Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2013

30th Sep 2013 07:00

RNS Number : 1913P
InternetQ plc
30 September 2013
 



For immediate release

30 September 2013

InternetQ plc

('InternetQ', the 'Group' or the 'Company')

 

RESULTS FOR THE SIX MONTHS ENDED 30 JUNE 2013

InternetQ, a leading global mobile marketing, digital entertainment and advertising technology company, is pleased to report interim results for the six months ended 30 June 2013.

 

Financial Highlights 

· Revenue up 31% to €43.0 million (H1 2012: €32.8 million)

· Earnings per share up 80% to €0.10 (H1 2012: €0.05)

· EBITDA up 29% to €4.6 million (H1 2012: €3.6 million)

· Adjusted EBITDA up 25% to €5.2 million (H1 2012: €4.1 million)

· Cash and cash equivalents of €8.5 million (H1 2012: €5.6 million)

· Operating cash flow of €5.1 million (H1 2012: €0.0 million)

· Free cash flow of €0.1 million H1 2012: €(2.6) million

 

Reconciliation with the respective adjusted figures included in the Annual Report and Accounts is presented in Note 8.

 

Operational Highlights

· Strong operational performance with revenues of €43 million, up 31% compared to last year

· Targeted geographical expansion with strong growth in Africa and Latin America

· Continued organic growth in mobile marketing with revenues of €33.3 million

· 30% revenue growth from social music platform Akazoo, now with more than 600,000 paying subscribers

· Launch of new Smart App advertising platform, Minimob, already achieved more than 32 million downloads in first 90 days

· Recent acquisition of Atlas now integrated and generating cross selling opportunities

· Continued strategic progress made on product expansion, geographic expansion and customer diversification

· Further improvement in working capital management and cash conversion with over €5m net cash from operating activities.

· Current trading remains strong and is in line with market expectations

 

Panagiotis Dimitropoulos, Chief Executive Officer of InternetQ remarked:

"InternetQ continues to make substantial progress across all of our strategic objectives. We have delivered strong revenue growth and secured major client partnerships that extend our reach and distribution into key emerging markets. I am also pleased to report a further improvement in cash conversion, resulting in positive net cash flow.

Future growth has been underpinned by the successful launch of our new Smart App advertising platform, Minimob, which has already more than 32 million downloads in the first 90 days.

The recent acquisition of Atlas Interactive GmbH significantly extends our reach, adding over 300 Mobile Network Operator connectivity relationships. This delivers a number of exciting cross-selling opportunities and I am pleased that the integration of the business is proceeding well and to plan.

Our focus on fast growing markets and the associated leap in smartphone adoption provide continued momentum to InternetQ. Therefore, our trading prospects remain strong and I fully expect our organic growth to continue."

For further details:

InternetQ Tel: +30 (211) 101 1101

Panagiotis Dimitropoulos, Founder and CEO Tel: +30 (697) 811 7520

Veronica Nocetti, Chief Financial Officer Tel: +30 (694) 420 5275

 

Buchanan

Jeremy Garcia/Gabriella Clinkard Tel: +44 (0)20 7466 5000

 

RBC Capital Markets

Stephen Foss / Pierre Schreuder / Daniel Conti Tel: +44 (0)20 7653 4000

Chief Executive Officer's Review

 

Introduction

I am delighted to report another strong six months trading for the Group fuelled by continued demand for our mobile marketing and Akazoo products. This excellent performance highlights the strength of the broader global mobile market and underpins our long term future prospects. I believe we are well positioned to capitalise on these strong sector dynamics.

 

InternetQ remains focused on its three core operational growth drivers:

· Product Expansion; to leverage carrier relationships particularly with direct billing services to expand the Mobile Marketing product portfolio (e.g. Mcommerce, traffic networks, Mobile apps, or digital content).

· Geographic Expansion; to accelerate customer acquisition, partner development and local content agreements or music rights for Akazoo, with particular focus on Latin America and MENA.

· Customer Diversification; to diversify the current customer base and acquire relationships in non-carrier segments such as handset manufacturers and corporate brands.

Building on an impressive 2012, as an entrepreneurial company, we continue to focus on operational effectiveness and product innovation. The combination of our increasing international exposure and the significant growth in our chosen markets has enabled the Group to achieve record performance metrics for campaigns executed over the last six months.

 

The acquisition of Atlas Interactive ('Altas') in Germany will accelerate the Company's billing network expansion and increase our exposure to key growth markets. It also brings us closer to over 300 mobile operators and delivers a number of substantial cross selling opportunities.

 

We have continued to invest in product development, in particular, the range of Apps for Akazoo and the extension of smart advertising formats for Minimob.

 

Overall, with a stronger cash balance, a broadening of our product mix in fast growing end markets and continued focus on selective bolt-on acquisitions such as i-POP in Asia and Atlas, we remain well placed for further growth.

 

Mobile Marketing

Our ability to support the changing needs and demands of mobile operators around the world has enabled InternetQ to help broaden their direct marketing initiatives and therefore enhance our own revenue growth.

 

Emerging markets have been an important part of the Company's focus and expansion and during last six months. We have undertaken planned and prioritized geographic expansion, which has led to growth in revenues from MENA (up 55% from H1 2012) and LATAM (up 100% from H1 2012).

 

Akazoo

Akazoo has grown significantly during the last six months, underpinned by a number of partnerships where we have offered music streaming and music content services for smartphones and tablets to both mobile operator and Internet Service Providers.

 

Our new partnership agreements with Samsung in Europe, Gmobi in Asia and SONY Mobile in Malaysia represent exciting opportunities for InternetQ and should result in an accelerated take-up of Akazoo in those territories.

 

Overall, the development of Akazoo from web to mobile to tablet, its innovative design and easy-to-use interface means we are able to offer creative bundled product promotions for all clients. Akazoo's cloud-based streaming catalogue is a considerable strength and is set to increase to 20 million tracks by the year end.

Over the first half of 2013 we have extended Akazoo's direct market reach to include another 7 million prospective subscribers and grown the user base by circa 25% with further deployment of the music streaming into two new territories. This increase in both subscriber and revenue growth looks set to continue. 

 

Minimob

One of the most important global shifts in Mobile consumer activity has been the rapid establishment of the App economy. An enormous ecosystem of both well-known and independent App stores which contain millions of Apps are now downloaded by the millions of user on a monthly basis.

 

InternetQ's Minimob platform has been designed and launched to offer developers and publishers a direct route to monetize their Apps, and also provide third party's with the opportunity to advertise like more traditional mobile advertising networks.

 

The Minimob Software Development Kit ('SDK') has achieved considerable success with 32 million installations in a short space of time and is targeting over 80-100 million installations by year end.

 

The most recent platform update has created a range of exciting options for advertisers such as AdWalls, Icon Ads and interstitials, which lead to responsive services including: Click-to-URL, Click-to-Call, Click-to-Text, and Click-to-Market all of which drive real-time commercial gain.

 

Atlas Acquisition & Integration

Atlas is a leader in access, billing and digital content distribution, providing services in more than 120 countries and connecting with more than 300 Mobile Network Operators ("MNOs") worldwide. The acquisition of Atlas is in line with InternetQ's stated strategy of broadening its geographical reach whilst further developing its service offering. 

 

The acquisition of Atlas will enable InternetQ to accelerate the roll out of both Akazoo and Minimob in European markets whilst reinforcing its leading mobile marketing presence globally. The acquisition is expected to be earnings enhancing in its first full year.

 

The technical integration of Atlas is well under way and further improvements are set to be instigated.

 

Market Outlook

We have developed a very robust business model fuelled by the astonishing rise of mobile communication and the plethora of services created around the appetite for interactive engagement and premium entertainment. InternetQ now has a very clear development roadmap that blends our core mobile marketing skill sets to support our leading social media and App development platforms.

The Company's business pipeline has been further boosted by partnering with some of the biggest names in the consumer and mobile marketplace and we are continuing to generate the right balance between organic growth and strategic bolt-on acquisitions.

We remain confident of meeting market expectations for growth in revenue and earnings for the full year, whilst keeping a tight rein upon the Company's operating expenses. Prudent management and providential foresight continue to form the business ethos that will drive the performance of InternetQ.

 

 

Panagiotis Dimitropoulos, Chief Executive Officer

 

 

 

 

Unaudited Consolidated Income Statement for the period ended 30 June 2013

(Amounts in Euro, except share information, per share data and unless otherwise stated)

Group

Notes

Period ended30 June2013

Period ended 30 June2012

Year ended 31 December 2012

Revenues

1

43,007,391

32,827,697

73,431,504

Cost of sales

(22,313,004)

(18,949,154)

(35,187,749)

Gross profit

20,694,387

13,878,543

38,243,755

Other operating income

270,197

135,811

174,273

Selling and distribution costs

(16,775,394)

(9,598,769)

(26,511,544)

Administrative expenses

(1,577,124)

(2,270,204)

(4,779,444)

Other operating expenses

-

(3,992)

-

Operating profit / (loss)

2,612,066

2,141,389

7,127,040

Finance costs

2

(245,134)

(458,491)

(586,818)

Finance income

2

1,232,734

210,244

361,065

Profit / (loss) before tax

3,599,666

1,893,142

6,901,287

Income tax

 3

(274,640)

(235,493)

(899,587)

Profit / (loss) after income tax

3,325,026

1,657,649

6,001,700

Attributable to:

Equity holders of the parent

3,325,026

1,657,649

6,001,700

Earnings per share basic

4

0,10

0,05

0,18

Earnings per share diluted

4

0,09

0,05

0,18

The accompanying notes are an integral part of the interim financial statements.

 

Unaudited Consolidated Statement of Comprehensive Income for the period ended 30 June 2013

(Amounts in Euro, except share information, per share data and unless otherwise stated)

Group

Period ended30 June

2013

Period ended30 June2012

Year ended 31 December 2012

Profit for the period

3,325,026

1,657,649

6,001,700

Other comprehensive income

Exchange differences on translation of foreign operations net of tax

(1,354,877)

654,070

511,432

Other comprehensive (loss)/income for the period

(1,354,877)

654,070

511,432

Total comprehensive income for the period

1,970,149

2,311,719

6,513,132

Attributable to:

Equity holders of the parent

1,970,149

2,311,719

6,513,132

 

The accompanying notes are an integral part of the interim financial statements.

 

 

 

 

 

 

 

Unaudited Consolidated Statement of Financial Position as at 30 June 2013

(Amounts in Euro, except share information, per share data and unless otherwise stated)

Group

Notes

30 June2013

30 June2012

31 December2012

Assets

Non-current assets

Property, plant and equipment

1,977,037

2,555,147

2,185,663

Investment properties

505,700

535,000

505,700

Goodwill

3,097,051

2,910,315

3,097,051

Intangible assets

5

14,929,032

7,973,561

11,292,011

Non-current financial assets

2,614,403

2,146,081

2,602,605

Other non-current assets

121,916

92,503

102,607

Deferred tax assets

143,441

985,773

452,121

Total non-current assets

23,388,580

17,198,380

20,237,758

Current assets

Trade receivables

29,632,816

13,240,881

30,406,390

Prepayments and other receivables

5,242,740

15,536,961

2,889,232

Current financial assets

105,489

-

102,519

Cash and cash equivalents

8,466,181

5,554,221

8,697,402

Restricted cash

185,401

886,203

633,538

Total current assets

43,632,627

35,218,266

42,729,081

Total assets

67,021,207

52,416,646

62,966,839

Equity and liabilities

Equity attributable to equity holders of the parent company

Share capital

6

106,732

95,009

105,345

Share premium

6

35,300,787

25,707,054

34,227,669

Other components of equity

822,287

1,176,682

1,199,047

Exchange differences

(707,206)

790,308

647,671

Retained Earnings

14,225,433

6,556,356

10,900,407

Total equity

49,748,033

34,325,409

47,080,139

Non-current liabilities

Interest-bearing loans and borrowings

2,000,000

291,000

240,100

Employee benefits liability

36,157

41,291

31,463

Provisions

51,830

-

51,830

Deferred tax liability

86,313

149,443

173,467

Total non-current liabilities

2,174,300

481,734

496,860

Current liabilities

Trade payables

10,143,978

10,335,609

10,807,890

Interest-bearing loans and borrowings

1,380,031

1,380,000

1,380,509

Current portion of interest-bearing loans and borrowings

-

622,635

601,800

Income tax payable

707,900

878,737

673,677

Accruals and other current liabilities

2,866,965

4,392,522

1,925,964

Total current liabilities

15,098,874

17,609,503

15,389,840

Total liabilities

17,273,174

18,091,237

15,886,700

Total equity and liabilities

67,021,207

52,416,646

62,966,839

 

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 2013

(Amounts in Euro, except share information, per share data and unless otherwise stated)

 

Group

Share capital

Share premium

Other components of equity

Exchange differences

Retained Earnings

Total

Balance at 1 January 2012

94,884

25,376,214

936,057

136,239

4,898,707

31,442,101

Profit after income tax

-

-

-

-

6,001,700

6,001,700

Other comprehensive income/(loss)

-

-

-

511,432

-

511,432

Total comprehensive income

-

-

-

511,432

6,001,700

6,513,132

Share capital increase

10,461

8,522,109

-

-

-

8,532,570

Transaction costs

-

(379,835)

-

-

-

(379,835)

Share incentive plan

-

-

232,781

-

-

232,781

Contingent consideration

-

709,181

(522,445)

-

-

186,736

Share based payments from business combinations

-

-

552,654

-

-

552,654

Balance at 31 December 2012

105,345

34,227,669

1,199,047

647,671

10,900,407

47,080,139

Profit after income tax

-

-

-

-

3,325,026

3,325,026

Other comprehensive (loss)/income

-

-

-

(1,354,877)

-

(1,354,877)

Total comprehensive (loss)/income

-

-

-

(1,354,877)

3,325,026

1,970,149

Share capital increase

834

232,098

-

-

-

232,932

Transaction costs

-

-

-

-

-

-

Share incentive plan

553

288,367

175,893

-

-

464,813

Contingent consideration

-

-

-

-

-

-

Share based payments

-

552,653

(552,653)

-

-

-

Balance at 30 June 2013

106,732

35,300,787

822,287

(707,206)

14,225,433

49,748,033

The accompanying notes are an integral part of the interim financial statements.

 

 

Unaudited Consolidated Cash Flow Statement for the period ended 30 June 2013

(Amounts in Euro, except share information, per share data and unless otherwise stated)

 

Group

Notes

Period ended30 June2013

Period ended30 June2012

Year ended 31 December 2012

Cash flows from operating activities

Profit before income taxes

3,599,666

1,893,142

6,901,287

Adjustments for:

Depreciation and amortisation

2,012,531

1,442,896

3,449,939

Valuation of investment property

-

-

29,300

Loss / (gains) on disposal of property, plant, and equipment

(4,896)

1,937

10,076

Finance income

(81,455)

(72,405)

(181,896)

Finance costs

147,880

200,545

390,394

Share incentive plan expense

464,812

452,541

487,917

Non-Executive Directors share incentive plan expense

102,893

54,424

269,598

Share based payments on business combinations

-

-

895,518

Allowance for doubtful trade and other receivables

27,840

-

122,438

Reversal of provision

-

(14,300)

(14,300)

Provision for employee benefits liability

15,894

46,347

85,592

Net cash before working capital changes

6,285,165

4,005,127

12,445,863

(Increase)/ decrease in:

Trade receivables

758,533

(821,076)

(18,023,830)

Prepayments and other receivables

(2,238,341)

(1,646,701)

10,449,686

Other non-current assets

(19,308)

(2,969)

(13,074)

Decrease in restricted bank accounts

448,137

39,934

292,599

(Decrease)/increase in:

Trade payables

(1,100,749)

2,381,063

2,853,344

Accruals and other current liabilities

987,592

(3,191,485)

(5,629,414)

Income taxes paid

(31,716)

(495,786)

(387,521)

Payment of employee benefits liability

(11,200)

(32,724)

(81,797)

Net cash from operating activities

5,078,113

235,383

1,905,856

Cash flows from investing activities

Capital expenditure for property, plant and equipment

(58,462)

(634,719)

(723,966)

Proceeds from disposals of property, plant and equipment

5,818

1,158

43,591

Increase of intangible assets

(4,946,548)

(2,019,675)

(6,936,563)

Interest and related income received

81,582

77,143

106,500

Net cash (used in) / from Investing Activities

(4,917,610)

(2,576,093)

(7,510,438)

Cash flows from financing activities

Proceeds from the issuance of share capital

-

-

7,281,368

Purchase of financial assets

-

(2,146,081)

(2,639,886)

Proceeds from long term borrowings

2,000,000

-

-

Payments of long term borrowings

(841,900)

(71,733)

(143,468)

Payment of short term borrowings

(478)

(1,232)

(723)

Finance costs paid

(194,469)

(197,389)

(364,035)

Net Cash used in Financing Activities

963,153

(2,416,435)

4,133,256

Effect of exchange rates' changes on flows and cash

(1,354,877)

654,070

511,432

Net (decrease) / increase in cash and cash equivalents

(231,221)

(4,103,075)

(959,894)

Cash and cash equivalents at beginning of year

8,697,402

9,657,296

9,657,296

Cash and cash equivalents at end of the period

8,466,181

5,554,221

8,697,402

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)

 

 

1. Operating segment information

For management purposes the Group is organised into business units based on its services. Consequently, the Group has five reportable operating segments as follows:

· The Mobile Marketing operating segment: Specially designed for campaigns on mobile telecommunications networks.

· The Akazoo operating segment: Services offering access to digital content (music, games, subscriptions) from the Group's Platform Akazoo.

· The Legacy operating segment: Media Services involving audience through compelling promotions, programs and live shows that draw attention to content.

· The Aggregation Services operating segment: Services that enable customers' billing directly via the users' mobile phone.

· Investment Properties: Rental income from operating leases.

 

No operating segments have been aggregated to form the above reportable operating segments.

 

Management monitors the operating results of its business units 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 eliminated on consolidation. The following tables represent revenue and profit information regarding the Group's operating segments for the six months ended 30 June 2013 and 2012, respectively.

For the period ended 30 June 2013

Mobile Marketing

Akazoo

Legacy

Aggregation Services

Investment Properties

Adjustments and eliminations

Consolidated

Revenue

External customer

33,294,082

7,165,056

1,370,981

1,170,072

-

-

43,000,191

Related parties

-

-

-

-

7,200

-

7,200

Inter-segment

741,593

1,581,586

-

-

-

(2,323,179)

-

Total revenue

34,035,675

8,746,642

1,370,981

1,170,072

7,200

(2,323,179)

43,007,391

Segment Operating profit /(loss)

3,383,883

(569,260)

(49,451)

(153,638)

532

-

2,612,066

Segment operating profit / (loss) includes the following:

Depreciation and amortisation

(1,006,269)

(940,463)

(39,438)

(26,361)

-

-

(2,012,531)

Operating Assets

48,751,881

11,349,868

1,508,844

2,038,934

508,347

-

64,157,874

Operating Liabilities

10,017,315

964,235

1,059,430

1,031,155

26,795

-

13,098,930

 

 

For the period ended 30 June 2012

Mobile Marketing

Akazoo

Legacy

Aggregation Services

Investment Properties

Adjustments and eliminations

Consolidated

Revenue

External customers

26,027,980

4,561,762

426,189

1,804,566

 -

-

32,820,497

Related parties

 -

- 

- 

 -

7,200

 -

7,200

Inter-segment

3,016,147

2,165,762

-

-

-

(5,181,909)

-

Total revenue

29,044,127

6,727,524

426,189

1,804,566

7,200

(5,181,909)

32,827,697

Segment Operating profit /(loss)

3,595,600

(767,697)

(12,822)

(668,880)

(4,812)

-

2,141,389

Segment profit / (loss) includes the following:

Depreciation and amortisation

(538,695)

(734,870)

(9,661)

(159,670)

-

-

(1,442,896)

Operating Assets

34,896,617

10,047,050

1,049,204

2,756,756

535,165

-

49,284,792

Operating Liabilities

11,560,934

1,009,182

846,203

1,329,585

23,518

-

14,769,422

Finance income, finance costs and income taxes are not allocated to individual segments as the underlying instruments are managed on an overall group basis.

Reconciliation of Profit

Period ended

30 June

2013

Period ended

30 June

2012

Segment profit:

2,612,066

2,141,389

Finance income

1,232,734

210,244

Finance costs

(245,134)

(458,491)

Income taxes

(274,640)

(235,493)

Profit as per interim consolidated income statement:

3,325,026

1,657,649

Non-current and current financial assets, deferred tax asset and liabilities, income taxes payable and loans and borrowings are not allocated to segments as they are also managed on an overall group basis.

Reconciliation of segment assets/liabilities

30 June2013

30 June2012

Reconciliation of Segment Assets:

Segment Assets:

64,157,874

49,284,792

Plus non-current and current financial assets:

2,719,892

2,146,081

Plus deffered tax assets

143,441

985,773

Total Assets:

67,021,207

52,416,646

Reconciliation of Segment Liabilities:

Segment Liabilities:

13,098,930

14,769,422

Plus income tax payable

707,900

878,737

Plus loans and borrowings

3,380,031

2,293,635

Plus deffered tax liabilities

86,313

149,443

Total Liabilities

17,273,174

18,091,237

Geographic information

Revenues from external customers

Period ended30 June2013

Period ended30 June2012

Year ended 31 December 2012

Europe (including CIS)

15,383,189

15,675,084

30,143,654

Latin America

2,590,355

-

22,552

Middle East and Africa (including Turkey)

12,148,258

5,407,541

16,394,557

Asia

12,885,589

11,745,072

26,870,741

Total Revenues

43,007,391

32,827,697

73,431,504

 

Non-current assets

30 June2013

30 June2012

31 December2012

Europe (including CIS)

16,857,518

11,862,296

15,446,648

Middle East (including Turkey)

2,816

7,802

4,215

Asia

6,384,805

4,342,509

4,334,774

Total non-current assets

23,245,139

16,212,607

19,785,637

Non-current assets include property, plant, and equipment, intangible assets and goodwill, investment properties, non-current financial assets and other non-current assets.

 

2. Finance income / (costs)

Finance income / (costs) in the accompanying interim financial statements are analysed as follows:

 

Period ended30 June2013

Period ended30 June2012

Year ended 31 December 2012

Interest earned

81,639

72,325

181,625

Exchange differences

1,150,910

137,839

179,169

Other finance income

185

80

271

Total finance income

1,232,734

210,244

361,065

Interest on short term borrowings

(35,964)

(64,348)

(116,708)

Interest on long term borrowings

(16,564)

(22,527)

(47,270)

Exchange differences

(97,254)

(257,945)

(196,424)

Other finance costs

(95,352)

(113,671)

(226,416)

Total finance costs

(245,134)

(458,491)

(586,818)

Total finance income/ (costs) net

987,600

(248,247)

(225,753)

Gains on exchange differences of 655,842 euro represent the unrealised foreign exchange gains on intercompany loans between InternetQ Plc (UK holding company) and the various subsidiaries.  

 

3. Income tax

The amounts of income taxes which are reflected in the accompanying interim financial statements are analysed as follows:

 

Period ended30 June2013

Period ended30 June2012

Year ended 31 December 2012

Current income taxes

53,114

301,559

407,978

Deferred income taxes related to the origination and reversal of deferred taxes

221,526

(66,066)

491,609

Total charge for income taxes

274,640

235,493

899,587

 

4. Earnings /(loss) per share

Basic earnings/(loss) 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 period plus the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares.

 

Period ended30 June2013

Period ended30 June2012

Year ended 31 December 2012

Net profit attributable to ordinary equity holders of the parent from continuous operations

3,325,026

1,657,649

6,001,700

Weighted average number of ordinary shares for basic earnings per share

34,894,942

31,400,732

32,648,605

Earnings per share basic

0,10

0,05

0,18

Weighted average number of ordinary shares for basic earnings per share

34,894,942

31,400,732

32,648,605

Effect on dilution:

Deferred consideration shares

62,826

347,388

62.826

Share incentive plan to Employees

106,000

242,833

290,889

Share based payments for business combinations

-

-

50,556

168,826

590,221

404.271

Weighted average number of ordinary shares adjusted for the effect of dilution

35,063,768

31,990,953

33,052,876

Earnings per share diluted

0,09

0,05

0,18

 

5. Intangible assets

Intangible assets in the accompanying interim financial statements of the Group are analysed as follows:

 

PurchasedSoftware

Internallygeneratedsoftware

Software underDevelopment

Customers relationships

Non compete agreement

Total

Cost

At 1 January 2012

5,028,942

5,705,884

1,505,582

595,083

203,186

13,038,677

Additions

5,234,892

1,253,511

497,484

-

-

6,985,887

Transfers

1,140,143

365,439

(1,505,582)

-

-

At 31 December 2012

11,403,977

7,324,834

497,484

595,083

203,186

20,024,564

Additions

5,130,353

74,928

157,346

-

-

5,362,627

Transfers

-

396,121

(396,121)

-

-

-

At 30 June 2013

16,534,330

7,795,883

258,709

595,083

203,186

25,387,191

Amortisation

At 1 January 2012

(2,975,782)

(3,025,461)

-

(19,836)

-

(6,021,079)

Additions

(1,550,101)

(1,055,684)

-

(39,672)

(66,017)

(2,711,474)

At 31 December 2012

(4,525,883)

(4,081,145)

-

(59,508)

(66,017)

(8,732,553)

Additions

(1,063,075)

(543,670)

-

(19,836)

(99,025)

(1,725,606)

At 30 June 2013

(5,588,958)

(4,624,815)

-

(79,344)

(165,042)

(10,458,159)

Net book value at 1 January 2012

2,053,160

2,680,423

1,505,582

575,247

203,186

7,017,598

Net book value at 31 December 2012

6,878,094

3,243,689

497,484

535,575

137,169

11,292,011

Net book value at 30 June 2013

10,945,372

3,171,068

258,709

515,739

38,144

14,929,032

"Software under development" relates to the development of the new version of the Akazoo platform. Akazoo 2 introduces to the market amongst other, the following new core features; unlimited music streaming on the web and on mobile through smartphone applications, automated sharing of music activity between socially connected users, connection to social ecosystems (i.e. Facebook), new intelligent search platform, flexible and multichannel billing methods.

 

At the year-end 2012 an amount of €497,484, related to development costs for some additional new features of the Akazoo 2, not yet released, is presented as software under development. These new features relate mainly to the development of applications for access across all Android, IOS and blackberry devices, mobile phones and Tablets and Smart TVs, as well as for the development of sophisticated recommendation engines and Akazoo 2 API. Most of these new features were launched until April 2013 and consequently the amount of €396,121 was reallocated to internally generated software while the amortisation of the related development costs commenced at the same time.

 

Additions in purchased software amounted to €5,117,788 relate to the development of the Mini-mob mobile advertisement Platform. Mini-mob platform provides a full suite of messaging and content delivery tools, including push notifications, rich media messaging and subscriptions. The platform enables App developers to reach customers from any device by allowing them to set up promotional campaigns and build a communication strategy sending timed and targeted push notifications or shortcut icons to their mobile phone or tablet.

 

Customer relationships and non-compete agreement refer to the intangible assets recognised separately from the acquisition of I-POP Networks Pte Ltd. The relative amortisation of the non-compete agreement commenced in September 2012 after the termination of the prior managing and advising shareholders of I-POP.

  

6. Share capital and share premium

The movement of the Company's share capital and share premium is analysed as follows:

 

For the period ended 30 June 2013

No of shares

share capitalin €

share premiumin €

costs related to capital increasesin €

Total increase

At 1 January 2013

34,695,468

105,345

34,227,669

- 

34,333,014

issued 15/03/2013

100,000

319

276,007

- 

276,326

issued 28/03/2013

187,500

553

288,367

- 

288,920

issued 03/04/2013

40,000

118

140,382

- 

140,500

issued 11/04/2013

26,427

78

92,355

- 

92,433

issued 06/06/2013

100,000

319

276,007

- 

276,326

At 30 June 2013

35,149,395

106,732

35,300,787

-

35,407,519

 

For the year ended 31 December 2012

No of shares

share capitalin €

share premiumin €

costs relatedto capital increasesin €

Total increase

At 1 January 2012

31,381,623

94,884

25,376,214

- 

25,471,098

issued 2/4/2012

36,457

110

103,638

- 

103,748

issued 10/5/2012

4,629

14

15,285

- 

15,299

reversed in share premium account

-

-

211,916

- 

211,916

issued 31/7/2012

2,860,000

9,119

7,652,083

(379,835)

7,281,367

issued 25/9/2012

12,000

38

34,539

- 

34,577

issued 25/9/2012

88,761

246

286,639

- 

286,885

issued 25/9/2012

15,000

47

43,173

- 

43,220

issued 25/9/2012

52,493

165

151,086

- 

151,251

issued 15/10/2012

100,000

277

322,933

- 

323,210

issued 22/10/2012

4,505

14

11,601

- 

11,615

issued 31/10/2012

40,000

124

108,004

- 

108,128

issued 7/12/2012

30,657

85

99,001

- 

99,086

issued 7/12/2012

69,343

222

191,392

- 

191,614

At 31 December 2012

34,695,468

105,345

34,607,504

(379,835)

34,333,014

On 2 April 2012 and 10 May 2012, 36,457 and 4,629 ordinary shares 0.25 pence each were issued at a price of £2.365 and £2.65 to the non-executive directors of the Company. These shares were issued in consideration of the release of the Company's liability to pay a portion of their annual fee.

 

On 31 July 2012, 2,860,000 ordinary shares of 0.25 pence each were allotted and fully paid in cash at a price of £2.10 (resulting to total net proceeds of €7,281,368 (after transactions costs of €379,835).

 

On 25 September 2012, 12,000 ordinary shares of 0.25 pence each were issued at a price of £2.295. These shares were issued to Mr. Stuart Cruickshank in consideration of the release of the Company›s liability to pay a portion of his annual fee.

 

On 25 September 2012, 88,761 ordinary shares of 0.25 pence each we issued at a price of £2.92 resulting in an increase of

€286,885 in share capital and share premium and an equivalent decrease in the account "other components of equity. These shares were issued to the prior managing shareholders of I-POP Networks PTE LTD in respect of their contingent consideration and after achieving the performance conditions for the fiscal year 2011, under the terms of the sell and purchase agreement of I-POP Networks PTE LTD.

 

On 25 September 2012, 15,000 ordinary shares of 0.25 pence each were issued at a price of £2.295 to certain eligible employees of the Company under the terms of the Company's share incentive plan.

 

On 25 September 2012, 52,493 ordinary shares of 0.25 pence each were issued at a price of £2.295 (total amount €151,251) to the prior managing and advising shareholders of I-POP as part of the compensation package for the termination of their services as directors of I-POP Networks PTE LTD and its subsidiaries according to the sale and purchase Agreement.

 

On 15 October 2012, 100,000 ordinary shares in total of 0.25 pence each were issued at a price of £2.92 in respect of the contingent consideration upon the acquisition of I-POP Networks PTE LTD to the prior shareholder and CEO of the company.

 

On 22 October 2012, 4,505 ordinary shares of 0.25 pence each were issued at a price of £2.10 to Stuart Cruickshank as part of the compensation package for the termination of his services as a non-executive director of the Company.

 

On 22 October 2012, 40,000 ordinary shares of 0.25 pence each were issued at a price of £2.18 to Konstantinos Korletis in accordance with the terms of an agreement by which Mr. Konstantinos Korletis was appointed as the Company›s Executive Chairman.

 

On 7 December 2012, 100,000 ordinary shares of 0.25 pence each were issued to the prior shareholder and CEO of I-POP Networks PTE LTD. 30,657 of these shares were issued at a price of £2.92 in respect of the contingent consideration in relation to the acquisition of I-POP Networks PTE LTD. 69,343 of these shares were issued at a price of £2.16 in respect of his compensation package for the termination of his services (Note 7).

 

On 15 March 2013 and 06 June 2013, a total of 200,000 ordinary shares of 0.25 pence each were issued at a price of £2.16 in respect of the contingent consideration upon the acquisition of I-POP Networks PTE LTD to the prior shareholder and CEO of the company.

 

On 28 March 2013, 187,500 ordinary shares of 0.25 pence each were issued and allotted each at a price of £2.17 to certain eligible employees of the Company. These shares were issued under the Share Incentive Plan following the achievement of the certain performance targets for the financial year ended 31 December 2011.

 

On 3 April 2013, 40,000 ordinary shares 0.25 pence each were issued at a price of £2.98 to Mr. Konstantinos Korletis (former Chief Executive Officer and Executive Chairman) in respect of outstanding consideration according to his contract.

 

On 11 April 2013, 26,427 ordinary shares 0.25 pence each were issued at a price of £2.98 to the non-executive directors of the Company. These shares were issued in consideration of the release of the Company's liability to pay a portion of their annual fee.

 

As a result of the 453.927 new ordinary shares issued within the period ended 30 June 2013 (2012: 3,313,845 ordinary shares), the Company has a total of 35,149,395 ordinary shares of 0.25 pence each as at 30 June 2013 (2012: 34,695,468), with voting rights, in issue. The Company's ordinary shares have no preferences and restrictions including restrictions on the distribution of dividends.

  

7. Events after the reporting period

Successful placement of 3,448,400 new ordinary shares

On 2 July 2013, the Group has successfully completed the placement of 3,448,400 new ordinary shares at a price of 2.90 pounds per share. The total amount of gross proceeds raised amounted approximately 11.7 million Euro (10 million pounds) . The net proceeds of the placing will be deployed by the Group to acquire Atlas Interactive Deutschland GmbH and to accelerate organic growth. 

 

Acquisition of Atlas Interactive Deutschland GmbH

On 11 July 2013 the Group has successfully completed the acquisition of Atlas Interactive Deutschland GmbH. The acquisition of Atlas is in line with the Group's strategy of broadening its geographical reach whilst further developing its service offering.

 

Atlas is a leader in access, billing and digital content distribution in more than 120 countries, connecting with more than 300 Mobile Network Operators worldwide and operating a database of over 3 million opt-in users for mobile marketing campaigns.

 

The key benefits of the transaction are as follows:

- Accelerate the expansion of the Group's services into Western Europe and Central & Eastern Europe, which constitute c.90% of Atlas revenue in 2012, namely Germany, Poland, Hungary and Czech Republic.

- Increase Mobile Marketing activity with MNOs where Atlas has direct commercial agreements and very little overlap with the Group's current business.

 

8. Other information

Reconciliation of adjusted figures with figures presented in the Interim Report and Accounts

 

a) EBITDA adjusted

Group

Period ended30 June2013

Period ended30 June2012

Profit after income tax

3,325,026

1,657,649

Income tax

274,640

235,493

Finance income

(1,232,734)

(210,244)

Finance costs

245,134

458,491

Depreciation and amortization

2,012,531

1,442,896

EBITDA

4,624,597

3,584,285

Adjusted for:

Share based compensation

567,705

506,966

One-off acquisition costs

-

54,404

EBITDA adjusted

5,192,302

4,145,655

 

 

b) Profit after tax adjusted

Group

Period ended30 June2013

Period ended30 June2012

Profit after income tax

3.325.026

1.657.649

Adjusted for:

Share based compensation

567,705

506,966

One-off acquisition costs

-

54,404

(Gains) / losses from unrealised foreign exchange differences

(655,842)

213,708

Profit after tax adjusted

3,236,889

2,432,727

 

 

c) Earnings per share adjusted

 

Group

Period ended30 June2013

Period ended30 June2012

Adjusted Net Profit attributable to ordinary shares for basic earnings per share

3,236,889

2,432,727

Weighted average number of shares for basic earnings per share

34,894,942

31,400,732

Earnings per share basic adjusted

0.09

0.08

 

  

 

 

 

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PGUCUBUPWPPB

Related Shares:

INTQ.L
FTSE 100 Latest
Value8,800.41
Change-0.88