EXHIBIT 99.1
Published on February 28, 2019
 |
Q2 FY2019
|
|
ENDAVA ANNOUNCES SECOND QUARTER FISCAL YEAR 2019 RESULTS
Q2 FY2019
43.6%Year on Year Growth in Revenue to £71.8 million
42.4% Constant Currency Revenue Growth
IFRS diluted EPS £0.14 compared to £0.10 in the prior year period
Adjusted diluted EPS £0.20 compared to £0.12 in the prior year period
London, U.K. – Endava plc (NYSE: DAVA), a global provider of digital transformation, agile development and intelligent automation services, today announced results for the three months ended December 31, 2018, the second quarter of its 2019 fiscal year ("Q2 FY2019").
"Q2 FY2019 was another record quarter for Endava, with revenue of £71.8 million, a strong growth of 43.6% Year on Year on a reported basis from £50 million in the same quarter in the previous fiscal year. This remarkable revenue growth was driven by the expansion of our existing customers particularly our larger ones, as well as the acquisition of new customers." said John Cotterell, Endava’s CEO.
“We delivered strong results in Q2 FY2019 with Profit Before Tax at £9.4 million and Adjusted Profit Before Tax at £13.6 million. Our strong client relationships contributed to our revenue growth and underpin future growth.” said Mark Thurston Endava’s CFO.”
FINANCIAL HIGHLIGHTS:
• |
Revenue for the second quarter ended December 31, 2018 was £71.8 million an increase of 43.6% compared to £50.0 million in the same period in the prior year.
|
• |
Revenue growth rate at constant currency (a non-IFRS measure) was 42.4% in the second quarter compared to 29.0% in the same period in the prior year.
|
• |
Profit before tax in the second quarter was £9.4 million compared to £6.0 million in the same period in the prior year or 13.1% of revenue compared to 12.0% in the same period in the prior year.
|
• |
Adjusted profit before tax (a non-IFRS measure) in the second quarter was £13.6 million compared to £7.5 million in the same period in the prior year or 18.9% of revenue compared to 15.0% in the same period in the prior year.
|
1
|
Q2 FY2019
|
|
• |
Profit for the period was £7.4 million in the second quarter, resulting in a diluted EPS of £0.14, compared to profit for the period of £4.8 million and diluted EPS of £0.10 in the same period in the prior year.
|
• |
Adjusted profit for the period (a non-IFRS measure) was £10.9 million in the second quarter, resulting in adjusted diluted EPS (a non-IFRS measure) of £0.20 compared to adjusted profit for the period of £6.1 million and adjusted diluted EPS of £0.12 in the same period in the prior year.
|
• |
Net cash from operating activities was £9.6 million in the second quarter compared to £8.6 million in the same period in the prior year.
|
• |
Free cash flow (a non-IFRS measure) was £9.2 million in the second quarter compared to free cash flow of £7.4 million in the same period in the prior year.
|
• |
At December 31, 2018, Endava had cash and cash equivalents of £51.0 million, compared to £15.0 million at June 30, 2018. Net cash at December 31, 2018 was £51.0 million compared to net borrowing of £4.7 million at June 30, 2018.
|
OTHER METRICS:
• |
Headcount reached 5,389 at December 31, 2018, with 4,845 average operational employees in the second quarter compared to a headcount of 4,580 at December 31, 2017 and 3,684 average operational employees in the second quarter of the prior year.
|
• |
Number of clients with over £1 million in spend grew to 60 on a rolling twelve months basis at December 31, 2018 compared to 42 at December 31, 2017.
|
• |
Top 10 clients accounted for 38% of revenue in the second quarter down from 45% in the same period in the prior year.
|
• |
By geographic region, 27% of revenue was generated in North America, 28% was generated in Europe and 45% was generated in the United Kingdom in the second quarter. This compares to 15% in North America, 37% in Europe and 48% in the United Kingdom in the same period in the prior year.
|
• |
Revenue by industry vertical was as follows in the second quarter, Payments and Financial Services 53%, TMT 27% and Other 20%. This compares to Payments and Financial Services 62%, TMT 26% and Other 12% in the same period in the prior year.
|
2
|
Q2 FY2019
|
|
OUTLOOK:
For Q3 FY2019:
We expect revenues will be in the range £71.0m to £72.0m, representing constant currency growth of between 20% and 21%. We expect adjusted diluted EPS to be in the range of 16.0p to 17.0p per share.
Full Fiscal Year 2019:
We expect revenues will be in the range £284.0m to £286.0m, representing constant currency growth of between 29% and 30%. We expect adjusted diluted EPS to be in the range of 69.0p to 72.0p per share.
Endava is not able, at this time, to provide an outlook for IFRS diluted EPS for Q3 FY2019 or FY2019 because of the unreasonable effort of estimating certain items that are excluded from adjusted diluted EPS, including, for example, share-based compensation expense, amortisation of acquired intangible assets, foreign currency exchange (gains) losses, the effect of which may be significant.
CONFERENCE CALL DETAILS:
The Company will host a conference call at 8:00 am EST today to review the second quarter 2019 results. To participate in Endava’s second quarter 2019 earnings conference call, please dial in at least five minutes prior to the scheduled start time (877) 683-6368 or (647) 689-5450 for international participants, Conference ID 5350136.
Investors may listen to the call on Endava’s Investor Relations website at http://investors.Endava.com. The webcast will be recorded and available for replay until Friday March 15, 2019.
3
|
Q2 FY2019
|
|
ABOUT ENDAVA PLC:
Endava is a leading next-generation technology services provider and helps accelerate disruption by delivering rapid evolution to enterprises. Using distributed enterprise agile at scale, Endava collaborates with its clients, seamlessly integrating with their teams, catalysing ideation and delivering robust solutions. Endava helps its clients become digital experience-driven businesses by assisting them in their journey from idea generation to development and deployment of products, platforms and solutions. It services clients in the following industries: Payments, Financial Services, TMT, Consumer Products, Logistics and Healthcare. Endava had 5,389 employees as of December 31, 2018 located in offices in North America and Western Europe and delivery centres in Romania, Moldova, Bulgaria, Serbia, Macedonia, Argentina, Uruguay, Venezuela, and Colombia.
NON-IFRS FINANCIAL INFORMATION:
To supplement Endava’s Consolidated Statements of Comprehensive Income and Consolidated Balance Sheets presented in accordance with IFRS, the Company uses non-IFRS measures of certain components of financial performance. These measures include: revenue growth rate at constant currency, adjusted diluted EPS, adjusted profit before tax, adjusted profit for the period and free cash flow.
Revenue growth rate at constant currency is calculated by translating revenue from entities reporting in foreign currencies into British Pounds using the comparable foreign currency exchange rates from the prior period. For example, the average rates in effect for the fiscal quarter ended December 31, 2017 were used to convert revenue for the fiscal quarter ended December 31, 2018 and the revenue for the comparable prior period.
Adjusted diluted EPS is defined as the Company's profit for the period adjusted to exclude the impact of share-based compensation expense, amortisation of acquired intangible assets, realized and unrealized foreign currency exchange gains and losses, fair value adjustment of contingent consideration, initial public offering expenses incurred and Sarbanes-Oxley compliance readiness expenses incurred (all of which are non-cash other than realized foreign currency exchange gains and losses, initial public offering and Sarbanes-Oxley compliance readiness expenses) and the tax impact of these adjustments, divided by weighted average number of shares outstanding - diluted.
4
|
Q2 FY2019
|
|
Adjusted profit before tax is defined as the Company’s profit for the period adjusted to exclude the impact of share-based compensation, amortization of acquired intangible assets, realized and unrealized foreign currency exchange gains and losses, fair value adjustment of contingent consideration, initial public offering expenses incurred and Sarbanes-Oxley compliance readiness expenses incurred (all of which are non-cash other than realized foreign currency exchange gains and losses, initial public offering and Sarbanes-Oxley compliance readiness expenses).
Adjusted profit for the period is defined as the Company's profit for the period adjusted to exclude the impact of share-based compensation expense, amortisation of acquired intangible assets, realized and unrealized foreign currency exchange gains and losses, fair value adjustment of contingent consideration, initial public offering expenses incurred and Sarbanes-Oxley compliance readiness expenses incurred (all of which are non-cash other than realized foreign currency exchange gains and losses, initial public offering and Sarbanes-Oxley compliance readiness expenses).
Free cash flow is the Company’s net cash from/(used in) operating activities, plus grants received, less net purchases of non-current (tangible and intangible) assets.
In order for Endava’s investors to be better able to compare its current results with those of previous periods, the Company has shown a reconciliation of IFRS to non-IFRS financial measures. Management believes these measures help illustrate underlying trends in the Company's business and uses the measures to establish budgets and operational goals, communicated internally and externally, for managing the Company's business and evaluating its performance. Endava believes the presentation of its non-IFRS financial measures enhances an investor’s overall understanding of the Company’s historical financial performance. The presentation of the Company’s non-IFRS financial measures is not meant to be considered in isolation or as a substitute for the Company’s financial results prepared in accordance with IFRS, and its non-IFRS measures may be different from non-IFRS measures used by other companies.
5
|
Q2 FY2019
|
|
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements may be identified by use of terms and phrases such as “believe,” “expect,” “will,” and other similar terms and phrases. Such forward-looking statements include, but are not limited to, the statements regarding our projected financial performance for our third fiscal quarter and full-fiscal year 2019. Forward-looking statements involve known and unknown risks, uncertainties and other factors that could cause actual results to differ materially from the results anticipated by these forward-looking statements, including, but not limited to: our ability to sustain our revenue growth rate in the future; our ability to retain existing clients and attract new clients, including our ability to increase revenue from existing clients and diversify our revenue concentration; our ability to attract and retain highly-skilled IT professionals at cost-effective rates; our ability to penetrate new industry verticals and geographies and grow our revenue in current industry verticals and geographies; our ability to maintain favorable pricing and utilization rates; our ability to successfully identify acquisition targets, consummate acquisitions and successfully integrate acquired businesses and personnel; the effects of increased competition as well as innovations by new and existing competitors in our market; the size of our addressable market and market trends; our ability to adapt to technological change and innovate solutions for our clients; our plans for growth and future operations, including our ability to manage our growth; our expectations of future operating results or financial performance; our ability to effectively manage our international operations, including our exposure to foreign currency exchange rate fluctuations; and our future financial performance, including trends in revenue, cost of sales, gross profit, selling, general and administrative expenses, finance income and expense and taxes, as well as other risks and uncertainties discussed in the “Risk Factors” section of our Annual Report on Form 20-F filed with the Securities and Exchange Commission on October 11, 2018. In addition, the forward-looking statements included in this press release represent our views and expectations as of the date hereof and are based on information currently available to us. We anticipate that subsequent events and developments may cause our views to change. However, while we may elect to update these forward-looking statements at some point in the future, we specifically disclaim any obligation to do so except as required by law. These forward-looking statements should not be relied upon as representing our views as of any date subsequent to the date hereof.
INVESTOR CONTACT:
Endava Plc
Laurence Madsen, Investor Relations Manager
6
|
Q2 FY2019
|
|
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
Six Months Ended December 31 |
Three Months Ended December 31 |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
£’000 |
£’000 |
£’000 |
£’000 |
|||||
REVENUE |
138,248 |
97,542 |
71,834 |
50,011 |
||||
Cost of sales |
||||||||
Direct cost of sales |
(83,026) |
(60,321) |
(42,668) |
(30,904) |
||||
Allocated cost of sales |
(7,305 |
) |
(6,046 |
) |
(3,737 |
) |
(3,099 |
) |
Total cost of sales |
(90,331 |
) |
(66,367 |
) |
(46,405 |
) |
(34,003 |
) |
GROSS PROFIT |
47,917 |
31,175 |
25,429 |
16,008 |
||||
Selling, general and administrative expenses |
(31,008 |
) |
(18,050 |
) |
(16,345 |
) |
(9,832 |
) |
OPERATING PROFIT |
16,909 |
13,125 |
9,084 |
6,176 |
||||
Net finance (expense) / income |
(4,860 |
) |
(660 |
) |
331 |
(153 |
) |
|
PROFIT BEFORE TAX |
12,049 |
12,465 |
9,415 |
6,023 |
||||
Tax on profit on ordinary activities |
(2,584) |
(2,607) |
(1,998) |
(1,250) |
||||
PROFIT FOR THE PERIOD AND PROFIT ATTRIBUTABLE TO OWNERS OF THE PARENT |
9,465 |
9,858 |
7,417 |
4,773 |
||||
Other comprehensive income |
||||||||
Items that may be reclassified subsequently to profit or loss: |
||||||||
Exchange differences on translating foreign operations |
662 |
255 |
930 |
234 |
||||
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ATTRIBUTABLE TO OWNERS OF THE PARENT |
10,127 |
10,113 |
8,347 |
5,007 |
||||
EARNINGS PER SHARE: |
||||||||
Weighted average number of shares outstanding - Basic |
48,859,382 |
45,100,165 |
49,454,195 |
45,100,165 |
||||
Weighted average number of shares outstanding - Diluted |
54,454,333 |
49,436,677 |
54,892,513 |
49,596,219 |
||||
Basic EPS |
0.19 |
0.22 |
0.15 |
0.11 |
||||
Diluted EPS |
0.17 |
0.20 |
0.14 |
0.10 |
||||
7
|
Q2 FY2019
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
December 31, 2018 |
June 30, 2018 |
December 31, 2017 |
||||
£’000 |
£’000 |
£’000 |
||||
ASSETS - NON-CURRENT |
||||||
Goodwill |
42,447 |
41,062 |
40,517 |
|||
Intangible assets |
30,303 |
30,787 |
31,356 |
|||
Property, plant and equipment |
9,989 |
8,584 |
8,716 |
|||
Deferred tax assets |
2,519 |
2,488 |
919 |
|||
TOTAL |
85,258 |
82,921 |
81,508 |
|||
ASSETS - CURRENT |
||||||
Inventories |
— |
16 |
14 |
|||
Trade and other receivables |
63,766 |
52,352 |
49,349 |
|||
Corporation tax receivable |
546 |
677 |
— |
|||
Cash and cash equivalents |
51,044 |
15,048 |
25,066 |
|||
TOTAL |
115,356 |
68,093 |
74,429 |
|||
TOTAL ASSETS |
200,614 |
151,014 |
155,937 |
|||
LIABILITIES - CURRENT |
||||||
Borrowings |
39 |
19,744 |
38,917 |
|||
Trade and other payables |
41,892 |
40,243 |
28,522 |
|||
Corporation tax payable |
1,270 |
1,488 |
741 |
|||
Contingent consideration |
1,244 |
5,259 |
5,141 |
|||
Deferred consideration |
4,691 |
4,401 |
11,993 |
|||
TOTAL |
49,136 |
71,135 |
85,314 |
|||
LIABILITIES - NON CURRENT |
||||||
Borrowings |
3 |
20 |
45 |
|||
Contingent consideration |
— |
7,251 |
6,961 |
|||
Deferred consideration |
— |
— |
1,235 |
|||
Deferred tax liabilities |
2,601 |
2,832 |
2,692 |
|||
Other liabilities |
284 |
277 |
267 |
|||
TOTAL |
2,888 |
10,380 |
11,200 |
|||
EQUITY |
||||||
Share capital |
1,061 |
996 |
996 |
|||
Share premium |
48,614 |
2,678 |
2,678 |
|||
Merger relief reserve |
4,430 |
4,430 |
4,430 |
|||
Retained earnings |
73,956 |
59,260 |
48,519 |
|||
Other reserves |
22,804 |
4,410 |
5,075 |
|||
Investment in own shares |
(2,275 |
) |
(2,275 |
) |
(2,275 |
) |
TOTAL |
148,590 |
69,499 |
59,423 |
|||
TOTAL LIABILITIES AND EQUITY |
200,614 |
151,014 |
155,937 |
|||
8
|
Q2 FY2019
|
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
Six Months Ended December 31 |
Three Months Ended December 31 |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
£’000 |
£’000 |
£’000 |
£’000 |
|||||
OPERATING ACTIVITIES |
||||||||
Profit for the period |
9,465 |
9,858 |
7,417 |
4,773 |
||||
Income tax charge |
2,584 |
2,607 |
1,998 |
1,250 |
||||
Non-cash adjustments |
13,305 |
2,672 |
4,808 |
1,057 |
||||
Tax paid |
(2,911 |
) |
(2,274 |
) |
(1,419 |
) |
(963 |
) |
UK research and development credit received |
— |
1,854 |
— |
917 |
||||
Net changes in working capital |
(10,778 |
) |
(2,289 |
) |
(3,190 |
) |
1,544 |
|
Net cash from operating activities |
11,665 |
12,428 |
9,614 |
8,578 |
||||
INVESTING ACTIVITIES |
||||||||
Purchase of non-current assets (tangibles and intangibles) |
(3,964 |
) |
(2,767 |
) |
(2,070 |
) |
(1,137 |
) |
Proceeds/(Loss) from disposal of non-current assets |
25 |
— |
25 |
— |
||||
Acquisition of business / subsidiaries (net of cash acquired) |
— |
(17,392 |
) |
— |
(17,392 |
) |
||
Interest received |
126 |
23 |
52 |
19 |
||||
Net cash used in investing activities |
(3,813 |
) |
(20,136 |
) |
(1,993 |
) |
(18,510 |
) |
FINANCING ACTIVITIES |
||||||||
Proceeds from borrowings |
3,500 |
22,979 |
3,500 |
22,971 |
||||
Repayment of borrowings |
(23,526 |
) |
(13,643 |
) |
(3,511 |
) |
(4,620 |
) |
Interest Paid |
(222 |
) |
(203 |
) |
(74 |
) |
(127 |
) |
Grant received |
1,784 |
— |
1,679 |
— |
||||
Net proceeds from initial public offering |
44,828 |
— |
— |
— |
||||
Net cash from financing activities |
26,364 |
9,133 |
1,594 |
18,224 |
||||
Net change in cash and cash equivalents |
34,216 |
1,425 |
9,215 |
8,292 |
||||
Cash and cash equivalents at the beginning of the period |
15,048 |
23,571 |
41,765 |
16,634 |
||||
Exchange differences on cash and cash equivalents |
1,780 |
70 |
64 |
140 |
||||
Cash and cash equivalents at the end of the period |
51,044 |
25,066 |
51,044 |
25,066 |
||||
9
|
Q2 FY2019
|
|
RECONCILIATION OF ADJUSTED FINANCIAL MEASURES TO COMPARABLE IFRS FINANCIAL MEASURES
RECONCILIATION OF REVENUE GROWTH AT CONSTANT CURRENCY TO REVENUE GROWTH AS REPORTED UNDER IFRS:
Six Months ended December 31 |
Three Months ended December 31 |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
REVENUE GROWTH AT CONSTANT CURRENCY |
41.1 |
% |
31.7 |
% |
42.4 |
% |
29.0 |
% |
Foreign exchange rates impact |
0.6 |
% |
1.2 |
% |
1.2 |
% |
(0.5 |
%) |
REVENUE GROWTH AS REPORTED UNDER IFRS |
41.7 |
% |
32.9 |
% |
43.6 |
% |
28.5 |
% |
RECONCILIATION OF ADJUSTED PROFIT BEFORE TAX AND ADJUSTED PROFIT FOR THE PERIOD:
Six Months Ended December 31 |
Three Months Ended December 31 |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
£’000 |
£’000 |
£’000 |
£’000 |
|||||
PROFIT BEFORE TAX |
12,049 |
12,465 |
9,415 |
6,023 |
||||
Adjustments: |
||||||||
Share-based compensation expense |
5,010 |
720 |
3,125 |
354 |
||||
Amortisation of acquired intangible assets |
1,752 |
960 |
873 |
479 |
||||
Foreign currency exchange (gains) losses, net |
(1,141 |
) |
481 |
(436 |
) |
44 |
||
Initial public offering expenses incurred |
1,055 |
685 |
79 |
604 |
||||
Sarbanes-Oxley compliance readiness expenses incurred |
698 |
— |
504 |
— |
||||
Fair value movement of contingent consideration |
5,805 |
— |
— |
— |
||||
Total adjustments |
13,179 |
2,846 |
4,145 |
1,481 |
||||
ADJUSTED PROFIT BEFORE TAX |
25,228 |
15,311 |
13,560 |
7,504 |
||||
PROFIT FOR THE PERIOD |
9,465 |
9,858 |
7,417 |
4,773 |
||||
Adjustments: |
||||||||
Adjustments to profit before tax |
13,179 |
2,846 |
4,145 |
1,481 |
||||
Tax impact of adjustments |
(2,349 |
) |
(386 |
) |
(666 |
) |
(180 |
) |
ADJUSTED PROFIT FOR THE PERIOD |
20,295 |
12,318 |
10,896 |
6,074 |
||||
Diluted EPS (£) |
0.17 |
0.20 |
0.14 |
0.10 |
||||
Adjusted diluted EPS (£) |
0.37 |
0.25 |
0.20 |
0.12 |
||||
10
|
Q2 FY2019
|
|
RECONCILIATION OF NET CASH FROM OPERATING ACTIVITIES TO FREE CASH FLOW
Six Months Ended December 31 |
Three Months Ended December 31 |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
£’000 |
£’000 |
£’000 |
£’000 |
|||||
Net cash from operating activities |
11,665 |
12,428 |
9,614 |
8,578 |
||||
Adjustments: |
||||||||
Grant received |
1,784 |
— |
1,679 |
— |
||||
Net purchases of non-current assets (tangible and intangible) |
(3,939 |
) |
(2,767 |
) |
(2,045 |
) |
(1,137 |
) |
Free cash flow |
9,510 |
9,661 |
9,248 |
7,441 |
||||
11
|
Q2 FY2019
|
|
SUPPLEMENTARY INFORMATION
SHARE-BASED COMPENSATION EXPENSE
Six Months Ended December 31 |
Three Months Ended December 31 |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
Direct cost of sales |
1,939 |
482 |
1,191 |
237 |
||||
Selling, general and administrative expenses |
3,071 |
238 |
1,934 |
117 |
||||
Total |
5,010 |
720 |
3,125 |
354 |
||||
EMPLOYEES, TOP 10 CUSTOMERS and REVENUE SPLIT
Six Months Ended December 31 |
Six Months Ended December 31 |
Three Months Ended December 31 |
||||||
2018 |
2017 |
2018 |
2017 |
|||||
Closing number of total employees |
5,389 |
4,580 |
5,389 |
4,580 |
||||
Average operational employees |
4,726 |
3,621 |
4,845 |
3,684 |
||||
Top 10 customers % |
38 |
% |
45 |
% |
38 |
% |
45 |
% |
Number of clients with > £1m of revenue (rolling 12 months) |
60 |
42 |
60 |
42 |
||||
Geographic split of revenue % |
||||||||
North America |
27 |
% |
15 |
% |
27 |
% |
15 |
% |
Europe |
28 |
% |
37 |
% |
28 |
% |
37 |
% |
UK |
45 |
% |
48 |
% |
45 |
% |
48 |
% |
Industry vertical split of revenue % |
||||||||
Payments and Financial Services |
53 |
% |
61 |
% |
53 |
% |
62 |
% |
TMT |
27 |
% |
27 |
% |
27 |
% |
26 |
% |
Other |
20 |
% |
12 |
% |
20 |
% |
12 |
% |
12
|
Q2 FY2019
|
|
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME – TRANSLATED INTO US$
Six Months Ended December 31 |
Three Months Ended December 31 |
|||||||
2018 |
2017 |
2018 |
2017 |
|||||
US$’0001
|
US$’0002
|
US$’0003
|
US$’0004
|
|||||
REVENUE |
179,004 |
128,609 |
92,429 |
66,395 |
||||
Cost of sales |
||||||||
Direct cost of sales |
(107,502) |
(79,533) |
(54,901) |
(41,028) |
||||
Allocated cost of sales |
(9,459 |
) |
(7,972 |
) |
(4,808 |
) |
(4,114 |
) |
Total cost of sales |
(116,961 |
) |
(87,505 |
) |
(59,709 |
) |
(45,142 |
) |
GROSS PROFIT |
62,043 |
41,104 |
32,720 |
21,253 |
||||
Selling, general and administrative expenses |
(40,149 |
) |
(23,799 |
) |
(21,031 |
) |
(13,053 |
) |
OPERATING PROFIT |
21,894 |
17,305 |
11,689 |
8,200 |
||||
Net Finance (expense) / income |
(6,293 |
) |
(870 |
) |
426 |
(203 |
) |
|
PROFIT BEFORE TAX |
15,601 |
16,435 |
12,115 |
7,997 |
||||
Tax on profit on ordinary activities |
(3,346) |
(3,437) |
(2,571) |
(1,660) |
||||
PROFIT FOR THE PERIOD AND PROFIT ATTRIBUTABLE TO OWNERS OF THE PARENT |
12,255 |
12,998 |
9,544 |
6,337 |
||||
Other comprehensive income |
||||||||
Items that may be reclassified subsequently to profit or loss: |
||||||||
Exchange differences on translating foreign operations |
857 |
336 |
1,197 |
311 |
||||
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ATTRIBUTABLE TO OWNERS OF THE PARENT |
13,112 |
13,334 |
10,741 |
6,648 |
||||
EARNINGS PER SHARE: |
||||||||
Weighted average number of shares outstanding |
48,859,382 |
45,100,165 |
49,454,195 |
45,100,165 |
||||
Weighted average number of shares outstanding - Diluted |
54,454,333 |
49,436,677 |
54,892,513 |
49,596,219 |
||||
Basic EPS |
0.25 |
0.29 |
0.19 |
0.14 |
||||
Diluted EPS |
0.23 |
0.26 |
0.17 |
0.13 |
||||
1Translated solely for convenience into US dollars at the rate of £1.00=1.2948
2Translated solely for convenience into US dollars at the rate of £1.00=1.3185
3Translated solely for convenience into US dollars at the rate of £1.00=$1.2867.
4Translated solely for convenience into US dollars at the rate of £1.00=$1.3276.
13