Form: 6-K

Current report of foreign issuer pursuant to Rules 13a-16 and 15d-16 Amendments

May 21, 2019


image0.gif
 
Q3 FY2019  


ENDAVA ANNOUNCES THIRD QUARTER FISCAL YEAR 2019 RESULTS

Q3 FY2019
24.7% Year on Year Revenue Growth to £73.1 million
23.2% Revenue Growth at Constant Currency
IFRS diluted EPS £0.11 compared to £0.08 in the prior year comparative period
Adjusted diluted EPS £0.19 compared to £0.13 in the prior year comparative period

London, U.K. – Endava plc (NYSE: DAVA) ("Endava" or the "Company") a global provider of digital transformation, agile development and intelligent automation services, today announced results for the three months ended March 31, 2019, the third quarter of its 2019 fiscal year ("Q3 FY2019").

"Endava continues to deliver strong results and I am pleased with our performance. Our revenue for Q3 FY2019 was £73.1 million, an impressive increase of 24.7% Year on Year on a reported basis from £58.6 million in the same quarter in the prior year. We continue to expand in all of our geographies and industry verticals." said John Cotterell, Endava’s CEO.


FINANCIAL HIGHLIGHTS:

Revenue for Q3 FY2019 was £73.1 million, an increase of 24.7% compared to £58.6 million in the same period in the prior year.
Revenue growth rate at constant currency (a non-IFRS measure) was 23.2% for Q3 FY2019 compared to 39.6% in the same period in the prior year.
Profit before tax for Q3 FY2019 was £7.6 million compared to £5.5 million in the same period in the prior year, or 10.4% of revenue compared to 9.4% in the same period in the prior year.
Adjusted profit before tax (a non-IFRS measure) for Q3 FY2019 was £13.2 million compared to £8.5 million in the same period in the prior year, or 18.1% of revenue compared to 14.5% in the same period in the prior year.
Profit for the period was £6.3 million in Q3 FY2019, resulting in a diluted EPS of £0.11, compared to profit for the period of £4.2 million and diluted EPS of £0.08 in the same period in the prior year.

1



image0.gif
 
Q3 FY2019  


Adjusted profit for the period (a non-IFRS measure) was £10.6 million in Q3 FY2019, resulting in adjusted diluted EPS (a non-IFRS measure) of £0.19 compared to adjusted profit for the period of £6.9 million and adjusted diluted EPS of £0.13 in the same period in the prior year.
Net cash from operating activities was £12.6 million in Q3 FY2019 compared to £7.9 million in the same period in the prior year.
Free cash flow (a non-IFRS measure) was £11.4 million in Q3 FY2019 compared to £7.2 million in the same period in the prior year.
At March 31, 2019, Endava had cash and cash equivalents of £59.3 million, compared to £15.0 million at June 30, 2018. Net cash at March 31, 2019 was £59.3 million compared to net borrowing of £4.7 million at June 30, 2018.

OTHER METRICS:

Headcount reached 5,573 at March 31, 2019, with 5,012 average operational employees in Q3 FY2019, compared to a headcount of 4,700 at March 31, 2018 and 4,246 average operational employees in the third quarter of the prior year.
Number of clients with over £1 million in spend grew to 67 on a rolling twelve months basis at March 31, 2019 compared to 42 at March 31, 2018.
Top 10 clients accounted for 40% of revenue in Q3 FY2019, unchanged from the same period in the prior year.
By geographic region, 27% of revenue was generated in North America, 27% was generated in Europe and 46% was generated in the United Kingdom in Q3 FY2019. This compares to 25% in North America, 31% in Europe and 44% in the United Kingdom in the same period in the prior year.
By industry vertical, 53% of revenue was generated from Payments and Financial Services, 28% from TMT and 19% from Other. This compares to 54% Payments and Financial Services, 29% TMT and 17% Other in the same period in the prior year.

2



image0.gif
 
Q3 FY2019  


OUTLOOK:

For Q4 FY2019:
We expect revenues will be in the range £75m to £76m, representing constant currency growth of between 21% and 22%. We expect adjusted diluted EPS to be in the range of £0.17 to £0.18 per share.

Full Fiscal Year 2019:
We expect revenues will be in the range £286m to £287m, representing constant currency growth of 31%. We expect adjusted diluted EPS to be in the range of £0.73 to £0.74 per share.

Endava is not able, at this time, to provide an outlook for IFRS diluted EPS for Q4 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 and 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, May 21, 2019, to review its Q3 FY2019 results. To participate in Endava’s Q3 FY19 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 4226669.
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, June 7, 2019.

3



image0.gif
 
Q3 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 and Financial Services, TMT, Consumer Products, Retail, Logistics and Healthcare. Endava had 5,573 employees as of March 31, 2019 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, Consolidated Balance Sheets and Consolidated Statements of Cash Flow 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 profit before tax, adjusted profit for the period, adjusted diluted EPS 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 March 31, 2018 were used to convert revenue for the fiscal quarter ended March 31, 2019 and the revenue for the comparable prior period.
                                                                    
Adjusted profit before tax is defined as the Company’s profit before tax adjusted to exclude
the impact of share-based compensation expense, amortisation of acquired intangible assets, realized and unrealized foreign currency exchange gains and losses, initial public offering expenses incurred, Sarbanes-Oxley compliance readiness expenses, fair value movement of contingent consideration, secondary offering expenses incurred and stamp duty on transfer of shares (all of which are non-cash other than realized foreign currency exchange gains and losses, initial public offering expenses, Sarbanes-Oxley compliance readiness expenses,

4



image0.gif
 
Q3 FY2019  


secondary offering expenses incurred and stamp duty on transfer of shares). Adjusted PBT margin is adjusted profit before tax as a percentage of total revenue.

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, initial public offering expenses incurred, Sarbanes-Oxley compliance readiness expenses, fair value movement of contingent consideration, secondary offering expenses incurred and stamp duty on transfer of shares (all of which are non-cash other than realized foreign currency exchange gains and losses, initial public offering expenses, Sarbanes-Oxley compliance readiness expenses, secondary offering expenses incurred and stamp duty on transfer of shares) together with the tax impact of these adjustments.

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, initial public offering expenses incurred, Sarbanes-Oxley compliance readiness expenses, fair value movement of contingent consideration, secondary offering expenses incurred and stamp duty on transfer of shares (all of which are non-cash other than realized foreign currency exchange gains and losses, initial public offering expenses, Sarbanes-Oxley compliance readiness expenses, secondary offering expenses incurred and stamp duty on transfer of shares), divided by weighted average number of shares outstanding - diluted.

Free cash flow is the Company’s net cash from/(used in) operating activities, plus grants received, less net purchases of non-current assets (tangible and intangible).

In order for Endava’s investors to be better able to compare its current period 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. Management also 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

5



image0.gif
 
Q3 FY2019  


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.

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 the use of terms and phrases such as “believe,” “expect,” "outlook," 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 fourth 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 and the final prospectus relating to our recent public offering filed with the Securities and Exchange Commission pursuant to Rule 424(b)(4) on April 18, 2019.

6



image0.gif
 
Q3 FY2019  


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
Investors@endava.com

7



image0.gif
 
Q3 FY2019  


CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
 
Nine Months Ended March 31
Three Months Ended March 31
 
2019
2018
2019
2018
 
£’000
£’000
£’000
£’000
REVENUE
211,312

156,140

73,064

58,598

Cost of sales
 
 
 
 
Direct cost of sales
(127,356)

(96,104)

(44,330)

(35,783)

Allocated cost of sales
(11,050
)
(9,281
)
(3,745
)
(3,235
)
Total cost of sales
(138,406
)
(105,385
)
(48,075
)
(39,018
)
GROSS PROFIT
72,906

50,755

24,989

19,580

Selling, general and administrative expenses
(48,609
)
(31,755
)
(17,601
)
(13,705
)
OPERATING PROFIT
24,297

19,000

7,388

5,875

Net finance (expense) / income
(4,644
)
(1,030
)
216

(370
)
PROFIT BEFORE TAX
19,653

17,970

7,604

5,505

Tax on profit on ordinary activities
(3,874)

(3,893)

(1,290)

(1,286)

PROFIT FOR THE PERIOD AND PROFIT ATTRIBUTABLE TO OWNERS OF THE PARENT
15,779

14,077

6,314

4,219

Other comprehensive income
 
 
 
 
Items that may be reclassified subsequently to profit or loss:
 
 
 
 
Exchange differences on translating foreign operations
(2,365)

(1,108)

(3,027)

(1,363)

TOTAL COMPREHENSIVE INCOME FOR THE PERIOD ATTRIBUTABLE TO OWNERS OF THE PARENT
13,414

12,969

3,287

2,856

 
 
 
 
 
EARNINGS PER SHARE:
 
 
 
 
Weighted average number of shares outstanding - Basic
49,072,773

45,100,165

49,500,875

45,100,165

Weighted average number of shares outstanding - Diluted
54,648,204

50,050,447

54,912,822

51,142,347

Basic EPS (£)
0.32

0.31

0.13

0.09

Diluted EPS (£)
0.29

0.28

0.11

0.08
















8



image0.gif
 
Q3 FY2019  


CONDENSED CONSOLIDATED BALANCE SHEETS
 
March 31, 2019
June 30, 2018
March 31, 2018
 
£’000
£’000
£’000
 
 
 
 
ASSETS - NON-CURRENT
 
 
 
Goodwill
41,197

41,062

39,267

Intangible assets
28,800

30,787

30,051

Property, plant and equipment
9,359

8,584

8,350

Deferred tax assets
4,731

2,488

926

TOTAL
84,087

82,921

78,594

ASSETS - CURRENT
 
 
 
Inventories

16

57

Trade and other receivables
63,041

52,352

50,190

Corporation tax receivable
649

677


Cash and cash equivalents
59,339

15,048

9,462

TOTAL
123,029

68,093

59,709

TOTAL ASSETS
207,116

151,014

138,303

LIABILITIES - CURRENT
 
 
 
Borrowings
29

19,744

23,612

Trade and other payables
43,983

40,243

32,843

Corporation tax payable
2,045

1,488

644

Contingent consideration
1,211

5,259

4,947

Deferred consideration
1,516

4,401

2,851

Other liabilities
248



TOTAL
49,032

71,135

64,897

LIABILITIES - NON CURRENT
 
 
 
Borrowings
1

20

34

Contingent consideration

7,251

6,751

Deferred consideration


1,238

Deferred tax liabilities
2,380

2,832

2,621

Other liabilities
67

277

267

TOTAL
2,448

10,380

10,911

EQUITY
 
 
 
Share capital
1,085

996

996

Share premium
16,451

2,678

2,678

Merger relief reserve
4,430

4,430

4,430

Retained earnings
133,219

59,260

52,959

Other reserves
2,692

4,410

3,707

Investment in own shares
(2,241
)
(2,275
)
(2,275
)
TOTAL
155,636

69,499

62,495

TOTAL LIABILITIES AND EQUITY
207,116

151,014

138,303



9



image0.gif
 
Q3 FY2019  



CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

 
     Nine Months Ended March 31
  Three Months Ended March 31
 
2019
2018
2019
2018
 
£’000
£’000
£’000
£’000
OPERATING ACTIVITIES
 
 
 
 
Profit for the period
15,779

14,077

6,314

4,219

Income tax charge
3,874

3,893

1,290

1,286

Non-cash adjustments
18,270

4,453

4,965

1,781

Tax paid
(3,641
)
(3,688
)
(730
)
(1,414
)
UK research and development credit received
1,278

1,854

1,278


Net changes in working capital
(11,271
)
(215
)
(493
)
2,074

Net cash from operating activities
24,289

20,374

12,624

7,946

 
 
 
 
 
INVESTING ACTIVITIES
 
 
 
 
Purchase of non-current assets (tangibles and intangibles)
(5,153
)
(3,680
)
(1,189
)
(919
)
Proceeds from disposal of non-current assets
33

2

8

8

Acquisition of business / subsidiaries (net of cash acquired)
(3,142
)
(25,423
)
(3,142
)
(8,031
)
Interest received
286

30

160

7

Net cash used in investing activities
(7,976
)
(29,071
)
(4,163
)
(8,935
)
 
 
 
 
 
FINANCING ACTIVITIES
 
 
 
 
Proceeds from borrowings
3,500

22,979



Repayment of borrowings
(23,538
)
(28,094
)
(12
)
(14,451
)
Interest paid
(280
)
(413
)
(58
)
(210
)
Grant received
1,784

147


147

Net proceeds from initial public offering
44,828




Issue of shares
85


85


Net cash from financing activities
26,379

(5,381
)
15

(14,514
)
Net change in cash and cash equivalents
42,692

(14,078
)
8,476

(15,503
)
 
 
 
 
 
Cash and cash equivalents at the beginning of the period
15,048

23,571

51,044

25,066

Exchange differences on cash and cash equivalents
1,599

(31
)
(181
)
(101
)
Cash and cash equivalents at the end of the period
59,339

9,462

59,339

9,462



10



image0.gif
 
Q3 FY2019  


RECONCILIATION OF ADJUSTED FINANCIAL MEASURES TO COMPARABLE IFRS FINANCIAL MEASURES

RECONCILIATION OF REVENUE GROWTH RATE AT CONSTANT CURRENCY TO REVENUE GROWTH RATE AS REPORTED UNDER IFRS:

 
Nine Months ended March 31
Three Months ended March 31
 
2019
2018
2019
2018
REVENUE GROWTH RATE AT CONSTANT CURRENCY
34.4
%
34.6
 %
23.2
%
39.6
 %
Foreign exchange rates impact
0.9
%
(0.4
%)
1.5
%
(3.0
%)
REVENUE GROWTH RATE AS REPORTED UNDER IFRS
35.3
%
34.2
 %
24.7
%
36.6
 %

RECONCILIATION OF ADJUSTED PROFIT BEFORE TAX AND ADJUSTED PROFIT FOR THE PERIOD:

 
Nine Months Ended March 31
Three Months Ended Mar 31
 
2019
2018
2019
2018
 
£’000
£’000
£’000
£’000
 
 
 
 
 
PROFIT BEFORE TAX
19,653

17,970

7,604

5,505

Adjustments:
 
 
 
 
Share-based compensation expense
8,690

1,026

3,680

306

Amortisation of acquired intangible assets
2,609

1,804

857

844

Foreign currency exchange (gains) losses, net
(1,262
)
545

(121
)
64

Initial public offering expenses incurred
1,055

2,472


1,787

Sarbanes-Oxley compliance readiness expenses incurred
1,227


529


Fair value movement of contingent consideration
5,805




Secondary offering expenses incurred
306


306


Stamp duty on transfer of shares
385


385


Total adjustments
18,815

5,847

5,636

3,001

ADJUSTED PROFIT BEFORE TAX
38,468

23,817

13,240

8,506

 
 
 
 
 
PROFIT FOR THE PERIOD
15,779

14,077

6,314

4,219

Adjustments:
 
 
 
 
Adjustments to profit before tax
18,815

5,847

5,636

3,001

Tax impact of adjustments
(3,661
)
(745
)
(1,312
)
(359
)
ADJUSTED PROFIT FOR THE PERIOD
30,933

19,179

10,638

6,861

 
 
 
 
 
Diluted EPS (£)
0.29

0.28

0.11

0.08

Adjusted diluted EPS (£)
0.57

0.38

0.19

0.13





11



image0.gif
 
Q3 FY2019  



RECONCILIATION OF NET CASH FROM OPERATING ACTIVITIES TO FREE CASH FLOW

 
Nine Months Ended March 31
Three Months Ended March 31
 
2019
2018
2019
2018
 
£’000
£’000
£’000
£’000
 
 
 
 
 
Net cash from operating activities
24,289

20,374

12,624

7,946

Adjustments:
 
 
 
 
Grant received
1,784

147


147

Net purchases of non-current assets (tangible and intangible)
(5,120
)
(3,678
)
(1,181
)
(911
)
Free cash flow
20,953

16,843

11,443

7,182



12



image0.gif
 
Q3 FY2019  


SUPPLEMENTARY INFORMATION

SHARE-BASED COMPENSATION EXPENSE
 
Nine Months Ended March 31
Three Months Ended March 31
 
2019
2018
2019
2018
 
£’000
£’000
£’000
£’000
 
 
 
 
 
Direct cost of sales
3,587

686

1,648

205

Selling, general and administrative expenses
5,103

340

2,032

101

Total
8,690

1,026

3,680

306


DEPRECIATION AND AMORTIZATION
 
Nine Months Ended March 31
Three Months Ended March 31
 
2019
2018
2019
2018
 
£’000
£’000
£’000
£’000
 
 
 
 
 
Direct cost of sales
2,870

2,371

1,011

821

Selling, general and administrative expenses
3,030

2,081

972

944

Total
5,900

4,452

1,983

1,765


EMPLOYEES, TOP 10 CUSTOMERS and REVENUE SPLIT
Six Months Ended December 31
Nine Months Ended March 31
Three Months Ended March 31
 
2019
2018
2019
2018
 
 
 
 
 
Closing number of total employees
5,573

4,700

5,573

4,700

Average operational employees
4,821

3,829

5,012

4,246

 
 
 
 
 
Top 10 customers %
36
%
43
%
40
%
40
%
Number of clients with > £1m of revenue
(rolling 12 months)
67

42

67

42

 
 
 
 
 
Geographic split of revenue %
 
 
 
 
North America
27
%
19
%
27
%
25
%
Europe
28
%
35
%
27
%
31
%
UK
45
%
46
%
46
%
44
%
Industry vertical split of revenue %
 
 
 
 
Payments and Financial Services
53
%
58
%
53
%
54
%
TMT
27
%
28
%
28
%
29
%
Other
20
%
14
%
19
%
17
%


13