12 November 2024
ZOO
DIGITAL GROUP PLC
("ZOO",
the "Group" or the "Company")
INTERIM
RESULTS FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024
Revenues up 29%; streamlined
business positioned to support
sustainable growth as trading environment
improves
Analyst & Investor
Presentations
ZOO Digital Group plc (LON: ZOO), a
world-leading provider of cloud-based localisation and digital
media services to the global entertainment industry, announces its
unaudited financial results for the six months ended 30 September
2024 ("H1 FY25").
Summary
Key Financials
· Revenues increased by 29% to $27.6 million (H1 FY24: $21.4
million) as content output continues to recover following the
Hollywood writers' and actors' strikes of 2023
· Gross
profit increased by 386% to $10.1 million (H1 FY24: $2.1
million)
· Adjusted EBITDA1 returned to profit, as previously guided, of
$1.6 million (H1 FY24: EBITDA loss of $7.1 million)
· Operating loss of $2.5 million (H1 FY24: loss of $10.9
million)
· Cash
balance of $4.3 million at period end (H1 FY24: $16.8
million)
· Operating cash inflow in H1 FY25 approximately $1.0 million
compared to an outflow of $4.8 million in H2 FY24
Operational Highlights
· Strengthened market position as a highly trusted, global,
end-to-end vendor
o Leading standard of customer satisfaction maintained -
retained sales KPI of 97.7%
o Gold-standard security audit by the Trusted Partner Network
for ZOO's production platforms
· Streamlined the business while protecting production
capability to ramp up with recovering demand
o Salary costs reduced by $4.5 million to $13.5 million (H1 FY24
$18.0 million)
o Freelancer network grew slightly to 12,112 (H1 FY24:
11,745)
· Targeted global investments in key growth regions for
customers
o Established ZOO Italy with the launch of operations in
Milan
o India production centres fully functional and supporting ZOO's
follow-the-sun strategy
Post Period Events
· Named
Netflix Preferred Fulfilment Partner of the year for the Americas
for excellence in asset quality and project management at scale,
including 100% on-time delivery rate
· Published AI white paper on enhancing the localisation of
premium content, ensuring faster delivery times without
compromising quality or creative control
· Secured additional debt facility of £2 million giving
$5.6 million funding in total
Current Trading and Outlook
· Entertainment industry recovery expected to continue steadily
in H2 FY25, gradually improving through calendar 2025
· While
H1 FY25 trading was in line with full year expectations, visibility
of Q4 orders remains limited
· Ongoing restructuring of cost base to give reduced unit cost
of production in H2 FY25 provides strong platform to return to cash
breakeven
· Board
believes its cash and debt facilities provide the Company with
sufficient working capital to meet its operating requirements for
the foreseeable future
· Anticipate incremental new revenue opportunities from
increased licensing of premium content and accelerated delivery
services
1 adjusted for share-based payments.
Stuart Green, CEO of ZOO Digital, commented:
"These results demonstrate that ZOO is recovering well from
the impact of the Hollywood strikes and aligning with our
customers' evolving content strategies. Taking action to deliver
efficiencies, including relocating some operations to India;
embracing innovations such as Artificial Intelligence; and the
pursuit of opportunities in new regions, have seen ZOO become a
more agile and efficient business, ready for the next chapter of
our growth story.
"As we approach a new year, investments in scalable technology
and global talent have enabled us to expand our service offerings,
and partnerships with leading content creators and distributors
have strengthened, underscoring our position as a trusted partner
in the media and entertainment industry. We remain focused on
driving innovation, operational excellence and efficiency in an
evolving digital landscape which should position ZOO well to return
to cash breakeven as our industry recovers."
This announcement contains inside
information as defined in Article 7 of the Market Abuse Regulation
No. 596/2014 ("MAR"). Upon the publication of this
announcement, this inside information is now considered to be in
the public domain. The persons responsible for making this
announcement are CEO Stuart Green and CFO Phillip
Blundell.
Analyst and Investor Presentations
An interim results presentation will
be made available on the Company's website at
www.zoodigital.com.
Stuart Green, Chief Executive
Officer, and Phillip Blundell, Chief Financial Officer,
will be hosting an analyst presentation at 9.30am
GMT on Tuesday 12 November 2024 at the offices of
Instinctif Partners, 65 Gresham Street, London, EC2V
7NQ. Analysts wishing to attend should register their interest
by contacting: ZOO@instinctif.com.
In addition, an online presentation
for private investors will also be held at 17:00 GMT on Tuesday 12
November 2024. For those interested in joining, please register via
the following link: https://www.zoodigital.com/interims2025.
For
further enquiries, please contact:
|
|
|
|
|
|
ZOO
Digital Group plc
|
+44 (0) 114 241 3700
|
|
Stuart Green - Chief Executive
Officer
|
|
|
Phillip Blundell - Chief Finance
Officer
|
|
|
|
|
|
Stifel Nicolaus Europe Limited (Nominated Adviser and Joint
Broker)
|
+44
(0) 20 7710 7600
|
|
Fred Walsh / Erik Anderson / Ben
Good
|
|
|
|
|
|
Singer Capital Markets (Joint Broker)
|
+44
(0) 20 7496 3000
|
|
Shaun Dobson / Asha Chotai
|
|
|
|
|
|
Instinctif Partners (Financial PR)
|
+44
(0) 207 457 2020
|
|
Matthew Smallwood / Augustine
Chipungu
|
zoo@instinctif.com
|
|
|
About ZOO Digital Group plc:
ZOO Digital supports major Hollywood
studios and streaming services to globalise their content and reach
audiences everywhere, by providing leading, technology-enabled
localisation and media services.
Founded in 2001, ZOO Digital
operates from hubs in Los Angeles, London, Dubai, Turkey, South
Korea, India, Denmark, Spain, Italy and Germany with a development
and production centre in Sheffield, UK.
The Group provides media services
through its platforms that include: ZOOsubs, ZOOdubs and ZOOstudio.
Its full-service proposition delivers the end-to-end services
required to prepare both original and catalogue content for digital
distribution; these services include dubbing, subtitling &
captioning, metadata creation & localisation, mastering,
artwork localisation and media processing. Alongside this offering,
ZOO also provides its customers with management platforms and
strategic solutions to support their own internal globalisation
operations.
ZOO is a go-to service partner for
media businesses looking to globalise their content across
different territories, languages and distribution platforms. Using
its innovative technology-enabled approach, ZOO helps its customers
to reduce time to market, lower costs and deliver high quality
products to their global audiences. The business has frameworks in
place with all major Hollywood studios and streaming services. Its
customers include Disney, NBCUniversal, HBO and Paramount
Global.
ZOO's competitive advantage arises
from three interlinking factors - the leading role it has played in
the digital transformation of its sector; the world class
proprietary platforms that it develops to enable this
transformation; and the global supply chain of thousands of
freelancers, working collaboratively in ZOO's platforms, which
delivers services that scale easily to meet demand. These factors
combine to make ZOO uniquely placed to capitalise on new market
opportunities in a fast-paced and constantly evolving
industry.
www.zoodigital.com
CHAIRMAN AND CHIEF EXECUTIVE'S
STATEMENT
Overview
Trading for H1 FY25 delivered a
marked improvement over the prior year period as original film and
TV production projects completed and were passed to ZOO for
processing. The Company's target customers
continue to evolve their content strategies, and
consequently, visibility of production schedules and order
pipelines remains limited. However, the industry is clearly
recovering, slowly at first, but expected to gradually improve
through calendar 2025, and changes made by ZOO's customers,
together with the Company's reconfigured cost base, give the Board
confidence of a return to sustainable growth.
Market
The Media and Entertainment
(M&E) industry has reached an inflection point in its
evolution. As consumers around the world cancel their subscriptions
to multichannel services, this is leading to the demise of
traditional linear television and has presented unprecedented
challenges for legacy broadcasters, including large US-based media
organisations. However, these businesses are adapting to this
evolving ecosystem.
Ongoing market recovery led by
Netflix and Amazon
The current phase of disruption
began in early 2023 when most major US studios launched wide
ranging strategic reviews that subsequently led to significant
changes to their business models and strategies for the creation of
entertainment content. The strikes that took place in Hollywood
later that year, which brought many productions to a halt in the
US, UK and other locations, were symptoms of the challenges the
industry is facing. After a long period of significant reduced
activity, companies are now commissioning more shows, but the
resumption of business in Los Angeles continues to be significantly
below its peak.
The recovery of the streaming sector
so far has been led by both Netflix and Amazon, which are
responsible for a large share of the programming launched since the
end of the strikes. In the first half of 2024, Netflix commissioned
149 programs in North America, the most since the first half of
2022, according to research by Ampere Analysis. In contrast,
traditional broadcast television, cable and streaming commissions
by major entertainment companies in the U.S. and Canada increased
39% to 1,013 programs in the first half of 2024 compared to the
second half of 2023, but this is down compared with the first half
of 2022 when those companies created 1,515 programmes in the
region.
Streaming, advertising and emerging
markets drive M&E industry growth
Encouragingly, from a global
perspective, research by PwC points to an M&E industry that
will grow at a 4% CAGR through 2028, fuelled by large new revenue
pools in advertising, streaming and emerging markets. As
subscription revenue growth levels off, global advertising video on
demand (AVOD) will continue to expand through 2028 at a five-year
CAGR of 14.1%. By 2028, advertising will account for about 28% of
global streaming revenues, up from 20% in 2023.
International productions reduce
reliance on Hollywood
Whilst the number of productions
originating from North America has fallen from peak levels,
streamers are increasingly sourcing programming from international
locations. Ampere Analysis reports that more film and TV production
is happening outside the US. While both Netflix and Amazon continue
to make programmes in North America, roughly 60% of their
commissions in the first half of 2024 were international as they
sought to expand their audiences by creating local-language content
in hubs like India, Spain and Germany. Making content abroad can
also bring significant savings: a premium drama series can cost $8
- $10 million per episode in the US. The same title in Europe with
tax credits can be made for less than half this amount.
Evolving content and monetisation
strategies create new revenue opportunities
Established operating practices of
network television that were initially eschewed by streamers, such
as advertising and weekly episodes, have since been adopted,
leading to an audience experience of streaming that has become
indistinguishable from the cable bundle. More significantly,
licensing premium content to competitors, bundling of channels,
inclusion of sports and other genres of live and near-live
programming are all being adopted widely as strategies to add and
retain subscribers.
Consumers are overwhelmed with the
proliferation of platforms, rising prices and managing multiple
subscriptions and billing sources. As a result, the demand for
bundles is growing as consumers seek a simplified experience that
gives access to more content through fewer apps, with better value,
emulating the old cable offering.
Streamers are increasingly looking
to incorporate live sports events to broaden their offerings and
further differentiate their services. Netflix has invested heavily
in events such as "World Wrestling Entertainment's Monday Night
Raw" and NFL American football. In a deal with FIFA, Apple hopes to
show the Club World Cup in 2025, and Amazon Prime now offers
National Basketball Association games and Champions League matches.
The inclusion of sport is seen as a driver of time spent watching
content, now regarded as a more important measure than subscriber
numbers.
A further evolution of the streaming
market is the inclusion of other forms of live and near-live
programming. In September 2024, Disney+ introduced its "Streams"
feature - a live feed of content including ABC News and other
continuous programming that subscribers can enjoy without having to
select title by title. This follows the introduction by Netflix of
live events which include comedy stand-up, award shows and other
programmes that stream live on the platform. This is a further
trend that is bringing to streaming platforms the familiar
channel-type features of network TV.
As ZOO's target customers continue
their evolution, although this brings some disruption in the short
term, it is a precursor to the return to growth in the medium to
longer term. It also opens several new opportunities for ZOO. The
Company's trading in the first half of FY25 clearly shows the
resumption of business as demand for localisation and media
services has expanded, with all current indications being of a
recovery continuing through calendar 2025.
Operations
The post-strike return of orders is
clearly reflected in ZOO's improved financial KPIs for the
period:
· Revenue grew to $27.6 million (FY24 H1: $21.4
million)
· Adjusted EBITDA1 margin 6% (FY24 H1 EBITDA loss
33.0%)
· OPEX
as a % of revenue 46% (FY24 H1: 60.7%)
· Operating Loss margin 9% (FY24 H1: loss 51%)
· Number
of freelancers2 12,112 (FY24 H1: 11,745)
· Retained Sales3 97.7% (FY24 H1: 99.5%)
1 Adjusted for share-based payments.
2 The number of active freelance workers in ZOO's systems who
are engaged directly.
3 Proportion of client revenues retained from one year to the
next.
The Company has continued to manage
costs by streamlining the business while protecting production
capability to enable it to ramp up as demand continues to recover.
By reducing its cost base through growing its freelance network and
by further transitioning certain service lines to its facilities in
India, operational efficiencies and round-the-clock availability
have been achieved. Investments in scalable technology, such as AI
which can drive productivity whilst supporting the Company's
skilled human experts, have also improved the flexibility of ZOO's
offering. As work volumes recover, the newly structured cost base
should enhance operating margins.
In a continuation of its global
growth initiatives to establish points of presence in strategic
locations, the Company launched its operation in Milan from which
it now provides Italian dubbing. Despite the temporary contraction
of orders, the Board is confident that Italian will continue to be
an in-demand dubbing language and that the facility and team in
Milan will enhance the Company's access to this
business.
Security
For ZOO's customers, the security
and safekeeping of content assets will always be an essential
qualification for selection of media and localisation vendors, the
importance of which was brought into sharp focus during the period
following an industry security breach. In August 2024 a prominent
vendor's systems were compromised, resulting in some popular TV
shows belonging to several streaming services being leaked on X,
4Chan and torrent sites. ZOO's strategy differs from that of some
leading competitors due to the Company's technology-first approach,
where all services are processed and fulfilled through ZOO's
proprietary cloud software platforms in which security has been
built as standard. The Company's credentials in this regard were
demonstrated during the period when it achieved gold standard in a
security audit under the Trusted Partner Network programme for its
ZOOsubs, ZOOdubs and ZOOscripts production platforms.
ZOO Academy
In August 2024 the Company announced
that ZOO Academy had achieved a significant milestone in its
journey to revolutionise audiovisual translation education with the
signing of the 50th academic partner. ZOO's community of
localisation teaching establishments now spans 25 countries. ZOO
Academy is committed to equipping educational institutions with the
Company's subtitling and dubbing tools. Advanced software and
resources are tailored to offer students practical, real-world
experience. By incorporating this technology into their curriculum,
partners can ensure that their students are well-equipped to enter
the rapidly changing field of audiovisual translation. ZOO extends
its heartfelt gratitude to all partners for their trust and
collaboration.
Quality
Award
The quality of ZOO's services
continues to be amongst the best in the industry, and during the
period achieved exceptionally high KPI scores as measured by its
largest client. This is underlined by an accolade post period where
the Company was named Netflix Preferred Fulfilment Partner of the
year in the Americas for excellence in asset quality and project
management at scale. The Company achieved an on-time delivery rate
of 100%, a redelivery rate of 0.22% and project management KPI of
9.99 out of 10.0.
AI and
innovation
The application of Artificial
Intelligence software to the creative industries widely, including
the media localisation market, continues to develop at pace,
together with the legal and ethical considerations that surround
its use. Post period end, the Company published a white paper
titled "Will Robots Take Over the
World of Localisation?" to provide further detail on its
analysis of AI.
As an innovator in its market, ZOO
has identified opportunities to deploy AI in ways that can drive
productivity and scalability by supporting skilled human experts to
achieve high levels of accuracy and authenticity as well as
shortening the time-to-market of entertainment products.
The Company harnesses the power of
AI to enhance the localisation of premium content, ensuring faster
delivery times without sacrificing quality or creative control. The
paper explains how ZOO's innovative approach is driving efficiency
while maintaining the high standards required for global
entertainment using AI as an "artificial assistant" rather than a
replacement for creative talent.
Outlook
The Board currently anticipates a
continuing industry recovery, steady during H2 FY25 and gradually
improving through calendar 2025. Whilst trading in H1 FY25 was in
line with the Board's expectations, given limited current
visibility in Q4, the FY25 outturn is very dependent on two
factors: continuing improvement in trading at a significantly
higher run rate of sales than H1 FY25 for the remainder of the
year, and the timing of new projects.
The ongoing restructure of the
Company's cost base, including relocating several service lines to
its Indian facilities, will result in a reduced unit cost of
production in H2 FY25, which provides a strong platform to pave the
way for a return to cash breakeven. The Board believes that the H1
FY25 period end cash position of $4.3 million, together with an
existing $3 million US debt facility and a recently secured UK
debt facility of £2 million, provide the Company with sufficient
working capital to meet its operating requirements for the
foreseeable future.
Since early in calendar 2023, ZOO's
largest customers have all either reconfigured their businesses or
are in the process of doing so, which has brought about changes in
what they require of their vendors. As a result, the Board has
identified several new opportunities.
The return of licensing new original
content by streamers to their competitors is creating demand for
both media services and localisation, albeit in the form of one-off
projects. In H2 FY25 the Board anticipates meaningful order volumes
relating to such work.
The emerging requirement amongst
streamers for fast turn-around media localisation services to
support the global distribution of live and near-live programming
creates another new opportunity for which ZOO, using its
cloud-based platforms, is well placed to fulfil. The Company is
currently working on prototype service offerings and is optimistic
about securing new lines of business commencing in H2
FY25.
The Board believes that more large
media companies will transition to the End-to-End (E2E) model,
partly due to their restructured operations. As an accomplished and
proven supplier, ZOO is well placed to address these requirements
and is currently in discussions regarding several
opportunities.
FINANCIAL REVIEW
Revenues of $27.6 million were 29%
above the same period last year (H1 FY24: $21.4 million). The
recovery from the actors' and writers' strikes in FY24 is the major
reason for the positive variance as new productions recommenced in
the first half.
Gross profit improved from $2.1
million to $10.1 million in the period, reflecting the revenue
increase and better utilisation of internal production staff which
was 27% lower compared to the same period last year.
The Company reports segment
contribution by service line which is calculated as revenue less
both external and internal variable costs. This is detailed as a
table in the notes to these financial statements. Media
localisation contribution improved to $5.3 million from $2.2
million in H1 FY24. This is due to better staff utilisation and a
reduction in external subtitling costs. Media services contribution
improved from $2.7 million in H1 FY24 to $6.8 million in
the latest period. This was achieved by better staff utilisation
and a 7% improvement in the margin achieved on external direct
costs.
Operating expenses decreased 2.5% to
$12.7 million (H1 FY24: $13.0 million) as indirect staff were
reduced in both Los Angeles and the UK. Investment in India,
Germany and Italy continued as the business pivoted to lower cost
production locations. This is reflected in OPEX as a percentage of
revenue, which decreased from 61% to 46%. The Company continued to
invest in its R&D programme where expenditure totalled
$0.9 million in the period.
Salary costs were reduced from $18.0
million in H1 FY24 to $13.5 million in H1 FY25, a saving of
$4.5 million, following significant cost reductions that
commenced in H2 FY24; savings in H2 FY25 over the prior year period
are expected to be approximately $3.7 million.
Adjusted EBITDA of $1.6 million
compares to a loss of $7.1 million last year as a result of the
revenue increase with a small decrease in OPEX, people and R&D.
This is also reflected in the greatly reduced operating loss of
$2.5 million (H1 FY24: $10.9 million).
The loss before tax for the period
was $2.7 million, which compares to a loss of $10.1 million last
year.
The cash balance as of 30 September
2024 was $4.3 million (H1 FY24: $16.8 million). The decrease was
driven by second half FY24 operation losses of $8.2 million. This
was further impacted by the outflow of $4.8 million from investing
activities between 30 September 2023 and 30 September 2024. The
investing activities comprised R&D of $2.1 million and capital
expenditure of $1.0 million. The latter was used to extend the
production capacity in both India and Korea. The Group purchased
companies in Germany and Italy in the past 12 months and made
deferred consideration payments which totalled $1.7 million, both
investments following the stated strategy to build international
capacity to support global media customers when the expected growth
in media localisation spend returns.
The Group remains financially robust
with cash of $4.3 million at the end of September 2024. This is
further enhanced by $3.0 million debt facility with HSBC of which
$0.5 million was utilised at the period end. The Group has secured
a further invoice discounting facility with HSBC for an additional
£2.0 million ($2.6 million) to help fund the working capital cycle
as revenues increase. Over the coming months the Board is focused
on aligning costs and revenues to reach break-even in Q1
FY26.
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
|
(UNAUDITED)
|
|
|
|
|
for
the six months ended 30 September 2024
|
|
Unaudited
6 months to
30 Sep 2024
$000
|
Unaudited
6 months
to
30 Sep
2023
$000
|
Audited
Year
ended
31 Mar
2024
$000
|
Revenue
|
27,561
|
21,408
|
40,629
|
Cost of sales
|
(17,451)
|
(19,329)
|
(35,172)
|
Gross Profit
|
10,110
|
2,079
|
5,457
|
Other operating income
|
-
|
|
256
|
Operating expenses
|
(12,612)
|
(12,988)
|
(24,831)
|
Operating (loss)
|
(2,502)
|
(10,909)
|
(19,118)
|
Analysed as
|
|
|
|
EBITDA before share-based
payments
|
1,658
|
(7,094)
|
(13,578)
|
Share based payments
|
(63)
|
(286)
|
1,729
|
Depreciation
|
(2,905)
|
(2,506)
|
(4,998)
|
Amortisation
|
(1,192)
|
(1,023)
|
(2,271)
|
|
(2,502)
|
(10,909)
|
(19,118)
|
Share of profit of associates and
JVs
|
-
|
1,100
|
(869)
|
|
|
|
|
Finance income
|
25
|
165
|
206
|
Exchange gain/ (loss) on
borrowings
|
27
|
(100)
|
(100)
|
Other finance cost
|
(214)
|
(340)
|
(566)
|
Total finance cost
|
(162)
|
(275)
|
(460)
|
(Loss)/Profit before taxation
|
(2,664)
|
(10,084)
|
(20,447)
|
Tax on (Loss)/profit
|
41
|
(152)
|
(1,480)
|
(Loss)/profit and total comprehensive income for the period
attributable to equity holders of the parent
|
(2,623)
|
(10,236)
|
(21,927)
|
Profit per ordinary share
|
|
|
|
- basic
|
(2.70)
cents
|
(10.6) cents
|
(22.6) cents
|
- diluted
|
(2.70)
cents
|
(10.6) cents
|
(22.6) cents
|
|
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
(UNAUDITED)
|
|
|
|
|
|
As
at 30 September 2024
|
|
|
Unaudited as at 30 Sep
2024
$000
|
Unaudited
as at 30 Sep 2023
$000
|
Audited as
at 31 Mar 2024
$000
|
ASSETS
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
8,754
|
14,092
|
11,189
|
Intangible assets
|
14,827
|
13,443
|
15,115
|
Investments
|
3,097
|
4,709
|
3,097
|
Deferred tax assets
|
104
|
1,708
|
336
|
|
26,782
|
33,952
|
29,737
|
Current assets
|
|
|
|
Trade and other
receivables
|
11,799
|
7,742
|
11,485
|
Contract assets
|
4,645
|
4,831
|
2,569
|
Cash and cash equivalents
|
4,340
|
16,783
|
5,315
|
|
20,784
|
29,356
|
19,369
|
Total assets
|
47,566
|
63,308
|
49,106
|
LIABILITIES
|
|
|
|
Current liabilities
|
|
|
|
Trade and other payables
|
(16,344)
|
(12,828)
|
(15,171)
|
Contract liabilities
|
(483)
|
(571)
|
(536)
|
Borrowings
|
(1,837)
|
(1,445)
|
(1,422)
|
|
(18,664)
|
(14,844)
|
(17,129)
|
Non-current liabilities
|
|
|
|
Borrowings and other
payables
|
(3,792)
|
(6,945)
|
(4,326)
|
Total liabilities
|
(22,456)
|
(21,789)
|
(21,455)
|
Net
assets
|
25,110
|
41,519
|
27,651
|
EQUITY
|
|
|
|
Equity attributable to equity holders of the
parent
|
|
|
|
Called up share capital
|
1,284
|
1,284
|
1,284
|
Share premium reserve
|
70,701
|
70,683
|
70,683
|
Other reserves
|
12,320
|
12,320
|
12,320
|
Share option reserve
|
2,748
|
4,690
|
2,685
|
Capital redemption
reserve
|
6,753
|
6,753
|
6,753
|
Merger reserve
|
1,326
|
1,326
|
1326
|
Foreign exchange translation
reserve
|
(156)
|
(992)
|
(152)
|
Accumulated losses
|
(69,803)
|
(54,496)
|
(67,185)
|
|
25,173
|
41,568
|
27,714
|
Interest in own shares
|
(63)
|
(49)
|
(63)
|
Attributable to equity holders
|
25,110
|
41,519
|
27,651
|
|
|
|
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
(UNAUDITED)
|
As
at 30 September 2024
|
|
|
Ordinary
shares
|
Share premium
reserve
|
Foreign exchange translation
reserve
|
Share option
reserve
|
Capital redemption
reserve
|
Merger
reserve
|
Other
reserves
|
Accumu-lated
losses
|
Interest in own
shares
|
Total
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
Balance at
|
|
|
|
|
|
|
|
|
|
|
1 April 2023
|
1,179
|
55,797
|
(992)
|
4,391
|
6,753
|
-
|
12,320
|
(44,266)
|
(49)
|
35,133
|
Issue of share capital
|
105
|
15,604
|
-
|
-
|
-
|
1,326
|
-
|
-
|
-
|
17,035
|
Transaction costs
incurred
|
-
|
(718)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(718)
|
Share options exercised
|
-
|
-
|
-
|
13
|
-
|
-
|
-
|
-
|
-
|
13
|
Share-based payments
|
-
|
-
|
-
|
286
|
-
|
-
|
-
|
-
|
-
|
286
|
Foreign exchange
translation
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6
|
-
|
6
|
Transactions with owners
|
105
|
14,886
|
-
|
299
|
-
|
-1,326
|
-
|
-
|
-
|
16,616
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(10,236)
|
-
|
(10,236)
|
Total comprehensive income for the
period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(10,230)
|
-
|
(10,230)
|
Balance at
|
|
|
|
|
|
|
|
|
|
|
30 September 2023
|
1,284
|
70,683
|
(992)
|
4,690
|
6,753
|
1,326
|
12,320
|
(54,496)
|
(49)
|
41,519
|
Share options exercised
|
-
|
-
|
-
|
10
|
-
|
-
|
-
|
-
|
-
|
10
|
Share-based payments
|
-
|
-
|
-
|
(2,015)
|
-
|
-
|
-
|
-
|
-
|
(2,015)
|
Purchase of own shares
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(14)
|
(14)
|
Transactions with owners
|
-
|
-
|
-
|
(2,005)
|
-
|
-
|
-
|
-
|
(14)
|
(2,019)
|
Foreign exchange
translation
|
-
|
-
|
(152)
|
-
|
-
|
-
|
-
|
(6)
|
-
|
(158)
|
Reclassification of legacy
reserve
|
-
|
-
|
992
|
-
|
-
|
-
|
-
|
(992)
|
-
|
-
|
Profit for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(11,691)
|
-
|
(11,691)
|
Total comprehensive income for the
period
|
-
|
-
|
840
|
-
|
-
|
-
|
-
|
(12,689)
|
-
|
(11,849)
|
Balance at
|
|
|
|
|
|
|
|
|
|
|
31 March 2024
|
1,284
|
70,683
|
(152)
|
2,685
|
6,753
|
1,326
|
12,320
|
(67,185)
|
(63)
|
27,651
|
Share based payments
|
-
|
-
|
-
|
63
|
-
|
-
|
-
|
-
|
-
|
63
|
Deferred tax on share
options
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
5
|
-
|
5
|
Share options exercised
|
-
|
18
|
-
|
|
-
|
-
|
-
|
|
-
|
18
|
Transactions with owners
|
-
|
18
|
-
|
63
|
-
|
-
|
-
|
5
|
|
86
|
Loss for the period
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(2,623)
|
-
|
(2,6233)
|
Foreign exchange
translation
|
-
|
-
|
(4)
|
-
|
-
|
-
|
-
|
-
|
-
|
(4)
|
Total comprehensive income for the
period
|
-
|
-
|
(4)-
|
-
|
-
|
-
|
-
|
(2,623)
|
-
|
(2,627)
|
Balance at
30 September 2024
|
1,284
|
70,701
|
(156)
|
2,748
|
6,753
|
1,326
|
12,320
|
(69,803)
|
(63)
|
25,110
|
|
|
CONSOLIDATED STATEMENT OF CASH FLOWS
(UNAUDITED)
for
the six months ended 30 September 2024
|
30 Sep 2024
|
30 Sep
2023
|
31 Mar
2024
|
|
|
Unaudited
6 months to
30 Sep 2024
$000
|
Unaudited
6 months
to
30 Sep
2023
$000
|
Audited
Year
ended
31 Mar
2024
$000
|
|
Cash flows from operating activities
|
|
|
|
|
Operating (loss)/profit for the
period
|
(2,502)
|
(10,909)
|
(19,118)
|
|
Depreciation
|
2,905
|
2,506
|
4,999
|
|
Amortisation
|
1,192
|
1,023
|
2,271
|
|
Share based payments
|
63
|
286
|
(1,729)
|
|
Disposal of property, plant and
equipment
|
-
|
(12)
|
(256)
|
|
Changes in working
capital:
|
|
|
|
|
(Increases)/decreases in trade and
other receivables
|
(2,390)
|
9,346
|
7,704
|
|
Increases/(decreases) in trade and
other payables
|
1,420
|
(7,048)
|
(5,963)
|
|
Cash flow from operations
|
688
|
(4,643)
|
(12,092)
|
|
Tax (paid)/received
|
278
|
(196)
|
152
|
|
Net
cash flow from operating activities
|
966
|
(4,839)
|
(11,940)
|
|
Investing Activities
|
|
|
|
|
Purchase of intangible
assets
|
(2)
|
(20)
|
(28)
|
|
Capitalised development
costs
|
(902)
|
(1,512)
|
(2,714)
|
|
Purchase of subsidiaries (net of
cash acquired)
|
-
|
(240)
|
(1,157)
|
|
Purchase of investments
|
-
|
(905)
|
(1,262)
|
|
Purchase of property, plant and
equipment
|
(265)
|
(1,362)
|
(2,180)
|
|
Sale of property, plant and
equipment
|
-
|
-
|
(1)
|
|
Payment of deferred
consideration
|
(300)
|
-
|
-
|
|
Finance income
|
25
|
165
|
206
|
|
Net
cash flow from investing activities
|
(1,444)
|
(4,039)
|
(7,136)
|
|
Cash flows from financing activities
|
|
|
|
|
Repayment of borrowings
|
-
|
(123)
|
(101)
|
|
Proceeds from borrowings
|
453
|
-
|
-
|
|
Repayment of principal under lease
liabilities
|
(750)
|
(710)
|
(1,435)
|
|
Finance cost
|
(214)
|
(342)
|
(832)
|
|
Share options exercised
|
18
|
13
|
23
|
|
Issue of share capital
|
-
|
15,702
|
15,702
|
|
Transaction costs for issue of share
capital
|
-
|
(718)
|
(718)
|
|
Net
cash flow from financing
|
(493)
|
13,822
|
12,639
|
|
Net Increase in cash and cash
equivalents
|
(971)
|
4,944
|
(6,437)
|
|
Cash and cash equivalents at the
beginning of the period
|
5,315
|
11,839
|
11,839
|
|
Exchange loss on cash and cash
equivalents
|
(4)
|
-
|
(87)
|
|
Cash and cash equivalents at the end
of the period
|
4,340
|
16,783
|
5,315
|
|
|
NOTES TO THE INTERIM FINANCIAL STATEMENTS
General information
ZOO Digital Group plc ('the
Company') and its subsidiaries (together 'the Group')
provide end-to-end cloud-based localisation and
media services to the global entertainment industry and continue with on-going research and development
to enhance the Group's core offerings. The Group has operations in
the UK, the US, India, Europe and South Korea.
The Company is a public limited
company which is listed on the Alternative Investment Market and is
incorporated and domiciled in the UK. The address of the registered
office is Castle House, Angel Street, Sheffield. The registered
number of the Company is 3858881.
This condensed consolidated
financial information is presented in US dollars, the currency of
the primary economic environment in which the Group
operates.
The interim accounts were approved
by the board of directors on 12
November 2024.
This consolidated interim financial
information has not been audited.
Basis of preparation
The consolidated financial
statements of ZOO Digital Group plc and its subsidiary undertakings
for the period ending 31 March 2025 will be prepared in accordance
with UK adopted international accounting standards and the
requirements of the Companies Act 2006.
This Interim Report has been
prepared in accordance with UK AIM listing rules which require it
to be presented and prepared in a form consistent with that which
will be adopted in the annual accounts having regard to the
accounting standards applicable to such accounts. It has not been
prepared in accordance with IAS 34 "Interim Financial
Reporting".
The policies applied are consistent
with those set out in the annual report for the year ended 31 March
2024, and have been consistently applied, unless stated
otherwise.
This condensed consolidated
financial information is for the six months ended 30 September
2024. It has been prepared with regard to the requirements of IFRS.
It does not constitute statutory accounts as defined in S343 of the
Companies Act 2006. It does not include all of the information
required for full annual financial statements, and should be read
in conjunction with the consolidated financial statements of the
Group for the year ended 31 March 2024 which contained an
unqualified audit report and have been filed with the Registrar of
Companies. They did not contain statements under s498 of the
Companies Act 2006.
The Group has applied the same
accounting policies and methods of computation in its interim
consolidated financial statements as in its 2024 annual financial
statements, except for those that relate to new standards and
interpretations effective for the first time for periods beginning
on (or after) 1 April 2024 and will be adopted in the 2025
financial statements. There are no
standards materially impacting the Group that will be required to
be adopted in the annual financial statements for the year ending
31 March 2025.
Basis of Consolidation
The consolidated financial
statements of ZOO Digital Group plc include the results of the
Company and its subsidiaries. Subsidiary accounting policies are
amended where necessary to ensure consistency within the Group and
intra group transactions are eliminated on
consolidation.
Going concern
The Group's financial statements are
prepared on a going concern basis despite the losses incurred in
the period. The Group continues to have a strong order pipeline and
has significant cash reserves, and its results reflect
predominantly the impact of the Hollywood strikes which is
anticipated to be short term and, as at the date of approval of
these financial statements, has finished.
Segment reporting
Operating segments are reported in a
manner consistent with the internal reporting regularly reviewed by
the Group's chief operating decision maker to make decisions about
resource allocation to the segments and to assess their
performance.
|
Localisation
|
Media
services
|
Software
Services
|
Total
|
|
FY25 H1
|
FY24
H1
|
FY25 H1
|
FY24
H1
|
FY25 H1
|
FY24
H1
|
FY25 H1
|
FY24
H1
|
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
$000
|
Revenue
|
17,133
|
13,471
|
9,948
|
7,065
|
480
|
872
|
27,561
|
21,408
|
Segment contribution
|
5,318
|
2,282
|
6,791
|
2,676
|
339
|
689
|
12,448
|
5,647
|
Unallocated cost of sales
|
|
|
|
|
|
(2,338)
|
(3,568)
|
Gross profit
|
|
|
|
|
|
10,110
|
2,079
|
Gross profit
%
|
31%
|
17%
|
68%
|
38%
|
71%
|
79%
|
37%
|
10%
|
|
|
|
|
|
|
|
|
|
|
|
|
Functional and presentation currency
Items included in the financial
statements of each of the Group's entities are measured using the
currency of the primary economic environment in which the entity
operates ('the functional currency'). The consolidated financial
statements are presented in US Dollars which is the Group's
functional and presentation currency.
Transactions and balances
Transactions in foreign currencies
are recorded at the prevailing rate of exchange in the month of the
transaction. Foreign exchange gains or losses resulting from the
settlement of such transactions and from the translation of
monetary assets and liabilities denominated in foreign currencies
at the year-end exchange rates are recognised in the income
statement.
Group companies
The results and financial positions
of all Group entities that use a functional currency different from
the presentation currency are translated into the presentation
currency as follows:
· assets and liabilities for each entity are translated at the
closing rate at the period end date;
· income and expenses for each Statement of Comprehensive Income
item are translated at the prevailing monthly exchange rate for the
month in which the income or expense arose and all resulting
exchange rate differences are recognised in other comprehensive
income with the foreign exchange translation reserve.
Earnings per share
Earnings per share is calculated
based upon the profit or loss on ordinary activities after tax for
each period divided by the weighted average number of shares in
issue during the period.
Weighted average number of shares for basic & diluted
profit per share
|
30 Sep 2024
|
30 Sep 2023
|
31 Mar
2024
|
No. of
shares
|
No.
of shares
|
No.
of shares
|
Basic
|
97,880,145
|
97,220,638
|
97,220,638
|
Diluted
|
100,577,564
|
99,856,302
|
99,863,011
|
|
|
|
|
Where the Group has recorded a loss,
diluted earnings per share is equal to basic earnings per
share.
Alternative performance measure
Adjusted EBITDA is a key performance
measure for the Group and is presented on the face of the Income
Statement. The basis for this is disclosed in the annual financial
statements.
Intangible Assets
|
Goodwill
$000
|
Customer
relationships
$000
|
Development
costs
$000
|
Patents and
trademarks
$000
|
Computer
software
$000
|
Total
$000
|
Cost
|
|
|
|
|
|
|
At 1 April 2023
|
18,168
|
1,424
|
17,421
|
821
|
269
|
38,103
|
Additions
|
2,593
|
-
|
1,512
|
20
|
-
|
4,125
|
At 30 September 2023
|
20,761
|
1,424
|
18,933
|
841
|
269
|
42,228
|
Additions
|
1,715
|
-
|
1,202
|
1
|
7
|
2,925
|
Disposals
|
-
|
-
|
-
|
-
|
(5)
|
(5)
|
At 31 March 2024
|
22,476
|
1,424
|
20,135
|
842
|
271
|
45,148
|
Additions
|
-
|
-
|
902
|
2
|
-
|
904
|
At
30 September 2024
|
22,476
|
1,424
|
21,037
|
844
|
271
|
46,042
|
|
|
|
|
|
|
|
Amortisation and impairment
|
|
|
|
|
|
At 1 April 2023
|
12,620
|
142
|
14,156
|
624
|
220
|
27,762
|
Amortisation
|
-
|
71
|
920
|
17
|
15
|
1,023
|
At 30 September 2023
|
12,620
|
213
|
15,076
|
641
|
235
|
28,785
|
Amortisation
|
-
|
71
|
1,153
|
17
|
7
|
1,248
|
At 31 March 2024
|
12,620
|
284
|
16,229
|
658
|
242
|
30,033
|
Charge
|
-
|
72
|
1,096
|
18
|
6
|
1,192
|
At
30 September 2024
|
12,620
|
356
|
17,325
|
676
|
248
|
31,225
|
Net
book value
|
|
|
|
|
|
|
At 30 September 2023
|
8,141
|
1,211
|
3,857
|
200
|
34
|
13,443
|
At 31 March 2024
|
9,856
|
1,140
|
3,906
|
184
|
29
|
15,115
|
At
30 September 2024
|
9.856
|
1,068
|
3,712
|
168
|
23
|
14,827
|
Further Copies
Copies of the Interim Report for the
six months ended 30 September 2024 will be available, free of
charge, for a period of one month from the registered office of the
Company at Castle House, Angel Street, Sheffield, S3 4LN or from
the Group's website: www.zoodigital.com.
|