TIDMACT
RNS Number : 0307O
Actual Experience PLC
27 January 2023
27 January 2023
Actual Experience plc
(the "Company" or "Actual Experience" or "Actual")
Preliminary Results
Actual Experience plc (AIM: ACT), the Human Experience (HX)
software-as-a-service company, announces its preliminary results
for the year ended 30 September 2022.
Financial highlights
-- Group revenue of GBP1.18m (2021: GBP1.74m). Decrease
attributable to the non-renewal of two legacy product contracts
-- Loss for the year of GBP5.27m (2021: GBP5.85m). The levels of
monthly operating costs were reduced significantly by the year end
compared to levels recorded earlier in the year
-- Net cash at year end of GBP2.87m (2021: GBP8.22m). Post
year-end funding of GBP2.8m (net) to be used to fund the working
capital requirements of the Company and to strengthen its balance
sheet to enable it to build financial credibility with larger
blue-chip customers
Operational highlights
-- Significant refresh of the Board and C-suite leadership
bringing critical skills and experience in SaaS scale-ups
-- Extensive market research project to identify and define our
target audience and their pain points
-- Applied our legacy technology to this newly emerged market problem
-- Rebranded and repositioned our messaging and the the problem we solve
-- Scaled our infrastructure to service enterprise customers
-- Built and launched a brand new offering, our Digital Workplace Management Platform
-- Completed a GBP3.1m (gross) equity fundraise after the year-end
Current trading and outlook
-- We are in advanced discussions with a large UK central
government department and expect this process to complete in spring
2023
-- We are also in advanced discussions with two leading professional services firms:
o The larger of these processes should complete by late spring
2023
o The second commenced more recently but indications are that
this will complete during summer 2023
-- We are working closely with our existing channel partners
such as Verizon and Vodafone, and new partners such as LACE, as
well as increasing the size of our sales team, to identify new
sales leads
Kirsten English, Executive Chair of Actual Experience plc,
commented:
"During 2022, there has been meaningful change impacting every
part of the business. This means our company is now positioned to
capitalise on the growing market opportunity for digital workplace
services.
In recent months, we have gained important new capabilities in
the Company; new product, a revitalised sales team and significant
changes to the Board and leadership of the Company. Our efforts are
now focussed on making sales in the rapidly emerging market sector
for digital workplace management tools. The economic conditions in
the UK remain uncertain, sales cycles are lengthy, but we have
built a solid pipeline through both our partners and, more
recently, our 'Direct Sales' efforts.
I would like to thank Actual's dedicated and innovative staff,
plus our customers, partners, and investors for their support this
past year and look forward to delivering on our potential."
Enquiries:
Actual Experience plc Tel: +44 (0)203 128
Steve Bennetts, Chief Financial Officer 8100
Singer Capital Markets Advisory LLP Tel: +44 (0)207 496
Shaun Dobson 3000
James Fischer
Turner Pope Investments (TPI) Ltd
James Pope Tel: +44 (0)203 657
Andy Thacker 0050
MHP Communications Tel: +44 (0)203 128
Reg Hoare 8100
Matthew Taylor act@mhpc.com
About Actual Experience
Actual Experience's goal is to make the digital world work for
everyone, everywhere, all of the time. As the working world evolves
post-pandemic, the global shift to a flexible hybrid model has
brought with it a significant challenge; how do businesses create
an environment that gives their people what they need to thrive,
whilst protecting the commercial efficiency of the business and
driving growth at the same time?
By underpinning their strategic decision making with our
data-driven insights, our customers gain the clarity and confidence
needed to build sustainable digital ecosystems within their
organisations - delivering both a great employee experience and
increasing the efficiency of the digital workplace. Powered by over
10 years of academic Human Experience research, our Digital
Workplace Management System doesn't need any interaction with
employees to provide a unique and highly actionable dataset that
People, Technology and Finance leaders can rely upon to plan
impactful projects against their most critical agenda items
including wellbeing, profitability, DE&I and ESG
initiatives.
Actual Experience is listed on the London Stock Exchange (AIM:
ACT). Our corporate headquarters are in Bath, UK. Actual
Experience's unique and patented digital analytics-as-a-service is
founded on cutting-edge research from Queen Mary University of
London.
For further information please visit
www.actual-experience.com
Chair's Statement
Overview
Although 2022 was, in some ways, a difficult year for the Group,
we made significant changes which should position the company to
take advantage of the growing demand for digital workplace
services.
The marketplace for tools which improve the digital workplace is
growing. Forrester, Gartner, and McKinsey publications, inter alia,
show that this is an emergent market with a variety of service
offerings designed to monitor and improve performance. Based on our
analysis, in our opinion none of our competitors match the
capability of Actual's new Digital Workplace Management Platform
(DWMP) when it comes to providing the insights that corporate
boards and management teams need to address in the complex, hybrid
working environment. Our new product is more than a network
performance tool, we provide continual and reliable data in a
dashboard format which monitors employee wellbeing and signals
where investments can be made to increase productivity.
Strategy
During 2022, we have increased our focus and pace of execution.
Our strategy has been to build out the product, sales, and
marketing capability of the company. Scarlet Jeffers joined in
October 2021 as Chief Product Officer and DWMP was soft launched in
May 2022. This was a significant achievement by the team. In May,
Roy Jugessur joined as Chief Revenue Officer to professionalise our
sales approach and kick start our Direct sales capability, whilst
enhancing relationships with our major channel partners. We also
rebranded the company for marketing purposes. During the year, we
reviewed and reduced the cost base and decreased the 'cash burn
rate' to allow us to invest in more 'front end' resources and give
time for the new strategy to take root. And in October (following
September roadshows), we raised capital to invest further in these
capabilities and opportunities.
Please see the Interim Chief Executive's statement for an update
on the development of our sales pipeline.
Board and Governance
During 2022, we have made important changes to leadership and
governance. I stepped into the role of Chair in March and initiated
a series of changes to refine our leadership and governance and
ensure it is fit for the next stage of the Company's development.
In addition to the senior management appointments mentioned above,
our founder Chief Executive Officer, Dave Page, moved to a new role
as Chief Strategy Officer with a mandate to secure more partnership
business and became an advisor to the Board. I wanted to update you
on the search for the new CEO. The process has yielded excellent
internal and external candidates but is not yet concluded. However,
we have an experienced management team whose focus is primarily on
sales at this time. Consequently, Steve Bennetts will remain as
Interim CEO (as well as being the CFO) and I will remain as
Executive Chair until the new CEO comes on board. Richard Steele
joined the Board in June 2022 and assumed the role of Chair of
Audit in September when he replaced Sir Bryan Carsberg, who stepped
down after eight years as a director. We thank Sir Bryan for his
support and wisdom. In October 2022, Harmesh Suniara was appointed
to the Board; Harmesh is a portfolio manager at Lombard Odier (a
cornerstone investor in the recent fundraise).
Equity Placing
In October we went to the public market for additional funding
and raised GBP2.8m (net). Our joint brokers were Singer Capital
Markets and Turner Pope Investments as we targeted both
professional and high net worth investors. The purpose of the
fundraise was to increase our 'cash runway' to enable the new team
and market positioning to make an impact.
Further details of our operational and financial considerations
are outlined in the Interim Chief Executive statement and note 1 to
the financial information.
Summary
During 2022, there has been meaningful change impacting every
part of the business. This means our company is now positioned to
capitalise on the growing market opportunity for digital workplace
services.
In recent months, we have gained important new capabilities in
the Company; new product, a revitalised sales team and significant
changes to the Board and leadership of the Company. Our efforts are
now focussed on making sales in the rapidly emerging market sector
for digital workplace management tools. The economic conditions in
the UK remain uncertain, sales cycles are lengthy, but we have
built a solid pipeline through both our partners and, more
recently, our 'Direct Sales' efforts.
I would like to thank Actual's dedicated and innovative staff,
plus our customers, partners, and investors for their support this
past year and look forward to delivering on our potential by
booking orders and generating revenues in the current year and
beyond.
Kirsten English
Chair
26 January 2023
Interim Chief Executive's Statement
One of the most profound and far-reaching business changes in
recent times is the widespread adoption of employee hybrid working,
often referred to as 'The Future of Work'. This has presented
leadership teams with a once-in-a-generation opportunity to
transform the digital environment for their employees. Having
invested vast sums in the past in optimising their offices for
employee digital experience, enterprises are now embracing this
hybrid working environment by prioritising the 'human experience'
of their digital business applications to ensure their employees
are as productive as ever, anytime and anywhere. This important
trend is now increasingly recognised by leading commentators such
as Forrester and Gartner, who suggest that 2023 will be the start
of a period when organisations prioritise investment in
technologies that improve the human experience of their digital
infrastructure.
Actual Experience is ideally placed to stake out a leadership
position in this nascent Human Experience (HX) sector, thanks to
its patented technology and many years of know-how. Uniquely, our
SaaS solution provides actionable insights from the only
perspective that matters, the human perspective. By acting as a
proven-to-be-accurate proxy for employees accessing an enterprise's
major applications, Actual is able to determine which employees are
experiencing poor digital performance and then identify the areas
requiring improvement.
Performance Review
Our previously communicated plans to pivot Actual's strategic
focus to address the strong and pervasive commercial need for
hybrid working data resulted in 2022 being a year of transition for
the business. The Company has emerged from this period of change
with a refreshed and reinvigorated leadership team and the launch
of our market-leading Digital Workplace Management Platform (DWMP).
We are pleased with the consistently positive market reaction to
the DWMP from both channel partners and prospective enterprise
customers.
Revenue for the year ended 30 September 2022 was generated
entirely from legacy sales engagements and amounted to GBP1.2m
(2021: GBP1.7m); as previously announced, this decrease is
attributable to legacy contracts that were not renewed during the
year and which did not involve our new DWMP product.
During the year, significant cost reductions, amounting to
approximately a third of peak monthly spending (savings of over
GBP0.2m per month) were achieved through reduced headcount and
other operational initiatives. This will benefit the current
financial year that commenced in October 2022 by lowering the
Company's cash burn and break even point.
Net cash at 30 September 2022 was GBP2.9m (30 September 2021:
GBP8.2m). Following the fund raise completed in October 2022 which
raised net proceeds of GBP2.8m, Actual Experience retains a solid
financial position, with net cash of GBP4.1m at 31 December 2022.
However, at this time the Group remains loss-making and it will be
necessary to win significant new sales orders.
People and culture
Our skilled employees are key stakeholders in the success of the
Company and I would like to thank them for their ongoing hard work
and dedication. 2022 has been a year of challenge and change for
our people but through their continuing commitment and focus on
achieving our strategic goals, the Company has emerged in a
stronger position to execute our growth initiatives and stake a
leadership position in the emerging SaaS market for Human
Experience solutions.
Actual's corporate culture is at the heart of everything we do.
I strongly support the Company's core values and behaviours which
we expect every employee to uphold and which underpin the corporate
strategy and decision making process. This culture ensures that the
Company is fair, ethical and supportive towards all employees and
stakeholders, making it a place where people are able to work
effectively and achieve their career goals.
Platform development
An intrinsic element of the profound changes in Actual during
the year has been the evolution of the Company's technology
focussed culture to a more sales-led focus. As part of this,
management has listened carefully to feedback from existing and
prospective customers with regard to their requirements for
comprehensive, easily accessible, and timely information regarding
the employee experience of hybrid working. This resulted in a
market-led definition of the required product to address enterprise
needs
Fortunately, Actual has been able to re-purpose its established
and patented algorithms and 'know-how' to provide the computational
core of our new SaaS offering, the DWMP. This was launched in
summer 2022 and includes an interface/portal that provides rich
information on the operational capabilities of the digital
workplace, by user, department, and geography.
In August 2022, the Company completed an initial deployment of
the DWMP with an existing customer and then proceeded to live
service in October 2022. The platform has proven to work reliably
at scale in this large deployment and is already providing a wealth
of actionable information regarding opportunities to derive digital
workplace efficiencies. This has resulted in strongly positive
customer feedback.
Our markets
While still maintaining a direct sales capability, the
importance and ubiquity of the need for a compelling technology
solution to support hybrid working means that Actual will
increasingly seek to establish partnerships with leading technology
solution providers, as well as consultancies focussing on the
people dimension of hybrid working.
We believe that there is a widespread need for our technology
and that it will appeal especially to large global enterprises with
complex digital infrastructure and applications.
Partner programme
We are pleased with the on-going support and continuing
commitment of our commercial channel partners Verizon and Vodafone,
both of whom are actively promoting DWMP to their customer base.
Most of the sales leads currently being pursued by Actual are being
generated in this way.
As a strategic priority, Actual is actively seeking new partner
relationships with leading technology and consulting companies.
Several of these projects are well advanced and we expect to
announce new partners in due course.
As announced in December 2022, the Company is particularly
pleased with its recent progress with LACE Partners, a specialist
HR consultancy with a 'Big Four' heritage. Together with LACE,
Actual is actively pursuing several opportunities with LACE's large
global clients.
Our current and prospective partners share our view of the need
for a compelling technology offering that addresses the business
need for comprehensive and timely information on the impact of
hybrid working on the productivity and well-being of their
employees. While several established technology companies claim to
have a viable product offering, our partners confirm that Actual's
DWMP is ideally placed to stake a leadership position in this
emerging market.
Sales pipeline
At the time of the fundraise in September 2022 we talked about
our order pipeline and how we collaborate with our partners to
generate sales leads. Our primary focus subsequently has been on
landing high value contracts with several key prospects as this is
the fastest route to obtaining paying customers, generating revenue
and improving our cash position.
The following progress has been achieved on these sales
engagements in recent months:
-- We are in advanced discussions with a large UK central
government department. This is a sales process run to rigorous
procurement standards and is therefore competitive. This process is
scheduled to complete in spring 2023.
-- We are also in advanced discussions with two leading
professional services firms. The larger of these is running a full
process to select their chosen HX supplier and we believe that this
process should also complete in spring 2023. Discussions with the
second firm commenced more recently but indications are that this
is an engagement that will complete by summer 2023.
We are working closely on these projects with our partners
Verizon and Vodafone and we are in the process of expanding our
sales team to ensure that we have the capacity for handling these
and other large enterprise opportunities. In our experience,
enterprise sales cycles are typically 9 to 12 months, although
recent economic uncertainty in the UK has extended the process for
some prospects.
While our primary focus in recent months has been to drive these
engagements to the point of placing orders, we also continue to
identify new sales leads both with our partners and through direct
selling efforts. We have also progressed our previously announced
relationship with leading HR Consultancy LACE, to both nurture
opportunities within the HR community and develop joint marketing
initiatives.
As noted in our Annual Report, we continue to receive positive
feedback regarding our DWMP from existing and prospective customers
as well as from our partners. While several large technology
companies in the IT tooling space have recently started to play
into the Digital Experience (DX) category, we retain our unique
selling point having spent the last decade refining our patented
algorithms and analysis. Rather than just reporting them, we
translate a multitude of IT data points into quantified,
prioritised actions to improve the digital workplace.
The successful completion of these sales leads remains of
paramount importance to the Group. As outlined in further detail in
the Financial Review and note 1 of the financial information, if
the Group is not able to secure an appropriate combination of new
revenue contracts and/or cost reductions and without further
sources of finance being identified and obtained, then it may not
have sufficient resources to meet its liquidity requirements for
the foreseeable future. Accordingly, a material uncertainty exists
which may cast significant doubt about its ability to continue as a
going concern.
Technology investment
Actual will continue to work closely with its partners and
enterprise customers to add high-value features to the DWMP to
maintain its technology leadership position.
As our commercial sales activities increase, a priority for us
is to continue to develop the scalability of our data centres so
that they are able to meet the demands of the world's largest
companies while improving our gross margins to 90%.
Summary and Outlook
Since our trading update issued in mid-December 2022, we have
continued to make progress in all our major workstreams. As
previously stated, our sales cycles remains lengthy and efforts to
reduce this have been hampered by the challenging general business
environment, including higher interest rates and reduced levels of
economic growth. Further details of our operational and financial
considerations are outlined in the Financial Review and note 1 of
the financial information.
Despite this economic backdrop, Actual is well placed to meet
the strong and wide-spread enterprise demand for data to enable
effective management of employee productivity and well-being. Our
clear focus and priority is to continue to develop our pipeline of
sales prospects and convert these as efficiently as possible to
recurring high-margin SaaS revenue streams. In particular, we
expect to be able to work closely with our existing and prospective
channel partners to access large enterprise prospects. I am
confident that the Company has taken the necessary steps to ensure
that it is well positioned to take advantage of the commercial
opportunity to stake a leadership position in one of the most
significant enterprise technology developments in recent years.
Steve Bennetts
Interim CEO & CFO
26 January 2023
Financial Review
Revenue
Revenue recognised in the year ended 30 September 2022 was
GBP1,182,956 (2021: GBP1,741,207) and relates to the supply of
hybrid workplace Sofware-as-a-Service (SaaS) and associated
consultancy services to customers. The reduction in revenue
substantially arises from the non-renewal or cancellation of
service for two legacy customers.
99% of revenue was derived from sales to Channel customers
(2021: 99%) with the balance arising from direct sales.
Cost of sales and gross profit
The gross profit for the year was GBP338,052 (2021: GBP833,209);
the decrease from the prior year is a result of lower revenues and
the fixed cost element in data centre cloud costs. Included in cost
of sales are data centre expenses of GBP518,151 (2021: GBP534,262),
and salary and related costs of customer support teams totaling
GBP326,753 (2021: GBP373,736).
Expenses
Administrative expenses comprising R&D, operational support,
sales and marketing, finance and administration costs, and foreign
exchange gains and losses, totalled GBP5,822,516, a decrease of
GBP899,398 compared to the prior year. Most of this decrease is due
to a non-recurring impairment charge in 2021, as well as the
significant decrease in employee numbers in 2022 through a
combination of planned reductions and attrition. This was partly
offset by higher corporate costs, including audit fees and
insurance premiums. The functional cost breakdown is as
follows:
2022 2021
Administrative expenses GBP GBP
------------------------------------------------------- --------- ---------
Research & development 1,735,384 2,131,682
Impairment to previously capitalised development spend - 820,110
Operational support 1,317,241 1,008,287
Sales & marketing 1,302,291 1,548,040
Finance & administration 1,468,617 1,209,945
Foreign exchange losses (1,017) 3,850
------------------------------------------------------- --------- ---------
Total 5,822,516 6,721,914
------------------------------------------------------- --------- ---------
Tax
The higher tax credit recognised in the current financial year
has arisen from the R&D tax credit claim relating to the
innovative development projects required for the Company's recently
launched Digital Workplace Management Platform.
Loss for the year and net asset position
Losses after tax totalled GBP5,274,002 (2021: loss of
GBP5,847,195). This decrease in losses is the result of lower
administrative expenses, partly offset by lower revenues, as well
as a higher tax credit in 2022.
Net assets at year end were GBP3,482,623 (2021:
GBP8,835,936)
Loss per share
The loss per share for the year was 9.19p (2021: loss per share
of 10.84p). The decrease in loss per share reflects the decrease in
total comprehensive loss for the year.
Dividend
No dividend has been proposed for the year ended 30 September
2022 (2021: GBPnil).
Cash flow
We are investing in the growth of our operations to address what
we believe to be a significant commercial opportunity and our cash
flow from operations was therefore negative during the year ended
30 September 2022, in line with expectations.
The Group's costs are mostly operating related, with very little
investment required for capital infrastructure. Cash used by
operating activities was GBP4,500,771 for the year, compared to
cash used of GBP3,145,093 for the year ended 30 September 2021,
with the increase primarily arising from the lower level of
revenues and lower R&D tax credits received. This operating
cash requirement was funded by cash reserves. The Group ended the
year with cash totalling GBP2,871,344 (2021: GBP8,216,198).
Free cash flow for the year was GBP(5,279,050) (2021:
GBP(3,861,700)). Free cash flow is defined as net cash flows used
in operating activities, plus development of intangible assets,
plus purchase of property, plant and equipment.
Accounting policies
The Group's financial statements have been prepared in
accordance with international accounting standards in conformity
with the requirements of the Companies Act 2006. The Group's
significant accounting policies have been applied consistently
throughout the year.
Principal risks and uncertainties and going concern
As more fully described in note 1 to the financial information,
the amounts and timing of future revenues remain uncertain. If the
Group is unable to secure an appropriate combination of new revenue
contracts, cost reductions, and/or further sources of finance, then
it may not have sufficient resources to meet its liquidity
requirements for the foreseeable future. A material uncertainty
exists which may cast significant doubt about its ability to
continue as a going concern.
Other risks and uncertainties are summarised in the Annual
Report.
Key performance indicators
As the Group is in the process of developing and commercialising
its services, the Directors consider the key quantitative
performance indicators to be sales revenues of GBP1,182,956 (2021:
GBP1,741,207) and the level of cash held in the business of
GBP2,871,344 (2021: GBP8,216,198). The Board performs regular
reviews of actual results against budget, and management monitors
cash balances on a monthly basis to ensure that the business has
sufficient resources to enact its current strategy. Certain
non-financial measures, such as the number of active customers and
deployed DUs, are monitored on a monthly basis. The Board will
continue to review the KPIs used to assess the business as it
grows.
Steve Bennetts
Chief Financial Officer
26 January 2023
Financial information
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEARED 30 SEPTEMBER 2022
2022 2021
Note GBP GBP
------------------------------------------------------------------ ---- ----------- -----------
REVENUE 2 1,182,956 1,741,207
Cost of sales (844,904) (907,998)
------------------------------------------------------------------ ---- ----------- -----------
GROSS PROFIT 338,052 833,209
------------------------------------------------------------------ ---- ----------- -----------
Administrative expenses (5,822,516) (6,721,914)
------------------------------------------------------------------ ---- ----------- -----------
OPERATING LOSS 3 (5,484,464) (5,888,705)
Finance income 11,408 2,734
Finance expense (23,391) (27,285)
------------------------------------------------------------------ ---- ----------- -----------
Finance expense - net (11,983) (24,551)
------------------------------------------------------------------ ---- ----------- -----------
LOSS BEFORE TAX (5,496,447) (5,913,256)
Tax 4 222,445 66,061
------------------------------------------------------------------ ---- ----------- -----------
LOSS FOR THE YEAR (5,274,002) (5,847,195)
------------------------------------------------------------------ ---- ----------- -----------
Other comprehensive income/(expense):
Items that may be reclassified to profit or loss:
Foreign currency difference on translation of overseas operations 31,945 (19,314)
------------------------------------------------------------------ ---- ----------- -----------
TOTAL COMPREHENSIVE EXPENSE FOR THE YEAR (5,242,057) (5,866,509)
------------------------------------------------------------------ ---- ----------- -----------
LOSS PER ORDINARY SHARE
Basic and diluted 5 (9.19)p (10.84)p
------------------------------------------------------------------ ---- ----------- -----------
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE YEARED 30 SEPTEMBER 2022
Share Share Accumulated Total
capital premium losses equity
GBP GBP GBP GBP
------------------------------------------------------ ------- ---------- ------------ -----------
At 1 October 2020 95,284 34,768,349 (29,666,862) 5,196,771
------------------------------------------------------- ------- ---------- ------------ -----------
Loss for the year - - (5,847,195) (5,847,195)
Other comprehensive expense for the year - - (19,314) (19,314)
------------------------------------------------------- ------- ---------- ------------ -----------
Total comprehensive expense for the year - - (5,866,509) (5,866,509)
------------------------------------------------------- ------- ---------- ------------ -----------
Transactions with owners, in their capacity as owners
Issue of shares 19,254 9,444,106 - 9,463,360
Share-based payment charge - - 42,314 42,314
------------------------------------------------------- ------- ---------- ------------ -----------
At 30 September 2021 114,538 44,212,455 (35,491,057) 8,835,936
------------------------------------------------------- ------- ---------- ------------ -----------
Loss for the year - - (5,274,002) (5,274,002)
Other comprehensive exchange income for the year - - 31,945 31,945
------------------------------------------------------- ------- ---------- ------------ -----------
Total comprehensive expense for the year - - (5,242,057) (5,242,057)
------------------------------------------------------- ------- ---------- ------------ -----------
Transactions with owners, in their capacity as owners
Issue of shares 832 28,935 - 29,767
Share-based payment credit - - (141,023) (141,023)
------------------------------------------------------- ------- ---------- ------------ -----------
At 30 September 2022 115,370 44,241,390 (40,874,137) 3,482,623
------------------------------------------------------- ------- ---------- ------------ -----------
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
FOR THE YEARED 30 SEPTEMBER 2022
2022 2021
Note GBP GBP
------------------------------ ---- ------------ ------------
ASSETS
Non-current assets
Property, plant and equipment 35,249 48,879
Right-of-use assets 559,022 670,814
Intangible assets 7 968,780 897,199
------------------------------ ---- ------------ ------------
TOTAL NON-CURRENT ASSETS 1,563,051 1,616,892
------------------------------ ---- ------------ ------------
Current assets
Trade and other receivables 281,866 584,819
Income tax receivable 4 220,117 44,103
Cash and cash equivalents 6 2,871,344 8,216,198
------------------------------ ---- ------------ ------------
TOTAL CURRENT ASSETS 3,373,327 8,845,120
------------------------------ ---- ------------ ------------
TOTAL ASSETS 4,936,378 10,462,012
------------------------------ ---- ------------ ------------
LIABILITIES
Non-current liabilities
Deferred tax (6,494) (8,901)
Lease liabilities (485,622) (604,894)
------------------------------ ---- ------------ ------------
TOTAL NON-CURRENT LIABILITIES (492,116) (613,795)
------------------------------ ---- ------------ ------------
Current liabilities
Trade and other payables (842,366) (897,041)
Lease liabilities (119,273) (115,240)
------------------------------ ---- ------------ ------------
TOTAL CURRENT LIABILITIES (961,639) (1,012,281)
------------------------------ ---- ------------ ------------
TOTAL LIABILITIES (1,453,755) (1,626,076)
------------------------------ ---- ------------ ------------
NET ASSETS 3,482,623 8,835,936
------------------------------ ---- ------------ ------------
EQUITY
Share capital 115,370 114,538
Share premium 44,241,390 44,212,455
Accumulated losses (40,874,137) (35,491,057)
------------------------------ ---- ------------ ------------
TOTAL EQUITY 3,482,623 8,835,936
------------------------------ ---- ------------ ------------
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEARED 30 SEPTEMBER 2022
2022 2021
Note GBP GBP
------------------------------------------------------------------- ---- ----------- -----------
Cash flows from operating activities
Loss before tax (5,496,447) (5,913,256)
Adjustments for:
Depreciation of property, plant and equipment 27,260 48,413
Depreciation of right-of-use assets 111,792 111,792
Amortisation of intangible assets 7 689,875 933,780
Impairment of intangible assets 7 - 820,110
Loss/(Profit) on disposal of property, plant and equipment 3,485 (359)
Non-cash employee benefits - share-based payments (credit)/expense (141,023) 42,314
Finance income (11,408) (2,734)
Finance expense 23,391 27,285
------------------------------------------------------------------- ---- ----------- -----------
Operating cash outflow before changes in working capital (4,793,075) (3,932,655)
------------------------------------------------------------------- ---- ----------- -----------
Decrease in trade and other receivables 302,953 94,827
(Decrease/increase in trade and other payables (54,673) 373,405)
------------------------------------------------------------------- ---- ----------- -----------
Cash used in operations (4,544,795) (3,464,423)
Income taxes received 44,024 319,330
------------------------------------------------------------------- ---- ----------- -----------
Net cash outflow from operating activities (4,500,771) (3,145,093)
------------------------------------------------------------------- ---- ----------- -----------
Cash flows from investing activities
Development of intangible assets (761,456) (678,308)
Purchases of property, plant and equipment (16,823) (38,300)
Proceeds from sale of property, plant and equipment - 363
Finance income 11,408 2,734
------------------------------------------------------------------- ---- ----------- -----------
Net cash outflow from investing activities (766,871) (713,511)
------------------------------------------------------------------- ---- ----------- -----------
Cash flows from financing activities
Proceeds from issue of share capital, net of costs 29,767 9,463,360
Principal element of lease payments (115,239) (138,630)
Interest element of lease payments (23,391) -
Employee Benefit Trust - repayment - (23)
------------------------------------------------------------------- ---- ----------- -----------
Net cash (outflow)/inflow from financing activities (108,863) 9,324,707)
------------------------------------------------------------------- ---- ----------- -----------
(Decrease)/increase in cash and cash equivalents (5,376,505) 5,466,103
Effect of exchange rate fluctuations on cash held 31,651 (4,179)
Cash and cash equivalents at start of year 8,216,198 2,754,274
------------------------------------------------------------------- ---- ----------- -----------
Cash and cash equivalents at end of year 6 2,871,344 8,216,198
------------------------------------------------------------------- ---- ----------- -----------
NOTES TO THE FINANCIAL INFORMATION
FOR THE YEARED 30 SEPTEMBER 2022
1 Basis of preparation
Actual Experience plc is a public limited company which is
listed on the AIM market of the London Stock Exchange and
incorporated and domiciled in the United Kingdom and incorporated
in England. The Company's registered office is Quay House, The
Ambury, Bath, BA1 1UA.
The financial information at pages 9 to 12 is extracted from the
Group's consolidated financial statements for the year ended 30
September 2022, which were approved by the Board of Directors on 25
January 2023.
The financial information does not constitute statutory accounts
within the meaning of sections 434(3) and 435(3) of the Companies
Act 2006 or contain sufficient information to comply with the
disclosure requirements of UK-adopted international accounting
standards and with the requirments of the Companies Act 2006 as
applicable to companies reporting under those standards.
The Group's auditors, PricewaterhouseCoopers LLP, have given an
unqualified audit opinion on the consolidated financial statements
for the year ended 30 September 2022. The auditors' report included
an emphasis of matter on going concern which the auditors drew
attention to without qualifying their report. The consolidated
financial statements will be filed with the Registrar of Companies,
subject to their approval by the Company's shareholders on Tuesday
28 March 2023 at the Company's Annual General Meeting.
Going concern
As in previous years, the Group and Company have continued to
utilise their cash resources to fund losses while the sales
pipeline is being further developed. The Group's cash balance as at
30 September 2022 was GBP2.9m (30 September 2021: GBP8.2m) and
further net proceeds of GBP2.8m were generated from the October
2022 Placing.
The amounts and timing of future revenues in the Group's budgets
remain uncertain. The Group is experiencing an encouraging level of
interest in its services and it is in active discussions with its
channel partners and several large potential end-customers. The
discussions are well progressed and are expected to result in
additional revenue for the Group. However, at presen t a
substantial proportion of the forecast revenue remains uncommitted
and if the Group and Company are unable to secure an appropriate
combination of new revenue contracts and/or cost reductions, then
the Group and Company may not have sufficient resources to meet
their liquidity requirements over the foreseeable future and be
unable to continue as a going concern.
Based on the Group's latest "base case" assessment, and in the
absence of cost reductions, the Group and Company is forecast to
maintain positive cash reserves throughout the going concern
period, albeit with very limited headroom for the period October
2023 through to March 2024. In addition, the Directors have also
prepared a severe, but plausible downside scenario, based on
significantly more pessimistic sales forecasts, with corresponding
reductions in controllable costs. In this scenario, the Group and
Company is forecast to run out of cash in January 2024 and as a
result, without further sources of finance being identified and
obtained, in such circumstances, the Group and Company would be
unable to continue as a going concern.
Accordingly, a material uncertainty exists which may cast
significant doubt about the Group's and the Company's ability to
continue as going concern. Nevertheless, after making appropriate
enquiries and considering the assumptions and uncertainties
described above, the Directors have a reasonable expectation that
the Group and Company will have adequate resources to continue
operating at least until January 2024. The Directors are regularly
reviewing the Group and Company's sales projections and, if deemed
necessary, will complete a study of the Group's strategic options
at the appropriate time. Therefore, the Directors continue to adopt
the going concern basis in preparing the financial statements.
The financial statements do not include any of the adjustments
that would be required if the Group or Company were unable to
continue as a going concern.
2 Revenue
The information that is presented to the Chief Executive Officer
(CEO), who is considered to be the Chief Operating Decision-Maker
(CODM), for the purposes of resource allocation and assessment of
performance, is based wholly on the overall activities of the
Group. Due to the current size and activities of the Group, there
is a high degree of centralisation of activities. The Directors
therefore consider that there is one operating, and hence one
reportable, segment for the purposes of presenting information
under IFRS 8; that of Human Experience Management (HXM) Services.
There are no differences between the segment results and the
Consolidated Statement of Comprehensive Income. The assets and
liabilities information presented to the CODM is consistent with
the Consolidated Statement of Financial Position.
During the year ended 30 September 2022 the Group had two
customers who generated more than 10% of total revenue. These
customers generated 50% and 47% of revenue respectively.
During the year ended 30 September 2021 the Group had two
customers who generated more than 10% of total revenue. These
customers generated 79% and 20% of revenue respectively.
An analysis of revenues by geographic location of customers is
set out below:
2022 2021
GBP GBP
------------------------- --------- ---------
United Kingdom 627,300 387,212
United States of America 555,656 1,353,995
------------------------- --------- ---------
1,182,956 1,741,207
------------------------- --------- ---------
3 Operating loss
2022 2021
GBP GBP
----------------------------------------------------------- --------- ---------
Loss from operations is stated after charging/(crediting):
Depreciation on property, plant and equipment 27,260 48,413
Depreciation of right-of-use assets 111,792 111,792
Amortisation of intangible assets 689,875 933,780
Employee costs 4,082,186 3,948,871
Foreign exchange (profits)losses (1,017) 3,850
Impairment charge - 820,110
----------------------------------------------------------- --------- ---------
4 Tax
Tax on loss
2022 2021
GBP GBP
----------------------------------------------- --------- --------
Current tax:
UK corporation tax on losses of the year (220,117) (63,705)
Overseas taxes 79 (4,178)
Deferred tax:
Origination and reversal of timing differences (2,407) 1,822
----------------------------------------------- --------- --------
Total tax credit (222,445) (66,061)
----------------------------------------------- --------- --------
Factors affecting the current tax credits
The tax assessed for the year varies from the standard UK
company rate of corporation tax as explained below:
2022 2021
GBP GBP
------------------------------------------- ------------ ------------
Loss before tax (5,496,447) (5,913,256)
Tax at the UK corporate tax rate of 19%
(2021: 19%) (1,044,325) (1,123,519)
Effects of:
(Income)/expenses not deductible for tax
purposes 124,737 189,985
Unrecognised deferred tax asset on losses 773,509 897,765
Research and development enhancement in
respect of the current year (76,366) (864)
Prior year adjustment - (19,602)
Employee share acquisition adjustment - (9,826)
Tax credit for the year (222,445) (66,061)
------------------------------------------- ------------ ------------
The Group has tax losses carried forward of approximately
GBP43,450,000 (2021: GBP39,474,000).
The Group has incurred qualifying expenditure on research and
development projects which has given rise to tax credits due from
HM Revenue and Customs. At 30 September 2022, the amount due from
HMRC was GBP220,117 (2021: GBP44,103).
5 Loss per ordinary share
Basic loss per share is calculated by dividing the loss
attributable to the owners of the parent by the weighted average
number of ordinary shares in issue during the year. Diluted loss
per share is calculated by adjusting the weighted average number of
ordinary shares in issue during the year to assume conversion of
all dilutive potential ordinary shares. The Company has one class
of potentially dilutive ordinary shares, being those share options
granted to employees where the exercise price is less than the
average market price of the Company's ordinary shares during the
year. However, due to losses incurred in both the current and
previous financial year, there is no dilutive effect from the
potential exercise of these dilutive shares.
2022 2021
GBP GBP
------------------------------------------------------------ ----------- -----------
Total loss attributable to the equity holders of the parent (5,274,002) (5,847,195)
------------------------------------------------------------ ----------- -----------
No. No.
-------------------------------------------------------------------- ---------- ----------
Weighted average number of ordinary shares in issue during the year 57,400,891 53,911,253
-------------------------------------------------------------------- ---------- ----------
Loss per share
Basic and diluted on loss for the year (9.19)p (10.84)p
-------------------------------------------------------------------- ---------- ----------
6 Cash and cash equivalents
2022 2021
Bank credit rating: GBP GBP
-------------------------- --------- ---------
A+ 811,068 -
A 2,060,276 5,215,643
A- - 3,000,555
Cash and cash equivalents 2,871,344 8,216,198
-------------------------- --------- ---------
The above gives an analysis of the credit rating of the
financial institutions where cash balances are held.
All of the Group's cash and cash equivalents at 30 September
2022 are held in instant access current accounts or short-term
deposit accounts. Balances are denominated in UK sterling (GBP) and
US dollars ($) as follows:
2022 2021
GBP GBP
--------------------------- --------- ---------
Denominated in UK sterling 2,786,716 7,161,566
Denominated in US dollars 84,628 1,054,632
--------------------------- --------- ---------
Cash and cash equivalents 2,871,344 8,216,198
--------------------------- --------- ---------
The Directors consider that the carrying value of cash and cash
equivalents approximates to their fair value.
7 Intangible assets
Development costs
GBP
------------------------------------------------- -----------------
Cost
At 1 October 2020 5,440,883
Additions 678,308
------------------------------------------------- -----------------
At 30 September 2021 6,119,191
Additions 761,456
At 30 September 2022 6,880,647
------------------------------------------------- -----------------
Accumulated amortisation and impairment losses
At 1 October 2020 3,468,102
Charge for the year 933,780
------------------------------------------------- -----------------
Impairment charge 820,110
At 30 September 2021 5,221,992
Charge for the year 689,875
On disposals -
------------------------------------------------- -----------------
At 30 September 2022 5,911,867
------------------------------------------------- -----------------
Net book value
At 30 September 2022 968,780
------------------------------------------------- -----------------
At 30 September 2021 897,199
------------------------------------------------- -----------------
Amortisation and impairment charge
The amortisation of development costs is recognised within
administrative expenses in the Consolidated Statement of
Comprehensive Income. The Directors have reviewed the carrying
value of the development costs at 30 September 2022 and have
decided that no impairment charges are necessary for the current
year (2021: impairment charge of GBP820,110).
8 Annual Report and Financial Statements
The Company's Annual Report and Financial Statements for the
year ended 30 September 2022, together with a notice convening the
Company's Annual General Meeting, will be posted to shareholders in
due course.
This information is provided by RNS, the news service of the
London Stock Exchange. RNS is approved by the Financial Conduct
Authority to act as a Primary Information Provider in the United
Kingdom. Terms and conditions relating to the use and distribution
of this information may apply. For further information, please
contact rns@lseg.com or visit www.rns.com.
RNS may use your IP address to confirm compliance with the terms
and conditions, to analyse how you engage with the information
contained in this communication, and to share such analysis on an
anonymised basis with others as part of our commercial services.
For further information about how RNS and the London Stock Exchange
use the personal data you provide us, please see our Privacy
Policy.
END
FR BIGDBIXDDGXL
(END) Dow Jones Newswires
January 27, 2023 02:00 ET (07:00 GMT)
Actual Experience (LSE:ACT)
Historical Stock Chart
From Oct 2024 to Nov 2024
Actual Experience (LSE:ACT)
Historical Stock Chart
From Nov 2023 to Nov 2024