26 September 2024
accesso®
Technology Group
plc
("accesso" or the
"Group")
INTERIM
RESULTS
for the six-month period
ended 30 June 2024
accesso
Technology Group
plc (AIM: ACSO), the premier
technology solutions provider to leisure, entertainment, and
cultural markets, today announces interim results for the six
months to 30 June 2024 ('H1 2024').
Commenting on the results, Steve Brown, Chief Executive
Officer of accesso,
said:
"As we set out in our most recent trading update, our first
half results show our organic business performed broadly in line
with our expectations in the first half, while our overall
performance was held back by a delay to an important project
for Accesso
HorizonSM. As we recognise revenue
on a milestone basis, these delays resulted in our Group results
coming in below where we had originally hoped. This project remains
a major validation of our acquisition rationale, and we see no
change to the overall contract value.
As we started the second half, the attractions sector widely
reported lower guest volumes than were anticipated. Our current
guidance reflects that this softness continued through the peak
trading periods of July and August and will likely run through the
remainder of the year. We anticipate this will normalise as
operators continue to adjust pricing and promotional strategies to
align with current consumer expectations.
We are always confident that our business is diversified
enough to withstand transactional volume fluctuations over the
medium and long term, but with the effects in the current year
exacerbated by the delay we experienced in accesso Horizon, we felt
it prudent to adjust our full year outlook.
Subsequently we have taken measures to limit cost expansion
and preserve margin through the second half. With the key trading
periods of July and August in hand, we are tracking towards our
revised full year outlook.
While reporting these results, we must also take the
opportunity to remember Fern MacDonald, our Group CFO, who recently
passed away. As a professional she was a force for good in our
company, and as a person she was a dearly loved friend and
colleague. She is sorely missed by all at Accesso, and we are all
thinking of her family at this time".
|
|
Six months
ended
30 June
2024
|
|
Six months
ended
30 June
2023
|
% change
|
|
|
Unaudited
($000)
|
|
Unaudited
($000)
|
|
Group Revenue
|
|
69,194
|
|
65,783
|
5.2%
|
Ticketing and
distribution
|
|
51,833
|
|
43,761
|
18.4%
|
Guest Experience
|
|
13,206
|
|
16,035
|
(17.6%)
|
Professional Services
|
|
4,155
|
|
5,987
|
(30.6%)
|
|
|
|
|
|
|
Group Revenue - constant currency
|
4
|
68,652
|
|
65,783
|
4.4%
|
|
|
|
|
|
|
Gross Profit
|
|
52,724
|
|
48,326
|
9.1%
|
Gross Margin %
|
|
76.2%
|
|
73.5%
|
3.7%
|
|
|
|
|
|
|
Cash EBITDA
|
1
|
6,482
|
|
6,481
|
0.1%
|
Statutory profit / (loss) before tax
|
|
295
|
|
(863)
|
134.2%
|
Net cash
|
2
|
18,292
|
|
9,182
|
99.2%
|
Adjusted basic earnings per share (cents)
|
3
|
8.65
|
|
7.50
|
15.3%
|
Basic earnings / (loss) per share (cents)
|
|
0.53
|
|
(1.51)
|
135.1%
|
Footnotes:
|
(1)
|
Cash EBITDA: operating profit before the deduction of
amortisation, impairment of intangible assets, depreciation,
acquisition and integration costs, and costs related to share-based
payments less capitalised development costs (see reconciliation in
Financial review).
|
(2)
|
Net cash is calculated as cash and cash equivalents less
borrowings. Lease liabilities are excluded from borrowings on the
basis they do not represent a cash drawing.
|
(3)
|
Adjusted basic earnings per share is calculated after
adjusting operating profit for impairment of intangible assets,
amortisation on acquired intangibles, acquisition costs and
share-based payments, net of tax at the effective rate for the
period on the taxable adjusted items (see note 6)
|
(4)
|
Revenue metrics for the period ended 30 June 2024 have been
prepared on a constant currency basis using rates from the period
ended 30 June 2023 to assist with assessing the underlying
performance of the revenue streams. Average monthly rates for H1
2023 were used to translate the monthly H1 2024 results into a
constant currency using the range of currencies as set out
below:
|
|
a.
|
GBP sterling - $1.21 - $1.26
|
|
b.
|
Euro - $1.07 - $1.10
|
|
c.
|
Canadian dollar - $0.73- $0.75
|
|
d.
|
Australian dollar - $0.66-$0.69
|
|
e.
|
Mexican pesos - $0.05 - $0.06
|
|
f.
|
Brazilian real - $0.19 - $0.21
|
|
g.
|
UAE Dirham - $0.27 - $0.27
|
|
h.
|
Singapore dollar - $0.74 - $0.75
|
|
|
|
|
|
|
| |
First half highlights
· Organic business trading
broadly in line with expectations in first half:
Group revenue of $69.2m reflects solid Guest
Experience performance despite the absence of low-quality
pass-through revenue for providing temporary seasonal staffing
present in H1 2023. Despite overall Ticketing and Distribution
revenue coming in lower than expected due to the delays in
accesso Horizon, eCommerce
revenue still grew in the strong double digits, and we saw improved
revenue from Ingresso as
optimisation efforts have begun to yield results.
· New business results
indicate demand environment is strong: The Group signed 21 new venues during the period (H1 2023:
16), with particular strength in the growing Ski (5 venues) and
Live Entertainment (5 venues) verticals. The Group's new restaurant
and retail proposition accesso
FreedomSM won 8 new customers during the period
and took 5 customers live. Strong demand also led to the
introduction of accesso
ShoWareSM into the UK near the end of the period,
with benefit expected in the near to mid-term as we establish
market awareness and convert sales opportunities.
·
accesso Horizon on track, but project delays impact
growth: This 2023 acquisition
provides a significant broadening of our international presence as
we focus on the wider range of global growth opportunities. The
shift in the installation timeline for a large project in the
Middle East impacted first half results and full year guidance, but
project revenue and profit profile remain fully intact.
·
Solid start for accesso ParadoxSM:
This innovative SaaS solution for the Ski
industry, acquired in 2023, has immediately benefited from our
prompt action to improve the solution's eCommerce offering. As a
result, nearly half a million eCommerce products were sold during
the period, up by 14% compared to the same period last year.
Efforts to enable the solution to work in tandem with our other
products have progressed well alongside necessary feature
enhancements to enable significant growth opportunities in the
important US Ski market.
·
Full year outlook and guidance: As announced on 15 August, the combination of changes to the
implementation timeline for an important accesso Horizon project and slightly
softer than expected trading have led the Group to adjust its full
year outlook as follows: it now expects a full year revenue outturn
of approximately $150m - $153m, and a Cash EBITDA margin of 13% -
14%.
· Share buyback programme now
underway: On 23rd August
2024 the Group announced a share buyback programme with the
intention of returning up to a maximum aggregate amount of £4m to
the Company's shareholders. This programme is being funded from
existing cash resources.
The information contained
within this announcement is deemed to constitute inside information
as stipulated under the Market Abuse Regulations (EU) No. 596/2014
("MAR").
Upon the publication of this announcement, this inside
information is now considered to be in the public domain. The
Company will be hosting a webcast presentation for analysts at 1pm.
Analysts and institutional investors are also able to request a
copy of the presentation and audio webcast conference details by
contacting accesso@dgagroup.com. A copy of the presentation made to
analysts will be available for download from the Group's website,
shortly after the conclusion of the meeting.
For further information, please contact:
accesso
Technology Group
plc
Steve
Brown, Chief Executive Officer
Matthew
Boyle, Chief Financial Officer
|
+44 (0)118 934 7400
|
Deutsche Numis (Nominated Adviser and Sole
Broker)
Simon Willis, Joshua
Hughes, Iqra Amin
|
+44 (0)20 7260 1000
|
DGA Group (Financial Public Relations)
Adam Davidson, Leah Dudley, Corbin
Ellington
|
+44 (0)20 7550 9225
|
About accesso
Technology Group plc
At accesso, we believe technology has the
power to redefine the guest experience. Our patented and
award-winning solutions drive increased revenue for attraction
operators while improving the guest experience. Currently serving
over 1,200 clients in 34 countries around the globe, accesso's solutions help our clients
streamline operations, generate increased revenues, improve guest
satisfaction and harness the power of data to facilitate business
and marketing decisions.
accesso stands as the
leading technology provider of choice for tomorrow's attractions,
venues and institutions. To stay ahead, we invest heavily in
research and development because our industries demand it, our
clients benefit from it and it makes a positive impact on the guest
experience. Our innovative technology solutions allow venues to
increase the volume and range of on-site spending and to drive
increased transaction-based revenue through cutting edge ticketing,
point-of-sale, virtual queuing, distribution and experience
management software.
Many of our team members have
direct, hands-on experience working in the venues we serve. In this
way, we are experienced operators who run a technology company
serving attractions operators, versus a technology company that
happens to serve the market. From our agile development team to our
dedicated client service specialists, every team member knows that
their passion, integrity, commitment, teamwork and innovation are
what drive our success.
accesso is a public
company, listed on AIM: a market operated by the London Stock
Exchange. For more information visit www.accesso.com. Follow accesso on X, LinkedIn and Facebook.
***
Chief Executive's
Review
Sticking to the task: business evolution on
track
During the first half of 2024 we
made important progress on key strategic priorities aimed to drive
growth and profitability. Our fundamentals - a strong transactional
revenue base, a focus on operational excellence that drives Cash
EBITDA, and a strong balance sheet - underpins our approach. At our
core, we continued to serve our customers with passion, commitment
and positive impact. And in our technology, we brought new
innovation to market that continued to extend our
leadership.
At the same time, we continued to
integrate the acquisitions made in 2023 that will form a critical
part of tomorrow's accesso.
The market reception for these acquisitions - particularly
accesso Horizon, our market
leading ticketing and visitor management system, and accesso Paradox, our new solution for
the important ski market - has reinforced our conviction in the
future prospects for the Group.
In accesso Horizon, we were particularly
pleased to announce our first post-acquisition marquee win for the
product with 21 venues being constructed by Saudi Entertainment
Ventures, a wholly owned subsidiary of the Saudi Arabia Public
Investment Fund (PIF). This win in a greenfield market shows why we
remain so convinced of accesso
Horizon's place in our portfolio of leading
solutions.
Returning to the current year, our
start to the second half has been informed by slightly
lower-than-expected trading volumes in the early and mid-summer in
various markets across the globe. Although still exhibiting growth,
the uptick has been lower than we had anticipated. In totality,
transactional revenue trends in H1 were broadly in line with our
expectations, but slightly less robust than we had hoped. When July
trading results were lower than our expectations alongside
increased clarity in regard to the timeline for a key accesso Horizon project, it became
evident we should adjust our full year outlook to reflect a prudent
assumption that this softness would continue through the rest of
calendar 2024.
Despite these headwinds, our
conviction in our long-term business prospects remains unchanged
for three main reasons. First, our business is increasingly
diversified. Second, our customer relationships are incredibly
strong, and our product offering stands heads above the competition
in both the quality of the solutions and our reputation for high
quality delivery. Third, our new business activity shows increasing
demand for our products and services. Of course, we are
disappointed not to have continued our accelerating growth in this
period and to have lowered our expectations for the full year.
However, we remain 100% committed to our growth plan, and equally
confident in the long-term resilience of our business.
Financial performance
During the first half the Group
delivered revenue of $69.2m at growth of 5.2% year-on-year.
Excluding the reimbursement revenue received for providing
temporary seasonal staff to a major customer, which ended in H2
2023, revenue growth was 9.9%. While lower than our expectations,
business activity remained at a solid level, which indicates
ongoing robust demand for our technology.
With staffing levels generally in
line with our go-forward expectations, operational efficiency
remains a key priority. Excluding the impact of acquisitions, our
underlying cost base increased 4.3% compared to the prior year
period.
Cash EBITDA of $6.5m (H1 2023:
$6.5m) was affected by lower-than-expected revenue performance.
Total Gross Profit increased slightly to $52.7m (H1 2023: $48.3m).
After a strategically significant year in 2023 with three important
acquisitions we are broadly comfortable with the shape of our
business going forward. Cost control and profit optimisation remain
critical objectives for the Company, and we expect profit growth to
resume in 2025. Our strong balance sheet and continued cash
generation means we are well positioned for future growth and have
demonstrated success in taking advantage of strategic opportunities
as they arise.
Operating review
Organic first half trading broadly in line with
expectations
Excluding the impact of
customer-side timeline shifts on an important accesso Horizon project, our first half
revenue result of $69.2m was broadly in line with our plan, driven
primarily by strong double-digit growth in our Ticketing and
Distribution segment, which was 18.4% ahead of the prior period
including the impact of acquisitions. On an organic basis, also
excluding the impact of the low-quality pass-through revenue, our
Group revenues were 3.4% ahead of the prior period. This growth was
driven by our distribution business, led by Ingresso, showing new signs of growth
following changes to the operational structure, delivering revenues
48.4% ahead of H1 2023. With emerging softness in venue attendance,
organic ticketing revenue increased less than expected with growth
of 1.4% ahead of the prior year period.
Our Guest Experience revenues were
impacted by the planned structural change in seasonal staffing
provided to a major customer ($2.8m H1 2023). The Group's shift
away from this low-quality pass-through revenue was completed in H2
2023. Excluding this impact, Guest Experience revenues were in line
with the prior period. Again, this was despite attendance headwinds
particularly at the start of the peak trading period in
June.
To better present our revenues
going forward we have removed Professional Services from the Guest
Experience segment in both the current and prior period. This
Professional Services revenue will be shown as a separate
standalone segment from this period onwards. These revenues are for
services that stand separate from our transactional and license
revenues and fluctuate depending on customer project life
cycles.
Ongoing new business success and increasing geographical
diversification
During the first half the Group
continued to see solid new business momentum demonstrating the
enduring appeal of its products to customers. At the end of June,
we had signed 21 new venues in the period, up from 16 in the same
period last year, with growth continuing to come from strategically
important sectors including Ski and Live Entertainment. It was also
pleasing to see accesso
Freedom, our new restaurant and retail platform, continuing
to resonate with customers and deliver 8 wins. Even before the
financial benefits start to accrue, these successes act as
important reference points in the market and act as strong proof of
this new, highly complementary product offering.
From a geographic perspective, we
also continued to broaden our footprint and increase the
diversification of our revenue driven by recent acquisitions. For
example, we generated $1.2m revenue from the Middle East (H1 2023:
$nil) and revenues from the Asia Pacific region increased by 25.1%
compared to H1 2023. Capturing new opportunities in the broader
global market is a key priority and increasing our market presence
in these regions sets the stage for expansion from both the newly
acquired solutions and our broader range of products.
Acquisition strategy validated by market acceptance for key
new products
During 2023 accesso made three strategic
acquisitions, two of which have given us new and important products
to add to our portfolio. The acquisition of VGS, now accesso Horizon, and Paradocs Mountain
Software, now accesso
Paradox, are both receiving positive feedback from customers
and continuing to win business that will support improved financial
outcomes for the group going forward.
In the case of accesso Horizon, in March we were able
to announce a major win in the strategically important Middle East
region with Saudi Entertainment Ventures (SEVEN). This venture
selected our solution as the key provider to a project that will
involve 21 new cutting-edge entertainment destinations across 14
cities, featuring over 150 attractions. These will include diverse
dining outlets, and local and international retail outlets that
complement the overall entertainment ecosystem that SEVEN is
spearheading. This unique deployment showcases the full range of
accesso Horizon's
capability to other likely buyers in this high-investment region,
and demonstrates the level of differentiation this product offers
in the marketplace.
For accesso Paradox we remain on track with
our initial growth plan with 7 resorts signing since acquisition.
Difficult North American weather conditions at the end of 2023 and
during early H1 2024 slowed some operators from making commitments
to a new solution in the immediate months that followed. Alongside
selling to new venues, the solution provides an important pathway
for ski customers using our on-prem product, accesso SiriuswareSM, who
desire a transition to a cloud-based SaaS solution. In terms of
cross-sell opportunity, we are seeing notable market interest in
the combination of accesso
Paradox and accesso
Freedom as a comprehensive package for ski venue
operators.
Post period end summer trading
As outlined in our Trading Update
in August, consumer trading volume across our key end markets was
below our expectations in the initial weeks after the period ended.
Our revised full year revenue guidance assumes these lower volumes
persist through the remaining peak months of the year.
Product and technology
The quality and interoperability
of accesso's technology
continues to set the business apart against competition in the
market. The Group also remains committed to furthering its market
leading position by continually investing in and advancing its
products. For example, during the period the connection between
accesso Freedom and
accesso Siriusware was
completed and now allows customers to seamlessly utilise the two
products alongside each other. The fully updated accesso Passport eCommerce offering was
finalised and implemented by all major customers prior to the key
summer trading period. A new mobile POS solution compatible with
accesso Siriusware and
accesso Passport customers
was completed to enable the untethered sale of tickets, parking and
other items. For accesso
Paradox, several of the key feature enhancements to bring
the solution to the US market were delivered including the
integration of accessoPay. With accesso ShoWare, localisation
requirements were completed that enabled the launch of the solution
in the UK, including functionality for VAT, language and reporting.
The integration to Salesforce was also delivered for accesso ShoWare as this has been
identified as a key requirement across the target customer
base.
Further to the items that were
completed in the period, efforts on larger scale, mid-term
initiatives continued to progress. eCommerce is at the core of our
commercial success and our continued focus on innovation is central
to maintaining market leadership and achieving our growth
objectives. The development of a re-envisioned eCommerce solution
for accesso Passport is
underway that will improve flexibility to customize for customers,
expand analytic capabilities and increase operational efficiency.
This new offering is designed with the flexibility to work
seamlessly with other core solutions, including accesso Paradox with some early
implementations targeted for mid-2025.
People and culture
The quality of our team remains a
key competitive advantage. Ongoing relationships with our
clients are key to their satisfaction and the continuity of
internal knowledge leads to higher quality operational and
engineering success. At the end of the period, employee
turnover of 4% is trending slightly lower than at the same point in
the prior year. Our annual employee engagement survey was completed
in May with 95% participation and an overall score placing us again
in 75th percentile of benchmark
companies.
We launched our first ever
Emerging Leader program, which is an interactive, virtual
leadership development program for new or soon to be aspiring
leaders. In our continued commitment to DEI, we re-launched our
Women's Leadership Development Program, IgniteHer, which aims to
empower women and illuminate opportunities for career advancement
at accesso and beyond. We also partnered with Technovation, a
global tech education nonprofit that inspires girls to be leaders
and problem solvers in their communities, to provide volunteers to
be virtual judges who give valuable feedback to teams of girls on
the mobile apps they build.
CFO Transition
On 12 August this year,
accesso CFO Fern MacDonald
tragically passed away following an unflinching battle with cancer.
Ms. MacDonald was a model CFO, a trusted advisor, and a friend to
many, who will be sorely missed by all at accesso. The thoughts of those at the
Group are with Ms. MacDonald's family at this time.
Matthew Boyle, who held the
position of Group VP Finance at the time of Ms. MacDonald's
passing, has assumed the role of CFO. Mr. Boyle is an experienced
practitioner who has been with the Group for five years, serving
two of those as Ms. MacDonald's deputy. In 2023, he was a key
figure in driving the Group's successful completion of three major
acquisitions. His expertise in financial reporting, commercial
analysis, and business leadership continues to support the Group.
Prior to accesso, Mr. Boyle
was with BDO UK LLP for 8 years, serving large international groups
and AIM listed businesses in both the audit and transaction
services functions. Mr. Boyle graduated with First-Class degree in
Accounting and Finance from the University of Southampton and is
a member of Institute of Chartered Accountants in England and
Wales (ICAEW).
Outlook
The demand for accesso's products, and the strength of
the Group's end markets, gives us confidence in the continued
success of our business. While there has been some softness in
consumer trading over the summer months, accesso has taken prudent measures to
limit the near-term and preserve margin through the second half,
and the Board is confident in the revised revenue expectations for
the full year. The Group's robust financial position and the
strength of our business platform will return us to our intended
growth path next year.
Financial
Review
Financial overview
In the first half of 2024, the
Group delivered revenue of $69.2m, up 5.2% on last year, or 4.4% at
constant currency. Excluding the
low-quality pass-through revenue received for providing temporary
seasonal staff to a major customer, which ended in H2 2023, revenue
growth was 9.9%. We delivered strong gross
profit growth with our margin up 2.7 percentage points year-on-year
at 76.2% (H1 2023: 73.5%). This gross margin increase reflects an
ongoing improvement in the quality of our overall revenue stream.
Our flat Cash EBITDA performance reflects higher administrative
expenses due to the increased size of our overall business, as a
result of three acquisitions in the prior year, set against
slightly lower than expected revenue growth in the period. With our
revenue outturn primarily related to a project delay, we are
confident our growth trajectory will resume as planned as we move
towards and into 2025.
Key performance indicators
and alternative performance measures
The Board continues to utilise
consistent alternative performance measures ("APMs") internally and
in evaluating and presenting the results of the business. The Board
views these APMs as representative of the Group's underlying
performance.
The historic strategy of
enhancing accesso's technology offerings via
acquisitions, as well as an all-employee share option arrangement,
necessitate adjustments to statutory metrics to remove certain
items which the Board does not believe are reflective of the
underlying business.
By consistently making these
adjustments, the Group provides a better period-to-period
comparison and is more readily comparable against businesses that
do not have the same acquisition history and equity award
policy.
APMs include Cash EBITDA, Adjusted
basic EPS, net cash, underlying administrative expenditure and
repeatable and non-repeatable revenue analysis and are defined as
follows:
· Cash
EBITDA is defined as operating profit before the deduction of
amortisation, impairment of intangible assets, depreciation,
acquisition and integration costs, and costs related to share-based
payments less capitalised internal development costs;
· Adjusted basic earnings per share is calculated after
adjusting operating profit for impairment of intangible assets,
amortisation on acquired intangibles, acquisition costs and
share-based payments, net of tax at the effective rate for the
period on the taxable adjusted items;
· Net
cash is defined as available cash less borrowings. Lease
liabilities are excluded from borrowings on the basis they do not
represent a cash drawing;
·
Underlying administrative
expenses are administrative expenses adjusted to add back the cost
of capitalised development expenditure and property lease payments
and remove amortisation, impairment of intangible assets,
depreciation, acquisition costs, and costs related to share-based
payments. This measure is to identify and trend the underlying
administrative cost before these items; and
· Repeatable revenue consists of transactional revenue from Virtual
Queuing, Ticketing and eCommerce and is defined as revenue earned
as either a fixed amount per sale of an item, such as a ticket sold
by a customer or as a percentage of revenue generated by a venue
operator. Normally, this revenue is repeatable where a multi-year
agreement exists and purchasing patterns by venue guests do not
significantly change. Other repeatable revenue is defined as
revenue, excluding transactional revenue, that is expected to be
earned through of a customer's agreement, without the need for
additional sales activity, such as maintenance and support revenue.
Non-repeatable revenue is revenue that occurs one-time (e.g.
up-front licence fees) or is not repeatable based upon the current
agreement (e.g. billable professional services hours) and is
unlikely to be repeatable without additional successful sales
execution by accesso. Other revenue consists of
hardware sales and other revenue that may or may not be repeatable
with limited sales activity if customer behaviour remains
consistent.
The Group considers cash EBITDA,
which disregards any benefit to the income statement of capitalised
development expenditure, as its principal operating
metric.
These APMs should not be viewed in
isolation but as supplementary information. As adjusted results
include the benefits of the Group's acquisition history but exclude
significant costs (such as significant legal or amortisation
expenditure), they should not be regarded as a complete picture of
the Group's financial performance, which is presented in its total
results.
Key Financial Metrics
Group revenue for the first half
of 2024 was $69.2m (H1 2023: $65.8m), up 5.2% on H1 2023. While we
are happy to have seen growth, the results were behind the
ambitious expectations we set ourselves at the outset of the year.
As we explained in our trading update in August 2024, a material
portion of expected revenue from accesso Horizon in the Middle East has
yet to come through due to a shift in the client's project
timeline. This has impacted the anticipated growth in the Ticketing
and Distribution segment and, when delivered, will be largely
comprised of one-time license fees and professional services, with
increasing maintenance & support as the project
progresses.
We set out details of our revenue
by segment, geography and repeatable to non-repeatable analysis
below.
Revenue on a segmental basis was
as follows:
|
Six months ended 30 June
2024
Unaudited
|
|
Six months ended 30 June
2023*
Unaudited
|
|
|
|
|
$000
|
|
$000
|
|
|
%
|
|
|
|
|
|
|
|
Ticketing
|
41,146
|
|
36,560
|
|
|
12.5%
|
Distribution
|
10,687
|
|
7,201
|
|
|
48.4%
|
Ticketing and distribution
|
51,833
|
|
43,761
|
|
|
18.4%
|
Virtual queuing
|
11,196
|
|
10,876
|
|
|
2.9%
|
Virtual queuing - staffing cost
reimbursement
|
-
|
|
2,811
|
|
|
(100.0%)
|
Other guest experience
|
2,010
|
|
2,348
|
|
|
(14.4%)
|
Guest experience*
|
13,206
|
|
16,035
|
|
|
(17.6%)
|
|
|
|
|
|
|
|
Professional Services*
|
4,155
|
|
5,987
|
|
|
(30.6%)
|
|
|
|
|
|
|
|
Total revenue
|
69,194
|
|
65,783
|
|
|
5.2%
|
*The Guest
Experience segment has been restated to exclude Professional
Services that are not being provided in conjunction with one of our
products. The prior period Guest Experience revenue was $22.6m
being the sum of the Guest Experience and Professional Services H1
2023 amounts.
Ticketing and Distribution
Ticketing and Distribution revenue
was up 18.4% up on H1 2023, driven by Ticketing up 12.5% and
Distribution up 48.4%. This segment includes the benefit of a full
period of accesso Horizon
and accesso Paradox
following their acquisitions made towards the end of H1 2023.
Together, these acquisitions contributed $4.1m of the increase in
Ticketing revenue. Excluding these acquisitions, Ticketing would
have increased by 1.4%.
Distribution revenues increased by
48.4% which reflects the addition of a significant new distribution
partner in H2 2023. This partner's revenues for the period H1 2024
contribute the majority of the increase alongside positive
increases in existing customers using one of our ticketing
solutions integrating further with our distribution platforms to
widen their sales channels. We made the strategic decision to move
away from the lower margin consumer direct portion of our
Distribution business and near the end of the period transitioned
that operation to one of our key distributors.
Guest Experience
Within the Guest Experience
segment, and as
noted in annual results for the year ended 31 December 2023, a
change in strategy resulted in the management and provision of
seasonal labour being returned to a major customer from July 2023.
A further breakdown of the virtual queueing (accesso LoQueue®) revenue within the Guest Experience
segment is presented in the table below. H1 2024 included hardware
sales of $1.8m of accesso
PrismSM bands to a blue-chip customer. While
transactional volumes on queueing are broadly in line with the
prior period, some customers have adjusted their service which
resulted in transactional revenues being down 7.2%.
|
Six months ended 30 June
2024
Unaudited
|
|
Six months ended 30 June
2023*
Unaudited
|
|
|
|
|
$000
|
|
$000
|
|
|
%
|
|
|
|
|
|
|
|
Virtual queuing -
transactional
|
9,417
|
|
10,150
|
|
|
(7.2%)
|
Virtual queuing - staffing cost
reimbursement
|
-
|
|
2,811
|
|
|
(100.0%)
|
Virtual queuing -
hardware
|
1,767
|
|
657
|
|
|
168.9%
|
Other guest experience
|
2,022
|
|
2,417
|
|
|
(16.3%)
|
Guest experience*
|
13,206
|
|
16,035
|
|
|
(17.6%)
|
|
|
|
|
|
|
|
*The Guest Experience segment has been restated to exclude
Professional Services that are not being provided in conjunction
with one of our products. The prior period Guest Experience revenue
was $22.6m being the sum of the Guest Experience and Professional
Services H1 2023 amounts.
Professional Services
For the current period we have
split revenues generated within The Experience EngineTM
(TE2) between platform
fees, which remain in the Guest Experience segment, and the
delivery of bespoke Professional Services to large customers in the
ski, theme park, and cruise ship markets, which move to a separate
Professional Services segment.
The platform fees for TE2 were in line with our expectation
and were 2.4% ahead of the prior period.
Our Professional Services segment
revenues cover those that are not associated with a particular
product. As a key technology infrastructure partner, large
attraction and leisure operators look to us to provide support for
their own internal project cycles. We realise that this element of
our business will fluctuate year over year, however we are
positioned to take the opportunities when they arise. In H1 2024,
Professional Services revenues were down an expected $1.8m (30.6%)
reflecting anticipated project fluctuations with two of our larger
customers when compared to H1 2023.
Revenue on a geographical basis
was as follows:
|
|
Six months ended 30 June
2024
Unaudited
|
|
Six months ended 30 June
2023
Unaudited*
|
|
|
|
|
$000
|
|
$000
|
|
%
|
USA
|
|
41,562
|
|
44,507
|
|
(6.6%)
|
Canada
|
|
2,317
|
|
1,525
|
|
51.9%
|
United Kingdom
|
|
14,565
|
|
11,550
|
|
26.1%
|
Other Europe
|
|
3,049
|
|
2,796
|
|
9.0%
|
Middle East
|
|
1,184
|
|
-
|
|
-
|
Asia/Australia/South
Pacific/Africa
|
|
4,221
|
|
3,374
|
|
25.1%
|
Mexico
|
|
1,845
|
|
1,688
|
|
9.3%
|
Other Central and South
America
|
|
451
|
|
343
|
|
31.5%
|
|
|
|
|
|
|
|
Total revenue
|
|
69,194
|
|
65,783
|
|
5.2%
|
*This disclosure has been enhanced to present
disaggregated revenue for USA, Canada in the comparative period.
USA and Canada were previously presented as an aggregated total of
$46.0m.
Our revenues in the USA decreased
6.6% compared to H1 2023 which includes the planned decrease in
virtual queueing seasonal staffing cost reimbursement as well as
the decrease in Professional Services revenues discussed earlier in
this report. These decreases were offset by revenues from our
ticketing products, predominantly accesso Horizon but also accesso Passport and accesso ShoWare. Canadian revenues increased
51.9% following a full period of accesso Paradox revenues after the
acquisition in late April 2023.
As noted above, the primary reason
for the 26.1% increase in UK revenues was the performance of the
Distribution business following the signing of new distributor
agreements in H2 2023.
We generated $1.2m revenues in
Middle East as well as increasing revenues in Other Asia, Australia
and South Pacific by 25.1%. These increases are a result of the
acquisition of accesso
Horizon which is delivering ongoing projects to blue chip
customers in Middle East, Japan, and Singapore as well as the
completion of a major zoo implementation in Australia.
Similarly, our European revenues
benefitted from $0.5m revenues generated through the Italian office
of accesso
Horizon.
Our Mexico, Central and South
American regions continued to improve upon their positive
performance in 2023 with revenue increases of 9.3% and 31.5%
respectively. This is the result of the live entertainment products
delivering volumes in excess of the prior period.
Revenue
quality
|
|
Six months ended 30 June
2024
Unaudited
|
|
Six months ended 30 June
2023
Unaudited*
|
|
|
|
$000
|
|
$000
|
%
|
Virtual queuing
|
|
9,417
|
|
10,150
|
(7.2%)
|
Virtual queuing seasonal staffing
cost reimbursement
|
-
|
|
2,811
|
(100.0%)
|
Ticketing and eCommerce
|
|
41,649
|
|
36,968
|
12.7%
|
Transactional revenue
|
|
51,066
|
|
49,929
|
2.3%
|
Maintenance and support
|
|
5,044
|
|
3,842
|
31.3%
|
Platform fees
|
|
1,694
|
|
1,655
|
2.4%
|
Recurring license
revenue
|
|
1,072
|
|
354
|
202.5%
|
Total Repeatable
|
|
58,876
|
|
55,780
|
5.5%
|
One-time licence
revenue
|
|
856
|
|
828
|
3.4%
|
Professional services inclusive of
product related fees
|
5,650
|
|
6,655
|
(15.1%)
|
Non-repeatable revenue
|
|
6,506
|
|
7,483
|
(13.1%)
|
Hardware
|
|
1,927
|
|
1,245
|
54.8%
|
Other
|
|
1,885
|
|
1,275
|
47.8%
|
Other revenue
|
|
3,812
|
|
2,520
|
51.3%
|
|
|
|
|
|
|
Total revenue
|
|
69,194
|
|
65,783
|
5.2%
|
|
|
|
|
|
|
Total Repeatable as % of
total
|
|
85.1%
|
|
84.8%
|
|
*Certain revenue categorisations
have been reclassified in the prior year comparative to reflect the
alignment of revenues from acquisitions in the prior period with
the existing products. Categorisation for the prior period to 30
June 2023 was previously disclosed as follows: Maintenance and
support ($3,454k), Recurring license revenue ($nil), One-time
license fees ($1,182k) and Professional services inclusive of
product related fees ($7,044k). With these reclassifications, the
total percentage of repeatable revenue for the prior period has
increased to 84.8% from 84.0%.
The above is an analysis of the
Group's revenue by type. Transactional revenue consisting of
Virtual Queuing, Ticketing and eCommerce is defined as revenue
earned as either a fixed amount per sale of an item, such as a
ticket sold by a customer, or as a percentage of revenue generated
by a venue operator. Normally, this revenue is repeatable where a
multi-year agreement exists and purchasing patterns by venue guests
do not significantly change, as they did in 2020 as a result of the
pandemic. Other repeatable revenue is defined as revenue, excluding
transactional revenue, that is expected to be earned through each
year of a customer's agreement, without the need for additional
sales activity, such as maintenance and support revenue.
Repeatable revenue of 85.1% is
consistent with the 84.8% H1 2023. Non-repeatable revenue is
revenue that occurs one-time (e.g. up-front license fees) or is not
repeatable based upon the current agreement (e.g. billable
professional services hours) and is unlikely to be repeatable
without additional successful sales execution by accesso.
The Group's transactional revenue
streams have continued to grow, up 2.3% on H1 2023, largely driven
by the increase in distribution revenue discussed above.
Maintenance and support revenue
increased 31.3% and recurring license revenue increased by 202.5%
following the acquisition of accesso Horizon which has a largely
operated a license and support model, comprising both one-time
licenses and repeatable recurring licenses, rather than our typical
usage basis for ticketing & eCommerce customers.
Non-repeatable revenue is revenue
that occurs one-time (e.g., up-front license fees) or is not
repeatable based upon the current agreement (e.g., billable
professional services hours) and is unlikely to be repeatable
without additional successful sales execution by accesso. There was a 13.1% decrease in
non-repeatable revenue owing to lower Professional Services for the
reasons set out earlier in this review.
Other revenues (primarily
hardware-related) were 51.3% higher than H1 2023. Hardware revenues
are primarily the large sale of accesso Prism bands to a blue-chip
customer that typically arise biannually. Other revenues comprise
commissions received from the Group's guest ticket insurance
partners as well as third-party hardware partners. Other revenue
also includes referral commissions received from the Group's guest
payment gateway partners.
Gross
Margin
The Group recorded a gross profit
increase of 9.1% from $48.3m to $52.7m. This gross profit was
delivered at an improved gross margin of 76.2% (H1 2023: 73.5%).
This improvement in gross margin is reflective most notably of the
removal of the seasonal staffing reimbursement revenue from the
Group's virtual queueing agreement with a customer.
Administrative
expenses
Reported administrative expenses
increased 4.9% to $51.5m in the period (H1 2023: $49.1m) and
underlying administrative expenditure increased
by 10.8% to $46.6m. Both metrics increased due to the inclusion of
a full period of costs from the three acquisitions made in H1 2023.
Excluding the impact of these acquisitions and the related
acquisition costs on both periods, reported administrative expenses
would have increased 1.1% and underlying administrative expenses by
4.3%. The Group's headcount,
including contractors, has slightly decreased in the current period
from 692 at the end of December 2023 to 680 at the end of June
2024. We are continuing to mitigate the impact of revenue
shortfalls by managing the cost base accordingly.
|
|
Six months ended 30 June
2024
|
|
Six months ended 30 June
2023
|
|
|
|
Unaudited
|
|
Unaudited
|
|
|
|
$000
|
|
$000
|
|
Administrative expenses as
reported
|
|
51,516
|
|
49,127
|
|
Capitalised development
expenditure (1)
|
|
1,238
|
|
1,616
|
|
Amortisation related to acquired
intangibles
|
|
(1,962)
|
|
(668)
|
|
Share-based payments
|
|
(2,163)
|
|
(1,059)
|
|
Amortisation and
depreciation (2)
|
|
(2,363)
|
|
(4,706)
|
|
Property lease payments and
receipts not in administrative expense
|
396
|
|
262
|
|
Exceptional expenditure on
acquisition & integration related costs
|
(24)
|
|
(2,466)
|
|
Underlying administrative expenditure
|
|
46,638
|
|
42,106
|
|
(1) See consolidated cash flow
statement.
(2) This excludes acquired
intangibles but includes depreciation on right of use
assets.
Cash
EBITDA
The Group
delivered cash EBITDA for the period of $6.5m (H1 2023 $6.5m).
While the Group has increased gross profit by $4.4m, this has been
offset by a similar increase in underlying administrative expenses.
As explained earlier in this review, we had anticipated further
revenue growth in H1 2024 from our Middle East projects however
these project timelines have shifted. As a result, our cash EBITDA,
while in line with the prior period, is below our expectations. As
a Group we continue to invest heavily in our products, our total
development expenditure increased to $21.8m, 2.8% higher than H1
2023 because of the spend on acquired products, accesso Horizon and accesso Paradox. These development
costs include accesso
Freedom, our new food and beverage platform, which
has seen positive sales momentum since its launch
in November 2023.
The table below sets out a
reconciliation between statutory operating profit and cash
EBITDA:
|
|
Six months ended 30 June
2024
|
|
Six months ended 30 June
2023
|
|
|
|
Unaudited
|
|
Unaudited
|
|
|
|
$000
|
|
$000
|
|
Operating profit /
(loss)
|
|
1,208
|
|
(801)
|
|
Add: Exceptional
expenditure on acquisition & integration related
costs
|
|
24
|
|
2,466
|
|
Add: Amortisation related to
acquired intangibles
|
|
1,962
|
|
668
|
|
Add: Share-based
payments
|
|
2,163
|
|
1,059
|
|
Add: Amortisation and depreciation
(excluding acquired intangibles)
|
|
2,363
|
|
4,705
|
|
Less: Capitalised internal
development costs paid in cash
|
|
(1,238)
|
|
(1,616)
|
|
|
|
|
|
|
|
Cash EBITDA
|
|
6,482
|
|
6,481
|
|
The Group
recorded an operating profit of $1.2m in H1 2024 (H1 2023: loss of
$0.8m); and adjusted earnings per share in the first half of
2024 of 8.65 cents (H1 2023: 7.50 cents).
Development
expenditure
|
Six months ended 30 June
2024
|
|
Six months ended 30 June
2023
|
|
Unaudited
|
|
Unaudited*
|
|
|
|
|
Total development
expenditure
|
21,848
|
|
21,246
|
% of total revenue
|
31.6%
|
|
32.3%
|
*Development expenditure for the
period ended 30 June 2023 has been restated to exclude $0.5m
relating to product delivery which was previously categorised
within development.
Our total
development expenditure for H1 2024 increased to $21.8m, 2.8%
higher than H1 2023, driven by a full period of the acquired
entities, accesso Paradox
and accesso
Horizon,
expenditure being included within H1 2024. These increases were
offset by the impact of several staffing reductions made toward the
end of H2 2023 within the Engineering functions. These reductions
reflected changes in the Group's product roadmaps following the
acquisitions made during H1 2023.
Development expenditure represents
all expenses incurred by the Group's Engineering and Product
Management functions, predominantly comprising payroll and software
related costs. It is important to note that although these costs
include research and development activities to determine product
roadmaps and the engineering resources to deliver those items, the
categorization also include a wider range of expenses. Costs to
maintain our existing solutions and work with our customers to
provide help desk technical support are also reflected in
development expenditure. The Group's own internal IT & Security
functions as well as staffing related to cloud infrastructure
support for our SaaS solutions are a further part of the
categorisation. The Group is evaluating options to present this
development spend on a more disaggregated basis.
The Group capitalises elements of
development expenditure where it is appropriate and in accordance
with IAS 38 Intangible Assets. Capitalised development expenditure
of $1.2m (H1 2023: $1.6m) represents 5.7% (H1 2023: 7.6%) of total
development expenditure. The Group's research and development
includes both the improvement of existing customer products, which
in turn leads to increased customer satisfaction and retention, as
well as a focus on creating new revenue streams. It continues to be
critical to continue to meet and exceed the expectations of our
existing customers' requirements and the current solutions they
utilise. Development continues to expand the product set and add
features that will be important for our customers' operations in
the future.
Cash and net
cash
Net cash at the end of the period
has reduced to $18.3m from $31.5m at 31 December 2023. This is the
result of a working capital cycle that follows the seasonality of
the Group's trade which peaks in the summer months with cash
generation following shortly thereafter.
|
|
|
|
30 June
2024
|
|
30 June
2023
|
|
31
December 2023
|
|
|
|
|
$000
|
|
$000
|
|
$000
|
|
|
|
|
|
|
|
|
|
Cash in hand & at
bank
|
|
|
|
37,202
|
|
43,175
|
|
51,814
|
Borrowings
|
|
|
|
(18,910)
|
|
(33,993)
|
|
(20,349)
|
|
|
|
|
|
|
|
|
|
Net cash
|
|
|
|
18,292
|
|
9,182
|
|
31,465
|
The Group delivered operating
cashflow before movements in working capital of $7.8m (H1 2023:
$6.3m). This increase was due to greater profitability in the
current period.
The Group had an outflow of $5.6m
from financing activities. This included outflows of $2.8m on the
purchase and cancellation of accesso's own shares through the
buyback programme and a repayment of $1.5m on the Group's revolving
credit facility. As of 30 June 2024, the Group had drawn $19.75m
($18.9m net of finance costs) of the $40.0m facility that expires
in May 2027.
Dividend and share
repurchases
The Board maintains its consistent
view that the payment of a dividend is unlikely in the short to
medium term with surplus cash more efficiently invested in share
repurchases, strategic product development or, where the
opportunities arise, value accretive acquisitions.
During H2 2023, the Board approved
a share repurchase programme of up to £4.0m. During the period, a
further 407,712 shares were repurchased and cancelled for $2.8m
(GBP £2.2m). The programme was concluded on
February 29, 2024 with a total repurchase and cancellation of
706,984 shares for a total consideration of $5.0m (GBP
£4.0m).
Post period end,
the Board approved a further share repurchase
programme of up to £4.0m which commenced on August 23, 2024. As of
25 September 2024, 334,801 shares have been purchased under this
programme for a total consideration of $2.3m (GBP
£1.8m).
Impairment
In line with relevant accounting
standards, the Group reviews the carrying value of all intangible
assets on an annual basis or at the interim where indicators of
impairment exist. Management is not aware of any conditions
arising in the period to 30 June 2024 which would materially impact
the recoverable amount for each CGU.
Taxation
The effective tax rate (being the
tax rate on profit before income tax) for the period was 27.7% (H1
2023: 27.6%). The effective tax rate for the full year is likely to
be similar to the half year.
- ENDS -
Consolidated statement of comprehensive
income
for the six-month period ended 30 June 2024
|
|
30 June 2024
Unaudited
|
30 June
2023 Unaudited
|
|
31
December 2023
Audited
|
|
Notes
|
$000
|
$000
|
|
$000
|
|
|
|
|
|
|
Revenue
|
|
69,194
|
65,783
|
|
149,515
|
|
|
|
|
|
|
Cost of sales
|
|
(16,470)
|
(17,457)
|
|
(35,268)
|
|
|
|
|
|
|
Gross profit
|
|
52,724
|
48,326
|
|
114,247
|
|
|
|
|
|
|
Administrative expenses
|
|
(51,516)
|
(49,127)
|
|
(104,308)
|
|
|
|
|
|
|
Operating profit before
exceptional items
|
|
1,232
|
1,665
|
|
12,635
|
Acquisition and integration related
expenditure
|
|
(24)
|
(2,466)
|
|
(2,690)
|
Impairment of intangible assets
|
|
-
|
-
|
|
(6)
|
|
|
|
|
|
|
Operating profit / (loss)
|
|
1,208
|
(801)
|
|
9,939
|
|
|
|
|
|
|
Finance expense
|
|
(1,184)
|
(509)
|
|
(2,084)
|
|
|
|
|
|
|
Finance income
|
|
273
|
447
|
|
953
|
|
|
|
|
|
|
Profit / (Loss) before tax
|
|
297
|
(863)
|
|
8,808
|
|
|
|
|
|
|
Income tax (charge) /
benefit
|
4
|
(82)
|
238
|
|
(1,116)
|
|
|
|
|
|
|
Profit / (Loss) for the period
|
|
215
|
(625)
|
|
7,692
|
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
|
|
|
|
|
|
|
Items that will be reclassified to income
statement
|
|
|
|
|
|
Exchange differences on
translating foreign operations
|
|
394
|
2,597
|
|
3,138
|
|
|
394
|
2,597
|
|
3,138
|
|
|
|
|
|
|
Total comprehensive income
|
|
609
|
1,972
|
|
10,830
|
|
|
|
|
|
|
All loss and comprehensive loss is
attributable to the owners of the parent
|
|
|
|
|
|
|
|
|
|
|
|
Earnings / (Loss) per share
expressed in cents per share:
|
|
|
|
|
|
Basic
|
6
|
0.53
|
(1.51)
|
|
19.19
|
Diluted
|
6
|
0.51
|
(1.51)
|
|
18.67
|
All activities of the company are
classified as continuing.
Consolidated statement of financial position as at 30 June
2024
|
30 June
2024
|
|
30 June
2023
|
|
31
December 2023
|
|
Unaudited
|
|
Unaudited
Restated*
|
|
Audited
|
|
$000
|
|
$000
|
|
$000
|
Assets
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
Intangible assets
|
163,466
|
|
164,523
|
|
165,188
|
Property, plant and
equipment
|
1,065
|
|
1,430
|
|
1,346
|
Right of use assets
|
1,591
|
|
2,024
|
|
1,609
|
Contract assets
|
634
|
|
251
|
|
784
|
Deferred tax
|
16,869
|
|
15,479
|
|
16,703
|
|
183,625
|
|
183,707
|
|
185,630
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Inventories
|
447
|
|
576
|
|
1,115
|
Finance lease
receivables
|
85
|
|
-
|
|
165
|
Contract assets
|
5,176
|
|
4,944
|
|
3,345
|
Trade and other
receivables
|
28,997
|
|
26,138
|
|
29,700
|
Income tax
receivable
|
2,340
|
|
3,830
|
|
2,199
|
Cash and cash
equivalents
|
37,202
|
|
43,175
|
|
51,814
|
|
74,247
|
|
78,663
|
|
88,338
|
|
|
|
|
|
|
Liabilities
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Trade and other
payables*
|
23,225
|
|
25,401*
|
|
34,939
|
Lease liabilities
|
759
|
|
689
|
|
792
|
Contract
liabilities
|
5,087
|
|
5,670
|
|
7,353
|
Corporation tax
payable
|
5,599
|
|
386
|
|
6,115
|
|
34,670
|
|
32,146
|
|
49,199
|
|
|
|
|
|
|
Net current assets
|
39,577
|
|
46,517
|
|
39,139
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Deferred
tax
|
8,808
|
|
9,712
|
|
8,821
|
Contract
liabilities
|
762
|
|
138
|
|
927
|
Lease liabilities
|
1,057
|
|
1,518
|
|
1,177
|
Borrowings
|
18,910
|
|
33,993
|
|
20,349
|
|
29,537
|
|
45,361
|
|
31,274
|
|
|
|
|
|
|
Total liabilities
|
64,207
|
|
77,507
|
|
80,473
|
|
|
|
|
|
|
Net assets
|
193,665
|
|
184,863
|
|
193,495
|
|
|
|
|
|
|
Shareholders' equity
|
|
|
|
|
|
Called up share
capital
|
602
|
|
598
|
|
603
|
Share premium
|
154,171
|
|
153,741
|
|
153,948
|
Retained earnings
|
29,274
|
|
23,321
|
|
31,196
|
Merger reserve
|
19,641
|
|
19,641
|
|
19,641
|
Translation
reserve
|
(2,052)
|
|
(2,987)
|
|
(2,446)
|
Own shares held in
trust
|
(7,980)
|
|
(9,451)
|
|
(9,451)
|
Capital redemption
reserve
|
9
|
|
-
|
|
4
|
Contingently issuable
shares*
|
-
|
|
-*
|
|
-
|
|
|
|
|
|
|
Total shareholders' equity
|
193,665
|
|
184,863
|
|
193,495
|
*Contingently issuable shares of
$1.0m have been reclassified to trade and other payables as a
current liability in the comparative
Period. These relate to contingent
consideration in relation to the acquisition of Paradocs Solutions,
Inc on 21 April 2023 and were
previously disclosed within equity
for the period ended 30 June 2023.
Consolidated statement of cash flows
for the six-month period ended 30 June 2024
|
30 June
2024
Unaudited
|
|
30 June
2023 Unaudited
Restated*
|
|
31
December 2023 Audited
|
|
$000
|
|
$000
|
|
$000
|
Cash flows from operations
|
|
|
|
|
|
Profit / (Loss) for the
period
|
215
|
|
(625)
|
|
7,692
|
Adjustments for:
|
|
|
|
|
|
Depreciation (excluding
finance leased assets)
|
463
|
|
495
|
|
975
|
Depreciation on leased
assets
|
285
|
|
187
|
|
467
|
Amortisation on acquired
intangibles
|
1,962
|
|
668
|
|
2,811
|
Amortisation on development
costs and other intangibles
|
1,616
|
|
4,024
|
|
6,390
|
Impairment of intangible
assets
|
-
|
|
-
|
|
6
|
Loss on disposal of fixed
assets
|
5
|
|
103
|
|
207
|
Share-based
payments
|
2,163
|
|
1,059
|
|
3,187
|
Movement on bad debt
provision
|
132
|
|
(112)
|
|
41
|
Finance expense
|
1,184
|
|
509
|
|
2,084
|
Finance
income
|
(273)
|
|
(447)
|
|
(953)
|
Foreign exchange loss /
(gain)
|
(64)
|
|
673
|
|
(187)
|
Income tax (credit) /
charge
|
82
|
|
(238)
|
|
1,116
|
Operating cashflow before
movement in working capital
|
7,770
|
|
6,296
|
|
23,836
|
|
|
|
|
|
|
Decrease / (Increase) in
inventories
|
667
|
|
(77)
|
|
(614)
|
Decrease in trade and other
receivables
|
742
|
|
5,762
|
|
2,082
|
(Increase) / decrease in
contract assets/contract labilities
|
(4,092)
|
|
(2,247)
|
|
1,960
|
(Decrease) in trade and other
payables
|
(11,495)
|
|
(9,819)
|
|
432
|
Cash (used in) / generated
from operations
|
(6,408)
|
|
(85)
|
|
27,696
|
|
|
|
|
|
|
Tax paid
|
(894)
|
|
(1,402)
|
|
(2,003)
|
Net cash (outflow) / inflow
from operating activities
|
(7,302)
|
|
(1,487)
|
|
25,693
|
|
|
|
|
|
|
Cash flows from investing activities
|
|
|
|
|
|
Acquisition of VGS
Companies (net of cash acquired)
|
-
|
|
(39,323)*
|
|
(39,323)
|
Acquisition of Paradocs
Solutions, Inc. (net of cash acquired)
|
-
|
|
(8,845)*
|
|
(8,845)
|
Acquisition of Boxer
Consulting Limited (net of cash acquired)
|
-
|
|
(1,792)*
|
|
(1,792)
|
Capitalised internal
development costs
|
(1,238)
|
|
(1,616)
|
|
(2,839)
|
Purchase of intangible
assets
|
-
|
|
(15)
|
|
(14)
|
Purchase of property, plant
and equipment
|
(200)
|
|
(148)
|
|
(638)
|
Proceeds from sale of
intangible assets
|
1
|
|
-
|
|
-
|
Proceeds from sale of
property, plant and equipment
|
-
|
|
-
|
|
8
|
Interest
received
|
391
|
|
467
|
|
805
|
Net cash used in investing
activities
|
(1,046)
|
|
(51,272)
|
|
(52,638)
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Share issue
|
3
|
|
120
|
|
129
|
Purchase of shares held in
trust
|
-
|
|
(3,676)
|
|
(3,676)
|
Purchase of own shares for
cancellation
|
(2,828)
|
|
-
|
|
(2,186)
|
Interest paid
|
(847)
|
|
(291)
|
|
(1,387)
|
Payments on property lease
liabilities
|
(476)
|
|
(261)
|
|
(668)
|
Proceeds from property lease
receivables
|
80
|
|
-
|
|
33
|
Cash paid to
refinance
|
-
|
|
(630)
|
|
(1,040)
|
Proceeds from
borrowings
|
-
|
|
35,000
|
|
35,000
|
Repayments of
borrowings
|
(1,500)
|
|
-
|
|
(13,750)
|
Net cash (used in) /
generated from financing activities
|
(5,568)
|
|
30,262
|
|
12,455
|
|
|
|
|
|
|
(Decrease) in cash and cash equivalents in the
period
|
(13,916)
|
|
(22,497)
|
|
(14,490)
|
Cash and cash equivalents at beginning of
year
|
51,814
|
|
64,663
|
|
64,663
|
Exchange (loss) / gain on
cash and cash equivalents
|
(696)
|
|
1,009
|
|
1,641
|
Cash and cash equivalents at end of
period
|
37,202
|
|
43,175
|
|
51,814
|
*The purchase of acquisitions net
of cash acquired was previously disclosed in the H1 2023 Interim
Statement as a single total of $49,982k based on estimated
acquisition figures at 30 June 2023. This has been restated to
apportion between each acquisition and includes an amendment of
$22k in relation to the VGS Companies acquired on 20 June 2023 on
finalisation of the cash acquired, aligning with the presentation
of the Financial Statements for the year ended 31 December
2023.
Notes to the Interim Financial Information
1. Basis of preparation
accesso Technology Group
plc (the "Group") is a
company domiciled in England. The
background of preparation of this financial information is
consistent with the basis that will be adopted for the full year
accounts. The interim financial information has been prepared in
accordance with the recognition and measurement requirements of international accounting standards in
conformity with the requirements of the Companies Act 2006 that are
used for the annual financial statements.
The financial figures included in
this half-yearly report are consistent with AIM rules applicable to
interim periods. The basis of preparation is consistent with the
audited financial statements, see note 2 for further details. This
half-yearly report does not contain sufficient information to
constitute an interim financial report as that term is defined in
IAS 34.
There are no changes to
significant accounting policies.
This interim financial information
has neither been audited nor reviewed pursuant to guidance issued
by the FRC and the financial information contained in this report
does not constitute statutory accounts within the meaning of
Section 434 of the Companies Act 2006. The comparative figures for
the financial year ended 31 December 2023 are not the Company's
statutory accounts for that financial year. 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.
1.1 Going concern
The directors, having reassessed
the principal risks and uncertainties, consider it appropriate to
adopt the going concern basis of accounting in the preparation of
the Interim Financial Information.
In reaching this conclusion, the
directors noted the Group's $19.75m
drawings on its $40.0m revolving credit
facility and cash position of $44.2m as at 31 August
2024. The
directors have three forecast scenarios, being a conservative base
case, a severe but plausible downside case and a plausible upside
case through to 31 December 2025. In all scenarios modelled, the
Group maintains sufficient funding headroom and is in compliance
with its debt covenants throughout the period of
assessment. The Group is in the process of amending the
facility agreement with its banking provider to ensure that the
guarantor requirements continue to be met. The Group does not
foresee any issues with this amendment, and this does not impact
the Directors' Going Concern assessment.
Consequently, the directors are
satisfied that the Group's forecasts take into account reasonably
possible changes in trading performance, including no anticipated
breach of covenants and the ability to satisfy its liabilities as
they fall due for a period of at least 12 months from the date of
release of these interim statements. Therefore, there are no
material uncertainties over going concern and the going concern
basis of preparation continues to be appropriate.
2. Accounting policies
The condensed consolidated interim
financial information has been prepared using accounting policies
consistent with those set out on pages 70 to 76 in the audited
financial statements for the year ended 31 December
2023. These accounting policies have been applied consistently
to all periods presented in this financial
information.
The policy for recognising and
measuring income taxes in the interim period is described in Note
4.
3. Business segments and revenue analysis
Segmental
analysis
The Group's operating segments
under IFRS have been determined with reference to the financial
information presented to the Board of directors. The Board of the
Group is considered the Chief Operating Decision Maker ("CODM") as
defined within IFRS 8, as it sets the strategic goals for the Group
and monitors its operational performance against this
strategy.
The Group's Ticketing and
Distribution operating segment comprises the following
products:
·
|
accesso Passport ticketing
suite using our hosted proprietary technology offering to maximise
up-selling, cross-selling and selling greater volumes
|
·
|
accesso Siriusware software
solutions providing modules in ticketing & admissions,
memberships, reservations, resource scheduling, retail, food
service, gift cards, kiosks and eCommerce.
|
·
|
The accesso ShoWare ticketing solution for
box office, online, kiosk, mobile, call centre and social media
sales
|
·
|
Ingresso operate a
consolidated distribution platform which connects venues and
distributors, opening up a larger global channel for clients to
sell their event, theatre and attraction tickets.
|
·
|
accesso Paradox cutting-edge
software solution specifically tailored to the unique needs of the
industry. The flexible, hosted solution empowers ski areas to take
full control of their operations across ticketing and passes, snow
school, retail, equipment rental, food & beverage,
administration, and online sales in one, unified
platform.
|
·
|
accesso Horizon highly
functional and best-in-class ticketing and visitor management
solution leveraging an innovative portfolio model approach to guest
management.
|
The Group's Guest Experience
operating segment comprises the following aggregated
segments:
·
|
accesso LoQueue providing leading edge virtual queuing solutions to take
customers out of line, improve guest experience and increase
revenue for theme parks
|
·
|
Mobile Applications experience management platforms which delivers personalised
real-time immersive customer experiences at the right time,
elevating the guest's experience and loyalty to the
brand.
|
·
|
accesso Freedom recently
launched point of sale system enabling modules in food and
beverage, retail, eCommerce via kiosk or mobile through a
multi-tenanted hosted solution.
|
The Group's virtual queuing
solution (accesso
LoQueue), experience management platforms (Mobile Platforms), and food and
beverage retail system (accesso
Freedom) are headed by segment managers who discuss the
operating activities, financial results, forecasts and plans of
their respective segments with the CODM. These three distinct
operating segments share similar economic characteristics, expected
long term financial performance, customers and markets; the
products are heavily bespoke, technology and software intensive in
their delivery and are directly targeted at improving a guest's
experience of an attraction or entertainment venue, whilst
providing cross-selling opportunities and increased revenues to the
venues. Management therefore conclude that they meet the
aggregation criteria.
Following structural changes
within the Group, Professional
Services has been identified as a distinct operating
segment. These revenues were previously presented to the Board of
directors within the Guest Experience segment.
The Professional Services
operating segment comprises:
·
|
Professional Services are the
delivery of bespoke Professional Services to large customers in the
ski, theme park, and cruise ship markets. These revenues are not
provided in conjunction with one of our Products and are not
provided on our typical transactional or license models.
|
The Group's assets and liabilities
are reviewed on a Group basis and therefore segmental information
is not provided for the statements of financial position of the
segments.
The CODM monitors the results of
the operating segments prior to charges for interest, depreciation,
tax, amortisation, and non-recurring items, but after the deduction
of capitalised development costs. The Group has a significant
amount of central unallocated costs which are not segment specific.
These costs have therefore been excluded from segment profitability
and presented as a separate line below segment profit.
The following is an analysis of
the Group's revenue and results from the continuing operations by
reportable segment which represents revenue generated from external
customers.
|
Six months ended 30
June 2024
|
Six months ended 30
June 2023
|
Year ended 31 December
2023
|
|
Unaudited
|
Unaudited
*Restated
|
Unaudited
*Restated
|
|
$000
|
$000
|
$000
|
|
|
|
|
Ticketing
|
51,833
|
43,761
|
104,024
|
Guest Experience*
|
13,206
|
16,035
|
34,175
|
Professional Services*
|
4,155
|
5,987
|
11,316
|
Total revenue
|
69,194
|
65,783
|
149,515
|
*Comparatives for the periods
ending 30 June 2023 and 31 December 2023 have been restated to
present Professional Services as a distinct segment following
structural changes within the Group. This revenue was previously
included within the Guest Experience segment.
|
|
|
|
|
|
|
|
Ticketing
|
Guest
Experience
|
Professional
Services
|
Central
unallocated
costs
|
Capitalised development
costs
|
Group
|
Period ended 30 June 2024 - Unaudited
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
|
|
|
|
|
|
|
Cash EBITDA (1)
|
40,697
|
9,847
|
2,250
|
(45,074)
|
(1,238)
|
6,482
|
|
|
|
|
|
|
|
Capitalised development
costs
|
|
|
|
|
|
1,238
|
Depreciation and amortisation
(excluding acquired intangibles)
|
|
|
|
|
|
(2,363)
|
Amortisation related to acquired
intangibles
|
|
|
|
|
|
(1,962)
|
Share-based payments
|
|
|
|
|
|
(2,163)
|
Acquisition and integration
related costs
|
|
|
|
|
|
(24)
|
Finance income
|
|
|
|
|
|
273
|
Finance expense
|
|
|
|
|
|
(1,184)
|
|
|
|
|
|
|
|
Profit before tax
|
|
|
|
|
|
297
|
|
|
|
|
|
|
|
|
Ticketing
|
Guest
Experience*
|
Professional
Services*
|
Central
unallocated
costs
|
Capitalised development
costs
|
Group
|
Period ended 30 June 2023 -
Unaudited
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
|
|
|
|
|
|
|
Cash EBITDA (1)
|
35,112
|
10,429
|
2,873
|
(40,317)
|
(1,616)
|
6,481
|
|
|
|
|
|
|
|
Capitalised development
costs
|
|
|
|
|
|
1,616
|
Depreciation and amortisation
(excluding acquired intangibles)
|
|
|
|
|
|
(4,705)
|
Amortisation related to acquired
intangibles
|
|
|
|
|
|
(668)
|
Share-based payments
|
|
|
|
|
|
(1,059)
|
Acquisition and integration
related costs
|
|
|
|
|
|
(2,466)
|
Finance income
|
|
|
|
|
|
447
|
Finance expense
|
|
|
|
|
|
(509)
|
|
|
|
|
|
|
|
Profit before tax
|
|
|
|
|
|
(863)
|
|
|
|
|
|
|
|
|
|
|
| |
(1) Cash EBITDA: operating profit before the
deduction of amortisation, impairment of intangible assets,
depreciation, acquisition and integration related costs, and costs
related to share-based payments less capitalised development
costs.
4. Taxation
The tax charge for the interim
financial statements is determined by applying the weighted average
statutory tax rate based on full year forecast profits to the
actual profits for the first half of the year, and then adjusting
for non-taxable or deductible items that affect the profits of the
first half of the year.
The adjusted earnings per share
(note 6) has been presented using an estimated adjusted rate for
the period, which has been adjusted to remove the effect of
amortisation related to acquired intangibles, share-based payment
charges, exceptional expenditure and any related tax effect on
those items.
5. Reconciliation of alternative performance
measure
Management present Cash EBITDA as
its alternative performance measure below because it monitors
performance at a consolidated level and provides a better
understanding of the Group's underlying financial performance. The
definition of Cash EBITDA is the same as in the last annual
financial statements.
Cash EBITDA is not a defined
performance measure under IFRS. The Group's definition may not be
comparable with similarly titled performance measures and
disclosures by other entities.
|
|
Six months ended 30 June
2024
|
Six months ended 30 June
2023
|
Year ended 31 December
2023
|
|
|
Unaudited
|
Unaudited
|
Audited
|
Cash EBITDA
|
|
$000
|
$000
|
$000
|
Operating profit
|
|
1,208
|
(801)
|
9,939
|
Add: Exceptional expenditure on
acquisition & integration
|
|
24
|
2,466
|
2,690
|
Add: Amortisation related to
acquired intangibles
|
|
1,962
|
668
|
2,811
|
Add: Share-based
payments
|
|
2,163
|
1,059
|
3,187
|
Add: Impairment of
intangibles
|
|
-
|
-
|
6
|
Add: Amortisation and depreciation
(excluding acquired intangibles)
|
|
2,363
|
4,705
|
7,832
|
Capitalised internal development
costs
|
|
(1,238)
|
(1,616)
|
(2,939)
|
Cash EBITDA
|
|
6,482
|
6,481
|
23,626
|
6. Earnings per share ("EPS")
The calculation of the basic
earnings per share is based on the earnings attributable to
ordinary shareholders divided by the weighted average number of
shares in issue during the period.
Diluted earnings per share is
calculated by dividing the profit attributable to ordinary
shareholders by the weighted average of ordinary shares outstanding
during the period adjusted for the effects of dilutive
instruments.
Adjusted basic earnings per share
is calculated by dividing the profit attributable to ordinary
shareholders adjusted for exceptional expenditure on the
acquisition of intellectual property, amortisation and reversal of
impairment on acquired intangibles and share-based compensation by
the weighted average number of shares used in basic EPS. The
denominator for adjusted diluted earnings per share is the weighted
average number of shares used in diluted EPS.
|
Six months
ended
30 June
2024
|
|
Six months
ended
30 June
2023
|
|
Year
ended
31 December
2023
|
|
Unaudited
|
|
Unaudited
|
|
Audited
|
|
$000
|
|
$000
|
|
$000
|
Profit / (Loss) attributable to
ordinary shareholders
|
215
|
|
(625)
|
|
7,692
|
|
|
|
|
|
|
Basic EPS
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
Weighted average number of shares
used in basic EPS
|
40,628
|
|
41,400
|
|
40,075
|
Basic earnings per share -
cents
|
0.53
|
|
(1.51)
|
|
19.19
|
Diluted EPS
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
Weighted average number of shares
used in basic EPS
|
40,628
|
|
41,400
|
|
40,075
|
Deferred share consideration on
business combinations
|
|
|
|
|
|
Effect of dilutive securities
|
|
|
|
|
|
LTIP and Option awards
(000s)
|
1,640
|
|
2,832
|
|
1,034
|
Contingent share consideration on
business combinations (000s)
|
59
|
|
-
|
|
88
|
Weighted average number of shares
used in diluted EPS
|
42,327
|
|
44,232
|
|
41,197
|
Diluted earnings per share -
cents
|
0.51
|
|
(1.51)
|
|
18.67
|
The Group made a loss in the prior
period presented and therefore the options and equity settled
deferred consideration are anti-dilutive. As a result, basic and
diluted earnings per share are presented on the same basis for the
period ended 30 June 2023.
|
Adjusted EPS
|
|
|
|
|
|
(Loss) / profit attributable to
ordinary shareholders
|
215
|
|
(625)
|
|
7,692
|
|
|
|
|
|
|
Adjustments to profit for the period:
|
|
|
|
|
|
Exceptional expenditure on
acquisitions and integrations
|
24
|
|
2,466
|
|
2,690
|
Amortisation relating to acquired
intangibles
|
1,962
|
|
668
|
|
2,811
|
Impairment of intangible
assets
|
-
|
|
-
|
|
6
|
Shared based payments
|
2,163
|
|
1,059
|
|
3,187
|
Adjusted profit
|
4,364
|
|
3,568
|
|
16,386
|
|
|
|
|
|
|
Net tax related to above
adjustments: (H1 2024: 20.53%, H1 2023: 26.87%; FY 2023
22.74%)
|
(849)
|
|
(464)
|
|
(1,365)
|
|
|
|
|
|
|
Adjusted profit attributable to ordinary
shareholders
|
3,515
|
|
3,104
|
|
15,021
|
|
|
|
|
|
|
Adjusted basic EPS
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
Weighted average number of shares
used in basic EPS
|
40,628
|
|
41,400
|
|
40,075
|
Adjusted earnings per share -
cents
|
8.65
|
|
7.50
|
|
37.48
|
Adjusted diluted EPS
|
|
|
|
|
|
Denominator
|
|
|
|
|
|
Weighted average number of shares
used in diluted EPS
|
42,327
|
|
44,232
|
|
41,197
|
Adjusted earnings per share -
cents
|
8.30
|
|
7.02
|
|
36.46
|
7. Business Combinations
In the comparative period, the
Group completed 3 acquisitions to create shareholder value by
adding depth and breadth to the Group's software solutions and
available resources.
Goodwill acquired in the business
combinations represent a payment made by the acquirer in
anticipation of future economic benefits from assets that are not
capable of being individually identified and separately recognised.
Goodwill is not deductible for tax purposes.
Acquisition of VGS companies (now accesso Horizon)
On 20 June 2023, the Group entered
into a share purchase agreement to acquire 100% of the share
capital of four VGS entities (VGS S.r.l., VGS ME DMCC, VGS Asia PtE
Ltd. and VGS Holding, Inc.), and an underlying subsidiary, for a
total consideration of $53.6m, paid in cash.
The principal reason for this
acquisition was to expand the Group's product proposition,
significantly increase international presence, enhance revenue
diversity, and provide extensive new opportunities for global
growth. It also provides a fundamental building block for the
Group's mid-to-long-term product roadmap.
|
|
|
|
|
|
Fair value
|
|
|
|
|
|
|
$000
|
|
|
|
|
|
|
|
Identifiable intangible assets -
acquired technology
|
|
|
|
|
|
5,111
|
Identifiable intangible assets -
customer relationships
|
|
|
|
|
|
8,353
|
Property, plant and
equipment
|
|
|
|
|
|
1,272
|
Cash
|
|
|
|
|
|
14,275
|
Receivables and other
debtors
|
|
|
|
|
|
4,243
|
Payables and other
liabilities
|
|
|
|
|
|
(8,615)
|
Deferred tax liabilities
|
|
|
|
|
|
(3,618)
|
|
|
|
|
|
|
|
Total net assets
acquired
|
|
|
|
|
|
21,021
|
|
|
|
|
|
|
|
Goodwill on acquisition
|
|
|
|
|
|
32,577
|
|
|
|
|
|
|
|
Consideration
|
|
|
|
|
|
53,598
|
Satisfied by:
|
|
|
|
|
|
|
Cash to vendors
|
|
|
|
|
|
53,598
|
Acquisition of Paradocs Solutions, Inc. (now
accesso
Paradox)
On 21 April 2023, the Group
acquired 100% of the share capital of Paradocs Solutions, Inc
("Paradocs") for a total consideration of $10.01m, of which $9.0m
was paid in cash with a further $1.01m in contingently issuable
shares.
The principal reason for this
acquisition was to deepen the Group's presence in the important ski
market by acquiring a cutting-edge software solution specifically
tailored to the unique needs of the industry. The flexible, hosted
solution empowers ski areas to take full control of their
operations across ticketing and passes, snow school, retail,
equipment rental, food & beverage, administration, and online
sales in one, unified platform.
|
|
|
|
|
|
Fair value
|
|
|
|
|
|
|
$000
|
|
|
|
|
|
|
|
Identifiable intangible assets -
customer relationships
|
|
|
|
|
|
550
|
Identifiable intangible assets -
acquired technology
|
|
|
|
|
|
5,790
|
Property, plant and
equipment
|
|
|
|
|
|
156
|
Cash
|
|
|
|
|
|
155
|
Receivables and other
debtors
|
|
|
|
|
|
848
|
Payables and other
liabilities
|
|
|
|
|
|
(918)
|
Deferred tax liabilities
|
|
|
|
|
|
(1,704)
|
|
|
|
|
|
|
|
Total net assets
acquired
|
|
|
|
|
|
4,877
|
|
|
|
|
|
|
|
Goodwill on acquisition
|
|
|
|
|
|
5,130
|
|
|
|
|
|
|
|
Consideration
|
|
|
|
|
|
10,007
|
Satisfied by:
|
|
|
|
|
|
|
Cash to vendors
|
|
|
|
|
|
9,000
|
Contingent share consideration to
vendors
|
|
|
|
|
|
1,007
|
Acquisition of Boxer Consulting
Limited
On 4 May 2023, the Group acquired
100% of the share capital of Boxer Consulting Limited ("DigiSoft")
for a total consideration of €1.82m ($2.0m). A total of €1.62m
($1.79m) was paid in cash with a further €0.2m held as deferred
consideration to be paid two years
post-completion.
The principal reason for this
acquisition was to enable the Group to gain efficiency,
flexibility, and reduce costs by bringing an existing supplier of
mobile development services in-house.
|
|
|
|
|
Fair value
|
|
|
|
|
|
$000
|
|
|
|
|
|
|
Identifiable intangible assets -
acquired technology
|
|
|
|
|
462
|
Property, plant and
equipment
|
|
|
|
|
4
|
Receivables and other
debtors
|
|
|
|
|
25
|
Payables and other
liabilities
|
|
|
|
|
(85)
|
Deferred tax liabilities
|
|
|
|
|
(124)
|
|
|
|
|
|
|
Total net assets
acquired
|
|
|
|
|
282
|
|
|
|
|
|
|
Goodwill on acquisition
|
|
|
|
|
1,731
|
|
|
|
|
|
|
Consideration
|
|
|
|
|
2,013
|
Satisfied by:
|
|
|
|
|
|
Cash to vendors
|
|
|
|
|
1,792
|
Deferred cash consideration to
vendors
|
|
|
|
|
221
|
The net cash outflow in the prior
period in respect of acquisitions comprised:
|
$000
|
|
|
VGS
|
|
Cash paid
|
53,598
|
Net cash acquired
|
(14,275)
|
|
39,323
|
|
|
Paradocs
|
|
Cash paid
|
9,000
|
Net cash acquired
|
(155)
|
|
8,845
|
|
|
DigiSoft
|
|
Cash paid
|
1,792
|
Net cash acquired
|
-
|
|
1,792
|
|
|
Total net cash outflow in respect
of acquisitions in the prior period
|
49,960
|