1,017,302 | |||||||
Increase / (decrease) in trade and other payables | 1,228,235 | (1,122,740) | (1,138,536) | |||||||
Adjusted loss from operations after changes in working capital | 188,637 | (2,443,625) | (3,388,508) | |||||||
Interest received | 1,031 | 8,100 | 19,142 | |||||||
Interest paid | (471) | (334) | (17,508) | |||||||
Income taxes (paid) / received | (3,149) | (4,888) | 272,795 | |||||||
Net cash flows from operating activities | 186,048 | (2,440,747) | (3,114,079) | |||||||
Cash flows from investing activities | ||||||||||
Cash acquired on acquisition | - | 2,808,149 | 2,808,149 | |||||||
Redemption of loan notes receivable | - | 83,333 | 564,999 | |||||||
Purchase of property, plant and equipment | (45,958) | (41,136) | (45,357) | |||||||
Net cash flows from investing activities | (45,958) | 2,850,346 | 3,327,791 | |||||||
Cash flows from financing activities | ||||||||||
Proceeds from issue of share capital, net of issue costs | 1,646,495 | 700,000 | 700,000 | |||||||
Issue of debt and convertible debt, net of issue costs | - | 198,589 | 198,589 | |||||||
Finance lease payments | (33,000) | (49,500) | (66,000) | |||||||
Net cash flows from financing activities | 1,613,495 | 849,089 | 832,589 | |||||||
Net increase in cash and cash equivalents | 1,753,585 | 1,258,688 | 1,046,301 | |||||||
Cash and cash equivalents at beginning of period | 2,002,698 | 956,397 | 956,397 | |||||||
Cash and cash equivalents at end of period | 3,756,283 | 2,215,085 | 2,002,698 | |||||||
Consolidated Statement of Changes in Equity | |||||||||||||||||
For the period of six months ended 30 June 2015 | |||||||||||||||||
For the period ended 30 June 2015 | Share capital | Share premium | Treasury and ESOP share reserve | Convertible debt option reserve |
Share options reserve |
Reverse acquisition reserve |
Merger reserve |
Retained deficit |
Total | ||||||||
£ | £ | £ | £ |
£ |
£ |
£ |
£ | £ | |||||||||
At 1 January 2015 | 3,398,453 | 518,298 | - | - | 298,419 | 6,920,115 | 6,808,742 | (17,399,582) | 544,445 | ||||||||
Loss for the period from continuing operations | - | - | - | - | - | - | - | (1,005,961) | (1,005,961) | ||||||||
Other comprehensive expense for the period | - | - | - | - | - | - | - | (1,927) | (1,927) | ||||||||
Placing of new ordinary shares in the period | 760,870 | 885,625 | - | - | - | - | - | - | 1,646,495 | ||||||||
Share-based payment | - | - | - | - | 202,473 | - | - | - | 202,473 | ||||||||
At 30 June 2015 | 4,159,323 | 1,403,923 | - | - | 500,892 | 6,920,115 | 6,808,742 | 18,407,470 | 1,385,525 | ||||||||
| |||||||||||||||||
| |||
Consolidated Statement of Changes in Equity
For the period of six months ended 30 June 2015
For the period ended 30 June 2014 | Share capital | Share premium | Treasury and ESOP share reserve | Convertible debt option reserve | Share options reserve | Reverse acquisition reserve | Merger reserve | Retained deficit | Total | |||
£ | £ | £ | £ | £ | £ | £ | £ | £ | ||||
At 1 January 2014 | 586,523 | 10,173,434 | (11,146) | 817,548 | - | - | - | (13,306,991) | (1,740,632) | |||
Loss for the period from continuing operations | - | - | - | - | - | - | - | (2,837,802) | (2,837,802) | |||
Share capital issued pre-acquisition | 142,916 | 1,785,717 | - | (751,329) | - | - | - | 173,817 | 1,351,121 | |||
ESOP and remaining convertible loans conversion | - | - | 11,146 | (66,219) | - | - | - | 55,073 | - | |||
Reverse takeover acquisition | (729,439) | (11,959,151) | - | - | - | 14,989,579 | - | - | 2,300,989 | |||
Merger reserve | 2,191,258 | - | - | - | - | (9,000,000) | 6,808,742 | - | - | |||
AimShell Acquisitions plc existing and additional placing shares | 1,210,734 | 529,268 | - | - | - | - | - | - | 1,740,002 | |||
Share-based payment | - | - | - | - | 76,115 | 930,536 | - | - | 1,006,651 | |||
At 30 June 2014 | 3,401,992 | 529,268 | - | - | 76,115 | 6,920,115 | 6,808,742 | (15,915,903) | 1,820,329 | |||
Consolidated Statement of Changes in Equity | ||||||||||||
For the year ended 31 December 2014 | ||||||||||||
For the year ended 31 December 2014 | Share capital | Share premium | Treasury and ESOP share reserve | Convertible debt option reserve | Share options reserve | Reverse acquisition reserve | Merger reserve | Retained deficit | Total | |||
£ | £ | £ | £ | £ | £ | £ | £ | £ | ||||
At 1 January 2014 | 586,523 | 10,173,434 | (11,146) | 817,548 | - | - | - | (13,306,991) | (1,740,632) | |||
Loss for the year from continuing operations | - | - | - | - | - | - | - | (4,317,643) | (4,317,643) | |||
Other comprehensive expense for the year | - | - | - | - | - | - | - | (3,838) | (3,838) | |||
Share capital issued pre-acquisition | 142,916 | 1,785,717 | - | (751,329) | - | - | - | 173,817 | 1,351,121 | |||
ESOP and remaining convertible loans conversion | - | - | 11,146 | (66,219) | - | - | - | 55,073 | - | |||
Reverse takeover acquisition | (729,439) | (11,959,151) | - | - | - | 14,989,579 | - | - | 2,300,989 | |||
Merger reserve | 2,191,258 | - | - | - | - | (9,000,000) | 6,808,742 | - | - | |||
AimShell Acquisitions plc existing and additional placing shares | 1,207,195 | 518,298 | - | - | - | - | - | - | 1,725,493 | |||
Share-based payment | - | - | - | - | 298,419 | 930,536 | - | - | 1,228,955 | |||
At31 December2014 | 3,398,453 | 518,298 | - | - | 298,419 | 6,920,115 | 6,808,742 | (17,399,582) | 544,445 | |||
Notes to the Financial Statements
1 Basis of preparation
The unaudited interim financial statements have been prepared on the basis of the accounting policies expected to apply for the financial year to 31 December 2015 and in accordance with recognition and measurement principles of International Financial Reporting Standards (IFRSs) as endorsed by the European Union. The accounting policies applied in the preparation of these interim financial statements are consistent with those used in the financial statements for the year ended 31 December 2014. These financial statements are unaudited, have not been reviewed by the Group's auditors, and do not constitute statutory accounts within the meaning of the Companies Act 2006.
The interim financial statements do not include all of the information required for full annual financial statements and do not comply with all of the disclosures in IAS34 'Interim Financial Reporting'. Accordingly while the interim financial statements have been prepared in accordance with IFRS they cannot be construed as being in full compliance with IFRS.
The financial information for the year ended 31 December 2014 does not constitute the full statutory accounts for that period. The Annual Report and Accounts for 31 December 2014 have been filed with the Registrar of Companies. The Independent Auditors' Report on the Annual Report and Accounts for 2014 was unqualified and did not include references to any matters which the auditors drew attention to by way of emphasis without qualifying their report and did not contain statements under Section 498(2) or 498(3) of the Companies Act 2006.
2 Segmental analysis
The chief operating decision maker has been identified as the Chief Executive Officer (CEO) of the group. The chief operating decision maker is responsible for regularly assessing the performance of the group's operating segments and performing the function of allocating resources. To assist the chief operating decision maker in this process, internally generated reporting is prepared for each operating segment.
The group has two operating segments that it reports on. These operating segments are:
· Transaction Services Revenues: This segment generates revenue from the processing of transactions on behalf of clients and is Mi-Pay Group plc's core business.
· Professional Services Revenues: This segment generates revenue from the development, delivery and hosting of our platform and client solutions.
The CEO assesses the performance of the operating segments based on revenue and gross profit. The CEO uses these measures to assess performance because they are quick to analyse and directly relevant to evaluating the results of each segment. ¹
Both segments are continuing operations and results are as follows:
Operating Segments
| |||||
30.06.15 | 30.06.14 | 31.12.14 | |||
£ | £ | £ | |||
Transaction Services Revenue | 1,111,359 | 1,002,781 | 2,033,961 | ||
Professional Services Revenue | 388,713 | 355,630 | 665,354 | ||
_______ | _______ | _______ | |||
Total revenue | 1,500,072 | 1,358,411 | 2,699,315 | ||
Transaction services cost of sales Professional services cost of sales | 670,071 93,772 | 643,913 100,643 | 1,295,685 199,920 | ||
_______ | _______ | _______ | |||
Total cost of sales |
763,843 |
744,556 |
1,495,605 | ||
Transaction services gross profit Professional services gross profit | 441,288 294,941 | 358,868 254,987 | 738,276 465,434 | ||
Total gross profit | _______
736,229 | _______
613,855 | _______
1,203,710 | ||
Transaction services gross profit % Professional services gross profit % | ________
40% 76% | ________
36% 72% | ________
36% 70% | ||
Total gross profit % | _______
49% | _______
45% | _______
45% | ||
________
| ________
| ________
| |||
¹ There is no inter segment trading and assets and liabilities are not allocated to segments.
3 Exceptional items - acquisition costs
For the period ended 30 June 2014 and the year ended 31 December 2014, there is a line item 'Exceptional items - acquisition costs' included within administrative expenses. This includes £930,536 arising from the deemed share based-payment resulting from the reverse acquisition. It also includes those deal costs amounting to £235,981 that have been expensed to Mi-Pay Ltd directly.
4 Taxation
30.06.15 | 30.06.14 | 31.12.14 | |
Current tax expense/(credit) | |||
Tax credits on R&D expenses | (112,179) | (107,670) | (339,333) |
Adjustment for under provision in prior period | - | (169,895) | (169,895) |
(112,179) | (277,565) | (509,228) | |
Foreign Tax | |||
Current tax on foreign income for the year | 3,149 | 2,063 | 7,100 |
Deferred Tax Deferred Tax recognised in subsidiary |
- |
1,413 |
- |
Total tax credit | (109,030) | (274,089) | (502,128) |
5 Loss per share
30.06.15 | 30.06.14 | 31.12.14 | |
Loss for the year | (1,005,961) | (2,837,802) | (4,317,643) |
Weighted-average shares outstanding | 38,776,750 | 23,284,658 | 28,672,556 |
Basic EPS (pence) | (3) | (12) | (15) |
Diluted EPS (pence) | (3) | (12) | (15) |
The numerators shown above represent the total loss from continuing operations for the period or year.
The weighted-average number of common shares outstanding (the denominators of the earnings-per-share [EPS] calculation) during the period to 30 June 2014 and the year ended 31 December 2014, the period/year in which the reverse acquisition took place, have been calculated by adding together the following:
· The number of common shares outstanding from the beginning of the period (01 January 2014) to the acquisition date (29 April 2014) is computed on the basis of the weighted-average number of common shares of the legal acquiree (accounting acquirer) outstanding during the period, multiplied by the exchange ratio established in the acquisition agreement.
· The number of common shares outstanding from the acquisition date to the end of the period/year is the weighted average number of common shares of the legal acquirer (the accounting acquiree) outstanding during that period.
The weighted-average number of common shares outstanding (the denominator of the earnings-per-share [EPS] calculation) during the period to 30 June 2015 has been calculated by simply using the weighted average number of common shares of the legal acquirer (the accounting acquiree) outstanding during the period.
Since the Company was in a loss making position for all three periods presented, there was no difference between the weighted average number of shares used to calculate basic and diluted net loss per share.
6 |
Trade and other receivables | ||||
30.06.15 | 30.06.14 | 31.12.14 | |||
£ | £ | £ | |||
Trade receivables | 114,416 | 185,748 | 227,388 | ||
Less: provision for impairment of trade receivables | - | (17,210) | (13,132) | ||
_______ | _______ | _______ | |||
Trade receivables - net |
114,416 |
168,538 |
214,256 | ||
Client receivables | 749,960 | 755,698 | 357,221 | ||
Prepayments | 63,861 | 101,467 | 92,075 | ||
Other receivables | 38,468 | 174,673 | 95,591 | ||
_______ | _______ | _______ | |||
Total trade and other receivables | 966,705 | 1,200,376 | 759,143 | ||
________ | ________ | ________ |
7 | Trade and other payables | |||
30.06.15 | 30.06.14 | 31.12.14 | ||
£ | £ | £ | ||
Trade payables | 173,066 | 409,080 | 282,103 | |
Client payables | 3,068,999 | 1,941,614 | 1,852,897 | |
Accruals | 387,549 | 278,352 | 366,659 | |
Deferred income | 91,509 | 17,696 | 13,210 | |
Other payables - tax and social security payments | 137,269 | (21,120) | 98,280 | |
Other Payables | 7,780 | 26,184 | 22,861 | |
_______ | _______ | _______ | ||
Total trade and other payables | 3,866,172 | 2,651,806 | 2,636,010 | |
________ | ________ | ________ |
Related Shares:
MPAY.L