30th Sep 2015 07:00
InternetQ plc - Interim ResultsInternetQ plc - Interim Results
PR Newswire
London, September 29
For immediate release 30 September 2015
INTERNETQ PLC
('InternetQ', the 'Group' or the 'Company')
INTERIM RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2015
InternetQ plc (LSE-AIM: INTQ), a leading provider of mobile marketing and digital entertainment solutions for mobile network operators and brands, announces its unaudited interim results for the six months ended 30 June 2015.
Highlights
Revenue up 10% to €72.1 million (H1 2014: €65.7 million) B2B (mobile marketing) total revenue up 8% to €55.5 million (H1 2014: €51.5 million) while Minimob smartphone ad-serving revenues increased by 400% to €35 million (H1 2014: €7 million) B2C (digital entertainment) revenue up 16% to €16.5million (H1 2014: €14.2 million) Gross profit up 24% to €17.5 million (H1 2014: €14.1 million) with gross margin increasing from 21% to 24.3% EBITDA (adjusted) up 34% to €13.1 million (H1 2014: €9.8 million) EBITDA margins further improved in both B2B and B2C, supported by healthy growth in gross margins and operating leverage Profit before tax (adjusted) up 24% to €7.4 million (H1 2014: €6 million) Profit after tax (adjusted) up 24% to €6.7 million (H1 2014: €5.4 million) Earnings per share up 50% to €0.12 (H1 2014: €0.08) Earnings per share (adjusted) up 21% to €0.17 (H1 2014: €0.14) Cash flow from operations €7.8 million (H1 2014: €8.3 million) Cash and cash equivalents up 28% to €15.8 million as at 30 June 2015 (H1 2014: €12.3 million)B2B – Mobile marketing
Strong performance in B2B business, fuelled by an increase in Minimob’s direct and performance-based advertising client base Continued successful global, direct and agency led brand advertiser onboarding, including China-based UC Browser, Baidu, BBM, NetDragon, HotelQuickly, WeChat, Gumtree and Samsung Continued shift in Group’s focus and investment to high growth, high margin Minimob platform; away from the legacy and low-margin aggregation business Strong growth across Europe, Asia and the Americas, with revenues up 46% in Latin America to €17.5 million (H1 2014: €12 million)B2C – Digital entertainment
Akazoo remains among the very few players in the space delivering positive EBITDA due to pay-only business model Post period c.€17 million (£12 million) cash investment from Penta Capital and Toscafund to drive new high-profile partnerships and accelerate future growth Integration of R&R Music proceeding to plan, with consolidation taking place in H2 2015 Expected impact of up to €(3)m in FY2015 EBITDA largely reflecting integration with Akazoo’s business and systems and investment in more ambitious growth plans of the combined entityOutlook
On track to achieve FY2015 market expectations ex-acquisitions (R&R Music), with revenue anticipated to show a second half seasonal weightingCommenting on the results, Panagiotis Dimitropoulos, Founder and Chief Executive Officer of InternetQ said:
“We are rapidly gaining market share in this fast-moving app-related advertising space, which industry analysts predict will triple in size in the coming three years. The landmark release of self-service features on our Minimob platform, along with ongoing platform upgrades and our truly global reach, will allow us to further capitalise on the app economy’s growth trajectory, free from the challenges display advertising is facing and that plague some of the generalist competitors.
“At the same time, in July, our Akazoo business received significant external funding and a private equity stamp of approval that will accelerate its growth, enhance its leading position in underserved geographies, attract new commercial partners and soon claim a commensurate valuation to those of the two industry leaders.
“InternetQ is committed to its vision to lead and grow in the fast-paced technology space by seizing the opportunities ahead.”
Panagiotis Dimitropoulos and Veronica Nocetti, Chief Executive Officer and Chief Financial Officer at InternetQ, along with Apostolos Zervos, Chief Executive Officer of the recently enlarged Akazoo business, will host a conference call for analysts and investors to discuss the results, commencing at 8.30 am BST on Wednesday 30 September 2015.
Dial in details are as follows:
Conference ID: 45668697
United Kingdom: 08002798756
International Dial-in: +44 (0) 145 2322581
An audio webcast will also be available through the URL link http://wcc.webeventservices.com/r.htm?e=1057506&s=1&k=E480464D546B8C6320573453A0B7C9C0
Change in registered UK address:
InternetQ PLC’s registered address in the UK has moved from St. Botolph Building, 138 Houndsditch, London EC3A 7AR to 8 Clifford Street, London W1S 2LQ.
For further details:
InternetQ Tel: +44 (0) 20 3519 5250
Panagiotis Dimitropoulos, CEO and Founder Tel: +30 (697) 811 7520
Veronica Nocetti, Chief Financial Officer Tel: +30 (694) 420 5275
FTI Consulting LLP
Charles Palmer / Chris Lane / Nicola Krafft / Karen Tang Tel: +44 (0)20 3727 1000
RBC Capital Markets
Pierre Schreuder / Ema Jakasovic Tel: +44 (0)20 7653 4000
Canaccord Genuity
Simon Bridges / Emma Gabriel Tel: +44 (0)20 7523 8000
About InternetQ plc:
InternetQ is a leading digital content and mobile marketing services company with operations spanning Asia, Europe, Africa and the Americas. It offers proprietary technology platforms to help mobile network operators, brands, and media companies to conduct targeted, interactive and measurable marketing initiatives on mobile devices. Its mobile value added services include Akazoo, which allows consumers to purchase digital music content and Minimob, its smart mobile marketing and advertising platform to conduct effective and measurable campaigns on mobile phones and achieve user engagement and app monetization. All of InternetQ’s products are underpinned by the rapid global growth in smart devices and the thriving app economy.
InternetQ is a publicly traded company listed on the AIM market of the London Stock Exchange, under the symbol INTQ. For investor related queries, please email: [email protected]
ENDS
Chief Executive Officer’s Review
I am pleased to report this solid set of results for the first half of 2015, with double-digit revenue growth and a strong EBITDA performance.
The investment of over €25m to-date in the Minimob platform is paying off, delivering high growth, high margin revenues and positioning us as leaders in the very exciting app-related advertising market. Our proprietary bespoke platform differentiates us from emerging competitors and is a major USP for our mobile advertising sales efforts and client wins.
We can now confidently say that across our platform suite we possess solid technological foundations and marketing/sales personnel and expertise to rapidly increase our market share in highly attractive, carefully chosen market segments. Our recent decision to reduce investment and subsequent focus in lower priority areas is a testament to our proven ability to navigate industry trends and take action when and where necessary, so as to deliver sustainable high growth and cash flow to our shareholders for the years to come.
B2B – Mobile marketing
The Group’s B2B division has performed strongly in the first six months of the current financial year. The managed transition away from the legacy, lower-margin aggregation business is now well progressed and InternetQ is benefitting from its focus on the high growth, high margin Minimob platform. Growth has been fuelled by an increase in Minimob’s direct advertising revenue and the continued expansion of the performance-based advertising client base. During the period, the Group has successfully deployed Minimob with China-based global advertisers, including UC Browser and Baidu, direct advertisers, including BBM, NetDragon and HotelQuickly and agency-led brand advertisers, including WeChat, Gumtree and Samsung. Minimob’s smartphone ad-serving revenues have also grown strongly, increasing from €7 million in H1 2014 to €35 million for the current half. Continued progress has been achieved in developing mobile marketing partnerships with MNOs in several geographies, with Latin America delivering a 46% increase in total revenue to €17.5 million (H1 2014: €12 million).
B2C – Digital entertainment
The Group’s B2C division has continued to grow strongly. Akazoo, the Group's popular subscription-based music streaming service, has produced positive EBITDA and, with its pay-only business model, is highly differentiated in the marketplace. Post period end, the Group successfully completed a strategic investment into Akazoo by a consortium led by Toscafund Asset Management LLP and Penta Capital LLP, consisting of a c. €17 million (£12 million) cash investment into the UK registered entity that will hold the Akazoo business, operations and platform. At the same time, shareholders of R&R Music Ltd, a London-based IP/patent-powered music recommendation and user profiling technology company, have agreed to contribute their business to the new Akazoo group. The cash investment will be used to grow Akazoo’s operations and footprint and expand the new entity’s proposition across new verticals through continued development of the Akazoo platform and R&R Music’s technologies. Based on the subscription terms of the new investment, the implied post-money valuation of the enlarged Akazoo business (including R&R Music) as at 9 July 2015 was approximately €104 million, with InternetQ holding c. 69.1% of the shares, while Tosca Penta Music and R&R Music’s founders and existing investors hold the remaining shares.
With this investment completed, Akazoo is now cash self-sufficient. The integration of R&R Music is proceeding to plan with the restructuring of the enlarged business across Europe well progressed and expected to be completed in the second half of this financial year. The Group anticipates an impact of up to €(3) million in FY2015 EBITDA, largely reflecting the integration of the Akazoo business and investment to deliver the growth plans of the combined entity.
Outlook
We have made a solid start to 2015 and continue to see further growth opportunities in the fast moving mobile marketing and music streaming sectors.
Our B2B division is well placed to directly benefit from the global shift in mobile advertising towards app-related campaigns, expected to be worth c. US$30 billion in 2015, and due to further triple in the next three years, contributing over 70% of the total mobile ad spend growth globally. Minimob’s growth potential will be further enhanced by the introduction of new programmatic campaigns, self-service campaign planning and an increase in proprietary data which will drive optimisation going forward.
The €17 million cash investment into Akazoo by a Toscafund Asset Management LLP and Penta Capital LLP led consortium, outside the period end, will enable the B2C business to further develop its platform and R&R Music’s technologies, accelerating its growth across new verticals. This will be further supported by the market shift away from freemium models towards pay-only music streaming services, opening up new markets for growth.
For the full year, the Board remains confident of meeting market expectations, prior to the impact of the R&R Music acquisition, with a strong strategy and offering in place to continue to drive its expansion. It is anticipated that revenue will show a second half seasonal weighting in line with that seen in prior years.
Financial review
Group revenues increased by 10% in the first half of 2015 to €72.1 million (H1 2014: €65.7 million), with both segments delivering robust sales growth. Revenues from B2B activities grew by 8% to €55.5 million (H1 2014: €51.5 million) and revenues from B2C grew by 16% to €16.5 million (H1 2014: €14.2 million). InternetQ’s revenues continue to be spread across a broad range of growth markets – 34.3% from Europe, 32% from Asia, 24% from the Americas, 9.4% from the Middle East & Africa. Operations continue to be managed and coordinated from existing locations.
Adjusted EBITDA (after adjustment for share based payments and acquisition costs amounting to €0.8 million) grew by 34% to €13.1 million (H1 2014: €9.8 million), a margin of 18% (H1 2014: 15%). Profit after tax for the half year increased to €6.7 million compared to €5.4 million for H1 2014, despite the increasing amortisation of intangibles and a one-off, unrealised currency movement on intercompany balances between the UK holding company and Euro denominated subsidiaries. As in previous periods, these gains and losses are unlikely to be realised but led to a non-cash P&L adjustment.
Investment in the Akazoo, Minimob platforms and related applications resulted in capital expenditure for the half year ended 30 June 2015 of €5.6 million, a decrease from the previous year (H1 2014: €7.1 million). A slightly larger amount will be invested in the second half and cash will continue to improve.
Cash from operations was €7.8 million, reflecting the strong underlying financial performance. Investing activities comprised €5.6 million in software development and €3.6 million in deferred payments related to the previous year’s acquisitions. During the period, the Group signed a €15 million credit facility with Barclays in order to finance working capital needs and bought 198,023 shares of its own Ordinary Shares for a total of €0.8 million which are held in treasury. The Group ended the first half of the year with €2.8 million net debt after acquisitions, which consisted of €15.7 million (H1 2014: €12.3 million) cash and €18.5 million of bank debt (H1 2014: €12.1 million).
Unaudited Consolidated Income Statement for the period ended 30 June 2015
(Amounts in Euro, except share information, per share data and unless otherwise stated)
Group | |||||
Notes | Period ended 30 June 2015 | Period ended 30 June 2014 | |||
Revenues | 2 | 72,049,747 | 65,712,940 | ||
Direct cost of revenues | (54,493,156) | (51,639,034) | |||
Gross profit | 17,556,591 | 14,073,906 | |||
Other operating income | 349,088 | 110,400 | |||
Operating expenses | (5,564,551) | (5,703,402) | |||
Other operating expenses | (21,605) | (37,746) | |||
Depreciation and amortisation | (5,086,609) | (4,001,571) | |||
Operating profit | 7,232,914 | 4,441,587 | |||
Finance costs | 3 | (3,239,604) | (1,216,416) | ||
Finance income | 3 | 1,272,910 | 251,713 | ||
Profit before income tax | 5,266,220 | 3,476,884 | |||
Income tax | (350,780) | (255,868) | |||
Profit after income tax | 4,915,440 | 3,221,016 | |||
Attributable to: | |||||
Owners of the parent | 4,915,440 | 3,221,016 | |||
Earnings per share basic | 4 | 0.12 | 0.08 | ||
Earnings per share diluted | 4 | 0.12 | 0.08 | ||
Adjusted results: | 1,784,556 | 2,193,172 | |||
Adjusted profit after income tax | 1 | 6,699,996 | 5,414,188 | ||
Adjusted earnings per share basic | 4 | 0.17 | 0.14 | ||
Adjusted earnings per share diluted | 4 | 0.17 | 0.14 | ||
The accompanying notes are an integral part of the interim financial statements.
All results are derived from continuing operations.
Unaudited Consolidated Statement of Comprehensive Income for the period ended 30 June 2015
(Amounts in Euro, except share information, per share data and unless otherwise stated)
Group | |||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||
Profit / (loss) for the period | 4,915,440 | 3,221,016 | |||
Other comprehensive income | |||||
Exchange differences on translation of foreign operations | 81,642 | 687,008 | |||
Other comprehensive income/(loss) for the period | 81,642 | 687,008 | |||
Total comprehensive income/(loss) for the period | 4,997,082 | 3,908,024 | |||
Attributable to: | |||||
Equity holders of the parent | 4,997,082 | 3,908,024 |
The accompanying notes are an integral part of the interim financial statements.
Unaudited Consolidated Statement of Financial Position as at 30 June 2015
(Amounts in Euro, except share information, per share data and unless otherwise stated)
Group | |||||
30 June 2015 | 31 December 2014 | ||||
Assets | |||||
Non-current assets | |||||
Property, plant and equipment | 1,760,819 | 2,006,772 | |||
Investment properties | 442,500 | 442,500 | |||
Goodwill | 19,422,360 | 19,422,360 | |||
Intangible assets | 51,726,684 | 51,377,318 | |||
Non-current financial assets | 2,712,102 | 2,847,769 | |||
Other non-current assets | 518,140 | 582,913 | |||
Deferred tax assets | 313,584 | 240,673 | |||
Total non-current assets | 76,896,189 | 76,920,305 | |||
Current assets | |||||
Trade receivables | 46,610,181 | 37,802,307 | |||
Other receivables | 10,567,571 | 10,949,384 | |||
Current financial assets | 114,492 | 114,521 | |||
Cash and cash equivalents | 15,174,186 | 11,585,860 | |||
Restricted cash | 615,495 | 755,209 | |||
Total current assets | 73,081,925 | 61,207,281 | |||
Total assets | 149,978,114 | 138,127,586 | |||
Equity and liabilities | |||||
Equity attributable to equity holders of the parent company | |||||
Share capital | 121,313 | 120,323 | |||
Share premium | 51,878,056 | 50,590,884 | |||
Treasury shares | (827,144) | (13,276) | |||
Other components of equity | 11,529,756 | 15,613,892 | |||
Other capital reserves | (204,199) | (106,699) | |||
Exchange differences | 1,533,370 | 1,451,728 | |||
Retained earnings | 33,219,592 | 28,304,152 | |||
Total equity | 97,250,744 | 95,961,004 | |||
Non-current liabilities | |||||
Long-term loans | 4,016,800 | 4,525,100 | |||
Provisions | 13,021 | 94,688 | |||
Other non-current liabilities | 113,678 | 104,112 | |||
Deferred tax liabilities | 5,952,223 | 5,731,449 | |||
Total non-current liabilities | 10,095,722 | 10,455,349 | |||
Current liabilities | |||||
Trade payables | 21,516,891 | 20,600,124 | |||
Short-term loans | 13,307,321 | 6,203,929 | |||
Current portion of long term loans | 1,266,600 | 1,391,600 | |||
Income tax payable | 1,078,769 | 987,321 | |||
Other liabilities | 5,462,067 | 2,528,259 | |||
Total current liabilities | 42,631,648 | 31,711,233 | |||
Total liabilities | 52,727,370 | 42,166,582 | |||
Total equity and liabilities | 149,978,114 | 138,127,586 | |||
The accompanying notes are an integral part of the interim financial statements.
Unaudited Consolidated Statement of Changes in Equity for the period ended 30 June 2015
(Amounts in Euro, except share information, per share data and unless otherwise stated)
Group | Share capital | Share premium | Treasury shares | Other components of equity | Other capital reserves | Exchange differences | Retained earnings | Total | |||
Balance at 1 January 2014 | 117,553 | 47,500,518 | - | 14,558,856 | 154,712 | (34,743) | 19,629,955 | 81,926,851 | |||
Profit after income tax | - | - | - | - | - | - | 8,674,197 | 8,674,197 | |||
Other comprehensive income/(loss) | - | - | - | - | (24,566) | 1,486,471 | - | 1,461,905 | |||
Total comprehensive income | - | - | - | - | (24,566) | 1,486,471 | 8,674,197 | 10,136,102 | |||
Share capital increase | 2,770 | 3,090,366 | (13,276) | - | - | - | - | 3,079,860 | |||
Employees' share incentive plans | - | - | - | 877,708 | - | - | - | 877,708 | |||
Non-executive directors share based payments | - | - | - | (11,050) | - | - | - | (11,050) | |||
Contingent considerations | - | - | - | 188,378 | (236,845) | - | - | (48,467) | |||
Balance at 31 December 2014 | 120,323 | 50,590,884 | (13,276) | 15,613,892 | (106,699) | 1,451,728 | 28,304,152 | 95,961,004 | |||
Profit after income tax | - | - | - | - | - | - | 4,915,440 | 4,915,440 | |||
Other comprehensive income/(loss) | - | - | - | - | - | 81,642 | - | 81,642 | |||
Total comprehensive income | - | - | - | - | - | 81,642 | 4,915,440 | 4,997,082 | |||
Share capital increase | 990 | 1,287,172 | (813,868) | - | - | - | - | 474,294 | |||
Employees' share incentive plans | - | - | - | (590,798) | - | - | - | (590,798) | |||
Contingent considerations | - | - | - | (3,493,338) | (97,500) | - | - | (3,590,838) | |||
Balance at 30 June 2015 | 121,313 | 51,878,056 | (827,144) | 11,529,756 | (204,199) | 1,533,370 | 33,219,592 | 97,250,744 | |||
The accompanying notes are an integral part of the interim financial statements.
Unaudited Consolidated Cash Flow Statement for the period ended 30 June 2015
(Amounts in Euro, except share information, per share data and unless otherwise stated)
Group | |||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||
Cash flows from operating activities | |||||
Profit before income tax | 5,266,220 | 3,476,884 | |||
Adjustments for: | |||||
Depreciation and amortisation | 5,086,609 | 4,001,571 | |||
Increase in other provisions | 11 | - | |||
Provision for employee benefits liability | 15,962 | 10,098 | |||
Allowance for doubtful trade and other receivables | 26,602 | - | |||
Amortisation of investment grants | (163,659) | (27,290) | |||
Employees' share incentive plan expense | 651,921 | 942,417 | |||
Non-executive directors' share-based payments | 45,948 | 53,840 | |||
Losses /(gains) on disposal of property plant, and equipment | (500) | 15,695 | |||
Finance income | (85,809) | (62,260) | |||
Finance costs | 1,046,622 | 382,172 | |||
Net cash before working capital changes | 11,889,927 | 8,793,127 | |||
Movement in working capital: | |||||
Trade receivables | (8,811,976) | (9,080,537) | |||
Other receivables | 339,327 | 5,172,712 | |||
Restricted cash | 139,714 | (168,524) | |||
Other non-current assets | 64,773 | 355,593 | |||
Trade payables | 1,752,936 | 4,692,141 | |||
Other liabilities | 2,587,125 | (1,275,000) | |||
Other non-current liabilities | 1,892 | (1,714) | |||
Income taxes paid | (91,217) | (153,286) | |||
Liabilities arising from other provisions paid | (81,678) | - | |||
Employee benefits liabilities paid | (8,288) | (7,598) | |||
Net cash from operating activities | 7,782,535 | 8,326,914 | |||
Cash flows from investing activities | |||||
Payments for property, plant and equipment | (302,057) | (338,202) | |||
Proceeds from disposals of property, plant and equipment | 499 | 27,792 | |||
Payments for intangible assets | (5,628,764) | (7,150,862) | |||
Acquisition of subsidiaries (net of cash acquired) | (3,686,209) | (2,969,031) | |||
Proceeds from investment grants | 163,659 | 127,290 | |||
Finance income received | 217,781 | 35,991 | |||
Net cash used in investing activities | (9,235,091) | (10,267,022) | |||
Cash flows from financing activities | |||||
Payments for treasury shares | (813,868) | - | |||
Proceeds from long-term borrowings | - | 60,000 | |||
Payments of long-term borrowings | (633,300) | (125,000) | |||
Proceeds from short-term borrowings | 10,000,001 | 383,009 | |||
Payment of short-term borrowings | (2,896,608) | - | |||
Finance costs paid | (699,940) | (437,851) | |||
Net cash from financing activities | 4,956,285 | (119,842) | |||
Effect of exchange rates’ changes on flows and cash | 84,597 | 687,008 | |||
Net increase / (decrease) in cash and cash equivalents | 3,588,326 | (1,372,942) | |||
Cash and cash equivalents at beginning of year | 11,585,860 | 12,695,021 | |||
Cash and cash equivalents at end of the period | 15,174,186 | 11,322,079 | |||
The accompanying notes are an integral part of the interim financial statements.
Notes to the unaudited Interim Consolidated financial Statements
(Amounts in Euro except share information, per share data and unless otherwise stated)
EBITDA and adjusted resultsThe table below presents a reconciliation of profit after income tax to EBITDA:
Group | |||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||
Profit after income tax | 4,915,440 | 3,221,016 | |||
Income tax | 350,780 | 255,868 | |||
Finance costs | 3,239,604 | 1,216,416 | |||
Finance income | (1,272,910) | (251,713) | |||
Depreciation and amortisation | 5,086,609 | 4,001,571 | |||
EBITDA | 12,319,523 | 8,443,158 | |||
Adjusted results, which are non-GAAP financial measures, are presented in order to improve investors’ understanding of financial results and improve comparability of financial information from period to period. The table below presents the adjusted amounts to the Group’s financial results for the period ended 30 June 2015 and 2014:
Group | |||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||
Employees’ share incentive plan expense | 651,921 | 942,418 | |||
Non-executive directors’ share-based payments | 45,948 | 53,840 | |||
Acquisition costs from business combinations | 95,371 | 313,869 | |||
Adjustments to EBITDA | 793,240 | 1,310,127 | |||
Amortisation of assets identified in business combinations | 1,383,638 | 1,229,947 | |||
Adjustments to operating profit | 2,176,878 | 2,540,074 | |||
Deferred tax income on amortisation of the assets identified in business combinations | (392,322) | (346,902) | |||
Adjustments to profit after income tax | 1,784,556 | 2,193,172 | |||
Reconciliation of the adjusted results for the period ended 30 June 2015 and 2014:
Period ended 30 June 2015 | ||||||
Income Statement | Adjustments | Adjusted results | ||||
EBITDA | 12,319,523 | 793,240 | 13,112,763 | |||
Operating profit | 7,232,914 | 2,176,878 | 9,409,792 | |||
Profit after tax | 4,915,440 | 1,784,556 | 6,699,996 | |||
Period ended 30 June 2014 | ||||||
Income Statement | Adjustments | Adjusted results | ||||
EBITDA | 8,443,158 | 1,310,127 | 9,753,285 | |||
Operating profit | 4,441,587 | 2,540,074 | 6,981,661 | |||
Profit after tax | 3,221,016 | 2,193,172 | 5,414,188 |
For management purposes the Group is separated into business units based on its customer types. Consequently, the Group has two reportable operating segments as follows:
Business to Business (B2B) segment: B2B revenues are those that arise from the marketing of InternetQ’s products to other organisations. It allows the Group to sell its products or services to other companies or organisations that resell them, use them in their products or services or use them to support their operations. Business to Consumer (B2C) segment: B2C revenues are those resulting from marketing of InternetQ’s products directly to consumers as the Group’s target market.Management monitors the operating results of its segments separately for the purpose of making decisions about resource allocation and performance assessment. Segment performance is evaluated based on operating profit or loss (minus any costs that are not allocated to segments).
Transfer prices between operating segments are on an arm’s length basis in a manner similar to transactions with third parties. Segment income, expenses and results will include those transfers between business segments which are eliminated on consolidation.
The following table represents revenue and profit information regarding the Group’s operating segments for the period ended 30 June 2015:
B2B | B2C | Consolidated | ||||
Revenues | 55,540,074 | 16,509,673 | 72,049,747 | |||
Segment EBITDA | 11,428,586 | 890,937 | 12,319,523 | |||
Depreciation and amortisation | (3,258,382) | (1,828,227) | (5,086,609) | |||
Segment operating profit / (loss) | 8,170,204 | (937,290) | 7,232,914 | |||
Adjustments (Note 1) | 533,652 | 259,588 | 793,240 | |||
Adjusted segment EBITDA | 11,962,238 | 1,150,525 | 13,112,763 | |||
Adjustments (Note 1) | 1,461,850 | 715,028 | 2,176,878 | |||
Adjusted segment operating profit/ (loss) | 9,632,054 | (222,262) | 9,409,792 | |||
The following table represents revenue and profit information regarding the Group’s operating segments for the period ended 30 June 2014:
B2B | B2C | Consolidated | ||||
Revenues | 51,494,968 | 14,217,972 | 65,712,940 | |||
Segment EBITDA | 8,809,286 | (366,128) | 8,443,158 | |||
Depreciation and amortisation | (2,520,322) | (1,481,249) | (4,001,571) | |||
Segment operating profit / (loss) | 6,288,964 | (1,847,377) | 4,441,587 | |||
Adjustments (Note 1) | 909,352 | 400,775 | 1,310,127 | |||
Adjusted segment EBITDA | 9,718,638 | 34,647 | 9,753,285 | |||
Adjustments (Note 1) | 1,790,156 | 749,918 | 2,540,074 | |||
Adjusted segment operating profit/ (loss) | 8,079,120 | (1,097,459) | 6,981,661 |
Finance income, finance costs and income taxes are not allocated to individual segments as the underlying instruments are managed on an overall Group basis.
A reconciliation between segment profit and corresponding amounts in the Group’s income statements for the period ended 30 June 2015 and 2014 is presented below:
Group | |||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||
Segment operating profit | 7,232,914 | 4,441,587 | |||
Finance costs | (3,239,604) | (1,216,416) | |||
Finance income | 1,272,910 | 251,713 | |||
Income taxes | (350,780) | (255,868) | |||
Profit after tax | 4,915,440 | 3,221,016 | |||
Geographic information:
Group | |||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||
Europe | 24,741,013 | 22,371,253 | |||
Latin America | 17,540,725 | 11,998,467 | |||
Middle East and Africa | 6,833,163 | 10,224,584 | |||
Asia | 22,934,846 | 21,118,636 | |||
Total Revenues | 72,049,747 | 65,712,940 |
Finance income / (costs) in the accompanying interim financial statements are analysed as follows:
Group | |||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||
Interest on short-term borrowings | (160,607) | (52,766) | |||
Interest on long-term borrowings | (156,820) | (176,880) | |||
Exchange differences | (2,192,982) | (834,244) | |||
Other finance costs | (729,195) | (152,526) | |||
Total finance costs | (3,239,604) | (1,216,416) | |||
Interest earned | 85,809 | 62,260 | |||
Exchange differences | 1,187,101 | 189,453 | |||
Total finance income | 1,272,910 | 251,713 | |||
Total finance income/ (costs) net | (1,966,694) | (964,703) | |||
Losses on exchange differences of €513,938 (30 June 2014: losses €499,222) represent the unrealised foreign exchange losses on intercompany loans between InternetQ Plc (UK holding company) and the various subsidiaries.
Earnings / (loss) per shareBasic earnings per share amounts are calculated by dividing net profit/ (loss) for the reporting period attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the respective period.
Diluted earnings per share amounts are calculated by dividing the net profit attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year plus the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.
The following reflects the income and share data used in the basic and diluted earnings per share computations:
Group | ||
Period ended 30 June 2015 | Period ended 30 June 2014 | |
Net profit attributable to ordinary equity holders of the parent from continuous operations | 4,915,440 | 3,221,016 |
Weighted average number of ordinary shares for basic earnings per share | 39,868,240 | 39,290,395 |
Earnings per share basic | 0.12 | 0.08 |
Adjusted earnings per share basic | 0.17 | 0.14 |
Weighted average number of ordinary shares for basic earnings per share | 39,868,240 | 39,290,395 |
Effect on dilution: | ||
Deferred consideration shares | - | 80,103 |
Share incentive plan to Employees | 438,631 | 586,697 |
438,631 | 666,800 | |
Weighted average number of ordinary shares adjusted for the effect of dilution | 40,306,871 | 39,957,195 |
Earnings per share diluted | 0.12 | 0.08 |
Adjusted earnings per share diluted | 0.17 | 0.14 |
A reconciliation of the adjusted earnings per share basic and adjusted earnings per share diluted for the period ended 30 June 2015 and 2014 is presented below:
Adjusted earnings per share basic: | Group | ||||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||||
Adjusted profit after tax | 6,699,996 | 5,414,188 | |||||
Weighted average number of ordinary shares for basic earnings per share | 39,868,240 | 39,290,395 | |||||
Earnings per share basic adjusted | 0.17 | 0.14 | |||||
Adjusted earnings per share diluted: | Group | ||||||
Period ended 30 June 2015 | Period ended 30 June 2014 | ||||||
Adjusted profit after tax | 6,699,996 | 5,414,188 | |||||
Weighted average number of ordinary shares for basic earnings per share | 40,306,871 | 39,957,195 | |||||
Earnings per share diluted adjusted | 0.17 | 0.14 |
On July 2015 R&R Music Ltd ("R&R Music"), the London-based IP/patent-powered music recommendation and user profiling Technology Company, invested €17 million (£12 million) and contributed their business to acquire 31,9% of the Akazoo business, operations and platform. The enlarged business, headquartered in London, UK, provides significant new cash resources, IP, human capital, operational and technological synergies and other related assets to further build on the strong momentum of InternetQ's B2C services. Similarly, the structural separation of Akazoo aims to improve focus on InternetQ's respective business lines, while maintaining control of both.
Related Shares:
INTQ.L