6 February
2024
FILTRONIC
PLC
("Filtronic", the "Company" or the "Group")
HALF YEAR RESULTS FOR THE SIX
MONTHS ENDED 30 NOVEMBER
2023
Filtronic plc (AIM: FTC), the
designer and manufacturer of products and sub-systems for the
aerospace, defence, telecoms infrastructure, space and critical
communications markets, announces its half year results for the six
months ended 30 November 2023 ("H1
2024").
Financial
Highlights
|
H1 2024
|
H1
2023
|
Revenue
|
£8.5m
|
£8.4m
|
Adjusted EBITDA¹
|
£0.2m
|
£1.0m
|
Operating (loss)/profit
|
(£0.4m)
|
£0.5m
|
(Loss)/profit for the
period
|
(£0.5m)
|
£0.5m
|
Basic (loss)/earnings per
share
|
(0.24p)
|
0.22p
|
Diluted (loss)/earnings per
share
|
(0.24p)
|
0.21p
|
Cash generated from/(used in)
operating activities
|
£1.8m
|
(£0.2m)
|
|
|
|
|
At 30 Nov
2023
|
At 31 May
2023
|
Net cash when including right of use
property leases
|
£1.2m
|
£0.3m
|
Net cash when excluding right of use
property leases
|
£2.4m
|
£1.6m
|
|
|
|
¹
Adjusted EBITDA is earnings before interest, taxation,
depreciation, amortisation and exceptional items.
Operational Highlights
·
Revenue and profit expected to be ahead of market
expectations for FY2024 and FY2025.
·
Contract award of £3.4m in the period from the
market leader in the high-growth, low earth orbit ("LEO") satellite
communications equipment market using Filtronic's innovative
proprietary Cerus 32 product.
·
Good progress made on the development project to
supply the European Space Agency ("ESA") with next generation space
payload communication systems for £3.2m.
·
Award of £170k grant from the Defence Technology Exploitation
Programme ("DTEP") to undertake a project titled 'Low cost and SWAP high density packaging for future
RADAR'.
·
Healthy cash position enables continued investment
in revenue growth initiatives to deliver the strategic
plan.
Post-period Highlights
·
Additional contract awards of £12.6m, announced on
20 December 2023 and 6 February 2024, from the market leader in the
high-growth, low earth orbit ("LEO") satellite communications
equipment market using Filtronic's innovative proprietary Cerus 32
product.
·
Development contract from the market leader of low
earth orbit ("LEO") satellite communications equipment for £150k to
develop an E-band payload module.
·
Contract award of £4.5m on 19 December 2023 from
BAE Maritime Systems for the development and manufacture of
advanced RF electronic modules.
·
Contract award from QinetiQ valued at £2.0m
announced on 15 January 2024 for the development of a
radio-frequency subsystem to be deployed as a vehicle mounted land
system or helicopter mounted solution.
Commenting on the outlook, Jonathan
Neale, Chairman, said: "We are encouraged
by the recent successes we have had in the execution of our
strategic plan and targeted growth initiatives. The impact of
this is expected in H2 FY2024 as we expect revenue to be ahead of
full year market expectations and profitability to be materially
ahead. Our confidence stems from the recently announced contract
wins with customers in LEO space, aerospace and defence markets
which were particularly pleasing given both the quantity and value,
as well as the significance and quality of the new customers added
to our customer portfolio. Consistent with our stated growth
objectives we anticipate year-on-year forecast revenue improvements
but recognise that timing of major project decisions and order
placement may span financial years resulting in a growth trajectory
that may sometimes be non-linear despite delivering robust compound
growth. As success is delivered, we will continue to invest for
growth whilst managing the rest of the cost base, where possible,
to drive stronger profits and margins".
Enquiries
Filtronic plc
|
www.filtronic.com
|
Richard Gibbs, CEO
|
01740 618800 or
investor.relations@filtronic.com
|
Michael Tyerman, CFO
|
|
|
|
Cavendish Capital Markets Limited
|
020 7220 0500
|
Jonny Franklin-Adams/George
Dollemore (Corporate Finance)
|
Sunila de Silva (ECM)
|
|
|
Walbrook PR Limited
|
020 7933 8780 or
filtronic@walbrookpr.com
|
Paul Vann/Joseph Walker
|
|
Notes:
This announcement contains inside
information for the purposes of Article 7 of Regulation (EU) No
596/2014.
Forward-looking
statements
Certain statements in this
half-yearly financial report are forward-looking. Where the
half-yearly financial report includes forward-looking statements,
these are made by the directors in good faith based on the
information available to them at the time of their approval of this
report. Such statements are based on current expectations and are
subject to a number of risks and uncertainties, including both
economic and business risk factors that could cause actual events
or results to differ materially from any expected future events or
results referred to in these forward-looking statements. Unless
otherwise required by applicable law, regulation or accounting
standard, the Group undertakes no obligation to update any
forward-looking statements whether as a result of new information,
future events or otherwise.
Chairman's Statement
I am pleased to present the half
year results for FY2024.
I am encouraged by the way we have
consolidated our position in our key markets of LEO space,
aerospace and defence and telecommunications infrastructure. Our
investments in engineering, business development and marketing have
resulted in several innovative new product launches throughout the
trading period, and we now have an opportunity pipeline which is
more than double that of six months ago. As a result of this we
have grown our sales orderbook through several recent contract wins
with customers, and prospects, who are leaders in their respective
markets.
Financial Performance Summary
Trading results for the first half
of FY2024 are in line with internal forecasts but, with a strong
second half orderbook combined with good material availability, we
now expect to deliver revenue and profitability materially ahead of
current market expectations for the full year.
Group revenue for the first half of
FY2024 increased 1% on the prior year with sales of £8.5m (H1 2023:
£8.4m), broadly in line with internal forecasts. However, an
adverse first half sales mix comprising a higher concentration of
lower margin telecommunications infrastructure product, and a
higher cost base following investment into sales channels and
engineering has contributed to an operating loss of £0.4m (H1 2023:
operating profit of £0.5m) and adjusted earnings before interest,
taxation, depreciation and amortisation ("adjusted EBITDA") of
£0.2m (H1 2023: £1.0m).
At 30 November 2023, the Group
recorded cash in the bank of £4.1m (31 May 2023: £2.6m), net cash
of £2.4m when excluding the right of use property leases (31 May
2023: £1.6m) and net cash including right of use property leases of
£1.2m (31 May 2023: £0.3m).
Our
Markets
The Low Earth Orbit ("LEO") space
market continues to develop with a significant number of projects
being studied for both ground station and satellite payload. We
have consolidated our relationship with the market leader in LEO
communications and as a result, secured production orders of
£16.0m, including an order announced today, to carry forward into
H2 FY2024 and beyond. Working closely with the customer, we have
been able to demonstrate the strength of our value proposition in
terms of agility and speed within our engineering and manufacturing
functions. We believe we are well positioned to secure future
projects as they build their LEO network and scale their global
operations.
We are making good progress on the
European Space Agency ("ESA") ARTES programme, valued at £3.2m,
which was awarded in July 2023. This project underpins our space
technology roadmap for the next two years and enables us to develop
a suite of qualified payload products at various mmWave frequencies
required by the LEO space market.
Electronic warfare ("EW") and
battlefield communications remain areas of high interest and
investment for the aerospace and defence market. With
analysts advising that defence spending needs to increase,
particularly with more emphasis on innovative technology solutions.
Increased engagement with the defence primes in recent months has
been tangible. It is very pleasing to note that we have been able
to build on our established position in airborne radar systems,
with recent contract wins at BAE Maritime Systems for a shipborne
radar system valued at £4.5m announced in early December, and at
QinetiQ for a land and helicopter mounted range radar programme
valued at £2.0m in early January. These are important steps forward
as we develop our position in this market and broaden our customer
base.
We also secured a series of filter
and switched filter bank contracts during the trading period and
won a third Defence Science and Technology Laboratory ("DSTL")
programme for the development of a next generation tuneable filter
platform valued at £0.4m. Our investments in both hybrid and
plastic encapsulation assembly for hi-reliability semiconductors
strengthens Filtronic's position in the UK supply chain for
electronic subsystems for use in our chosen markets.
The global deployment of 5G
telecommunications infrastructure continues. Our orderbooks are
scheduled across multiple trading periods to accommodate
fluctuations in regional demand and a move to high-performance
products required to service non-metropolitan areas. The launch of
the X2 versions of the popular Morpheus, Hades and Hercules E-band
transceiver modules provide up to 50% more output power providing
extended transmission distance for the backhaul equipment provider
which has allowed us to recapture value in this competitive market.
Market leading performance, coupled with an ability to design and
build bespoke E-band backhaul solutions, has enabled some pleasing
contract wins with private high frequency trading network
providers.
Outlook
We now feel confident that full year
revenue and profit for FY2024 and FY2025 will be materially above
current market expectations particularly as the semiconductor
shortages impacting global supply chains and constraining our
operations, are now largely behind us.
With a strong orderbook and an
expanding opportunity pipeline we are starting to see the benefit
of the recent investments in technology, resources and capability.
We are making real inroads into our strategic markets, which for
the large part remain robust with good long-term growth prospects
and considerable amounts of inward investment.
The LEO space market is rapidly
developing, and we have multiple project opportunities that look
promising for our mmWave technology. Meanwhile the importance of
defence spending on EW and battlefield communications is more
pronounced than ever in an uncertain world, and the deployment of
5G network infrastructure continues with the relentless demand for
bandwidth driving technology toward frequencies at E-band and
beyond.
I am very grateful for the hard work
and dedication of the entire Filtronic team
in their efforts to focus on our customers, develop the business
and I would like to take this opportunity to publicly thank them
for all their efforts and collective success.
Jonathan Neale
Chairman, 5 February
2023
Condensed Consolidated Interim Income
Statement
For
the period ended 30 November 2023
|
|
6 months
|
6
months
|
Year
|
|
|
|
Ended
|
Ended
|
Ended
|
|
|
|
30 November
|
30
November
|
31
May
|
|
|
|
2023
|
2022
|
2023
|
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
Continuing operations
|
Note
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
|
Revenue
|
5
|
8,480
|
8,368
|
16,268
|
|
|
|
======
|
======
|
======
|
|
|
|
|
|
|
|
Adjusted EBITDA¹
|
|
206
|
952
|
1,270
|
|
Depreciation of property, plant and equipment and right of use
assets
|
|
(451)
|
(392)
|
(253)
|
|
Amortisation of intangible
assets
|
|
(124)
|
(77)
|
(780)
|
|
|
|
----------
|
----------
|
----------
|
|
Operating (loss)/profit
|
6
|
(369)
|
483
|
237
|
|
|
|
|
|
|
|
Finance costs
|
7
|
(166)
|
(125)
|
(231)
|
|
Finance income
|
8
|
18
|
82
|
58
|
|
|
|
----------
|
----------
|
----------
|
|
(Loss)/profit before taxation
|
|
(517)
|
440
|
64
|
|
Taxation
|
|
(5)
|
24
|
400
|
|
|
|
----------
|
----------
|
----------
|
|
(Loss)/profit for the period
|
|
(522)
|
464
|
464
|
|
|
|
======
|
======
|
======
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted (loss)/earnings per share
(pence)
|
|
|
|
|
|
|
|
|
|
Basic (loss)/earnings per
share
|
9
|
(0.24p)
|
0.22p
|
0.22p
|
|
Diluted (loss)/earnings per
share
|
9
|
(0.24p)
|
0.21p
|
0.21p
|
|
|
|
|
|
|
|
|
|
======
|
======
|
======
|
1
Adjusted EBITDA is defined as profit before interest, taxation,
depreciation, amortisation and exceptional items which is a
non-GAAP metric used by management and is not an IFRS
disclosure.
Condensed Consolidated Interim
Statement of Comprehensive Income
For
the period ended 30 November 2023
|
6 months
|
6
months
|
Year
|
|
Ended
|
Ended
|
Ended
|
|
30 November
|
30
November
|
31
May
|
|
2023
|
2022
|
2023
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
£000
|
£000
|
£000
|
|
|
|
|
(Loss)/profit for the period
|
(522)
|
464
|
464
|
|
----------
|
----------
|
----------
|
Items that are or may be subsequently reclassified to profit
and loss:
|
|
|
|
Currency translation arising on
consolidation
|
(39)
|
62
|
(1)
|
|
----------
|
----------
|
----------
|
Total comprehensive (expense)/income for the
period
|
(561)
|
526
|
463
|
|
======
|
======
|
======
|
The total comprehensive
(expense)/income for the period is attributable to the equity
shareholders of the parent company Filtronic plc.
Condensed Consolidated Interim
Balance Sheet
At
30 November 2023
|
Note
|
30 November
|
30 November
|
31
May
|
|
|
2023
|
2022
|
2023
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
|
£000
|
£000
|
£000
|
Non-current assets
|
|
|
|
|
Goodwill and other intangible
assets
|
|
1,977
|
1,595
|
1,774
|
Right of use assets
|
|
3,566
|
2,606
|
2,889
|
Property, plant and
equipment
|
|
764
|
795
|
1,446
|
Deferred tax
|
|
1,252
|
875
|
1,254
|
|
|
----------
|
----------
|
----------
|
|
|
7,559
|
5,871
|
7,363
|
|
|
----------
|
----------
|
----------
|
Current assets
|
|
|
|
|
Inventories
|
|
2,569
|
2,685
|
2,778
|
Trade and other
receivables
|
|
4,545
|
4,809
|
5,335
|
Cash and cash equivalents
|
|
4,057
|
3,062
|
2,610
|
|
|
----------
|
----------
|
----------
|
|
|
11,171
|
10,556
|
10,723
|
|
|
----------
|
----------
|
----------
|
|
|
|
|
|
|
|
----------
|
----------
|
----------
|
Total assets
|
|
18,730
|
16,427
|
18,086
|
|
|
----------
|
----------
|
----------
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
2,759
|
2,190
|
3,673
|
Provisions
|
|
363
|
314
|
364
|
Deferred Income
|
10
|
1,235
|
198
|
164
|
Lease liabilities
|
|
746
|
616
|
617
|
|
|
----------
|
----------
|
----------
|
|
|
5,103
|
3,318
|
4,818
|
|
|
----------
|
----------
|
----------
|
Long term liabilities
|
|
|
|
|
Deferred income
|
10
|
537
|
31
|
29
|
Lease liabilities
|
|
2,092
|
1,484
|
1,698
|
|
|
----------
|
----------
|
----------
|
|
|
2,629
|
1,515
|
1,727
|
|
|
----------
|
----------
|
----------
|
|
|
|
|
|
|
|
----------
|
----------
|
----------
|
Total liabilities
|
|
7,732
|
4,833
|
6,545
|
|
|
----------
|
----------
|
----------
|
|
|
|
|
|
|
|
----------
|
----------
|
----------
|
Net
assets
|
|
10,998
|
11,594
|
11,541
|
|
|
======
|
======
|
======
|
Equity
|
|
|
|
|
Share capital
|
11
|
10,796
|
10,796
|
10,796
|
Share premium
|
12
|
11,087
|
11,077
|
11,077
|
Translation reserve
|
|
(509)
|
(409)
|
(470)
|
Retained earnings
|
|
(10,376)
|
(9,870)
|
(9,862)
|
|
|
----------
|
----------
|
----------
|
Total equity
|
|
10,998
|
11,594
|
11,541
|
|
|
======
|
======
|
======
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The total equity is attributable to
the equity shareholders of the parent company Filtronic
plc.
Company number 2891064
Condensed Consolidated Interim
Statement of Changes in Equity
For
the period ended 30 November 2023
|
Share
capital
|
Share
premium
|
Translation
reserve
|
Retained
earnings
|
Total
equity
|
|
£000
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
Balance at 30 November
2022
|
10,796
|
11,077
|
(409)
|
(9,870)
|
11,594
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
Currency translation movement
arising on consolidation
|
-
|
-
|
(61)
|
-
|
(61)
|
Share-based payments
|
-
|
-
|
-
|
8
|
8
|
|
----------
|
----------
|
----------
|
----------
|
----------
|
Balance at 31 May 2023
|
10,796
|
11,077
|
(470)
|
(9,862)
|
11,541
|
Loss for the period
|
-
|
-
|
-
|
(522)
|
(522)
|
New shares issued (net of issue
costs)
|
-
|
10
|
-
|
-
|
10
|
Currency translation movement
arising on consolidation
|
-
|
-
|
(39)
|
-
|
(39)
|
Share-based payments
|
-
|
-
|
-
|
8
|
8
|
|
----------
|
----------
|
----------
|
----------
|
----------
|
Balance at 30 November 2023
|
10,796
|
11,087
|
(509)
|
(10,376)
|
10,998
|
|
======
|
======
|
======
|
======
|
======
|
|
|
|
|
|
|
Condensed Consolidated Interim Cash
Flow Statement
For
the period ended 30 November
2023
|
|
6 months
|
6
months
|
Year
|
|
|
Ended
|
Ended
|
Ended
|
|
|
30 November
|
30
November
|
31
May
|
|
|
2023
|
2022
|
2023
|
|
|
(Unaudited)
|
(Unaudited)
|
(Audited)
|
|
|
£000
|
£000
|
£000
|
Cash
flows from operating activities
|
|
|
|
|
(Loss)/profit for the
period
|
|
(522)
|
464
|
464
|
Taxation
|
|
5
|
(24)
|
(400)
|
Finance income
|
|
(18)
|
(82)
|
(58)
|
Finance costs
|
|
166
|
125
|
231
|
|
|
----------
|
----------
|
----------
|
Operating (loss)/profit
|
|
(369)
|
483
|
237
|
Tax (paid)/received
|
|
(5)
|
24
|
16
|
Share-based payments
|
|
8
|
8
|
16
|
Depreciation
|
|
451
|
392
|
780
|
Amortisation of intangible
assets
|
|
124
|
77
|
253
|
Movement in inventories
|
|
186
|
(11)
|
(157)
|
Movement in trade and other
receivables
|
|
766
|
(282)
|
(833)
|
Movement in trade and other
payables
|
|
(906)
|
(838)
|
665
|
Movement in provisions
|
|
(1)
|
33
|
82
|
Change in deferred income
|
|
1,579
|
(72)
|
(109)
|
|
|
----------
|
----------
|
----------
|
Net
cash generated from/(used in) operating
activities
|
|
1,833
|
(186)
|
950
|
|
|
----------
|
----------
|
----------
|
Cash
flows from investing activities
|
|
|
|
|
Capitalisation of development
costs
|
|
(326)
|
(160)
|
(481)
|
Acquisition of intangible
assets
|
|
-
|
(16)
|
(51)
|
Acquisition of plant and
equipment
|
|
(162)
|
(193)
|
(946)
|
Acquisition of right of use
assets
|
|
(34)
|
-
|
(53)
|
Interest received
|
|
14
|
-
|
9
|
|
|
----------
|
----------
|
----------
|
Net
cash used in investing activities
|
|
(508)
|
(369)
|
(1,522)
|
|
|
----------
|
----------
|
----------
|
Cash
flows from financing activities
|
|
|
|
|
Interest paid
|
|
(166)
|
(125)
|
(231)
|
Exercise of employee share
options
|
|
10
|
17
|
17
|
Repayment of principal element of
lease liabilities
|
|
(411)
|
(323)
|
(626)
|
Receipt of interest-bearing
borrowings
|
|
684
|
-
|
-
|
|
|
----------
|
----------
|
----------
|
Net
cash generated from/(used in) financing
activities
|
|
117
|
(431)
|
(840)
|
|
|
----------
|
----------
|
----------
|
Movement in cash and cash equivalents
|
|
1,442
|
(986)
|
(1,412)
|
Currency exchange
movements
|
|
5
|
42
|
16
|
Opening cash and cash
equivalents
|
|
2,610
|
4,006
|
4,006
|
|
|
----------
|
----------
|
----------
|
Closing cash and cash equivalents
|
|
4,057
|
3,062
|
2,610
|
|
|
======
|
======
|
======
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Notes to the Condensed Financial
Statements
1 Company
information
Filtronic plc is
a company registered and domiciled in the United Kingdom and is
listed on the AIM market of the London Stock Exchange. The
Company's registered number is 2891064. The address of the
Company's registered office is Filtronic plc, Filtronic House, Unit
3, Airport West, Lancaster Way, Yeadon, West Yorkshire, LS19
7ZA.
Copies of the Company's
Annual Report and interim financial report are available from the
Company's registered office or the Company's website at
www.filtronic.com.
2
Basis of preparation
Whilst the
financial information included in this preliminary statement has
been prepared on the basis of the requirements of IFRSs in issue,
this statement does not itself contain sufficient information to
comply with IFRS.
These
financial results for the six months ended 30 November 2023 do not
comprise statutory accounts within the meaning of Section 434 of
the Companies Act 2006. The interim report should be read in
conjunction with the Annual Report 2023, which includes annual
financial statements for the year ended 31 May 2023. Those accounts
have been reported on by the Company's auditor and delivered to the
registrar of companies. The report of the auditor was (i)
unqualified (ii) did not include a reference to any matters to
which the auditor drew attention by way of emphasis without
qualifying their report, and (iii) did not contain a statement
under section 498 (2) or (3) of the Companies Act 2006.
The condensed
consolidated financial statements for the six months ended 30
November 2023 consolidate the financial statements of the Company
and all of its subsidiaries (together referred to as the "Group").
Transactions between Group companies, which are related parties,
have been eliminated upon consolidation and therefore do not
require disclosure.
The ondensed
consolidated financial statements for the six months ended 30
November 2023 and comparative period have not been audited. The
interim financial report for the six months ended 30 November 2023
was approved by the Board on 5 February 2023.
3
Going Concern
In accordance with corporate
governance requirements the directors have undertaken a review of
forecasts and the Group's cash requirements to consider whether it
is appropriate that the Group continues to adopt the going concern
assumption.
The directors have reviewed the
projected cash flow and other relevant information, including a
'severe but plausible' scenario and have a reasonable expectation
that the Group has adequate resources to continue in operational
existence and therefore it remains appropriate to adopt the going
concern basis in preparing the interim financial report for the six
months ended 30 November 2023.
4 Accounting estimates and judgements
The preparation
of the financial statements requires the use of accounting
estimates and judgements that affect the application of accounting
policies and reported amounts of assets and liabilities, income and
expenses. The accounting estimates and judgements are continually
evaluated and are based on historical experience and other factors,
including expectations of the future that are believed to be
reasonable under the circumstances. Actual results may differ from
the expected results. Revisions to accounting estimates are
recognised in the period in which the estimate is revised if the
revision affects only that period, or in the period of the revision
and future periods if the revision affects both current and future
periods. The accounting estimates and judgements that have a
significant effect on the financial statements are considered in
the Filtronic plc Annual Report for the year ended 31 May 2023
which can be found on the Filtronic website. Unless stated below
there is no material change to those judgements from the Annual
Report in the basis of calculation.
5 Segmental Analysis
Operating
Segments
IFRS
8 requires consideration of the identity of the Chief Operating Decision Maker ('CODM')
within the Group. In line with the Group's internal reporting
framework and management structure, the key strategic and operating
decisions are made by the Chief Executive Officer, who reviews
internal monthly management reports, budget and forecast
information as part of this. Accordingly, the Chief Executive
Officer is deemed to be the CODM.
The
CODM has identified one operating segment within the Group as
defined under IFRS 8. In turn, this is the only reportable segment
of the Group as the entities in the Group have similar products and
services, production processes and economic characteristics.
Therefore, there is no allocation of operating expenses, profit
measures or assets and liabilities to specific commercial
markets.
Accordingly, the CODM assesses the
performance of the operating segment on financial information which
is measured and presented in a manner consistent with those in the
financial statements by reference to Group results against
budget.
The Group profit measures are
adjusted operating profit and adjusted EBITDA, both disclosed on
the face of the consolidated income statement. No differences exist
between the basis of preparation of the performance measures used
by management and the figures in the Group financial
statements.
The Group has three customers
representing individually over 10% of revenue each and in aggregate
82% of revenue. This is split as follows:
·
Customer A - 37% (HY 2023: 41%)
·
Customer B - 32% (HY 2023: 17%)
·
Customer C - 13% (HY 2023: 24%)
Revenue by Destination
The revenue presented is based on
the geographic location of customers receiving the product/service
from the continuing operations.
|
6 months
|
6
months
|
Year
|
|
Ended
|
Ended
|
Ended
|
|
30 November
|
30
November
|
31
May
|
|
2023
|
2022
|
2023
|
|
£000
|
£000
|
£000
|
Revenue
|
|
|
|
United
Kingdom
|
1,396
|
2,647
|
4,762
|
Europe
|
1,046
|
1,258
|
2,600
|
Americas
|
3,433
|
2,323
|
5,711
|
Rest of the
world
|
2,605
|
2,140
|
3,195
|
|
----------
|
----------
|
----------
|
|
8,480
|
8,368
|
16,268
|
|
======
|
======
|
======
|
Revenue from sales
The revenue presented is based on
the Group deriving revenue from product sales and those received
from Non-Recurring Engineering ("NRE") at a point in time when the
performance obligation is satisfied.
|
6 months
|
6
months
|
Year
|
|
Ended
|
Ended
|
Ended
|
|
30 November
|
30
November
|
31
May
|
|
2023
|
2022
|
2023
|
|
£000
|
£000
|
£000
|
Revenue
|
|
|
|
Sales of
product
|
8,031
|
7,927
|
15,362
|
NRE - point in
time
|
449
|
441
|
906
|
|
----------
|
----------
|
----------
|
|
8,480
|
8,368
|
16,268
|
|
======
|
======
|
======
|
6 Operating (loss)/profit
|
6 months
|
6
months
|
Year
|
|
Ended
|
Ended
|
Ended
|
|
30 November
|
30
November
|
31
May
|
|
2023
|
2022
|
2023
|
|
£000
|
£000
|
£000
|
|
|
|
|
Revenue
|
8,480
|
8,368
|
16,268
|
|
----------
|
----------
|
----------
|
Material cost of goods sold
|
3,245
|
2,994
|
5,992
|
|
|
|
|
Wages and
salaries
|
3,171
|
2,952
|
5,884
|
Social security costs
|
316
|
313
|
623
|
Pension costs
|
181
|
164
|
336
|
Share-based payments
|
8
|
8
|
16
|
|
----------
|
----------
|
----------
|
Employee costs
|
3,677
|
3,437
|
6,859
|
|
----------
|
----------
|
----------
|
Amortisation of intangible
assets
|
124
|
77
|
253
|
Depreciation of property, plant and equipment and right of use
assets
|
451
|
392
|
780
|
|
----------
|
----------
|
----------
|
Depreciation and
amortisation
|
575
|
469
|
1,033
|
|
----------
|
----------
|
----------
|
Other operating income
|
(153)
|
(33)
|
(187)
|
Other expenses
|
1,505
|
1,018
|
2,334
|
|
----------
|
----------
|
----------
|
Total operating costs
|
5,604
|
4,891
|
10,039
|
|
======
|
======
|
======
|
Operating (loss)/profit
|
(369)
|
483
|
237
|
|
======
|
======
|
======
|
Development costs of £295,000 were
capitalised in the HY 2024 (2023: £160,000).
Other operating income relates to
grants received for plant and machinery and R&D innovation
whilst R&D tax credits claimed under the RDEC scheme are also
recognised in operating profit.
7 Finance costs
|
6 months
|
6
months
|
Year
|
|
Ended
|
Ended
|
Ended
|
|
30 November
|
30
November
|
31
May
|
|
2023
|
2022
|
2023
|
|
£000
|
£000
|
£000
|
|
|
|
|
Interest expense for lease
arrangements
|
114
|
70
|
139
|
Minimum service costs and interest
charges on invoice discounting facilities
|
52
|
55
|
92
|
|
----------
|
----------
|
----------
|
|
166
|
125
|
231
|
|
======
|
======
|
======
|
|
|
|
|
8 Finance income
|
6 months
|
6
months
|
Year
|
|
Ended
|
Ended
|
Ended
|
|
30 November
|
30
November
|
31
May
|
|
2023
|
2022
|
2023
|
|
£000
|
£000
|
£000
|
|
|
|
|
Revaluation of foreign currency
denominated intercompany balance
|
4
|
82
|
49
|
Interest receipt on treasury
deposits
|
14
|
-
|
9
|
|
----------
|
----------
|
----------
|
|
18
|
82
|
58
|
|
======
|
======
|
======
|
9 Basic and diluted
(loss)/earnings per share
|
6 months
|
6
months
|
Year
|
|
|
Ended
|
Ended
|
Ended
|
|
|
30 November
|
30
November
|
31
May
|
|
|
2023
|
2022
|
2023
|
|
|
£000
|
£000
|
£000
|
|
|
|
|
|
|
(Loss)/profit for the
period
|
(522)
|
464
|
464
|
|
|
======
|
======
|
======
|
|
|
|
|
|
|
|
'000
|
'000
|
'000
|
|
Basic
weighted average number of shares
|
215,172
|
215,119
|
215,121
|
|
Dilution effect of share
options
|
2,781
|
1,189
|
1,358
|
|
|
-----------
|
-----------
|
----------
|
|
Diluted weighted average number
of shares
|
217,953
|
216,308
|
216,479
|
|
|
=======
|
======
|
======
|
|
|
|
|
|
|
Basic (loss)/earnings per share (pence)
|
|
(0.24p)
|
0.22p
|
0.22p
|
|
|
|
|
|
Diluted (loss)/earnings per
share (pence)
|
|
(0.24p)
|
0.21p
|
0.21p
|
|
|
|
======
|
======
|
======
|
|
|
|
|
|
|
| |
10 Deferred
income
|
6 months
|
6
months
|
Year
|
|
Ended
|
Ended
|
Ended
|
|
30 November
|
30
November
|
31
May
|
|
2023
|
2022
|
2023
|
|
£000
|
£000
|
£000
|
|
|
|
|
Contract liabilities
|
1,198
|
141
|
140
|
Capital grant
|
37
|
57
|
24
|
|
-----------
|
-----------
|
-----------
|
Total current deferred income
|
1,235
|
198
|
164
|
|
-----------
|
-----------
|
-----------
|
Contract liabilities
|
392
|
-
|
-
|
Capital grant
|
145
|
31
|
29
|
|
-----------
|
-----------
|
----------
|
Total non-current deferred
income
|
537
|
31
|
29
|
|
-----------
|
-----------
|
-----------
|
Total deferred income
|
1,772
|
229
|
193
|
|
|
=======
|
=======
|
=======
|
|
|
|
| |
Contract liabilities are invoices
raised in advance of NRE work completed for customers that will be
recognised as income once the performance obligation of the
contract has been met. The majority of NRE contracts are invoiced
with a proportion of the contract value upfront which is recognised
as revenue, over time, across the life of contract at each
milestone based on the percentage of the overall contract value
achieved at that performance obligation.
A capital grant of £150k was awarded
in the period towards the cost of plant and equipment for new
plastic encapsulation capability.
11 Share
Capital
|
|
|
|
|
|
Deferred shares of 10p
each
|
Ordinary shares of 0.1p
each
|
|
Number '000
|
Number '000
|
£000
|
|
|
|
|
At 30 November 2022
|
106,877
|
215,121
|
10,796
|
Exercise of employee share
options
|
-
|
-
|
-
|
|
------------
|
-------------
|
-------------
|
At 31 May 2023
|
106,877
|
215,121
|
10,796
|
Exercise of employee share
options
|
-
|
200
|
-
|
|
------------
|
------------
|
-------------
|
At
30 November 2023
|
106,877
|
215,321
|
10,796
|
|
========
|
========
|
========
|
|
|
|
|
|
|
| |
All shares are allotted, called up
and fully paid. Holders of the ordinary shares and entitled to
retrieve dividends when declared and are entitled to one vote per
share at meetings of the company.
Holders of the ordinary shares are
entitled to receive dividends when declared and are entitled to one
vote per share at meetings of the Company.
12 Share
Premium
|
|
£000
|
|
|
|
At 30 November 2022
|
|
11,077
|
Exercise of employee share
options
|
|
-
|
|
|
-----------
|
At 31 May 2023
|
|
11,077
|
Exercise of employee share
options
|
|
10
|
|
|
-----------
|
At
30 November 2023
|
|
11,087
|
|
|
=======
|
13 Analysis of net
cash
|
1 June
2023
|
Cash
Flow
|
Other
movements
|
30 Nov 2023
|
|
£000
|
£000
|
£000
|
£000
|
|
|
|
|
|
Cash and cash equivalents
|
2,610
|
1,442
|
5
|
4,057
|
Lease liability - plant and
equipment
|
(1,020)
|
353
|
(1,009)
|
(1,676)
|
|
---------
|
---------
|
---------
|
---------
|
Net
cash when including all debt except property
leases
|
1,590
|
1,795
|
(1,004)
|
2,381
|
Lease liability - property
lease
|
(1,295)
|
174
|
(41)
|
(1,162)
|
|
---------
|
---------
|
---------
|
---------
|
Net
cash
|
295
|
1,969
|
1,045
|
1,219
|
|
======
|
======
|
======
|
======
|
Cash at bank earns interest at
floating rates based on daily bank deposit rates.
At 30 November 2023, the Company had
a £3.0m invoice discounting facility in place with Barclays Bank
plc against the UK debtor book and a $4.0m factoring facility with
Wells Fargo against the US debtor book. There were no drawings on
either of the facilities at 30 November 2023 (31 May 2023:
undrawn).