Capital
Limited
("Capital", the "Group" or
the "Company")
Capital (LSE: CAPD), a leading
mining services company, today provides its full year financial
results for the year ended 31 December 2023.
FULL YEAR FINANCIAL RESULTS
FOR THE YEAR ENDED 31 DECEMBER 2023*
|
FY 2023
|
FY 2022
|
vs
FY 2022
|
Revenue
($ m)
|
318.4
|
290.3
|
9.7%
|
EBITDA
(adjusted for IFRS 16 leases)1,2 ($ m)
|
91.8
|
86.4
|
6.3%
|
Operating
profit ($ m)
|
60.3
|
59.7
|
1.0%
|
Investment gain / (loss) ($ m)
|
3.0
|
(19.8)
|
N/A
|
Net
Profit After Tax (NPAT) ($ m)
|
38.5
|
22.7
|
69.6%
|
NPAT
(Adjusted for investment gain/(loss) ($ m)
|
35.5
|
42.5
|
(16.4%)
|
|
|
|
|
Earnings
per share
|
|
|
|
Basic EPS
(cents)
|
19.1
|
11.1
|
72.1%
|
Basic EPS
(adjusted for investment gain/(loss) (cents)
|
17.5
|
21.5
|
(18.5%)
|
|
|
|
|
Final
Dividend per Share (cents)
|
2.6
|
2.6
|
|
|
|
|
|
Cash from
Operations (adjusted for IFRS 16 leases)2 ($
m)
|
84.3
|
69.8
|
20.8%
|
Capex3 ($ m)
|
69.0
|
57.5
|
20.0%
|
|
|
|
|
Net
Debt1 ($ m)
|
69.8
|
47.2
|
47.9%
|
Investments ($ m)
|
47.2
|
38.7
|
22.0%
|
|
|
|
|
Margins
and returns
|
|
|
|
EBITDA
Margin (adjusted for IFRS 16 leases)1,2
|
28.8%
|
29.8%
|
|
Operating
profit Margin
|
18.9%
|
20.6%
|
|
NPAT
Margin (adjusted for investment gain/(loss)
|
11.2%
|
14.6%
|
|
*All amounts are in US
dollars unless otherwise stated
|
|
(1)
EBITDA, and Net
Debt are non-IFRS financial measures and should not be used in
isolation or as a substitute for Capital Limited financial results
presented in accordance with IFRS. Alternative performance measures
as detailed on pages 27 - 28 of this results
announcement
(2)
Adjustment for
the cash cost of the IFRS 16 leases which amounts to $8.2 million
in 2023 and $3.7 million in 2022.
(3)
Capital
expenditure (Capex) consists of purchase of PPE for cash,
prepayments for PPE and assets purchased during the year and
financed by OEM.
|
|
FY 2023 Financial Overview
· FY
2023 revenue of $318.4 million, up 9.7% on FY 2022 ($290.3
million);
· Revenue came in marginally below our guidance of $320 - 340
million given a number of headwinds namely subdued activity in West
Africa, particularly in Mali, and operations suspended in Sudan
with Perseus. In addition MSALABS revenues fell slightly behind its
aggressive growth target for 2023, with utilisation across
commercial laboratories deployed through the year slightly behind
schedule as we drive adoption of the new PhotonAssayTM
technology.
· FY
2023 EBITDA (adjusted for IFRS16 leases) of $91.8 million, up 6.3%
on FY 2022 ($86.4 million);
· FY
2023 EBITDA margin (adjusted for IFRS16 leases) remained strong at
28.8% (FY 2022: 29.8%);
· Group margins were strong through 2023 especially considering
the heavy cost loadings required in the ramp up of
MSALABS;
· Value of the Group's strategic investment portfolio as of 31
December 2023 increased to $47.2 million (FY 2022: $38.7 million)
including net cash investment of $4.6 million;
· Net
profit after tax (NPAT) of $38.5 million, up 69.6% on FY 2022
($22.7 million). Excluding the impact of investment losses/ gains,
adjusted NPAT is $35.5 million for FY 2023, down 16.4% on FY 2022
($42.5 million);
· Basic earnings per share (EPS) of 19.1 cents, up 72.1% on FY
2022 (11.1 cents). Excluding the impact of investment losses/
gains, basic EPS (adjusted) is 17.5 cents, down 18.5% on FY 2022
(21.5 cents);
· Cash
from operations (adjusted for IFRS 16 leases) of $84.3 million, an
increase of 20.8% on FY 2022 ($69.8 million);
· Total capex of $69.0 million, up 20.0% on FY 2022 ($57.5
million). Total capex consisted of cash capex of $47.9 million
(2022: $43.0 million), prepayments of $5.3 million (2022: $5.5
million) and financed capex of $15.8 million (2022: $9.0
million);
· Net
debt of $69.8 million an increase of 47.9% on FY22 ($47.2 million);
and
· Net
debt excludes the investment holdings of $47.2 million.
· Declared a final dividend of US$2.6 cents per share, to be
paid on 15 May 2024 which, together with the interim dividend of
US$1.3 cents per share brings the total dividends declared for 2023
to US$3.9 cents per share (2022: US$3.9 cents per
share).
Operational and Strategic Highlights
· Safety performance remained best in class on a global scale
with the 2023 Total Recordable Injury Frequency Rate ("TRIFR") of
0.75 per 1,000,000 hours worked, a significant improvement (38%) on
FY 2022 (1.2).
· Capital Drilling: Further
contract wins and major contract long-term
renewal
· New contract
win:
- A letter of intent from
Allied Gold Corporation for a grade control drilling services
contract across its Cote d'Ivoire complex.
· FY 2023 major anchoring
contract wins with significant growth potential (previously
announced):
- A three-year
comprehensive drilling services contract with Nevada Gold Mines,
USA. The contract includes a wide array of drilling services
including underground reverse circulation and diamond, both surface
and underground. NGM operates the single largest gold-mining
complex globally;
- A three-year reverse
circulation and diamond drilling services contract with Fortescue
Metals Group at the Belinga iron ore project, Gabon. This is one of
the world's largest undeveloped, high-grade hematite iron ore
deposits; and
- A two-year diamond
drilling services contract with Barrick at the Reko Diq copper-gold
project, Pakistan. This is amongst the largest undeveloped
copper-gold projects globally.
· Other recent contract awards
(previously announced):
- Centamin's Sukari Gold Mine in Egypt has issued Capital with
a letter of intent to award a 5-year open pit drilling services
contract extension, starting from January 1, 2025. Subject to
concluding a contract, which will include both blast hole and grade
control drilling, this will extend our activities on site out to
the end of 2029, 25 years after we commenced operations in
2005;
- A two-year grade
control drilling services contract with Perseus Mining at the
Sissingué gold mine in Côte d'Ivoire. This expands our relationship
with Perseus from existing contracts in Sudan and the Yaouré mine,
Côte d'Ivoire; and
- Expanded rig count at
Belinga, Gabon, under our existing three-year reverse circulation
and diamond drilling services contract.
· Fleet utilisation for FY 2023 was 73%, compared to 79% in FY
2022;
· Average monthly revenue per operating rig ("ARPOR") was
US$186,000 in FY 2023, up 3.3% on FY 2022 (US$180,000);
and
· Rig
count decreased from 129 to 127 through FY 2023, net of
depletion.
|
FY 2023
|
FY 2022
|
FY 2023 vs FY
2022
|
Closing fleet
size
|
127
|
129
|
-1.6%
|
Average
Fleet
|
125
|
118
|
5.9%
|
Fleet utilisation
(%)
|
73
|
79
|
-7.6%
|
Average utilised
rigs
|
92
|
93
|
-1.1%
|
ARPOR*($)
|
186,000
|
180,000
|
3.3%
|
Drilling revenue
($m)
|
204.2
|
200.5
|
1.8%
|
Surveying revenue
($m)
|
3.7
|
4.7
|
-21.3%
|
Other Associated
revenue1
($m)
|
7.4
|
8.0
|
-8.6%
|
Total Drilling and
associated revenue ($m)
|
215.3
|
213.2
|
1.0%
|
*Average revenue per month
per operating rig
1Associated revenue refers to revenue generated from
complementary services tied to our drilling
operations.
All amounts are in USD
unless otherwise stated
· Capital Mining: Second
material mining services contract win:
· Capital secured its second high-quality mining services
contract with Ivindo Iron SA (Gabon), developing Belinga, one of
the world's largest undeveloped, high-grade hematite iron deposits.
This contract has a term of up to 5 years and will generate
approximately $30 million of revenue per annum once fully
operational; and
· Sukari Gold Mine (Egypt) waste mining contract saw consistent
operations through FY 2023.
· MSALABS: Furthering on its
growth trajectory and initiated strategic global partnership,
breaking into the USA market with largest contract in MSALABS
history:
· The
deployment of Chrysos PhotonAssay™ units remains on
track:
- MSALABS possesses the
largest international network of Chrysos PhotonAssay™ technology;
and
- MSALABS relationship
with Chrysos remains strong and will see the deployment of 21
units.
· MSALABS was awarded a five-year comprehensive laboratory
services contract with Nevada Gold Mines (NGM) in the United States
of America (USA).
- MSALABS will operate a
state-of-the-art hybrid laboratory incorporating Chrysos
PhotonAssayTM units as well as traditional fire assay
methods and full multi-element assaying capabilities;
- MSALABS will deploy
three PhotonAssayTM units in Nevada; and
- The contract is
anticipated to generate ~$140 million over the five-year term, with
annual revenues of ~$30 million once fully operational, making it
the largest award of new business in the history of MSALABS.
Capital expenditure for the project is expected of ~$7
million.
· MSALABS has forged a global partnership with Barrick and
Chrysos Corporation to deliver PhotonAssayTM technology
across Barrick mine sites:
- The three
PhotonAssayTM units in Nevada mark the start of this
broader partnership agreement, with trials underway for a possible
ten further PhotonAssayTM units by the end of 2025
across multiple of Barrick's other operations.
· Commercial laboratory focus
in 2023: Capitalising on our early
mover advantage, we focused on deploying PhotonAssayTM
units in a number of commercial locations of strategic importance.
As opposed to mine site laboratories, commercial laboratories have
longer lead times to ramp utilisation which in turn impacts margins
given the upfront cost loading required. 2024 will benefit from an
increase in utilisation at these sites, as well as the business's
greater leaning towards mine site laboratories through this coming
year.
· Capital Investments: Year on
year portfolio growth:
· The
total value of investments (listed and unlisted) was $47.2 million
as at 31 December 2023 ($38.7 million as at 31 December 2022)
including net cash investments of $4.6 million; and
· The
portfolio continues to be focused on a select few key holdings with
our holdings in Predictive Discovery, Allied Gold Corp and WIA Gold
comprising the majority (~85%) of our investments.
Outlook
· Revenue guidance for 2024 of $355 - $375 million driven by an
improved contract portfolio, ramp ups of new drilling and mining
contracts and a continued expansion of MSALABS;
· Capital Drilling is poised for additional growth in 2024,
primarily fuelled by the scale up of operations with Nevada Gold
Mines in the USA, alongside promising growth prospects across
several of our current operations - Belinga, Gabon and Reko Diq,
Pakistan, in particular;
· Capital Mining will continue to embed operations at the
Belinga site in Gabon. The Sukari earth moving contract is
anticipated to sustain its steady-state performance until the
contract concludes (mid 2024);
· MSALABS continues to drive forward its multi-year expansion
strategy, with a strong emphasis on the deployment of Chrysos
PhotonAssayTM units. The pipeline remains robust,
reinforced by the recent partnership forged with Barrick Gold and
Chrysos Corporation. The business is expected to deliver revenues
of $50-60 million in 2024, another significant YoY increase from
2023 (FY 2023 $38.4 million);
· Capital expenditure is expected to be $70-80 million in 2024.
This will fund typical sustaining and replacement capex across the
drilling and mining fleet to ensure ongoing youth and productivity,
newly purchased rigs to drive growth in the USA and the expansion
of MSALABS. This year we will also fund non-recurring expenditures
primarily a major workshop facility in Nevada as a hub for our
operations in the region; and
· Tendering activity remains robust across the Group with a
number of high-quality opportunities progressing.
Commenting on the results,
Peter Stokes, Chief Executive, said:
"The past year has been another great year for Capital,
achieving growth for the fourth year in a row despite a challenging
market environment, all while maintaining an exemplary safety
record. We continue to strengthen our portfolio across drilling and
mining, with a strategic focus on tier one assets made possible by
the longstanding relationships we have built over the years with
some of the world's leading miners. Capital has also achieved a
number of strategic landmarks through the year, positioning itself
for a strong 2024 and beyond.
Our drilling business had another strong year achieving
growth despite difficult global market conditions. We have stayed
committed to our strategy of focusing on tier one clients with
world class assets. This dedicated commitment has seen us add world
class assets to our contract portfolio, most notably Barrick's
copper project at Reko Diq (Pakistan), FMG's majority owned
iron-ore project at Belinga (Gabon) and the major gold-mining
complex in the USA, with Nevada Gold Mines, marking our first entry
into the North American market.
Our mining business was awarded its second high-quality
mining services mining contract with Ivindo, Gabon, which mobilised
successfully through the year. Operations at Sukari were also very
consistent through 2023, and we are on track to complete the
contract by mid-2024, six months ahead of contracted requirements.
We have now demonstrated our expertise in both rapid mobilisation
and excellent performance in load and haul operations. These
milestones underscore our position as a trusted partner for tier-1
clients and provide a robust foundation for future
growth.
MSALABS has once again achieved remarkable growth over the
past year, driven particularly by the successful rollout of the
revolutionary Chrysos PhotoAssayTM technology. MSALABS
is quickly becoming a major component of the group as recently
highlighted by its largest contract to date with Nevada Gold Mines.
It is set to operate PhotonAssayTM units as well as
traditional fire assay methods, complemented by extensive
multi-element assaying capabilities, all within a state of-the-art
hybrid laboratory-the first of its kind in the USA. Moreover, the
business continues to strategically lay the foundations for further
growth through its recent global partnership with Chrysos and
Barrick.
Our investment portfolio remained focused on a select key few
holdings through the year. Growth in key investments saw our
portfolio grow to $47.2 million, a significant return from the net
investment to date of ~$17.1 million. In addition, our portfolio
has been a key business development tool for the Group, with
contracts from investee companies generating over $140 million in
revenue since we formally launched our investment strategy in 2019
and remains a core pillar of our business model.
We are excited for the year ahead and are confident in
maintaining the growth momentum of previous years. In addition we
will retain our steadfast focus on maintaining peer leading
margins, returns and safety performance in parallel to this growth.
We will continue to pursue our key strategic priorities during 2024
and expect revenues to reach $355-375 million for the
year."
Capital Limited will be hosting a
live webcast presentation at 09:00 London time on Thursday 14 March
2024, where questions can be submitted through the
platform.
The webcast presentation
link:
Issuer Services | London Stock Exchange | Capital Limited FY 2023
Results (lsegissuerservices.com)
Participants may join the webcast
approximately five minutes before the commencement time. A copy of
the Company's presentation will be available on
www.capdrill.com
-
ENDS -
For further information, please visit Capital's website
www.capdrill.com or contact:
Capital Limited
investor@capdrill.com
Peter Stokes, Chief Executive
Officer
Rick Robson, Chief Financial
Officer
Conor Rowley, Corporate
Development & Investor Relations
Tamesis Partners LLP
+44 20 3882 2868
Charlie Bendon
Richard Greenfield
Stifel Nicolaus Europe Limited
+44 20 7710 7600
Ashton Clanfield
Callum Stewart
Rory Blundell
Buchanan
+44 20 7466 5000
Bobby
Morse
capital@buchanan.uk.com
George Pope
About Capital Limited
Capital
Limited is a leading mining services company providing a complete
range of drilling, mining, maintenance and geochemical laboratory
solutions to customers within the global minerals industry. The
Company's services include: exploration, delineation and production
drilling; load and haul services; maintenance; and geochemical
analysis. The Group's corporate headquarters are in the United
Kingdom and it has established operations in Côte d'Ivoire, Canada,
Democratic Republic of Congo, Egypt, Gabon, Ghana, Guinea, Kenya,
Mali, Mauritania, Nigeria, Pakistan, Saudi Arabia, Tanzania and the
United States of America.
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER
COMPREHENSIVE INCOME
|
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
US$'000
|
|
US$'000
|
|
|
|
|
|
|
Revenue
|
|
|
318,424
|
|
290,284
|
Cost of
sales
|
|
|
(171,524)
|
|
(155,852)
|
Gross
profit
|
|
|
146,900
|
|
134,432
|
|
|
|
|
|
|
Administration expenses
|
4
|
|
(46,852)
|
|
(44,331)
|
Depreciation, amortisation and
impairments
|
|
|
(39,766)
|
|
(30,416)
|
Profit
from operations
|
5
|
|
60,282
|
|
59,685
|
|
|
|
|
|
|
Interest
income
|
|
|
65
|
|
35
|
Finance
costs
|
6
|
|
(13,002)
|
|
(7,356)
|
Fair
value gain / (loss) on financial assets
|
|
|
2,989
|
|
(19,798)
|
Profit
before tax
|
|
|
50,334
|
|
32,566
|
Taxation
|
7
|
|
(11,804)
|
|
(9,836)
|
Profit and total
comprehensive income for the year
|
|
|
38,530
|
|
22,730
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit and total
comprehensive income for the year attributable
to:
|
|
|
|
|
|
Owners of
the parent
|
|
|
36,737
|
|
20,990
|
Non-controlling interest
|
|
|
1,793
|
|
1,740
|
|
|
|
38,530
|
|
22,730
|
Earnings per
share:
|
|
|
|
|
|
Basic
earnings per share (cents per share)
|
8
|
|
19.09
|
|
11.07
|
Diluted
earnings per share (cents per share)
|
8
|
|
18.82
|
|
10.71
|
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
|
|
|
|
|
|
Notes
|
|
2023
|
2022
|
|
|
|
US$'000
|
US$'000
|
|
|
|
|
|
ASSETS
|
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
Property,
plant and equipment
|
10
|
|
208,657
|
172,658
|
Right-of-use assets
|
|
|
29,684
|
16,652
|
Goodwill
|
|
|
1,296
|
1,296
|
Intangible assets
|
|
|
572
|
1,916
|
Other
receivables
|
|
|
9,789
|
6,460
|
Total non-current
assets
|
|
|
249,998
|
198,982
|
|
|
|
|
|
Current
assets
|
|
|
|
|
Inventory
|
11
|
|
61,922
|
58,695
|
Trade
receivables
|
12
|
|
49,567
|
41,542
|
Other
receivables
|
|
|
24,055
|
20,073
|
Investments at fair value
|
|
|
47,154
|
38,727
|
Current
tax receivable
|
|
|
686
|
400
|
Cash and
cash equivalents
|
|
|
34,366
|
28,380
|
Total current
assets
|
|
|
217,750
|
187,817
|
Total
assets
|
|
|
467,748
|
386,799
|
|
|
|
|
|
EQUITY AND
LIABILITIES
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
Share
capital
|
13
|
|
19
|
19
|
Share
premium
|
13
|
|
62,390
|
62,390
|
Treasury
shares
|
14
|
|
-
|
(2,475)
|
Equity-settled employee benefits reserve
|
|
|
5,763
|
4,469
|
Other
reserve
|
|
|
190
|
190
|
Retained
earnings
|
|
|
195,515
|
168,726
|
|
|
|
263,877
|
233,319
|
Non-controlling interest
|
|
|
9,270
|
5,573
|
Total
equity
|
|
|
273,147
|
238,892
|
|
|
|
|
|
Non-current
liabilities
|
|
|
|
|
Loans and
Borrowings
|
15
|
|
75,521
|
56,865
|
Lease
liabilities
|
|
|
21,109
|
12,127
|
Deferred
tax
|
|
|
34
|
34
|
Trade and
other payables
|
|
|
2,057
|
1,485
|
Total non-current
liabilities
|
|
|
98,721
|
70,511
|
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(continued)
|
|
|
|
|
|
|
|
2023
|
2022
|
|
|
|
US$'000
|
US$'000
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Trade and
other payables
|
|
|
50,685
|
43,453
|
Provisions
|
|
|
487
|
2,637
|
Current
tax payable
|
|
|
9,315
|
9,130
|
Loans and
Borrowings
|
15
|
|
27,052
|
18,037
|
Lease
liabilities
|
|
|
8,341
|
4,139
|
Total current
liabilities
|
|
|
95,880
|
77,396
|
Total
liabilities
|
|
|
194,601
|
147,907
|
Total equity and
liabilities
|
|
|
467,748
|
386,799
|
CONDENSED CONSOLIDATED STATEMENT OF CASH
FLOWS
|
|
2023
|
2022
|
|
Note
|
US$'000
|
US$'000
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
|
|
|
Cash generated from
operations
|
16
|
92,532
|
73,533
|
Interest income
received
|
|
65
|
35
|
Finance costs paid
|
|
(9,441)
|
(6,407)
|
Interest paid on lease
liabilities
|
|
(2,081)
|
(818)
|
Tax paid
|
|
(11,905)
|
(10,585)
|
Net cash from operating activities
|
|
69,170
|
55,758
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
|
|
|
Purchase of property, plant and
equipment
|
|
(47,876)
|
(42,974)
|
Proceeds from sale of property,
plant and equipment
|
|
69
|
19
|
Purchase of intangible assets and
cloud computing arrangements
|
|
(1,777)
|
(634)
|
Purchase of investments at fair
value
|
|
(9,258)
|
(9,010)
|
Proceeds from sale of investments
at fair value
|
|
4,668
|
10,637
|
Cash paid in advance for property,
plant and equipment
|
|
(5,318)
|
(5,542)
|
Net cash from investing activities
|
|
(59,492)
|
(47,504)
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
|
|
|
Proceeds from loans and
borrowings
|
|
38,000
|
20,717
|
Repayment of loans and
borrowings
|
|
(26,732)
|
(16,666)
|
Repayment of principle on leases
liabilities
|
|
(6,152)
|
(2,916)
|
Advance payment on
leases
|
|
(1,205)
|
(667)
|
Dividends paid
|
9
|
(7,637)
|
(7,089)
|
Repurchase of own
shares
|
|
-
|
(2,475)
|
Proceeds from issuance of equity
to non-controlling interests
|
|
1,193
|
-
|
Purchase of shares from
non-controlling interest
|
|
(1,404)
|
-
|
Net cash used in financing activities
|
|
(3,937)
|
(9,095)
|
Total cash movement for the year
|
|
5,741
|
(842)
|
Cash at the beginning of the
year
|
|
28,380
|
30,577
|
Effect of exchange rate movement
on cash balances
|
|
245
|
(1,355)
|
Total cash at end of the year
|
|
34,366
|
28,380
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
1. General
information
Capital Limited (the "Company") is
incorporated in Bermuda. The Company and its subsidiaries (the
"Group") provide drilling, mining (load and haul), crushing,
mineral assaying and surveying services. The Group also has a
portfolio of investments in listed and unlisted exploration and
mining companies.
During the year ended 31 December
2023, the Group provided drilling services in Côte d'Ivoire,
Guinea, Gabon, Egypt, Mali, Saudi Arabia, Pakistan, Sudan and
Tanzania. Mining services are provided in Egypt and Gabon and
mineral analysis services are provided in Canada, Guyana,
Mauritania, Nigeria, Côte d'Ivoire, Mali, Tanzania, Kenya, Ghana,
Egypt and Democratic Republic of the Congo. The Group's
administrative office are located in the United Kingdom and
Mauritius.
2. Basis of
preparation
The condensed consolidated
financial statements are prepared on the going concern basis under
the historical cost convention, except for certain financial
instruments which are measured at fair value. The directors are
responsible for the preparation of the results
announcement.
The condensed consolidated
financial statements included in this results announcement has been
prepared in accordance with the measurement and recognition
criteria of International Financial Reporting Standards ("IFRS") as
issued by the International Accounting Standards Board ("IASB").
Whilst the financial information included in this results
announcement has been prepared in accordance with IFRS, this
announcement does not itself contain sufficient information to
comply with the disclosure requirements of IFRS. The Group's 2023
Annual Consolidated Financial Statements have been prepared in
accordance with IFRS. The results announcement does not constitute
a dissemination of the annual financial reports. A separate
dissemination announcement in accordance with Disclosure and
Transparency Rules (DTR) 6.3 will be made when the Annual Report
and audited consolidated Financial Statements are available on the
Company's website.
The accounting policies are in
terms of IFRS and consistent with those of the prior
year.
The financial information for the
years ended 31 December 2023 and 2022 does not constitute the
annual financial statements. The annual consolidated financial
statements for the year ended 31 December 2022 and 2023 were
completed and received an unmodified audit report from the
Company's Auditors.
Going concern
As at 31 December 2023, the Group
had a robust balance sheet with a low debt gearing with equity of
US$273.1 million and loans and borrowings of US$102.6 million. Cash
as at 31 December 2023 was US$34.4 million, with net debt of
US$68.2 million. Investments in listed entities at the end of
December 2023 amounted to US$44.8 million which provided additional
flexibility as these investments could be converted into
cash.
This robustness is underpinned by
stable cash flows generated by a diversified service offering and
diversified contract portfolio. Revenues continued to perform
strongly in 2023 with increased revenue of 10% compared to 2022.
Commercially, the Group secured two long-term major contracts with
high-quality customers in 2023: Ivindo Iron in Gabon which is
majority owned by major mining company Fortescue Metals Group for
drilling, mining and crushing services and Nevada Gold Mines in
USA, a JV between Barrick Gold Corporation and Newmont Corporation
for comprehensive drilling and laboratory services. The contract
with Nevada Gold Mines had not started generating revenue as at 31
December 2023.
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
2. Basis of
preparation (continued)
Going concern (continued)
In determining the going concern
status of the business, the Board has reviewed the Group's
forecasts for the 18 months to June 2025, including both forecast
liquidity and covenant measurements. In the assessment, management
took into consideration the principal risks of the business that
are most relevant to the going concern assessment and reverse
stressed the forecast model to identify the magnitude of
sensitivity required to cause a breach in covenants or risk the
going concern of the business, alongside the Group's capacity to
mitigate. The most relevant sensitivity was considered to be a
decrease in EBITDA through loss of contracts, with no redeployment
of equipment. EBITDA would need to fall over 40% during the period
of assessment for going concern to breach the covenant test. Given
the strong market demand from existing high-quality clients and
across a large tendering pipeline, the Group's increased service
diversification and the limited contract expiries due during the
year, management considers the risk of a deep demand reduction to
be low.
Given the Group's exposure to
high-quality mine site operations, we consider a decrease of such
magnitude to be remote. Based on its assessment of the forecasts,
principal risks and uncertainties and mitigating actions considered
available to the Group (holding back dividends, sale of
investments, capex deferment) in the event of downside scenarios,
the Board confirms that it is satisfied the Group will be able to
continue to operate and meet its liabilities as they fall due over
the going concern period to June 2025. Accordingly, the Board has
concluded that the going concern basis in the preparation of the
Financial Statements is appropriate and that there are no material
uncertainties that would cast doubt on that basis of
preparation.
3.
Segment
analysis
Operating segments are identified
on the basis of internal management reports regarding components of
the Group. These are regularly reviewed by the Chairman in order to
allocate resources to the segments and to assess their performance.
Operating segments are identified based on the regions of
operations. For the purposes of the segmental report, the
information on the operating segments has been aggregated into the
principal regions of operations of the Group. The Group's
reportable segments under IFRS 8 are therefore:
·
Africa:
|
Derives revenue from the provision
of drilling and mining services, surveying and mineral
assaying.
|
·
Rest of
world:
|
Derives revenue from the provision
of drilling services, surveying and mineral assaying. The segment
relates to jurisdictions which contribute a relatively small amount
of external revenue to the Group. These include Canada, Pakistan
and Saudi Arabia.
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
3.
Segment analysis
(continued)
The
following is an analysis of the Group's revenue and results by
reportable segment:
|
Africa
|
|
Rest of
world
|
|
Consolidated
|
|
US$'000
|
|
US$'000
|
|
US$'000
|
2023
|
|
|
|
|
|
|
|
|
|
|
|
External revenue
|
|
|
|
|
|
Drilling services
|
199,496
|
|
12,056
|
|
211,552
|
Mining services
|
64,721
|
|
-
|
|
64,721
|
Laboratory services
|
19,743
|
|
18,662
|
|
38,405
|
Surveying services
|
3,659
|
|
87
|
|
3,746
|
Total external revenue
|
287,619
|
|
30,805
|
|
318,424
|
Segment
profit (loss)
|
108,359
|
|
(17,771)
|
|
90,588
|
Central administration costs and
depreciation
|
|
|
|
|
|
(30,306)
|
Profit from operations
|
|
|
|
|
|
60,282
|
Interest
income
|
|
|
|
|
|
65
|
Finance charges
|
|
|
|
|
|
(13,002)
|
Fair value gain on financial
assets
|
|
|
|
|
|
2,989
|
Profit before
tax
|
|
|
|
|
|
50,334
|
|
|
|
|
|
|
|
2022
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External revenue
|
|
|
|
|
|
|
- Drilling services
|
|
202,201
|
|
6,361
|
|
208,562
|
- Mining services
|
|
49,763
|
|
-
|
|
49,763
|
- Laboratory services
|
|
13,804
|
|
13,501
|
|
27,305
|
- Surveying services
|
|
4,333
|
|
321
|
|
4,654
|
Total external revenue
|
|
270,101
|
|
20,183
|
|
290,284
|
Segment profit (loss)
|
|
91,428
|
|
(6,554)
|
|
84,874
|
Central administration costs and
depreciation
|
|
|
|
|
|
(25,189)
|
Profit from operations
|
|
|
|
|
|
59,685
|
Interest income
|
|
|
|
|
|
35
|
Finance charges
|
|
|
|
|
|
(7,356)
|
Fair value loss on financial
assets
|
|
|
|
|
|
(19,798)
|
Profit before tax
|
|
|
|
|
|
32,566
|
|
|
|
|
|
|
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
3.
Segment analysis
(continued)
The following customers from the Africa segment contributed 10% or
more to the Group's revenue:
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
%
|
|
%
|
Customer
A
|
|
16
|
|
15
|
Customer
B
|
|
33
|
|
39
|
|
|
|
|
|
Segment
assets and liabilities:
|
|
|
|
|
|
|
|
|
|
The
following is an analysis of the Group's assets and liabilities by
reportable segment:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
|
US$'000
|
|
US$'000
|
Segment
assets:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
|
|
567,699
|
|
506,043
|
Rest of
world
|
|
|
|
|
|
92,454
|
|
59,642
|
Total
segment assets
|
|
|
|
|
|
660,153
|
|
565,685
|
Head
office companies
|
|
|
|
|
|
338,507
|
|
280,828
|
|
|
|
|
|
|
998,660
|
|
846,513
|
Eliminations
|
|
|
|
|
|
(530,912)
|
|
(459,714)
|
Total
Assets
|
|
|
|
|
|
467,748
|
|
386,799
|
|
|
|
|
|
|
|
|
|
Segment
liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Africa
|
|
|
|
|
|
257,526
|
|
239,013
|
Rest of
world
|
|
|
|
|
|
61,173
|
|
31,752
|
Total
segment assets
|
|
|
|
|
|
318,699
|
|
270,765
|
Head
office companies
|
|
|
|
|
|
373,103
|
|
315,695
|
|
|
|
|
|
|
691,802
|
|
586,460
|
Eliminations
|
|
|
|
|
|
(497,201)
|
|
(438,553)
|
Total
Liabilities
|
|
|
|
|
|
194,601
|
|
147,907
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
4.
Administrative expenses
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
|
|
|
|
Employee costs
|
19,809
|
|
16,324
|
Professional fees
|
3,813
|
|
3,848
|
Insurance
|
1,986
|
|
1,886
|
Rental cost
|
1,605
|
|
1,549
|
Share based payment
expenses
|
3,540
|
|
2,774
|
Bad debts written off
|
218
|
|
1,458
|
Increase in net expected credit
loss provision
|
1,717
|
|
2,981
|
Travel &
Accommodation
|
3,211
|
|
2,499
|
Bank charges
|
1,382
|
|
1,277
|
Foreign exchange
(gain)/loss
|
(151)
|
|
1,711
|
Software costs
|
1,933
|
|
1,104
|
Other expenses
|
7,789
|
|
6,920
|
Total administration expenses
|
46,852
|
|
44,331
|
5. Profit
from operations
The following items have been recognised as expenses in determining
profit from operations:
Depreciation and amortisation
|
|
|
|
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Rights of use assets
|
7,510
|
|
3,458
|
Computer software
|
7
|
|
4
|
Drilling rigs
|
10,521
|
|
10,373
|
Associated drilling
equipment
|
4,900
|
|
3,134
|
Vehicles and trucks
|
4,493
|
|
3,180
|
Camp and associated
equipment
|
2,594
|
|
1,390
|
Mining equipment
|
9,302
|
|
8,877
|
Total depreciation and amortisation
|
39,327
|
|
30,416
|
|
|
|
|
Impairment:
|
|
|
|
Vehicles and trucks
|
389
|
|
-
|
Camp and associated
equipment
|
50
|
|
-
|
Total impairment
|
439
|
|
-
|
|
|
|
|
Total depreciation, amortisation and
impairments
|
39,766
|
|
30,416
|
|
|
|
|
|
Operating lease expense
|
|
|
|
Short term equipment
rental
|
3,786
|
|
3,335
|
|
|
|
|
Employee costs
|
|
|
|
Salaries, wages, bonuses and other
benefits
|
90,673
|
|
79,560
|
Share based compensation
expense
|
3,540
|
|
2,774
|
Total employee costs
|
94,213
|
|
82,334
|
|
|
|
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
5. Profit
from operations
|
2023
|
|
2022
|
Other
|
US$'000
|
|
US$'000
|
Loss on disposal of property,
plant and equipment
|
946
|
|
669
|
Legal and professional
fees
|
3,813
|
|
3,848
|
Stock write-off
|
691
|
|
200
|
Provision for inventory
obsolescence
|
574
|
|
745
|
Increase in expected credit loss
provision
|
1,716
|
|
2,981
|
Bad debts written off
|
218
|
|
1,458
|
Other taxes
|
558
|
|
333
|
Increase / (decrease) in
provisions for other taxes
|
136
|
|
(288)
|
6. Finance
costs
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Interest on lease
liabilities
|
2,081
|
|
818
|
Interest on bank loans
|
7,705
|
|
4,220
|
Interest on supplier credit
facilities
|
1,943
|
|
1,005
|
Amortised debt arrangement
costs
|
1,240
|
|
439
|
Other interest paid
|
33
|
|
874
|
Total finance charges
|
13,002
|
|
7,356
|
7.
Taxation
The Group operates in multiple
jurisdictions with complex legal and tax regulatory environments.
In certain of these jurisdictions, the Group has taken income tax
positions that management believes are supportable and are intended
to withstand challenge by tax authorities. Some of these positions
are inherently uncertain and relates to the interpretation of
income tax laws. The Group periodically reassesses its tax
positions. Changes to the financial statement recognition,
measurement, and disclosure of tax positions is based on
management's best judgment given any changes in the facts,
circumstances, information available and applicable tax laws.
Considering all available information and the history of resolving
income tax uncertainties, the Group believes that the ultimate
resolution of such matters will not likely have a material effect
on the Group's financial position, statements of operations or cash
flows.
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
8. Earnings
per share
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
|
|
|
Basic
earnings per share
|
|
|
|
|
|
|
|
|
|
The
earnings and weighted average number of ordinary shares used in the
calculation of basic earnings per share are as follows:
|
|
|
|
|
|
|
|
|
|
Earnings
for the year, used in the calculation of basic earnings per share
(US$'000)
|
|
36,737
|
|
20,990
|
Adjusted
for:
|
|
|
|
|
Fair
value (gain)/loss on financial assets (US$'000)
|
|
(2,989)
|
|
19,798
|
Earnings
for the year, used in the calculation of basic earnings per share
(adjusted) (US$'000)
|
|
33,748
|
|
40,788
|
|
|
|
|
|
Weighted
average number of ordinary shares for the purposes of basic
earnings per share
|
|
192,451,358
|
|
189,653,369
|
|
|
|
|
|
Basic
earnings per share (US$ c)
|
|
19.09
|
|
11.07
|
Basic
earnings per share (adjusted) (US$ c)
|
|
17.54
|
|
21.51
|
|
|
|
|
|
|
|
2023
|
|
2022
|
Diluted
earnings per share
|
|
|
|
|
|
|
|
|
|
The
earnings used in the calculations of all diluted earnings per share
measures are the same as those used in the equivalent basic
earnings per share measures, as outlined above.
|
|
|
|
|
|
|
|
|
|
Weighted
average number of ordinary shares used in the calculation of basic
earnings per share
|
|
192,451,358
|
|
189,653,369
|
|
|
|
|
|
Shares
deemed to be issued for no consideration in respect of:
|
|
|
|
|
|
|
|
|
|
-
Effect of STIP and LTIP shares
|
|
2,801,729
|
|
6,263,799
|
Weighted
average number of ordinary shares used in the calculation of
diluted earnings per share
|
|
195,253,087
|
|
195,917,168
|
|
|
|
|
|
Diluted
earnings per share (US$ c)
|
|
18.82
|
|
10.71
|
Diluted
earnings per share (adjusted) (US$ c)
|
|
17.28
|
|
20.82
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
9.
Dividends
|
|
|
|
|
|
|
2023
|
|
2022
|
|
|
US$'000
|
|
US$'000
|
Dividends
|
|
7,637
|
|
7,089
|
|
|
|
|
|
During the 12 months ended 31
December 2023, a dividend of 2.6 cents (2022: 2.4 cents) per
ordinary share, totalling to US$5.0 million (2022: US$4.6 million)
was declared as the final dividend for 2022. This dividend was paid
to the shareholders on 9 May 2023 (2022: 10 May 2022), followed by
a further dividend of 1.3 cents (2022: 1.3 cents) per share which
was declared as interim dividend for 2023 totalling US$2.5 million
(2022: US$2.5 million) and paid on 3 October 2023 (2022: 3 October
2022). The total dividend paid is US$7.6 million (2022: US$7.1
million).
In respect of the year ended 31
December 2023, the Directors propose that a final dividend of 2.6
cents (2022: 2.6 cents) per share be paid to shareholders on 15 May
2024 (2022: 9 May 2023). This final dividend has not been included
as a liability in these Consolidated Financial Statements. The
proposed final dividend is payable to all shareholders on the
Register of Members on 19 April 2024 (2022: 14 April 2023). The
total estimated final dividend to be paid is US$5.0 million (2022:
US$5.0 million). The payment of this final dividend will not have
any tax consequences for the Group.
10. Property, plant and
equipment
The net movement in property, plant and equipment in
the year is an increase of US$36.0 million (2022: US$29.1 million).
This is primarily as a result of:
· additions in the year of US$69.3 million (2022: US$56.7
million) on drilling rigs, heavy mining equipment and other assets
to expand its operations and replace existing assets;
· disposals of property, plant and equipment with a net book
value of US$1.0 million (2022: US$0.7 million) during the year;
and
· Depreciation charge of US$31.8 million (2022: US$27.0
million).
· Impairment of US$0.4 million (2022: US$ Nil)
The Group's property plant and
equipment includes assets not yet commissioned totalling US$41.8
million (2022: US$24.6 million). The assets will be depreciated
once commissioned and available for use. A loss of US$1.0 million
(2022: US$0.7 million) was incurred on the disposal of property,
plant and equipment. Not reflected in the
Cash Flow is a US$15.8 million (2022: US$ 9.0 million) asset
finance facility obtained from Epiroc Financial Solutions and
Caterpillar for the purchase of Rigs.
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
11.
Inventory
|
2023
|
2022
|
|
US$'000
|
US$'000
|
Gross carrying value of
inventory
|
63,724
|
59,955
|
Less: provision for inventory
obsolescence
|
(1,802)
|
(1,260)
|
|
61,922
|
58,695
|
The cost of inventories recognised
as an expense in the current year amounts to US$21.3 million (2022:
US$18.3 million). During the year, the Group wrote off US$0.7
million (2022: US$0.2 million) of inventory. A provision of US$0.6
million (2022: US$0.7 million) was made during the year, resulting
in an increase in the carrying amount of the
provision.
12. Trade
receivables
|
|
|
|
2023
|
2022
|
US$'000
|
US$'000
|
Trade receivables
|
54,264
|
44,523
|
Less: allowance for credit
losses
|
(4,697)
|
(2,981)
|
Total trade receivables
|
49,567
|
41,542
|
As the Group does not have
historical credit losses, the expected loss rates have been based
on current and forward-looking information on micro macroeconomic
factors affecting the Group's customers. The Group has identified
the metals and mining sector's credit loss probability rates as the
key macroeconomic factor in countries where the Group
operates.
The lifetime expected loss
provision for trade receivables is as follows:
31
December 2023
|
Current
|
More than
30 days
past due
|
More than
60 days
past due
|
More than
120 days
past due
|
Total
|
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
US$'000
|
Expected loss rate
|
0.2%
|
1.7%
|
0.1%
|
52.4%
|
8.7%
|
Gross carrying amount
|
26,139
|
6,583
|
12,913
|
8,629
|
54,264
|
Loss provision
|
49
|
113
|
14
|
4,521
|
4,697
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
12. Trade receivables (continued)
Movements in the impairment
allowance for trade receivables are as follows:
|
|
|
|
|
2023
|
|
2022
|
US$'000
|
|
US$'000
|
Opening provision for impairment
of trade receivables
|
2,981
|
|
-
|
Increase during the
year
|
1,934
|
|
4,438
|
Receivables written off during the
year as uncollectible
|
(218)
|
|
(1,457)
|
At 31 December
|
4,697
|
|
2,981
|
13. Share capital and
Share premium
|
|
|
|
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Authorised
|
|
|
|
2,000,000,000 (2022:
2,000,000,000) ordinary shares of US$0.0001 (2022: US$0.0001)
each
|
200
|
|
200
|
|
|
|
|
Issued share capital
|
|
|
|
193,696,920 (2022: 192,864,738) ordinary shares of US$0.0001 (2022:
US$0.0001) each
|
19
|
|
19
|
|
|
|
|
Share premium
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Balance at beginning of
period
|
62,390
|
|
60,900
|
Share
issue
|
-
|
|
1,490
|
Balance at end of period
|
62,390
|
|
62,390
|
In April 2023, the Group issued
832,182 new common shares pursuant to the Group's employee short-
and long-term incentive plans. The shares rank pari passu with the existing ordinary
shares. Fully paid ordinary shares which have a par value of 0.01
cents, carry one vote per share and carry rights to
dividends.
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
14. Treasury
shares
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Balance at 1 January
|
2,475
|
|
-
|
(Reissued)/acquired in the
year
|
(2,475)
|
|
2,475
|
Balance at 31 December 2023
|
-
|
|
2,475
|
The treasury shares reserve
represents the cost of shares in Capital Limited purchased in the
market and held by the Company to satisfy options under the Group's
share incentive plans. The number of ordinary shares held by the
Company at 31 December 2023 was nil (2022: 1,973,551).
During the year, the treasury
shares were reissued to employees against the LTIPs and STIPs that
vested during the year.
15. Loans
and borrowings
|
|
|
|
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Bank loans
|
78,385
|
|
57,945
|
Supplier credit
facilities
|
25,813
|
|
17,674
|
|
104,198
|
|
75,619
|
Less: Unamortised debt arrangement
costs
|
(1,625)
|
|
(717)
|
|
|
|
|
Total loans and borrowings
|
102,573
|
|
74,902
|
|
|
|
|
Current
|
27,052
|
|
18,037
|
Non-current
|
75,521
|
|
56,865
|
Total loans and borrowings
|
102,573
|
|
74,902
|
(a) US$50 million revolving credit facility
(RCF) provided by Standard Bank (Mauritius) Limited and Nedbank
Limited
The Company entered into a
revolving credit facility agreement on 28 March 2023 as borrower
together with Standard Bank (Mauritius) Limited and Nedbank Limited
(acting through its Nedbank Corporate and Investment banking
division) as lenders and arrangers, with Nedbank acting as agent
and security agent to borrow a revolving credit facility for an
aggregate amount of US$50 million with the Company being able to
exercise an accordion option to request an increase of the facility
under the terms and conditions of the Facility Agreement. The
interest rate on the RCF is the prevailing three-month Secured
Overnight Financing Rate (SOFR) (payable in arrears) plus a margin
of 5.5%, and an annual commitment fee of 1.75% per annum is charged
on any undrawn balances. The amount utilised on the RCF was US$45
million as at 31 December 2023 (2022: US$25 million).
Under the terms of the RCF, the
Group is required to comply with certain financial covenants
relating to:
•
|
Interest Cover Ratio
|
•
|
Debt EBITDA Ratio
|
•
|
Debt Equity Ratio
|
•
|
Total Tangible Net Worth
|
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31
December 2023
15. Loans
and borrowings (continued)
In addition, CAPD (Mauritius)
Limited, as borrower, is also required to comply with the Total
Tangible Net Worth covenant.
Security for the RCF comprises
various pledges over the shares and claims of the Group's entities
in Tanzania together with a debenture over the rigs in Tanzania and
the assignment of material contracts and their collection accounts
in each of Egypt, Tanzania and Mali.
As at the reporting date and
during the period under review, the Group has complied with all
covenants attached to the loan facilities.
(b) US$40.5 million term loan
provided by Macquarie Bank Limited (London
Branch)
On 15 September 2022, the Group
refinanced the senior secured, asset backed term loan facility with
Macquarie Bank Limited. The term of the loan is three years
repayable in quarterly instalments with an interest rate on the
facility of the prevailing three-month SOFR plus a margin of 6.5%
per annum (payable quarterly in arrears). The loan is secured over
certain assets owned by the Group and currently located in Egypt
together with guarantees provided by Capital Limited, Capital
Drilling Egypt LLC. The Group drew an additional US$8 million in
2023. As at 31 December 2023, the amount outstanding on the term
loan was US$32 million (2022: US$33 million).
During the year under review, the
Group has complied with all covenants attached to the term
loan.
(c)
Epiroc Financial Solutions AB credit agreements
The Group has a number of credit
agreements with Epiroc, drawn down against the purchase of rigs.
The term of the agreements is four years repayable in 46 monthly
instalments. The rate of interest on most of the agreements is
three-month SOFR plus a margin of 4.8%, with a fixed rate of
interest of the remaining agreements of 8.5%. As at 31 December
2023, the total drawn under these credit agreements was US$16.5
million (2022: US$11.7 million).
No covenants are attached to this
facility.
(d) US$8.5 million term loan facility with Sandvik Financial
Services AB (PUBL)
The Group has term loan facility
agreement with Sandvik Financial Services AB (PUBL). The facility
is for the purchase of equipment from Sandvik AB, available in not
more than four tranches. Interest is payable quarterly in arrears
at 5.45% per annum on the drawn amount. The facility is no longer
available to drawn on and as at 31 December 2023 the balance
outstanding was US$4.2 million (2022: US$5.9 million).
Additionally, the Group entered
into a further US$10 million facility agreement on 23 October 2023.
The rate of interest on this agreement is fixed at 8.15%. As at 31
December 2023, the facility was undrawn.
No covenants are attached to this
facility.
(e) US$5 million facility with Caterpillar Financial
Services
The Group entered into a US$5
million facility agreement with Caterpillar Financial Services
Corporation on 25 July 2023. The rate of interest on this agreement
is three-month SOFR plus a margin of 5.25%. The term of the
agreement is 2 years repayable in 8 quarterly instalments. All
repayments can be subsequently redrawn. As at 31 December 2023, the
facility was fully drawn at US$5 million.
During the year under review, the
Group has complied with all covenants attached to the facility.
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31 December 2023
16. Cash
generated from
operations
|
2023
US$'000
|
|
2022
US$'000
|
Profit before taxation
|
50,334
|
|
32,566
|
Adjustments for:
|
|
|
|
Depreciation, amortisation and
impairments
|
32,256
|
|
26,959
|
Loss on disposals
|
946
|
|
669
|
Depreciation of Right of use
assets
|
7,510
|
|
3,457
|
Share-based payment
|
3,540
|
|
2,774
|
Fair value (gain)/ loss on
financial assets
|
(2,914)
|
|
19,798
|
Interest income
|
(65)
|
|
(35)
|
Finance costs
|
13,002
|
|
7,356
|
Other non-cash items
|
34
|
|
-
|
Unrealised foreign exchange (gain)
/ loss on foreign cash held
|
(246)
|
|
1,355
|
Increase in expected credit loss
provision
|
1,716
|
|
2,981
|
Bad debts written off
|
218
|
|
1,458
|
Changes in working capital:
|
|
|
|
Increase in inventories
|
(3,227)
|
|
(20,760)
|
Increase in trade and other
receivables
|
(15,568)
|
|
(4,885)
|
Increase / (decrease) in trade and
other payables
|
7,146
|
|
(2,797)
|
(Decrease) / increase in
provisions
|
(2,150)
|
|
2,637
|
Cash generated from operations
|
92,532
|
|
73,533
|
17.
Commitments
The Group has the following commitments:
|
|
|
|
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Committed capital
expenditure
|
36,083
|
|
18,686
|
The Group had outstanding purchase
orders amounting to US$39.5 million (2022: US$29.7 million) at the
end of the reporting period of which US$36.1 million (2022: US$18.7
million) were for capital expenditure.
NOTES TO THE CONDENSED
CONSOLIDATED ANNUAL FINANCIAL STATEMENTS
For the year ended 31 December 2023
18.
Contingencies
As a result of the multiple
jurisdictions in which the Group operates, there are a number of
ongoing tax audits. In the opinion of Management none of these
ongoing audits represent a reasonable possibility of a material
settlement and as such, no contingent liability disclosure is
required.
19. Events
after the reporting
period
There have been no significant
events affecting the Group since the year end.
GLOSSARY
A description of various acronyms is
detailed below:
ARPOR
|
Average Revenue Per Operating
Rig
|
CAPEX
|
Capital Expenditure
|
EBIT
|
Earnings Before Interest and
Taxes and fair value gain/loss on
investments
|
EBITDA
|
Earnings Before Interest, Taxes,
Depreciation, Amortisation and fair value
gain/loss on investments
|
EBITDA
(adjusted for IFRS 16 leases)
|
EBITDA pre fair value gain/ loss
on investments, net of cash cost of the IFRS 16 leases
|
Cash from
operations (adjusted for IFRS 16 leases)
|
Cash generated from operations net
of cash cost of IFRS 16 leases
|
Basic
EPS
|
Basic Earnings Per Share
|
Basic EPS
(adjusted)
|
Basic Earnings Per Share adjusted
for fair value gain/loss on investments
|
ETR
|
Effective Tax Rate
|
HSSE
|
Health, Safety, Social and
Environment
|
KPI
|
Key Performance Indicator
|
LTI
|
Lost Time Injury
|
LTM
|
Last Twelve Months
|
PBT
|
Profit Before Tax
|
NPAT
|
Net Profit After Tax
|
Adjusted
NPAT
|
NPAT pre fair value gain/ loss on
investments
|
YOY
|
Year-On-Year
|
Return on
capital employed
|
EBIT / Average capital
employed
|
Average
capital employed
|
Average yearly capital employed pre
investments at fair value and goodwill.
|
RECONCILIATION OF ALTERNATIVE PERFORMANCE MEASURES TO THE
FINANCIAL RESULTS:
ARPOR can be reconciled from the
financial statements as per the below:
|
2023
|
|
2022
|
Revenue per financial statements
(US$'000)
|
318,424
|
|
290,284
|
Non-drilling revenue
(US$'000)
|
(114,249)
|
|
(89,793)
|
Revenue used in the calculation of ARPOR
(US$'000)
|
204,175
|
|
200,491
|
|
|
|
|
Monthly Average active operating
Rigs
|
92
|
|
93
|
Monthly Average operating
Rigs
|
125
|
|
118
|
ARPOR (US$'000 per Rig)
|
186
|
|
180
|
EBITDA can be reconciled from the
financial statements as per the below:
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Profit for the year
|
38,530
|
|
22,730
|
Depreciation
|
39,766
|
|
30,416
|
Taxation
|
11,804
|
|
9,836
|
Interest income
|
(65)
|
|
(35)
|
Finance charges
|
13,002
|
|
7,356
|
Fair value adjustments on
financial assets
|
(2,989)
|
|
19,798
|
EBITDA
|
100,048
|
|
90,101
|
EBITDA can be reconciled from the
financial statements as per the below:
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Operating profit (EBIT)
|
60,282
|
|
59,685
|
Depreciation, amortisation and
impairments
|
39,766
|
|
30,416
|
EBITDA
|
100,048
|
|
90,101
|
Gross profit
|
146,900
|
|
134,432
|
Administration expenses
|
(46,852)
|
|
(44,331)
|
EBITDA
|
100,048
|
|
90,101
|
EBITDA Margin
|
31.4%
|
|
31.0%
|
Adjusted EBITDA can be reconciled
from the financial statements as per the below:
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Operating profit (EBIT)
|
60,282
|
|
59,685
|
Depreciation, amortisation and
impairments
|
39,766
|
|
30,416
|
Cash cost of IFRS 16
leases
|
(8,234)
|
|
(3,733)
|
Adjusted EBITDA
|
91,814
|
|
86,368
|
Adjusted EBITDA Margin
|
28.8%
|
|
29.8%
|
Adjusted cash from operations can
be reconciled from the financial statements as per the
below:
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Cash generated from
operations
|
92,532
|
|
73,533
|
Cash cost of IFRS 16
leases
|
(8,234)
|
|
(3,733)
|
Adjusted Cash from operations
|
84,298
|
|
69,800
|
Net cash (debt) can be reconciled
from the financial statements as per the below:
|
2023
|
|
2022
|
|
US$'000
|
|
US$'000
|
Cash and cash
equivalents
|
34,366
|
|
28,380
|
Long-term borrowings
|
(76,273)
|
|
(57,154)
|
Short-term borrowings
|
(27,925)
|
|
(18,465)
|
Net (debt)/ cash
|
(69,832)
|
|
(47,239)
|
The Adjusted EBIT used in the
Adjusted ROCE can be reconciled from the financial statements as
per the below:
Operating profit (EBIT)
|
60,282
|
|
59,685
|
Depreciation on IFRS 16
leases
|
7,510
|
|
3,457
|
Cash cost of IFRS 16
leases
|
(8,234)
|
|
(3,733)
|
Adjusted EBIT
|
59,558
|
|
59,409
|