26 March
2024
LEI:
213800HU63CWV5J8YK95
W.A.G payment solutions plc
("Eurowag" or the "Group")
Preliminary results for the
year ended 31 December 2023
Robust performance, in-line
with guidance
W.A.G payment solutions plc
("Eurowag" or the "Group"), a leading pan-European integrated
payments and mobility platform focused on the commercial road
transport ("CRT") industry, today announces its preliminary results
for the year ended 31 December 2023.
Full year financial and operational
highlights
Sustained strong growth from our business critical products
and services
· FY 2023 performance in-line with expectations.
· Total net revenue1 +34.4% to €256.5m (FY 2022:
€190.9m), with organic growth +14.5%2
- Payment solutions1 +9.0% to
€147.0m, driven
by +8.4% increase in active payment customers and growth from toll
revenues.
- Mobility solutions1 +95.6% to €109.5m, organic
+28.3%2, driven by effective cross selling and strategic
OEM partnerships, which are an important new sales
channel.
· Adjusted EBITDA1 +33.2% to €108.7m (FY 2022:
€81.6m), organic growth +12.2%, and adjusted EBITDA
margin1 of 42.4% (FY 2022: 42.8%).
· Adjusted profit before tax1 was €56.7m (FY 2022:
€54.9m). Statutory loss before tax of €39.3m (FY 2022: profit
before tax €28.0m), with the year-on-year reduction primarily
relating to amortisation from acquired intangibles, finance costs
and a non-cash goodwill impairment of €56.7m.
Completed intense investment phase; M&A and building the
industry's first digital app
· Completed significant acquisition of Grupa Inelo, S.A. ("Inelo"),
enhancing the Group's scale and product capability. As expected,
net debt increased to €316.8m, with net leverage3 at
2.9x net debt to adjusted EBITDA.
· Total capex spend of €50.9m (FY 2022: €43.2m).
Transformational programme largely completed and in-line with €50m
guidance (FY 2022 €25.5m and FY 2023 €21.7m).
· Development of industry-first digital platform on track, soft
launch still expected Q4 2024.
Outlook
· Despite macroeconomic challenges, the Group remains confident in the medium-term value creation
delivered from the platform and acquisition synergies;
guidance remains unchanged.
Martin Vohánka, Founder and CEO, commented:
2023 was a year of both significant strategic and financial
transformation for the Group, where we completed our largest ever
acquisition and delivered further organic growth, despite a range
of macroeconomic headwinds across Europe. Whilst these headwinds
are expected to persist in 2024, I am confident in the positive
outlook for the Group, thanks to substantial investments we have
made in the business and in our market
positioning.
Eurowag sits at the heart of the European CRT industry,
providing a range of critical services that drive increased
efficiency and profitability for customers who operate in a highly
complicated, admin heavy sector. With only a small proportion of
road transport companies having embraced digitisation to date,
there is huge potential to grow our customer base. This will be
accelerated with the launch of our industry-first digital platform
later this year - a significant milestone for us, that will take
our growth to the next level. Consequently, we remain confident in
the prospects for the Group and re-iterate our near and medium-term
financial guidance, as we unlock further value for both our
customers and shareholders."
FY 2023 financials
Key statutory financials
|
FY 2023
|
FY 2022
|
YoY change
(%)
|
Revenue from contracts with
customers (€m)
|
2,088.1
|
2,368.3
|
(11.8)%
|
(Loss) /Profit before tax
(€m)
|
(39.3)
|
28.0
|
(240.5)%
|
Basic EPS (cents/share)
|
(6.62)
|
2.41
|
(374.3)%
|
Alternative performance measures
1
|
FY 2023
|
FY 2022
|
YoY change
(%)
|
FY 2023
organic2
|
Organic YoY change
(%)
|
Net revenue (€m)
|
256.5
|
190.9
|
34.4%
|
218.6
|
14.5%
|
Payment
solutions revenue (€m)
|
147.0
|
134.8
|
9.0%
|
146.7
|
8.8%
|
Mobility
solutions revenue (€m)
|
109.5
|
56.0
|
95.6%
|
71.8
|
28.3%
|
Adjusted EBITDA (€m)
|
108.7
|
81.6
|
33.2%
|
91.5
|
12.2%
|
Adjusted EBITDA margin
(%)
|
42.4%
|
42.8%
|
(0.4)pp
|
41.9%
|
(0.9)pp
|
Adjusted basic EPS
(cents/share)
|
6.49
|
5.75
|
12.8%
|
5.25
|
(6.8)%
|
FY 2023 operational highlights
|
FY 2023
|
FY 2022
|
YoY growth
(%)
|
Average active payment solutions
customers
|
18,379
|
16,950
|
8.4%
|
Average active payment solutions
trucks
|
93,882
|
88,189
|
6.5%
|
Payment solutions
transactions
|
37.4m
|
35.2m
|
6.3%
|
Outlook, near and medium-term guidance remains
unchanged
Eurowag enters 2024 in a strong
position, despite the macroeconomic environment impacting the CRT
industry across Europe. Many of the economic pressures the industry
faces are expected to continue into 2024, impacting loads and
therefore resulting in less kilometres driven.
Following its strategy, the Group
is coming out of a heavy investment phase in both technology and
acquisitions to create an industry-first integrated platform
driving growth by offering new digital solutions to many of the CRT
industry's biggest challenges. Eurowag's investment in recent years
has delivered a mission-critical product suite to its customers,
which underpins the Group's confidence in delivering mid-teens
organic net revenue growth in the near and medium-term. With
further integration work still to take place in respect of recent
acquisitions, Adjusted EBITDA margins in FY 2024 are expected to
remain in-line with FY 2023 at around 43%, and grow over the
medium-term.
Whilst the absolute amount of
capital expenditure reduces this year and the transformational
programme (guidance to €50m) reaches completion, several deferred
consideration payments of circa €35m from past acquisitions are
subject to payout in FY 2024. As a result, the net debt to Adjusted
EBITDA ratio, at the end of FY 2024, is expected to be moderately
above our target range (1.5x-2.5x) with a priority to return within
the range in FY 2025.
The launch of the much-anticipated
digital platform in Q4 remains on track, with expectations to
unlock further opportunities whilst driving value for Eurowag's
customers and shareholders. The Group is confident this offering,
an industry first, will drive further cross selling and value for
all stakeholders. As a result, the Group is confident it will
deliver strong growth in-line with expectations, and medium-term
financial guidance remains unchanged.
Notes:
1. Net revenue, Adjusted
EBITDA, Adjusted EBITDA margin, Adjusted profit / (loss) before
tax, Adjusted earnings (net profit), Adjusted basic EPS are
non-statutory measures which provide readers of this announcement
with a balanced and comparable view of the Group's performance by
excluding the impact of Adjusting items, as disclosed in the
section Alternative performance measures below and Note
5.
2. Organic growth for the
year represents Group growth, excluding Inelo and related synergies
and integration expenses.
3. Net leverage covenant
calculation as per bank definition using Adjusted EBITDA for the
last twelve months. Net debt includes lease liabilities and
derivative liabilities.
Investor and analyst presentation
today
Martin Vohánka (CEO) and Oskar
Zahn (CFO) will host a virtual presentation and a Q&A session
for investors and analysts today, 26 March 2024, at 9.00am GMT. The
presentation and webcast details are available on the Group's
website at https://investors.eurowag.com.
Please register to attend the
investor presentation via the following link:
https://www.lsegissuerservices.com/spark/WAGPAYMENTSOLUTIONS/events/d7d24c57-9b66-458d-b683-6b67c689c9d6
Should you want to ask questions
at the end of the presentation, please use the following
link:
https://registrations.events/direct/LON9066443
ENQUIRIES
Eurowag
Carla Bloom
Head of Investor Relations and
Communications
+44 (0) 789 109 4542
investors@eurowag.com
Powerscourt
Justin Griffiths, Gilly
Lock
IR and international media
+44 (0)20 7250 1446
eurowag@powerscourt-group.com
About Eurowag
Eurowag was founded in 1995 and is
a leading technology company and an important partner to the
Europe's commercial road transport (CRT) industry, with a purpose
to make it clean, fair and efficient. Eurowag enables trucking
companies to successfully transition to a low carbon, digital
future by harnessing all mission critical data, insights and
payment and financing transactions into a single ecosystem and
connects their operations seamless before a journey, on the road
and post-delivery. https://investors.eurowag.com
Chief Executive Officer's review
The European road transport
industry supports 75% of the physical goods economy1; it
represents 5% of GDP2 and provides employment to 20
million people. Despite the scale and importance of this industry
in Europe, trucking companies face many challenges today, and only
a few companies make an effort to resolve them. At Eurowag, we
focus on nothing else but tackling these challenges at their root
cause and are fully committed to supporting the transformation of
the trucking industry into a resilient service for society that
contributes to Europe's journey to net zero by 2050. That is what
drives our passion and commitment to undertake truly pioneering
ventures. Our vision is about the digitisation of the industry,
which will solve the ecosystem fragmentation, decarbonisation and
low profitability, and create a better workforce
environment.
Transforming the business
For almost 30 years, Eurowag has
built a pan-European payment network for the trucking industry,
which is mainly made up of small and medium-sized businesses. Five
years ago, when we had around 900 employees, we changed the
strategy of the business and started to build or buy new product
capabilities, creating unique pieces of a jigsaw, which none of our
competitors had attempted before. We made a bold move and decided
to bring multiple sub-industries together, all serving the trucking
industry, bringing products under one roof to create a single
independent ecosystem. Our ambition is to create an end-to-end
platform where we can bring together all our customers' data, be it
truck, driver, or company data, instilling transparency and
generating AI insights to drive efficiency through the ecosystem,
reducing human intervention, improving drivers' wellbeing and truck
utilisation and saving energy. As well as bringing data together,
this platform will integrate our payment solutions, which supports
customers' cross-border foreign exchange transactions, and where
financing is at our customers' fingertips.
Today, with almost 1,900 employees
working intensively towards our vision, I am proud to report
significant progress on all our strategic pillars, pivoting towards
a soft launch of our platform in Q4 2024, while delivering a strong
set of results against macro headwinds and industry
volatility.
With the evolution of the business
and change of revenue mix, we have set out below the following
strategic priorities:
1) Be in every truck (attract)
· Progress in 2023:
o Signed three out of six OEM partnerships in 2023, which cover
around 45% of the European truck market today.
o Integrated the Webeye sales team into one Eurowag agile sales
team, aligning sales targets across all markets.
o Through the acquisition of Inelo, we expanded our presence in
Poland and the Adriatic region.
o Expanded our energy network into Portugal and
Croatia.
· Focus in 2024:
o Training the direct sales teams to become more advisory,
including further integration of Inelo's sales team.
o Start to bring together all our sales channels into a
customer-centric omni-channel.
o Deliver software to OEM partners for installation in all new
truck infotainment system.
o Expand customer base in new geographies.
o Integration of electric vehicle charging points into our
closed-loop network.
2) Drive customer centricity (engage)
· Progress in 2023:
o Improved our Eurowag app and client portal; number of monthly
active users on the Eurowag app increased by 58% year-on-year to
almost 32,000.
o Rolled out our mobile payments application to 13 countries,
and now have over 800 acceptance points ready for drivers to unlock
the fuel pump with the app.
· Focus in 2024:
o Streamline customer digital touch points across all brands
into a single sign-on.
o Enhance customer user experience through simplification and
development of customer insight tools.
o Further develop our driver behaviour and emission tracking
tools to help customers with their carbon emission
efficiencies.
3) Grow core services (monetise)
· Progress in 2023:
o Received European Electronic Toll System ("EETS")
certification in the Czech Republic, Hungary, Spain and Portugal,
and now have licences in 10 countries across Europe, including
Germany, which collects almost 50% of toll revenues in
Europe.
o Increased the number of toll domains ordered on our EVA
device by six times year-on-year, with toll coverage across 23
European countries.
o With the acquisition of Webeye and Inelo, our toll on-board
unit ("OBU") sales have grown almost four times
year-on-year.
· Focus in 2024:
o Drive cross-sell across existing services and newly acquired
businesses.
o Develop Decarbonisation as a Service to help customers access
lower carbon fuels.
o Expand core services through increased European
coverage.
4) Expand platform capability (retain)
· Progress in 2023:
o Implemented new ERP system and on track with the second phase
go live in Q1 2024.
o Continued to develop our financial platform capability, in
preparation of our e-wallet launch in FY 2024.
o Made good progress on our digital platform, testing pricing
models and user journeys; on track for a soft launch in Q4
2024.
· Focus in 2024:
o Successful migration of data and simplification of processes
in ERP; next phase to be launched later in 2024.
o Successful soft launch of our new digital platform, Eurowag
Office, in Q4 2024, along with our e-wallet solution.
o Introduce subscription pricing model through new
platform.
Our financial and operational highlights
For the full year, total net
revenues grew by 34.4%, to €256.5m, and achieved organic growth of
14.5%. This sustained organic growth is supported by mobility
solutions which grew by 28.3% in the year and now contribute almost
43% to total Group net revenues (from 29.3% in FY 2022), with the
inclusion of Inelo. Our Adjusted EBITDA margins were broadly flat
with last year at 42.4% (FY 2022: 42.8%), despite this year being
our peak year for transformational investments. These results
showcase that our customer value proposition is differentiated from
the rest of the market represented by single or limited product
providers. Overall the Group delivered an Adjusted profit before tax of €56.7m (FY 2022: €54.9m) with a
statutory loss before tax of €39.3m (FY 2022: profit before tax
€28.0m), the year-on-year reduction primarily relating to
amortisation from acquired intangibles, finance costs and a
non-cash goodwill impairment of €56.7m.
This year, we saw slow growth in
economies across Europe; there were headwinds in the spot freight
markets and less kilometres driven, and yet we were still able to
grow the number of active payment solutions trucks and active
customers by 6.5% and 8.4% respectively. At Eurowag, however, it is
not unusual to see accelerating demand for our solutions when
customers are struggling, as our solutions are mission critical for
their businesses and help improve their financial positions. These
trends are not dissimilar to what we saw in 2008, and more recently
during the COVID-19 pandemic.
As communicated, our
transformational capex programme is largely complete however we
will continue to invest and we expect our capex spend to be around
10% of net revenues annually.
People and culture are the foundation to Eurowag's
success
In Q2 2023, we welcomed a new CFO,
Oskar Zahn, who brings strong plc experience, and we are pleased to
see him set new standards for the finance function, while adapting
to the complex environment of Eurowag's
operations.
We have continued to strengthen
the Eurowag leadership team, especially through our recent
acquisitions of Inelo (including CVS Mobile ("CVS")) and Webeye,
moving senior talent into Group roles, to promote and align our
culture across the organisation. As a result of our growing
organisation, we have also continued our efforts to improve and
strengthen internal communications, as so many people with
different backgrounds and cultures come together. We have
introduced new communication formats, such as Town Halls and All
Hands meetings, where employees have exposure to the Senior
Leadership Team and our Chairman, as well as different parts of the
business. Our focus on two-way communication supports our aim of
having an inclusive and open culture. We have also launched a
People and Culture Ambassadors Network whereby 40 colleagues
representing different parts of our organisation are helping us to
embed our culture, help employees understand our purpose, live our
values and understand our strategy and the part they play in making
us successful.
We have continued to improve
diversity in the workplace, with a key pillar of our strategy
focusing on hiring and promoting practices. Attention has been
given to improve the training of our hiring managers in areas such
as unconscious bias. We have also focused on our Women's Network
and supporting women in leadership roles, for example launching a
women's mentoring scheme. Similarly, we have focused on
creating an inclusive learning environment where employees have
access to a wide range of opportunities to develop personal and
professional skills.
During the year, there were
several changes to the Board. Caroline Brown, who chaired our Audit
and Risk Committee, stepped down as Independent Non-Executive
Director and Steve Dryden joined us as Independent Non-Executive
Director, taking on the responsibility of chairing the Audit and
Risk Committee.
Subsequent to the year end, we
welcomed Sophie Krishnan and Kevin Li Ying to the Board, as
Independent Non-Executive Directors. Susan Hooper is stepping down
from the Board at the Annual General Meeting in May
2024.
Acquiring product capabilities to support our customers and
new platform
In March 2023, we completed the
acquisition of Inelo, which represented a significant milestone for
the Group. Firstly, it was the largest acquisition for Eurowag and
gave us market leadership in Poland, which is the biggest transport
market in Europe, allowing us to grow our footprint in the Adriatic
region under the CVS brand. Secondly, the solutions we acquired,
work time management and transport management, have completed the
list of mission critical services Eurowag set out to build or
acquire five years ago, to become a key part of our future
platform.
During the year, we continued to
work on a phased integration of Webeye, which we acquired in 2022.
As of 1 January 2024, all our acquired businesses have been working
under one Eurowag operating model, so we can start to generate both
cost and revenue synergies, driven through cross-sell
opportunities. Both the Inelo and Webeye acquisitions have already
contributed to strong OBU sales, which grew almost four times in
the year. This is a great example of where our ability to capture
data from both vehicles and drivers gives us customer insights to
cross-sell a number of our other value-added services.
Building the industry's first digital platform, with a soft
launch in Q4 2024
During 2023, we focused on
expanding our sales channels. In preparation for our platform
launch, we invested heavily in our digital channel
capabilities and continued to expand our partnerships with the
truck manufacturers, resulting in three of the six European OEMs
signing with us to further develop our platform so they can install
it within their infotainment systems. These three OEMs represent
around 45% of the European truck market and this presents a unique
opportunity for truck manufacturers to offer advanced digital
services at the point of sales; customers have immediate access to
solutions enabling operational efficiency and decarbonisation.
These deals provide Eurowag with limitless access to new customers
across Europe, endorsed by partnerships with strong brands of truck
manufacturers.
As Eurowag moves to more of a
technology enabled business, away from a pure card payment
business, we expect to shift our marketing strategy from a pure
direct sales customer model to a digital and indirect sales
customer model. As part of this process, we have become a proud
partner of leading industry influencer and truck business owner Ms
Iwona Blecharczyk. Iwona is a passionate promoter of Eurowag and a
great ambassador for all truck operators and drivers in the public
eye, but most importantly she is helping shape respective
legislation with European authorities.
Although we are well on our way to
becoming more technologically focused, we continue to invest in our
core suite of products. In 2023, we expanded our energy network to
Portugal and Croatia, whilst continuing to focus on supporting our
customers' transition to alternative fuels; our LNG stations'
coverage represents more than 50% of the European network. Our
mobile payments application is now available in 13 countries across
Europe, helping to enhance our customers' digital experience. The
number of monthly active drivers on the Eurowag app increased by
58%, compared to last year, as a result of better user experience
and increased communication efforts with our customers.
We look forward to migrating the Road Lords
drivers' community to our new platform. In
the year we expanded our EETS network to the Czech Republic,
Hungary, Spain and Portugal, while our European coverage for toll
services is 23 countries.
Our technology investment also
includes the implementation of ERP, which is a critical part of our
technology platform, enabling us to improve internal processes and
scale our business. We are pleased to report we completed the
second phase of the implementation at the beginning of 2024, which
included general ledger and Group reporting processes. At the same
time, we continue to develop our financial platform capability, in
preparation of our e-wallet solution, as both technologies are an
important part of the new platform.
Sustainability
We are committed to helping the
CRT industry become clean, fair and efficient.
Our sustainability plan contains
four focus areas: climate action, customer success and wellbeing,
community impact and responsible business. We have set objectives
and targets for each focus area, and in 2023 we have made good
progress against them.
We are committed to playing a role
in enabling the CRT industry to achieve decarbonisation goals. This
means helping customers be more efficient and make the transition
from fossil fuels to alternative energy solutions, as well as
reducing our own emissions. In 2023, we reduced our direct
emissions (Scope 1 & 2, market-based) by 11% compared to the
baseline year 20193, and almost doubled our on-site
renewable energy generation by installing solar panels. We have
also seen a 0.5% decrease in GHG emissions per tkm across Eurowag's
customer fleet, compared to the baseline year 2019 and have seen a
121% increase in the number of active alternatively fuelled
commercial vehicles4, which reached 780. We have begun
offering lower carbon fuel on our own truck parks and have
continued adding to our acceptance network of HVO, bringing the
total to 165 in seven countries, which represents a six times
increase.
The future belongs to those who learn and
collaborate
At Eurowag, our success story has
been built by people with open minds, those who are eager to learn
from every step of our journey. We have innovative teams and
skillsets to create valuable products and services for our
customers. In all our efforts we are mindful of all our
stakeholders, be it our shareholders, customers and employees, or
our environment, suppliers, communities, local governments or even
future generations. Despite the macro and industry pressures we
face, we will continue to pursue our dream of revolutionising the
CRT industry and lead the way to a digital, low-carbon future. We
are confident we have all necessary ingredients to achieve this,
and I want to thank you for the support.
Notes:
1. Source: CVDD, page 40,
issued 5/2021, BSG.
2. Source:
Eurostat.
3. Baseline year
recalculated to include Webeye and Inelo.
4. Commercial vehicles
using fuels or power sources which serve, at least partly, as a
substitute for fossil oil sources.
Financial review
Eurowag delivered a robust
performance last year, despite the challenging macroeconomic
pressures, demonstrating once again the inherent resilience of our
business model and the mission critical nature of our
services.
At a headline level, net revenue
grew 34.4% to €256.5m (FY 2022: €190.9m) with Adjusted EBITDA up
33.2% to €108.7m (FY 2022 €81.6m), supported by acquisitions and
strong organic growth. Adjusted EBITDA margins remained broadly
flat at 42.4% (FY 2022: 42.8%), demonstrating the strong
profitability of the business.
Similarly, Adjusted profit before
tax grew 3.3% to €56.7m (FY 2022: €54.9m). Statutory loss before
tax was €39.3m (FY 2022 Profit before tax €28.0m), impacted by
amortisation from acquired intangibles, finance costs, a non-cash
goodwill impairment of €56.7m and other Adjusting items.
Adjusted basic EPS increased to 6.49 cents per share (FY
2022: 5.75 cents), driven by higher Adjusted earnings (net profit)
attributable to equity holders. Basic EPS
was (6.62) cents per share (FY 2022 2.41 cents).
Performance review
Below is a summary of the
segmental performance and explanatory notes relating to corporate
expenses, adjusting items, taxation, interest, investments and cash
flow generation. As in prior years, adjusted and other
performance measures are used in this announcement to describe the
Group's results. Adjustments are items included within our
statutory results that are deemed by the Board to be unusual by
virtue of their size and/or nature. Our adjusted measures are
calculated by removing such adjustments from our statutory results.
Note 5 includes reconciliations.
Segments
|
FY 2023
(€m)
|
FY 2022
(€m)
|
YoY
(€m)
|
YoY
change
(%)
|
Gross revenue
|
2,088.1
|
2,368.3
|
(280.2)
|
(11.8)%
|
Payment solutions
|
1,978.6
|
2,312.3
|
(333.7)
|
(14.4)%
|
Mobility
solutions
|
109.5
|
56.0
|
53.5
|
95.6%
|
Net revenue
|
256.5
|
190.9
|
65.6
|
34.4%
|
Payment solutions
|
147.0
|
134.8
|
12.2
|
9.0%
|
Mobility
solutions
|
109.5
|
56.0
|
53.5
|
95.6%
|
Expenses included in
Contribution
|
(55.9)
|
(31.9)
|
(24.0)
|
75.4%
|
Contribution total1
|
200.6
|
159.0
|
41.6
|
26.2%
|
Payment solutions
|
124.1
|
118.2
|
5.9
|
5.1%
|
Mobility
solutions
|
76.5
|
40.8
|
35.7
|
87.4%
|
Contribution margin
total1
|
78%
|
83%
|
(5)
pp
|
N/A
|
Payment solutions
|
84%
|
88%
|
(4)
pp
|
N/A
|
Mobility
solutions
|
70%
|
73%
|
(3)
pp
|
N/A
|
Note:
1. Please refer to
the section Alternative performance measures below for a definition
and Note 5.
The Group's gross revenues
decreased by 11.8% year-on-year to €2,088.1m, driven by lower
average energy prices of around 13.5% (a corresponding decrease was
reported for costs of energy sold). Despite this, the Group
delivered strong net revenue growth as net revenues grew by 34.4%
to €256.5m, of which €37.9m was from our Inelo acquisition and
includes synergies. Excluding acquisitions, organic net revenues
grew 14.5%, driven by strong growth in mobility solutions and
almost double-digit growth in payment solutions revenues. If we had
acquired Inelo at the beginning of 2023, net revenue would have
increased by €47.3m for the year.
Payment solutions net revenues
grew by 9.0% year-on-year, supported by 8.4% net growth in average
active payment solutions customers, to 18,379 (FY 2022: 16,950),
and 6.5% growth in average active payment solutions trucks, to
93,882 (FY 2022: 88,189).
Mobility solutions net revenues
grew by 95.6% year-on-year, mainly as a result of the Inelo
acquisition, with organic revenue growth of 28.3%, as a result of
effective cross-selling, expanding our automotive partnerships and
Webeye full-year consolidation.
Total contribution increased by
€41.6m to €200.6m (FY 2022: €159.0m), driven by higher net revenues
although increased expenses reduced the contribution margin
performance by 5pp to 78%. (FY 2022: 83%).
In terms of geographic breakdown,
the Central cluster remains the largest segment with around 50%
contribution of total net revenues (FY 2023: €128.6m; FY 2022:
€92.4m). The majority of the countries in the Central cluster
delivered strong double-digit growth. The Southern cluster has kept
the momentum from 2022 and remains the fastest growing area with
net revenue growth of 44.2% (FY 2023: €96.0m; FY 2022: €66.6m). On
an organic basis, the Southern cluster delivered 29.7% growth
year-on-year. A 2.7% decline in the Western cluster's net revenues
(FY 2023: €23.5m; FY 2022: €24.1m) was mainly driven by a 3.5%
decrease in the average number of active payment solutions
customers (FY 2023: 2,227 customers; FY 2022: 2,308
customers).
Corporate expenses
Statutory operating expenses
increased by €126.1m to €284.2m (FY 2022: €158.1m), largely due to
increased depreciation, amortisation and impairment losses which
have been treated as an Adjusting item, with further details
provided later on in this Financial review.
|
Adjusted
(€m)
|
Adjusting items
(€m)
|
FY 2023
(€m)
|
Adjusted
(€m)
|
Adjusting items
(€m)
|
FY 2022
(€m)
|
Employee expenses
|
85.1
|
11.7
|
96.8
|
59.8
|
7.4
|
67.2
|
Impairment losses of financial
assets
|
8.9
|
-
|
8.9
|
3.9
|
0.0
|
3.9
|
Impairment losses of non-financial
assets
|
0.0
|
56.7
|
56.7
|
0.0
|
0.0
|
0.0
|
Technology expenses
|
13.9
|
5.0
|
18.9
|
9.5
|
0.3
|
9.8
|
Other operating
expenses
|
50.0
|
5.5
|
55.5
|
36.4
|
10.8
|
47.2
|
Other operating income
|
(10.1)
|
-
|
(10.1)
|
(0.4)
|
0.0
|
(0.4)
|
Total operating
expenses
|
147.8
|
78.9
|
226.7
|
109.2
|
18.5
|
127.7
|
Depreciation and
amortisation
|
40.4
|
17.1
|
57.5
|
22.0
|
8.4
|
30.4
|
Total
|
188.2
|
96.0
|
284.2
|
131.2
|
26.9
|
158.1
|
Adjusted Total operating expenses
increased by €38.6m to €147.8m. The increase comprised mainly of
the following:
Adjusted employee expenses
increased by 42.4% year-on-year to €85.1m (FY 2022: €59.8m), of
which €12.6m was from the inclusion of Inelo into the Group and the
remainder was mostly due to inflationary pay rises, Webeye
remuneration and senior hires.
Impairment losses of financial
assets amounted to €8.9m (FY 2022: €3.9m), with the majority of the
increase relating to credit losses from more customers going into
bankruptcy, mainly in Poland, Portugal, Hungary and Romania. The
full year credit loss ratio increased slightly to 0.3% of gross
revenues (FY 2022: 0.1%) as a result of macro pressures and higher
interest rates. The Group continues to apply rigorous credit loss
controls to manage this risk and, as a result, approximately 74% of
its receivables portfolio balance was current as of the end of
December 2023.
Adjusted technology expenses
increased by 46.3% year-on-year to €13.9m (FY 2022: €9.5m). This
was the result of the Group's decision to focus on technology
transformation of which €9.7m is related to software support and
licenses, €1.6m to data services and the rest is other IT services.
Together with the consolidation of Inelo, this resulted in a €1.1m
year-on-year increase.
Adjusted other operating expenses
increased by 37.3% year-on-year to €50.0m (FY 2022: €36.4m), in
part due to the impact of Inelo consolidation of €7.9m. Other
operating expenses include costs such as travel, market research,
professional services such as consultancy, legal and accounting
services.
Other operating income increased
to €10.1m (FY 2022: €0.4m), mainly driven by a favourable foreign
currency forwards revaluation of €8.0m, as a result of our prudent
currency risk management.
Adjusted depreciation and amortisation grew by 83.7% year-on-year to
€40.4m (FY 2022: €22.0m) primarily as a result of transformational
technology being put into use and the Inelo acquisition.
Adjusting items
In 2023, the Group incurred costs
of €96.0m (FY 2022: €26.9m), which were considered to be Adjusting
items and have therefore been excluded when calculating Adjusted
EBITDA and Adjusted profit before tax. These are summarised
below:
|
FY 2023
(€m)
|
FY 2022
(€m)
|
M&A related
expenses
|
4.4
|
8.0
|
Strategic transformation
expenses
|
7.1
|
5.2
|
Share-based
compensation
|
6.5
|
5.3
|
Impairment losses of non-financial
assets
|
56.7
|
-
|
Restructuring costs
|
4.2
|
-
|
Adjusting items in operating expenses
|
78.9
|
18.5
|
Adjusting Items in depreciation and
amortisation
|
17.1
|
8.4
|
Total Adjusting items
|
96.0
|
26.9
|
|
|
|
The Group has incurred acquisition
related costs which are primarily professional fees of €4.4m (FY
2022: €8.0m) in
relation to M&A activities, predominantly the Inelo
acquisition.
Strategic transformation expenses
are costs relating to transformation of key IT systems and the
integration of Inelo. Around €5.0m is related to the
implementation of our ERP system which successfully went live in
January 2024. A further €8m expense is anticipated over the next
two years. This new financial system is a core technology for our
new integrated platform and will enable us to scale quickly and
efficiently. Integration costs of €1.8m
were incurred in 2023 and a further €1.0m is expected in
2024.
Share-based compensation primarily
relates to adjustments for the compensation provided to the Group's
previous management prior to the IPO. These legacy incentives
comprise a combination of cash and share-based payments, and those
that have not yet vested will vest during the year ending 31
December 2024. A further €2.4m is expected in 2024. These were
one-off awards, designed and implemented whilst the Group was under
private ownership. For clarity, post-IPO share-based payment
charges are not treated as Adjusting items.
Impairment losses of non-financial
assets is the charge recognised for the impairment of goodwill. This non-cash charge is an accounting
assessment primarily related to the fleet management solutions Cash
Generating Unit ("FMS CGU"). Due to challenging macroeconomic
conditions, delayed integration and lower revenue growth rates, the
Group has reduced future cashflows when undertaking this accounting
assessment. As a result of these updated assumptions, there was a
€52.2m goodwill impairment recognised in the year for the FMS CGU.
There was also an impairment charge of €4.5m to the tax refund and
toll CGU, which related mainly to our ADS acquisition in
2019.
Following the acquisition of
Inelo, the Group began and completed a major restructuring
programme in 2023 to right size the business at a cost of €4.2m, at
the same time as integrating people from new
acquisitions.
Amortisation charges of €17.1m
relate to the amortisation of acquired intangibles. FY 2022 charges
of €8.4m also included amortisation due to changes in the useful
life. The significant increase is due to the acquisition of
Inelo.
Net finance expense
Net finance expense grew to €11.1m
(FY 2022: €4.1m). The increase primarily reflects the higher
interest expense of €19.8m (FY 2022: €5.8m), as a result of higher
debt following the Inelo acquisition, and partly due to higher
factoring fees related to higher average factoring utilisation
throughout the year. Interest expense was partially offset by
finance income of €14.7m (FY 2022: €4.8m) which included a
favourable foreign exchange gain due to the change in functional
currency of our payment solutions (Czech Holding Company), from
Czech Koruna in 2022 to Euros in 2023.
Taxation
The statutory Group tax charge of
€4.2m (FY 2022: €10.3m) represents an effective tax rate ("ETR") of
(10.8)% in 2023 (FY 2022: 36.8%). The Group's ETR was primarily
impacted by Adjusting items.
The Group's Adjusted ETR for the
year decreased to 17.6% (FY 2022: 24.3%), largely due to a
functional currency change during 2023. The ongoing Adjusted
ETR is expected to increase closer to the statutory
rate.
Further details on tax are set out
in Note 9.
Earnings per share ("EPS")
Basic EPS for 2023 was a loss of
6.62 cents per share (FY 2022: earnings of 2.41 cents per share).
This decrease was predominantly due the Group reporting a loss for
the full year 2023 related to a non-cash goodwill impairment,
higher finance costs and amortisation from acquired
intangibles.
Adjusted basic EPS for 2023 was
6.49 cents per share, which is a 12.8% increase compared to 2022.
The weighted average number of ordinary shares in issue during 2023
amounted to 689,126,206 (FY 2022: 688,911,333). After accounting
for the impact of the Long-Term Incentive Plan, Adjusted diluted
earnings per share was 6.46 cents per share.
Acquisitions and investments in subsidiaries and
associates
The Group completed a new
acquisition in 2023, with further investment in previous
acquisitions which together support the Group's strategy to create
a platform of multiple products. The new acquisition was a 100%
interest in Inelo.
Inelo was purchased on 15 March
2023 for €215.3m in cash and on 16 March 2023, the Group
repaid Inelo's bank borrowings of
€53.6m. On 31 August 2023, the Group paid
an additional consideration of €8.4m relating to the final price
adjustment to Inelo's acquisition of the FIRETMS.COM subsidiary.
Finally, on 3 October 2023, the Group paid €2.0m related to other
purchase price adjustments identified at completion.
In December 2023, the Group
entered into an agreement to acquire the remaining 49% equity
interest in KomTeS Chrudim s.r.o ("KomTeS"), in-line with the
original option agreement. The remaining shares were transferred as
of 1 January 2024, with the consideration to be determined based on
the FY 2023 results and paid in the second half of 2024. The
agreement will enable the Group to accelerate the full integration
of KomTeS.
In December 2023, the Group sold
its 51% equity interest in Tripomatic. Tripomatic was a non-core
investment of Sygic, with its business based on consumer travel
planning application.
For further information, please
refer to Note 10.
Cash performance
|
FY
2023
(€m)
|
FY
2022
(€m)
|
YoY
(€m)
|
YoY
change (%)
|
Net cash generated from operating
activities
|
30.9
|
44.2
|
(13.3)
|
(30.1)%
|
Net cash used in investing
activities
|
(333.7)
|
(104.3)
|
(229.4)
|
220.0%
|
Net cash used in financing
activities
|
247.1
|
(18.2)
|
265.3
|
(1,459.2)%
|
Net decrease in cash and cash
equivalents
|
(55.7)
|
(78.2)
|
22.5
|
39.0%
|
Cash and cash equivalents at
beginning of period
|
146.0
|
224.2
|
(78.2)
|
(34.9)%
|
Cash and cash equivalents at end
of period
|
90.3
|
146.0
|
(55.7)
|
(74.4)%
|
Interest-bearing loans and
borrowings
|
(407.1)
|
(143.2)
|
(263.9)
|
184.4%
|
Net cash/(debt)
|
(316.8)
|
2.8
|
(319.6)
|
(11,226.7)%
|
As at 31 December 2023, the
Group's net debt position stood at €316.8m, compared to net cash of
€2.8m as at 31 December 2022.
The decrease in the level of cash
is due to the cash outflows used in investing activities, including
the acquisition of Inelo and technology transformation
investments.
Net cash flows from operating
activities decreased from €44.2m in 2022 to €30.9m, primarily due
to working capital movements and higher interest payments. Working
capital as at 31 December 2023 had a negative swing of €29.8m,
mainly related to lower trade payables due to different payment
timings as of the end of 2022 and changes to payment terms in
Spain, where we saw competitive pricing from smaller fuel suppliers
with shorter payment terms. The impact related to adjusting items
in the reporting period amounted to an outflow of €18.0m (FY 2022:
€13.9m) and included €9.1m for acquisitions related expenses, €8.8m
for strategic transformation expenses and €0.1m for share-based
compensation.
Interest paid increased to €17.4m
(FY 2022: €10.1m) driven by higher debt following the Inelo
acquisition as well as higher interest rates relating to our
Euribor exposure from factoring of receivables.
Tax paid increased from €7.8m in
2022 to €9.3m; prior year payments were decreased by a collection
of 2021 income tax advances. The impact of Inelo consolidation was
€0.5m.
Net cash used in investing
activities increased by €229.4m to €333.7m, largely due to the
outflows in connection with investment in acquisitions and capital
expenditure.
Net cash from financing activities
amounted to an inflow of €247.1m in the reporting period,
representing the proceeds from borrowings of €356.9m, repayments of
borrowings (€97.3m), acquisition of non-controlling interest in CVS
(€7.0m) and lease payments (€5.4m).
Capital expenditure
Capital expenditure in 2023
amounted to €50.9m, compared with €43.2m for the previous year.
This increase is primarily as a result of the inclusion of Inelo
into the Group.
The Group's ordinary capital
expenditure of €29.2m (FY 2022: €17.7m) includes investment into
existing products, technology and infrastructure as well as
hardware which represents on-board units ("OBU"). Ordinary capital
expenditure grew year-on-year as a percent of net revenues from 9%
to 11%, as a result of a higher capital investment ratio at Webeye
and Inelo, which invest a larger proportion of their capital into
OBUs.
Transformational capital
expenditure is now largely complete and in-line with previous
guidance of €50m, with €21.7m spend in 2023 and €25.5m in 2022. The
programme was initiated at the end of 2021 and focused on building
and implementing modern technology, preparing the Group for the
platform launch in 2024 by enhancing sales and customer touchpoint
channels; expanding product capabilities, particularly the
development of our EETS technology and EVA OBU; and building a
cloud-based data system to capture customers' data on one platform,
enabling the Group to draw on AI and digital insight
tools.
Capital
allocation
The priority remains to drive
long-term sustainable growth via both organic and inorganic
investment. The Group will continue to focus on integrating the
businesses acquired in 2022 and 2023, aligning products and people
capabilities across the organisation and unlocking both revenue and
cost synergies. With the recent acquisition of Inelo, our debt
leverage ratio has as guided moved to 2.9x net debt to Adjusted
EBITDA, which is above our medium-term guidance range of 1.5x to
2.5x. Therefore, our priority in the near-term is to return to
within the target range. In the medium-term M&A remains
important, especially value accretive opportunities in current and
adjacent markets, and in product and technologies that will
accelerate growth. The Group is underpinned by a robust balance
sheet and, therefore at this stage, the Group does not intend to
pay dividends; instead it intends to prioritise investment in
growth.
Financing facilities and net
debt
The multicurrency term and
revolving facilities ("Club Finance") agreement contains financial
covenants at the Group level. The financial covenants are tested
semi-annually, based on announced reported financials.
Following the acquisition of
Inelo, the leverage ratio moved to 2.9x net debt to Adjusted
EBITDA, which is above the Group's medium-term guidance range of
1.5x to 2.5x. Therefore, our near-term priority is to return to
within the target range.
Covenant
|
Calculation
|
Target
|
Actual
31 December
2023
|
Interest cover
|
the ratio of Adjusted EBITDA to
finance charges
|
Min
4.00
|
4.82
|
Net leverage
|
the ratio of total net debt to
Adjusted EBITDA
|
Max
4.00¹
|
2.90
|
Adjusted net leverage
|
the ratio of the adjusted total
net debt to Adjusted EBITDA
|
Max
6.50
|
4.22
|
1.
The covenant shall not exceed 3.75 in 2024 and 3.50
in 2025 and onwards.
The Club Finance facilities which
mature in September 2027 comprise the following:
- Facility A: €150m amortising facility with quarterly
repayments plus a €45m balloon;
- Facility B: €180m committed facility with quarterly
repayments plus a €45m balloon;
- Revolving Credit Facility ("RCF") of €235m for revolving
loans (up to €85m) and ancillary facilities (up to €150m);
and
- €150m uncommitted Incremental Facility for acquisitions,
capital expenditure and revolving credit facilities up to €50m of
which not more than €25m for revolving loans.
During the year, the Group
borrowed €180m under Facility B to finance the Inelo acquisition
and utilised €83.5m (initially €50m and a further €33.5m) under the
uncommitted Incremental Facility to finance capex and acquisition
related payments. Further details are outlined in
Note 16.
The Group has effectively managed
its floating EURIBOR interest rate exposure on existing term loans
through the execution of zero floor interest rate swaps. The swaps
were structured with varying hedge ratios, providing Facility A and
Facility B coverage of 100% in 2023 and 2024, 75% in 2025, 50% in
2026, and 25% in 2027. The Incremental Facilities have not been
hedged.
With respect to Facility A,
interest rate swaps for the amount of €120.0m (unamortised) have an
effective payable fixed rate of 0.1% and expire in 2024. Additional
interest rate swaps effective from 2023 for €30.0m (amortised) have
an effective payable fixed rate of 2.7% and expire in 2027. The
latter have a complementary amortising profile in order to achieve
the above-mentioned hedge ratio. With respect to Facility B,
interest rate swaps executed in 2023 for the amount of €173.0m
(amortised) have an effective payable fixed rate between 3.2% and
3.5% and expire by 2027.
Throughout 2023, the Group has
effectively managed its working capital needs through the use of
uncommitted factoring facilities, with average financing limits of
€130.0m and average utilisation of 70.2% (FY 2022: €101.8m and
65.5% respectively). This demonstrates the Group's proactive
approach to maintaining a strong financial position, and its
ability to optimise working capital.
Risk management
Risk identification, assessment
and management are central to the Group's internal control
environment. A risk management framework enables the Group to
identify, evaluate, address, monitor, and report effectively the
risks faced and achieve a balance between risks and
opportunities.
The principal risks, together with
details on trends, exposure and the mitigation measures implemented
will be included in the 2023 Annual Report and Accounts.
Subsequent events
Pay-out of deferred consideration
On 2 January 2024, the Group paid
a deferred acquisition consideration of €5.0m related to acquisition of WebEye.
Acquisition of 4.19% interest in CVS Mobile
d.d.
On 7 February 2024, the Group
acquired the remaining 4.19% interest in CVS mobile d.d.
through its subsidiary Napredna telematika d.o.o. for a
consideration of €0.8m.
Amendment to the Club Financing agreement
On 14 March 2024, the Group signed
an amendment to its Club Finance agreement specifically in relation
to the uncommitted Incremental Facility, increasing the amount that
can be used for revolving loans from €25m to €40m. The total amount
of the uncommitted Incremental Facility remains unchanged at €150m
(with €83.5m committed as at the year-end). An amendment was also
agreed to remove the requirement to calculate the interest cover
covenant as at 30 June 2024.
JITpay GmbH insolvency
On 22 March 2024, the District
Court of Braunschweig appointed provisional insolvency
administrator of JITpay GmbH, a holding company of JITpay group.
The Group continues discussions with the other stakeholders to
determine the impact on our investment, which had a valuation of
nil as at 31 December 2023 (Note 13).
Alternative performance measures
("APMs")
The Group has identified certain
APMs that it believes provide additional useful information to the
readers of the consolidated financial statements and enhance the
understanding of the Group's performance. These APMs are not
defined within IFRS and are not considered to be a substitute for,
or superior to, IFRS measures. These APMs may not be necessarily
comparable to similarly titled measures used by other companies.
Directors and management use these APMs alongside IFRS measures
when budgeting and planning, and when reviewing business
performance. Executive management bonus targets include an Adjusted
EBITDA measure and long-term incentive plans include an Adjusted
basic EPS measure.
|
Adjusted
(€m)
|
Adjusting
items
(€m)
|
FY 2023
(€m)
|
Adjusted
(€m)
|
Adjusting
Items
(€m)
|
FY 2022
(€m)
|
Net revenue
|
256.5
|
-
|
256.5
|
190.9
|
-
|
190.9
|
EBITDA
|
108.7
|
78.9
|
29.8
|
81.6
|
18.5
|
63.1
|
EBITDA margin (%)
|
42.4%
|
-
|
-
|
42.8%
|
-
|
-
|
Depreciation, amortisation and
impairments
|
(40.4)
|
17.1
|
(57.5)
|
(22.0)
|
8.4
|
(30.4)
|
Operating profit/(loss)
|
68.3
|
96.0
|
(27.7)
|
59.6
|
26.9
|
32.7
|
Finance income
|
14.7
|
-
|
14.7
|
4.8
|
-
|
4.8
|
Finance costs and share of net
loss of associates
|
(26.3)
|
-
|
(26.3)
|
(9.5)
|
-
|
(9.5)
|
Profit/(Loss) before
tax
|
56.7
|
96.0
|
(39.3)
|
54.9
|
26.9
|
28.0
|
Income tax
|
(10.0)
|
(5.8)
|
(4.2)
|
(13.3)
|
(3.0)
|
(10.3)
|
Loss from discontinued
operations
|
-
|
0.5
|
(0.5)
|
-
|
-
|
-
|
Profit/(Loss) after tax
|
46.7
|
90.7
|
(44.0)
|
41.6
|
23.9
|
17.7
|
Basic earnings per share
(cents)
|
6.49
|
|
(6.62)
|
5.75
|
|
2.41
|
APMs are reconciled to the
statutory equivalent, where applicable, in Note 5 of the
accompanying financial statements.
Financial statements
CONSOLIDATED STATEMENT OF
COMPREHENSIVE INCOME
(EUR '000)
|
Notes
|
For the year ended 31
December
|
|
2023
|
2022
|
Revenue from contracts with customers
|
|
2,088,107
|
2,368,252
|
Costs of energy sold
|
|
(1,831,577)
|
(2,177,395)
|
Net energy and services sales
|
|
256,530
|
190,857
|
|
|
|
|
Other operating income
|
6
|
10,089
|
449
|
Employee expenses
|
|
(96,793)
|
(67,212)
|
Impairment losses of financial
assets
|
|
(8,884)
|
(3,912)
|
Impairment losses of non-financial
assets
|
11
|
(56,663)
|
-
|
Technology expenses
|
|
(18,931)
|
(9,823)
|
Other operating
expenses
|
|
(55,510)
|
(47,227)
|
Operating profit before depreciation and amortisation
(EBITDA)
|
|
29,838
|
63,132
|
Analysed as:
|
|
|
|
Adjusting items
|
5
|
78,862
|
18,461
|
Adjusted EBITDA
|
5
|
108,700
|
81,593
|
|
|
|
|
Depreciation and
amortisation
|
|
(57,529)
|
(30,393)
|
Operating (loss)/profit
|
|
(27,691)
|
32,739
|
Finance income
|
7
|
14,682
|
4,750
|
Finance costs
|
8
|
(25,794)
|
(8,802)
|
Share of net loss of associates
accounted for using the equity method
|
|
(504)
|
(711)
|
(Loss)/profit before income tax
|
|
(39,307)
|
27,976
|
Income tax expense
|
9
|
(4,241)
|
(10,280)
|
(Loss)/profit from continuing operations
|
|
(43,548)
|
17,696
|
Loss after tax for the year from
discontinued operations
|
|
(489)
|
-
|
(LOSS)/PROFIT FOR THE YEAR
|
|
(44,037)
|
17,696
|
|
|
|
|
OTHER COMPREHENSIVE INCOME
|
|
|
|
Items that may be reclassified to profit or
loss
|
|
|
|
Change in fair value of cash flow
hedge recognised in equity
|
|
(7,139)
|
7,602
|
Exchange differences on
translation of foreign operations
|
|
16,539
|
1,303
|
Deferred tax related to other
comprehensive income
|
|
154
|
-
|
Items that will not be reclassified to profit or
loss
|
|
|
|
Changes in fair value of equity
investments at fair value through other comprehensive
income
|
13
|
(15,475)
|
-
|
TOTAL OTHER COMPREHENSIVE (EXPENSE)/INCOME
|
|
(5,921)
|
8,905
|
TOTAL COMPREHENSIVE (EXPENSE)/INCOME FOR THE
YEAR
|
|
(49,958)
|
26,601
|
Total (loss)/profit for the
financial year attributable to equity holders of the
Company
|
|
(45,637)
|
16,630
|
Total profit for the financial
year attributable to non-controlling interests
|
|
1,600
|
1,066
|
Total comprehensive
(expense)/income for the financial year attributable to equity
holders of the Company
|
|
(51,552)
|
25,507
|
Total comprehensive income for the
financial year attributable to non-controlling interests
|
|
1,594
|
1,094
|
|
|
|
|
Earnings per share (in cents per share):
|
15
|
|
|
Basic earnings per
share
|
|
(6.62)
|
2.41
|
Diluted earnings per
share
|
|
(6.62)
|
2.41
|
CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
(EUR '000)
|
Notes
|
As at 31
December
|
2023
|
2022
|
ASSETS
|
|
|
Non-current assets
|
|
|
|
Intangible assets
|
11
|
532,404
|
268,171
|
Property, plant and
equipment
|
|
55,760
|
39,826
|
Right-of-use assets
|
|
22,226
|
13,340
|
Investments in
associates
|
|
11,719
|
12,223
|
Financial assets at fair value
through other comprehensive income
|
13
|
-
|
14,364
|
Deferred tax assets
|
|
9,564
|
10,505
|
Derivative assets
|
|
-
|
3,093
|
Other non-current
assets
|
|
4,845
|
3,791
|
Total non-current assets
|
|
636,518
|
365,313
|
Current assets
|
|
|
|
Inventories
|
|
14,903
|
20,291
|
Trade and other
receivables
|
18
|
396,943
|
378,152
|
Income tax receivables
|
|
2,205
|
1,800
|
Derivative assets
|
|
3,425
|
3,851
|
Cash and cash
equivalents
|
|
90,343
|
146,003
|
Total current assets
|
|
507,819
|
550,097
|
TOTAL ASSETS
|
|
1,144,337
|
915,410
|
SHAREHOLDERS' EQUITY AND
LIABILITIES
|
|
|
|
Share capital
|
|
8,113
|
8,107
|
Share premium
|
|
2,958
|
2,958
|
Merger reserve
|
|
(25,963)
|
(25,963)
|
Other reserves
|
|
4,427
|
10,342
|
Business combinations equity
adjustment
|
|
(22,460)
|
(12,526)
|
Retained earnings
|
|
289,380
|
329,362
|
Equity attributable to equity holders of the
Company
|
|
256,455
|
312,280
|
Non-controlling
interests
|
14
|
6,381
|
4,283
|
Total equity
|
|
262,836
|
316,563
|
Non-current liabilities
|
|
|
|
Interest-bearing loans and
borrowings
|
|
293,822
|
121,272
|
Lease liabilities
|
|
17,417
|
9,510
|
Provisions
|
|
1,324
|
-
|
Deferred tax
liabilities
|
|
28,878
|
8,677
|
Derivative liabilities
|
|
3,140
|
186
|
Other non-current
liabilities
|
17
|
9,236
|
27,376
|
Total non-current liabilities
|
|
353,817
|
167,021
|
Current liabilities
|
|
|
|
Trade and other
payables
|
17
|
402,834
|
398,235
|
Interest-bearing loans and
borrowings
|
|
113,297
|
21,884
|
Lease liabilities
|
|
4,909
|
3,917
|
Provisions
|
|
2,529
|
2,124
|
Income tax liabilities
|
|
3,927
|
5,649
|
Derivative liabilities
|
|
188
|
17
|
Total current liabilities
|
|
527,684
|
431,826
|
TOTAL EQUITY AND LIABILITIES
|
|
1,144,337
|
915,410
|
1. Corporate
information
W.A.G payment solutions plc (the
"Company" or the "Parent") is a public limited company incorporated
and domiciled in the United Kingdom and registered under the laws
of England & Wales under company number 13544823 with its
registered address at Third Floor (East), Albemarle House, 1
Albemarle Street, London W1S 4HA. The ordinary shares of the
Company were admitted to the premium listing segment of the
Official List of the UK Financial Conduct Authority and have traded
on the London Stock Exchange plc's main market for listed
securities on 13 October 2021.
2. Basis of
preparation
The Group's financial information
has been prepared in accordance with the recognition and
measurement requirements of UK adopted international accounting
standards. It has been prepared on a basis consistent with that
adopted in the previous year. The Financial statements have been
prepared under the historical cost convention except for derivative
financial instruments and unquoted investments which are stated at
their fair value. Whilst the financial information included in this
Preliminary Results Announcement has been prepared in accordance
with the recognition and measurement criteria of IFRS, this
announcement does not itself contain sufficient information to
comply with IFRS.
The Preliminary Results
Announcement does not constitute the Company's statutory accounts
for the years ended 31 December 2023 and 31 December 2022 within
the meaning of Section 435 of the Companies Act 2006 but is derived
from those statutory accounts. The Group's statutory accounts for
the year ended 31 December 2022 have been filed with the Registrar
of Companies, and those for 2023 will be delivered following the
Company's Annual General Meeting.
The Auditor has reported on the
statutory accounts for 2023 and 2022. Their report for 2023 and
2022 was (i) unqualified, (ii) included no matters to which the
auditor drew attention by way of emphasis and (iii) did not contain
statements under Sections 498 (2) or 498 (3) of the Companies Act
2006 in relation to the financial statements.
Going concern
The financial statements have been
prepared on a going concern basis. Having considered the ability of
the Company and the Group to operate within its existing facilities
and meet its debt covenants, the Directors have a reasonable
expectation that the Company and the Group have adequate resources
to continue in operational existence for the foreseeable future.
The adoption of the going concern basis is based on an expectation
that the Group will have adequate resources to continue in
operational existence for at least twelve months from the signing
of the consolidated full year financial statements.
The Directors considered the
Group's business activities, together with the principal risks and
uncertainties, likely to affect its future performance and
position.
For the purpose of this going
concern assessment, the Directors have considered the Group's FY
2024 budget together with extended forecasts for the period to
September 2025. The review also included the financial position of
the Group, its cash flows and adherence to its banking
covenants.
The Group has access to a Club
Finance facility which matures in September 2027 comprising of the
following:
· Facility A: €150m amortising facility with quarterly
repayments plus a €45m balloon;
· Facility B: €180m committed facility with quarterly repayments
plus a €45m balloon;
· Revolving Credit Facility ("RCF") of €235m for revolving loans
(up to €85m) and ancillary facilities (up to €150m); and
· €150m uncommitted Incremental Facility for acquisitions,
capital expenditure and revolving credit facilities
up to €50m of which not more than €25m for revolving
loans.
The Group's Club Finance facility
requires the Group to comply with the following three financial
covenants which are tested semi-annually:
· Net leverage:
total net debt of no more than 3.75 times Adjusted EBITDA in 2024
and 3.5 times in 2025 and onwards;
· Interest cover: Adjusted EBITDA is not less than 4.0 times
finance charges; and
· Adjusted net leverage: Adjusted net debt (including
guarantees) of no more than 6.5 times Adjusted EBITDA.
Noting that on 14 March 2024, the
Group signed an amendment to its Club Finance facility removing the
requirement to calculate the interest cover covenant at 30 June
2024. Furthermore, the Group also increased the amount that can be
used for revolving loans from €25m to €40m under the uncommitted
Incremental Facility. The total amount of the uncommitted
Incremental Facility remains unchanged at €150m (with €83.5m
committed as at the year-end). See Note 16 for the covenant
assessment as at 31 December 2023.
Throughout the period to September
2025, the Group has available liquidity and on the basis of current
forecasts is expected to remain in compliance with all banking
covenants.
In arriving at the conclusion on
going concern, the Directors have given due consideration to
whether the funding and liquidity resources above are sufficient to
accommodate the principal risks and uncertainties faced by the
Group. The Directors have reviewed the financial forecasts across a
range of scenarios and prepared both a base case and severe but
plausible downside case. The severe downside case assumes a
deterioration in trading performance relating to a
decline in product demand, as well as supply chain
risks. These downsides would be partly offset by the application of
mitigating actions to the extent they are under management's
control, including deferrals of capital and other discretionary
expenditure. The most extreme downside scenario incorporating an
aggregation of all risks considered, showed a year-on-year decline
in net revenue by 4% and an EBITDA margin of 41.5% in comparison to
the base case of net revenue growth of 15% and a EBITDA margin of
42.4% These adjusted projections do not show a breach of covenants
in respect of available funding facilities or any liquidity
shortfall.
In all scenarios, the Group has
sufficient liquidity and adequate headroom in the Club Finance
facility to meet its liabilities as they fall due and the Group
complies with the financial covenants at 30 June and 31 December
throughout the forecast period. The Group has also carried out
reverse stress tests against the downside case to determine the
performance levels that would result in a breach of covenants and
the Directors do not consider such a scenario to be plausible. The
Directors have also considered the impact of climate-related
matters on the Group's going concern assessment, and do not expect
this to have a significant impact on the going concern assessment
throughout the forecast period. Since performing their assessment,
there have been no subsequent changes in facts and circumstances
relevant to the Directors' assessment of going concern.
3. Basis of
consolidation
The consolidated financial
statements comprise the financial statements of the Company and its
subsidiaries undertakings to 31 December each year. Control is
achieved when the Group is exposed, or has rights, to variable
returns from its involvement with the investee and has the ability
to affect those returns through its power over the
investee.
4. Summary of significant
accounting policies information
The significant accounting
policies used in preparing the consolidated financial statements
are set out in the Annual Report and Accounts. These
accounting policies have been consistently applied in all material
respects to all periods presented.
5. Alternative performance
measures ("APM")
To supplement its consolidated
financial statements, which are prepared and presented in
accordance with IFRS, the Group uses the following non-GAAP
financial measures that are not defined or recognised under IFRS:
Net energy and services sales, Contribution, Contribution margin,
Adjusted EBITDA, Adjusted EBITDA margin, Adjusted basic earnings,
Adjusted earnings per share, Adjusted effective tax rate, Net
debt/cash and Transformational capital expenditure.
The Group uses Alternative
Performance Measures ("APMs") to provide additional information to
investors and to enhance their understanding of its results. The
APMs should be viewed as complementary to, rather than a substitute
for, the figures determined according to IFRS. Moreover, these
metrics may be defined or calculated differently by other
companies, and, as a result, they may not be comparable to similar
metrics calculated by the Group's peers.
Adjusted EBITDA
Adjusted EBITDA is defined as
EBITDA before Adjusting items.
Adjusted EBITDA
reconciliation
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
Intangible assets amortisation
(Note 11)
|
43,398
|
22,234
|
Tangible assets
depreciation
|
8,851
|
4,790
|
Right-of-use
depreciation
|
5,280
|
3,369
|
Depreciation and
amortisation
|
57,529
|
30,393
|
Net finance costs and share of net
loss of associates
|
11,616
|
4,763
|
(Loss)/profit before income
tax
|
(39,307)
|
27,976
|
EBITDA
|
29,838
|
63,132
|
Adjusting items
|
78,862
|
18,461
|
Adjusted EBITDA
|
108,700
|
81,593
|
Adjusted profit before
tax
Adjusted profit before tax is
calculated by adding back the Adjusting items affecting Adjusted
EBITDA, amortisation of acquired intangibles and amortisation due
to transformational useful life changes. See Note 9 for further
information.
Adjusted earnings (net
profit)
Adjusted earnings
reconciliation
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
(Loss)/profit for the year from continuing
operations
|
(43,548)
|
17,696
|
Amortisation of acquired
intangibles
|
17,166
|
6,562
|
Amortisation due to
transformational useful life changes
|
-
|
1,864
|
Adjusting items affecting Adjusted
EBITDA
|
78,862
|
18,461
|
Tax effect
|
(5,747)
|
(3,029)
|
Adjusted earnings (net profit)
|
46,733
|
41,554
|
Adjusted basic earnings per share
Adjusted basic earnings per share
is calculated by dividing the Adjusted earnings (net profit) for
the period attributable to equity holders by the weighted average
number of ordinary shares outstanding during the period. See Note
15 for further information.
Adjusted effective tax rate
Adjusted effective tax rate is
calculated by dividing the Adjusted tax expense by the Adjusted
profit before tax. The adjustments represent Adjusting items
affecting Adjusted earnings (net profit). See Note 9 for further
information.
Net debt/cash
Net debt/cash is calculated as
cash and cash equivalents less interest-bearing loans and
borrowings.
Transformational capital expenditure
Transformational capital
expenditure represents investments intended to create a new product
or service, or significantly enhance an existing one, in order to
increase Group's revenue potential. This also includes systems and
process improvements to improve services provided to
customers.
6. Other operating
income
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
Gains from revaluation of foreign
currency forwards
|
7,970
|
-
|
Other
|
2,119
|
449
|
Total
|
10,089
|
449
|
7. Finance
income
Finance income for the respective
periods was as follows:
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
Gains from revaluation of interest
rate swaps
|
545
|
3,315
|
Gains from revaluation of foreign
currency forwards and swaps
|
-
|
1,179
|
Total gains from revaluation of
derivatives
|
545
|
4,494
|
Foreign exchange gain
|
12,225
|
-
|
Gain from the revaluation of
securities
|
1,646
|
-
|
Interest income
|
219
|
234
|
Other
|
47
|
22
|
Total
|
14,682
|
4,750
|
Foreign exchange gain includes
€4.0 million gain impacted by change of functional currency of
W.A.G. payment solutions, a.s.
8. Finance
costs
Finance costs for the respective
periods were as follows:
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
Bank guarantees fee
|
1,533
|
899
|
Interest expense
|
19,787
|
5,815
|
Factoring fee
|
4,451
|
1,348
|
Foreign exchange loss
|
-
|
692
|
Other
|
23
|
48
|
Total
|
25,794
|
8,802
|
9. Income tax
Corporate income tax for companies
in the United Kingdom for the year 2023 was 23.4% (changed on 5
April 2023 from 19.0% to 25.0%), and in the Czech Republic it was
19.0% (2022: 19.0%).
Structure of the income tax for the
respective periods is as follows:
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
Current income tax
charge
|
8,206
|
12,148
|
Adjustments in respect of current
income tax of prior years
|
(195)
|
495
|
Deferred tax charge
|
(3,520)
|
(2,363)
|
Deferred tax emerged from the
change of tax rate
|
(250)
|
-
|
Total
|
4,241
|
10,280
|
Reconciliation of tax expense and
the accounting (loss)/profit multiplied by the Company domestic tax
rate for the below periods:
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
Accounting (loss)/profit before
tax
|
(39,307)
|
27,976
|
At UK's statutory income tax rate
of 23.44% (2022: 19%)
|
(9,214)
|
5,316
|
Adjustments in respect of current
income tax of prior years
|
(195)
|
495
|
Change of deferred tax rate
impact
|
(250)
|
-
|
Effect of different tax rates in
other countries of the Group
|
(449)
|
30
|
Non-deductible expenses
(M&A related)
|
960
|
1,350
|
Non-deductible expenses (goodwill
impairment)
|
13,282
|
-
|
Non-deductible expenses
(other)
|
4,340
|
1,857
|
Share-based payments
|
1,284
|
1,020
|
Net investment hedge
|
-
|
260
|
Functional currency change
impact
|
(4,172)
|
-
|
Tax credits
|
(1,511)
|
-
|
Effect of accumulated tax loss
claimed in the current period
|
-
|
(68)
|
Effect of unrecognised deferred
tax assets relating to tax losses of current period
|
166
|
20
|
At the effective income tax rate
of
|
(10.79%)
|
36.75%
|
Income tax expense reported in the statement of profit or
loss
|
4,241
|
10,280
|
Adjusted effective tax rate is as
follows:
EUR '000
|
For the year ended 31
December
|
2023
|
2022
|
Accounting (loss)/profit before
tax
|
(39,307)
|
27,976
|
Adjusting items affecting Adjusted
EBITDA
|
78,862
|
18,461
|
Amortisation of acquired
intangibles
|
17,166
|
6,562
|
Amortisation due to
transformational useful life changes
|
-
|
1,864
|
Adjusted profit before tax
(A)
|
56,721
|
54,863
|
|
|
|
Accounting tax expense
|
4,241
|
10,280
|
Tax effect of above
adjustments
|
5,747
|
3,029
|
Adjusted tax expense
(B)
|
9,988
|
13,309
|
|
|
|
Adjusted earnings (A-B)
|
46,733
|
41,554
|
Adjusted effective tax rate (B/A)
|
17.6*%
|
24.3%
|
* Adjusted
effective tax rate in 2023 is mainly impacted by functional
currency change. Excluding this item, the 2023 Adjusted effective
tax rate would have been 25.0%.
10. Business
combinations
The following acquisitions took
place in 2023:
Acquisition of Grupa Inelo S.A.
("Inelo")
The acquisition of Inelo was
completed on 15 March 2023.
The Group paid €215.3 million in cash upon the
acquisition of 100% of the share capital of Inelo and repaid
Inelo's bank borrowings of €53.6 million on 16 March 2023. In
addition, on 31 August 2023 the Group paid an additional
consideration of €8.4 million related to the final price adjustment to Inelo's
acquisition of FIRETMS.COM subsidiary. Finally on 3 October 2023,
the Group paid €2.0 million related to other purchase price adjustments
identified at completion.
There is also a contingent
consideration, based on Inelo's EBITDA performance for the year to
31 December 2022, capped at €12.5 million. The Group has assessed
the performance conditions based on 2022 EBITDA and concluded it to
be below the required target level. As at 31 December 2023, the
Group estimates the contingent consideration to be nil.
The acquisition included
FIRETMS.COM put option redemption liability and forward contract to
acquire NCI in Napredna telematika d.o.o. in the future (disclosed
below).
The determined fair values of
identifiable assets and liabilities of subsidiaries of Inelo as at
the date of acquisition were:
EUR '000
|
Fair value recognised on
acquisition of Inelo
|
Assets
|
|
Property, plant and
equipment
|
11,932
|
Identifiable intangible
assets
|
129,215
|
Right of use assets
|
3,060
|
Other non-current
assets
|
786
|
Trade receivables
|
8,543
|
Inventories
|
1,674
|
Income tax receivables
|
943
|
Cash and cash
equivalents
|
3,271
|
Total Assets
|
159,424
|
|
|
Liabilities
|
|
Interest-bearing loans and
borrowings
|
59,152
|
Trade payables
|
13,142
|
Lease liabilities
|
3,146
|
Other non-current
liabilities
|
1,203
|
Provisions
|
1,324
|
Income tax liabilities
|
625
|
Deferred tax
|
23,345
|
Total Liabilities
|
101,937
|
Total identifiable net assets at fair value
|
57,487
|
Non-controlling interest measured at % of net
assets
|
(3,683)
|
Goodwill arising on acquisition
|
171,815
|
|
|
Purchase consideration:
|
|
Cash paid
|
225,619
|
Deferred and contingent
consideration
|
-
|
Total purchase consideration
|
225,619
|
The goodwill is attributable to
expected synergies from combining operations, workforce and other
unrecognisable intangible assets. It will not be deductible for tax
purposes. The gross contractual receivables acquired amounted
to €9,931
thousand. At acquisition date, there were €1,272 thousand of contractual cash
flows not expected to be collected. From the date of acquisition
until 31 December 2023, Inelo's subsidiaries contributed
€37,680 thousand of
revenue and €7,883 thousand profit after tax.
If the acquisition had occurred on
1 January 2023, consolidated revenue and consolidated profit after
tax of Inelo's entities for the year ended 31 December 2023 would
have been €47,260
thousand and €9,846 thousand respectively. Excluding amortisation of
acquired intangibles and Adjusting items the Adjusted profit after
tax would have been €18,785 thousand. As deferred considerations paid were of
short-term nature, no discounting has been applied to the amount
payable.
Pay-out of deferred consideration
On 27 April 2023, the Group paid
the first part of deferred and contingent consideration of
€2,064 thousand related
to the of WebEye. On 17 May 2023, the Group paid the second part of
deferred consideration of €5,500 thousand related to
acquisition of WebEye. On 11 August 2023, the Group paid third part
of deferred acquisition consideration of €688 thousand related to acquisition
of WebEye.
JITpay call option
As per the original agreement, the
Group had a call option to acquire an additional 18.01% share,
which was exercised on 4 July 2023 and was subject to approval by
German Bundesanstalt für Finanzdienstleistungsaufsicht (BaFin),
expected to complete in the first half of 2024. The Group entered a
strategic partnership with JITpay on 27 September 2022, when it
acquired a 9.99% stake for an initial consideration of
€14.3 million, of
which €3.5 million
was used as primary capital. The investment was classified as a
financial asset at fair value through other comprehensive income,
see Note 13 for further information. The investment is considered
to be a strategic investment and is not held for
trading.
On 20 February 2024, the Group
terminated the call option on account of certain financial status
conditions relating to JITpay not having been satisfied, which had
been experienced before 31 December 2023. All other contractual
commitments in relation to the original acquisition were also
considered to be terminated at this point. The Group continues
discussions with the other stakeholders of JITpay and will evaluate
opportunities for future cooperation regarding JITpay and within
the sector.
Acquisition of 10.7% interest in Napredna telematika
d.o.o.
As a result of the Inelo
acquisition, the Group owned 89.3% interest in Napredna telematika
d.o.o. and had a forward contract to
acquire the remaining interest. On 7 September 2023, the
Group acquired remaining 10.7% share in Napredna telematika d.o.o.
for €6,976
thousand.
Acquisition of 49% interest in KomTeS Chrudim,
s.r.o.
On 15 December 2023, the Group
signed a share purchase agreement to acquire the remaining 49%
interest in subsidiary KomTes Chrudim, s.r.o., which had 100%
interest in KomTes SK, s.r.o ("KomTes Group"). The Group acquired
100% ownership of the subsidiaries on 1 January 2024. The
acquisition price is based on the original put option calculation
and is payable in 2024 following preparation and audit of 2023
financial statements of the subsidiaries. The Group recognised
deferred acquisition consideration of €8,688 thousand as at 31 December
2023 (2022: €4,435 thousand as put option redemption liability). The
liability increase relates to 2021-2023 dividends being included in
the expected acquisition price, previously the Group expected
distribution prior to 100% interest acquisition.
Sale of subsidiary Tripomatic, s.r.o.
On 15 December 2023, the Group sold
its subsidiary Tripomatic s.r.o. for €150 thousand to non-controlling
shareholders. Tripomatic was a subsidiary of Sygic, a.s., which
represented a non-core business of the Group. The transaction was
realised to avoid necessary investments or liquidation of the
subsidiary and the result from the transaction is presented as net
loss after tax from discontinued operations.
The following acquisitions took
place in 2022:
Acquisition of WebEye
Group
Further to the subsequent events
described in the 2021 Annual Report and Accounts, the Group signed
a novated agreement on 16 May 2022 to acquire substantially all of
the assets of Webeye Telematics Zrt. ("Webeye"), a leading Fleet Management Solution provider in Central
and Eastern Europe. The Group paid €23.3 million in cash upon the
acquisition of 100% of the share capital of the non-Hungarian
subsidiaries on 16 May 2022 and a further €19.9 million was paid upon
completion of the acquisition of the Hungarian subsidiaries on 1
July 2022. In addition, the Company will pay a deferred settlement
component within three years of closing, a portion of which is
contingent upon the achievement of certain KPIs. The maximum
amount, including the deferred amount of the purchase price, is
capped at €60.6
million.
The transaction has expanded the
Group's customer base, and Webeye's customers will gain access to
Eurowag's unrivalled range of integrated end-to-end payment and
mobility solutions leading to incremental revenue
opportunities. Furthermore, data from the connected trucks
will provide insights and enable the continual development of new
and improved solutions to address customers' needs.
The provisionally determined fair
values of identifiable net assets of subsidiaries of Webeye as at
the date of acquisition were €17.1m for the non-Hungarian Webeye
subsidiaries and €11.6m for the Hungarian Webeye
subsidiaries.
The goodwill arising on acquisition
was €31.3m and is attributable to expected synergies from combining
operations. It will not be deductible for tax purposes.
The gross contractual receivables
acquired amounted to €3,002 thousand. At acquisition date, there were
€636 thousand of
contractual cash flows not expected to be collected.
From the date of acquisition until
31 December 2022, Webeye entities contributed €8,057 thousand of revenue
and €887 thousand
loss after tax (mainly driven by amortisation of acquired
intangibles and M&A related Adjusting items). Excluding
amortisation of acquired intangibles and Adjusting items the
Adjusted profit after tax would have been €734 thousand.
If the acquisition had occurred on
1 January 2022, consolidated revenue and consolidated loss after
tax of Webeye entities for the year ended 31 December 2022 would
have been €15,429
thousand and €865
thousand respectively. Excluding amortisation of acquired
intangibles and Adjusting items the Adjusted profit after tax would
have been €1,557
thousand.
As at the date of acquisition,
discount rate of 2.0% was used to determine the present value of
deferred and contingent consideration. As at 31 December 2022, the
discount rate was increased to 3.9%. Reasonably possible change in
the discount rate does not lead to a significant change in the
present value of deferred and contingent consideration.
Contingent consideration is subject
to achievement of integration related milestones. Reasonably
possible change in milestones achievement does not lead to a
significant change in the fair value of contingent
consideration.
Acquisition of non-controlling interest in
Sygic
On 20 December 2022, the Group
signed an agreement with non-controlling shareholders of Sygic,
a.s.("Sygic"), which will enable the Group to take full control of
Sygic's resources. Consideration for the 30% equity interest
of €14.4 million
is payable in April 2024, in line with the original option
agreement. Ownership of the shares remains with non-controlling
shareholders until April 2024, however following the agreement with
fixed price they are no longer exposed to variable returns from the
investment (Note 14).
Under the previous shareholders
agreement, the minority shareholders had certain rights pertaining
to the application of Sygic's resources within the Group. Having
full control of Sygic has provided the Group with unrestricted
access to Sygic's resources and allowed it to fully utilise Sygic's
digital expertise and people capabilities. This, in turn, will
enable the Group to accelerate its digital sales channel and
integrated product initiatives by utilising Sygic's capabilities
more effectively across Eurowag's whole range of mobility
solutions.
Pay-out of deferred consideration
On 31 January 2022, the Group paid
deferred consideration of €3 million related to acquisition of
company Threeforce B.V. (Last Mile Solutions).
11. Intangible assets
Cost of intangible assets subject
to amortisation:
EUR '000
|
Goodwill
|
Client
relationships
|
Internal software
development
|
Patents and
rights
|
External
software
|
Other intangible
assets
|
Internal assets in
progress
|
External assets in
progress
|
Total
|
1
January 2022
|
105,198
|
29,245
|
60,889
|
5,465
|
24,245
|
31
|
19,058
|
459
|
244,590
|
Additions
|
-
|
-
|
21,592
|
-
|
2,398
|
-
|
8,302
|
3,291
|
35,583
|
Acquisition of a
subsidiary
|
31,305
|
21,080
|
5,898
|
105
|
298
|
-
|
-
|
-
|
58,686
|
Transfer
|
-
|
-
|
17,149
|
-
|
-
|
-
|
(16,972)
|
(177)
|
-
|
Disposals
|
-
|
-
|
(69)
|
-
|
(24)
|
-
|
(35)
|
-
|
(128)
|
Translation differences
|
712
|
(102)
|
2,579
|
-
|
269
|
-
|
430
|
(4)
|
3,884
|
31 December 2022
|
137,215
|
50,223
|
108,038
|
5,570
|
27,186
|
31
|
10,783
|
3,569
|
342,615
|
Additions
|
-
|
-
|
22,422
|
52
|
2,293
|
-
|
13,200
|
-
|
37,967
|
Acquisition of a
subsidiary
|
171,815
|
94,676
|
26,893
|
2,255
|
755
|
2
|
4,634
|
-
|
301,030
|
Transfer
|
-
|
-
|
11,018
|
-
|
-
|
-
|
(10,861)
|
(157)
|
-
|
Disposals
|
(1,018)
|
-
|
(7)
|
(2,674)
|
(3,294)
|
(6)
|
(87)
|
-
|
(7,086)
|
Translation differences
|
14,712
|
7,355
|
5,357
|
376
|
(79)
|
-
|
796
|
8
|
28,525
|
31 December 2023
|
322,724
|
152,254
|
173,721
|
5,579
|
26,861
|
27
|
18,465
|
3,420
|
703,051
|
Accumulated amortisation and
impairment of intangible assets subject to amortisation:
EUR '000
|
Goodwill
|
Client
relationships
|
Internal software
development
|
Patents and
rights
|
External
software
|
Other intangible
assets
|
Assets in
progress
|
Total
|
1
January 2022
|
-
|
(11,687)
|
(23,967)
|
(2,737)
|
(12,720)
|
(26)
|
-
|
(51,137)
|
Amortisation
|
-
|
(4,024)
|
(14,512)
|
(28)
|
(3,668)
|
(2)
|
-
|
(22,234)
|
Disposals
|
-
|
-
|
69
|
-
|
10
|
-
|
-
|
79
|
Translation differences
|
-
|
-
|
(974)
|
(2)
|
(176)
|
-
|
-
|
(1,152)
|
31 December 2022
|
-
|
(15,711)
|
(39,384)
|
(2,767)
|
(16,554)
|
(28)
|
-
|
(74,444)
|
Amortisation
|
-
|
(10,081)
|
(27,947)
|
(1,389)
|
(3,979)
|
(2)
|
-
|
(43,398)
|
Disposals
|
-
|
-
|
7
|
2,643
|
3,294
|
5
|
-
|
5,949
|
Impairment
|
(56,663)
|
-
|
-
|
-
|
-
|
-
|
-
|
(56,663)
|
Translation differences
|
-
|
(174)
|
(1,732)
|
(253)
|
68
|
-
|
-
|
(2,091)
|
31 December 2023
|
(56,663)
|
(25,966)
|
(69,056)
|
(1,766)
|
(17,171)
|
(25)
|
-
|
(170,647)
|
Net book
value:
EUR '000
|
Goodwill
|
Client
relationships
|
Internal software
development
|
Patents and
rights
|
External
software
|
Other intangible
assets
|
Internal assets in
progress
|
External assets in
progress
|
Total
|
|
137,215
|
34,512
|
68,654
|
2,803
|
10,632
|
3
|
10,783
|
3,569
|
268,171
|
31/12/ 2022
|
|
266,061
|
126,288
|
104,665
|
3,813
|
9,690
|
2
|
18,465
|
3,420
|
532,404
|
31/12/ 2023
|
Impairment testing
Goodwill acquired through business
combinations is allocated to the respective CGUs for impairment
testing.
Carrying amount of the goodwill
allocated to each of the CGUs:
EUR '000
|
31 December
2023
|
31 December
2022
|
Energy
|
93,951
|
40,180
|
Navigation
|
33,592
|
34,610
|
Fleet management
solutions
|
138,518
|
57,963
|
Tax refund
|
-
|
2,401
|
Toll
|
-
|
2,061
|
Total
|
266,061
|
137,215
|
The recoverable amount of CGUs has
been determined based on a value-in-use calculation using cash flow
projections from financial budgets and forecast approved by the
Board covering a five-year period.
Key assumptions used for impairment
testing
Discounted cash flow model is based
on the following key assumptions:
|
31 December
2023
|
31 December
2022
|
Energy CGU
|
|
|
Pre-tax discount rate
|
8.5%
|
9.5%
|
Net energy and services sales
growth rate*
|
3.8%
|
1.9%
|
Long-term growth rate
|
2.0%
|
1.8%
|
Navigation CGU
|
|
|
Pre-tax discount rate
|
11.0%
|
12.0%
|
Revenue growth rate*
|
9.2%
|
20.0%
|
Long-term growth rate
|
2.0%
|
3.0%
|
Fleet management solutions CGU
|
|
|
Pre-tax discount rate
|
12.0%
|
12.0%
|
Revenue growth rate*
|
9.9%
|
17.0%
|
Long-term growth rate
|
2.5%
|
3.0%
|
* Average over 5-year
period
Net energy and services sales and
revenue growth were determined by management separately for each
CGU. They are based on the knowledge of each particular market,
taking into account the historical development of revenues,
estimated macroeconomic developments in individual regions and the
Group's plans regarding new products development, growth
opportunities and market share expansion. Estimated net energy and
services sales and revenue growth represent the best possible
assumption of the Group's management considering the future
development as at the end of the period.
Discount rate reflects specific
risks relating to the industry in which the Group operates. The
discount rate used is based on the weighted average cost of capital
("WACC") of the Group as presumed by Capital Asset Pricing
Model.
Decrease in pre-tax discount rate
of Energy and Navigation CGUs and stable discount rate of Fleet
management solutions CGU are driven by change of company size
premium. Previously, the Group applied mid-cap premium, however
following acquisition of Inelo, the Group became large enough to
decrease the size risk premium as at 31 December 2023.
Impairment charge of
€52,217 thousand was
recognised in the Fleet management solutions CGU based on
value-in-use model. This was a result of an adjustment to the
revenue growth assumption for the Fleet management solution CGU,
including Inelo, reflecting the impact of macro conditions on
near-term revenue growth. The test was also adjusted for our cost
synergies assumptions anticipated from the integration of Inelo,
which is now lower due to the higher investment in systems and
related costs. No class of assets other than goodwill was
impaired.
As at 31 December 2023, the
recoverable amount of the entire CGU was €314,309 thousand determined based
on value-in-use.
An impairment charge of
€4,446 thousand was
recognised in the Tax refund and Toll CGU's with minor amounts of
goodwill, which were mostly resulting from 2019 ADS Group
acquisition. In December 2023, the Group engaged independent
experts to perform a valuation of the toll and tax refund ADS
businesses and concluded that their carrying amounts exceeds
recoverable amounts. No class of assets other than goodwill was
impaired.
12. Investments in
associates
Commitments and contingent
liabilities in respect of associates
The remaining shares of Last Mile
Solutions are subject to a put option, which may require the Group
to acquire additional 62% shares of the associate. The put option
is measured as a derivative instrument and it will be settled at
gross margin multiple in case it is exercised. As of 31 December
2023, the fair value of the put option is €127 thousand (31 December
2022: €153
thousand).
13.
Financial assets at fair value through other
comprehensive income ("FVOCI")
Equity investments at FVOCI
comprise the following individual investments:
EUR '000
|
31 December
2023
|
31 December
2022
|
Unlisted securities
|
|
|
JITpay GmbH
|
-
|
14,364
|
Total
|
-
|
14,364
|
As at 31 December 2023, fair value
of the equity investment in Jitpay was decreased by
€15,475 thousand through
other comprehensive income (2022: €0 thousand). JITpay performance in
second half of 2023 was significantly below expectations, which
impacts overall valuation of the investment.
14.
Equity
Non-controlling interests
("NCI")
In 2021, the Group acquired KomTes
Group. As of 31 December 2023, the NCI related to KomTes Group
amounts to €4,993
thousand (31 December 2022: €3,605 thousand).
On 15 December 2023, the Group signed an agreement to
acquire the NCI in 2024 (see Note 10).
Following the agreement with Sygic
non-controlling shareholders in December 2022 (Note 10), NCI
of €5,644
thousand was transferred to business combination equity adjustment.
In 2023, controlling shareholders have all the risks and rewards
associated with ownership, therefore no profit was attributed to
NCI from Sygic.
Following the agreement with
Tripomatic s.r.o. non-controlling shareholders in December 2023
(Note 10), the controlling interest of 51% (31 December 2022: 51%)
was sold to the non-controlling shareholders for a consideration
of €150 thousand.
The value of NCI as of the date of the transaction was
€525 thousand (31
December 2022: €678 thousand).
In 2023, the Group acquired CVS
Group and two FIRETMS.COM subsidiaries with NCI as part of Grupa
Inelo acquisition (see Note 10). As of 31 December 2023, the NCI
relating to CVS Group amounts to €1,053 thousand and the NCI related
to FIRETMS.COM amounts to €335 thousand.
15. Earnings per
share
All ordinary shares have the same
rights.
Basic EPS is calculated by dividing
the net profit / (loss) for the period attributable to equity
holders of the Group by the weighted average number of ordinary
shares outstanding during the year.
Diluted EPS is calculated by
dividing the net profit / (loss) for the period attributable to
equity holders of the Group by the weighted average number of
ordinary shares outstanding during the period, plus the weighted
average number of shares that would be issued if all dilutive
potential ordinary shares were converted into ordinary shares.
Adjusted basic EPS is calculated by dividing the Adjusted earnings
(net profit) for the period attributable to equity holders by the
weighted average number of ordinary shares outstanding during the period.
Adjusted diluted EPS is calculated
by dividing the Adjusted earnings (net profit) for the period
attributable to equity holders of the Group by the weighted average
number of ordinary shares outstanding during the period, plus the
weighted average number of shares that would be issued if all
dilutive potential ordinary shares were converted into ordinary
shares.
In periods where a net loss is
recognised, the
impact of potentially dilutive outstanding share-based awards is
excluded from the calculation of diluted loss per share as their
inclusion would have an antidilutive effect.
The following reflects the income
and share data used in calculating EPS:
|
For the year ended 31
December
|
2023
|
2022
|
Net (loss)/profit attributable to equity holders (EUR
'000)
|
(45,637)
|
16,630
|
Basic weighted average number of
shares
|
689,126,206
|
688,911,333
|
Effects of dilution from share
options
|
-
|
816,306
|
Total number of shares used in
computing dilutive earnings per share
|
689,126,206
|
689,727,639
|
Basic (loss)/earnings per share
(cents/share)
|
(6.62)
|
2.41
|
Diluted (loss)/earnings per share
(cents/share)
|
(6.62)
|
2.41
|
Adjusted earnings per share
measures:
|
For the year ended 31
December
|
2023
|
2022
|
Net (loss)/profit attributable to equity holders (EUR
'000)
|
(45,637)
|
16,630
|
Loss after tax for the year from
discontinued operations
|
489
|
-
|
Adjusting items affecting Adjusted
EBITDA (Note 5)
|
78,862
|
18,461
|
Amortisation of acquired
intangibles*
|
16,653
|
5,499
|
Amortisation due to
transformational useful life changes
|
-
|
1,864
|
Tax impact of above
adjustments*
|
(5,650)
|
(2,813)
|
Adjusted net profit attributable to equity holders (EUR
'000)
|
44,717
|
39,641
|
Basic weighted average number of
shares
|
689,126,206
|
688,911,333
|
Adjusted basic earnings per share
(cents/share)
|
6.49
|
5.75
|
Effects of dilution from share
options
|
2,629,512
|
816,306
|
Diluted weighted average number of
shares
|
691,755,718
|
689,727,639
|
Adjusted diluted earnings per share
(cents/share)
|
6.46
|
5.75
|
*non-controlling interests impact was excluded
Options
Options granted to employees under
Share-based payments are considered to be potential ordinary
shares. They have been included in the determination of diluted
earnings per share if the required performance criteria would have
been met based on the Group's performance up to the reporting date,
and to the extent to which they are dilutive. The options have not
been included in the determination of basic earnings per share as
their performance conditions have not been met.
16. Interest-bearing loans and
borrowings
On 10 March 2023, the Group
received €180
million through Facility B of the Club Finance facility. The new
loan was used to finance the Inelo acquisition. On 26 May 2023, the
Group received €50 million through Incremental Facility I of the Club Finance
facility. The purpose of the new drawdown is financing of the
capital expenditures incurred or to be incurred. On 15 November
2023, the Group received €33.5 million through Incremental
Facility II of the Club Finance facility. The purpose of the new
drawdown was financing of the acquisition related payments incurred
or to be incurred.
On 17 May 2023, the Group signed an
amendment to the new Club Financing facility which incorporates ESG
key performance indicators into margin calculation (ESG adjustment)
since 31 December 2023 with overall impact on margin in the range
of (0.05 p.p.)-0.05 p.p. If all three sustainability KPI targets
are met, the base margin is reduced by 0.05 percentage points. If
none of the KPIs is met, the base margin is increased by 0.05 p.p.
If one of the KPIs is not met, the base margin is reduced by 0.025
p.p. If two of the KPIs are not met, the base margin is increased
by 0.025 p.p.
The Group complied with all
financial covenants under the Club Financing facility as of 31
December 2023 and 31 December 2022, and forecasts compliance for
the going concern period.
Financial covenant terms of the
Club Financing facility are as follows:
Covenant
|
Calculation
|
Target
|
Actual
31 December
2023
|
Actual
31 December
2022
|
Interest cover
|
the ratio of Adjusted EBITDA to
finance charges
|
Min
4.00
|
4.82
|
11.20
|
Net leverage
|
the ratio of total net debt to
Adjusted EBITDA
|
Max
4.00*
|
2.90
|
0.13
|
Adjusted net leverage
|
the ratio of the adjusted total
net debt to Adjusted EBITDA
|
Max
6.50
|
4.22
|
1.95
|
*the covenant shall not exceed
3.50 in 2025 and onwards
For the purposes of covenants
calculation, alternative performance measures are defined
differently by the Club Financing facility:
· Adjusted EBITDA represents full year Adjusted EBITDA of
companies acquired during the period;
· net debt includes lease liabilities and derivative
liabilities, and
· adjusted net debt includes face amount of guarantees, bonds,
standby or documentary letter of
credit or any other instrument issued by a bank or financial
institution in respect of any liability of the Group.
17. Trade and other payables, other
liabilities
EUR '000
|
31 December
2023
|
31 December
2022
|
Current
|
|
|
Trade payables
|
303,165
|
332,676
|
Employee related
liabilities
|
15,388
|
9,243
|
Advances received
|
12,911
|
15,325
|
Miscellaneous payables
|
8,644
|
9,790
|
Payables to tax
authorities
|
18,562
|
12,734
|
Contract liabilities
|
6,971
|
4,439
|
Refund liabilities
|
4,461
|
2,822
|
Deferred acquisition
consideration
|
32,732
|
11,206
|
Total Trade and other payables
|
402,834
|
398,235
|
Non-current
|
|
|
Put option redemption
liability
|
5,825
|
4,435
|
Contract liabilities
|
3,353
|
2,276
|
Employee related
liabilities
|
-
|
765
|
Deferred acquisition
consideration
|
-
|
19,898
|
Other liabilities
|
58
|
2
|
Total Other non-current liabilities
|
9,236
|
27,376
|
Trade payables are non-interest
bearing and are normally settled on 30-day terms.
Miscellaneous payables include
mainly payables in respect of sold receivables to factoring
companies (for working capital management), representing cash
collected from customers on behalf of factoring
companies.
Advances received include mainly
customer deposits related to OBUs and prepaid cards (Eurowag
Mastercard product).
Present value of deferred
acquisition consideration relates to the following
acquisitions:
EUR '000
|
31 December
2023
|
31 December
2022
|
Sygic, a.s.
|
14,216
|
13,735
|
Webeye Group
|
9,128
|
16,669
|
KomTes Group*
|
8,688
|
-
|
Other
|
700
|
700
|
Total
|
32,732
|
31,104
|
*presented as put option
redemption liability as at 31 December 2022.
18. Trade and other
receivables
EUR '000
|
31 December
2023
|
31 December
2022
|
Trade receivables
|
278,466
|
240,788
|
Tax refund receivables
|
66,953
|
79,274
|
Receivables from tax
authorities
|
18,716
|
24,528
|
Advances granted
|
14,346
|
12,059
|
Unbilled revenue
|
4,027
|
9,728
|
Miscellaneous
receivables
|
5,879
|
4,798
|
Prepaid expenses and accrued
income
|
4,671
|
3,976
|
Contract assets
|
3,885
|
3,001
|
Total
|
396,943
|
378,152
|
Trade receivables are non-interest
bearing and are generally payable on terms below 30 days. Trade and
other receivables are non-derivative financial assets carried at
amortised cost.
Tax refund receivables include
receivables from foreign tax authorities and from financing of tax
refunds to customers until processing of the application for tax
refund by tax authorities.
Advances granted consist mainly of
advances related to production of OBU units and other
business-related advances.
19. Financial risk
management
The Group's classes of financial
instruments correspond with the line items presented in the
Consolidated Statement of Financial Position
The Group's principal financial
liabilities, other than derivatives, comprise loans and borrowings,
leases and trade and other payables. These financial liabilities
relate to the financing of the Group's operations and
investments. The Group's principal financial assets include trade
and other receivables, cash and cash equivalents that derive
directly from its operations. The Group also enters into derivative
transactions.
The Group is exposed to market
risk, credit risk and liquidity risk. Management of the Group
identifies financial risks that may have an adverse impact on the
business objectives and through active risk management, reduces
these risks to an acceptable level. Further information is provided
in the Annual Report and Accounts.
Directors' Responsibility Statement Required under the
Disclosure and Transparency
Rules
The responsibility statement below
has been prepared in connection with the Company's full
Annual Report and Accounts for the
year ended 31 December 2023. Certain parts of that
Report
are not included within this
announcement. We confirm to the best of our knowledge:
· the Group Financial Statements, which have been prepared in
accordance with UK adopted international accounting standards, give
a true and fair view of the assets, liabilities, financial position
and profit of the Group;
· the Company Financial Statements, which have been prepared in
accordance with United Kingdom Accounting Standards, comprising FRS
101, give a true and fair view of the assets, liabilities and
financial position of the Company; and
·
the Strategic Report includes a
fair review of the development and performance of the business and
the position of the Group and Company, together with a description
of the principal risks and uncertainties that it faces