26 September 2024
Aurrigo
International plc
("Aurrigo", "the Group" or the "Company")
Interim
results for the six months to 30 June 2024
Strong
growth in Autonomous solutions and enhanced margin
performance
Aurrigo International plc (AIM:
AURR, the "Company" or "Aurrigo"), a leading international provider
of smart airside solutions and automotive products, reports its
interim results for the six months to 30 June 2024 ("H1
24").
Financial highlights
·
|
Revenue increased in line with
expectations by 26% to £3.9m (H1 23: £3.1m), comprising:
|
|
o
|
160% increase in Autonomous division
to £0.8m (H1 23: £0.3m)
|
|
o
|
11% increase in Automotive division
to £3.1m (H1 23: £2.8m)
|
·
|
Gross profit increased 100% to £1.4m
(H1 23: £0.7m)
|
·
|
Significantly improved gross margin
of 35% (H1 23: 22.3%), reflecting an increase in Autonomous sales
and improved Automotive product mix
|
·
|
Adjusted EBITDA loss reduced to
£1.2m (H1 23 loss: £1.6m)
|
·
|
Cash of £1.8m at period end (30 June
2023: £2.8m)
|
Operational highlights
·
|
Significant expansion of Autonomous
division, with H1 revenue higher than total prior full year
period
|
|
o
|
Accelerated uptake of airside
solutions with five direct airport engagements (H1 23: 1
customer), eight contracts for our
proprietary Auto-Sim® product, one cargo handler agreement and
three strategic partnerships, which together provide a network of
over 460 airports:
|
|
o
|
Pipeline of inbound interest has
grown substantially in the period, alongside initial revenues from
customers using Auto-Sim® technology
|
|
o
|
Enhanced Autonomous solution
following vehicle functionality advancements, driving increased
interest from new customers
|
|
o
|
Operational readiness to scale
including increased teams at international airports, bringing total
Group headcount to over 100
|
·
|
Double-digit growth in Automotive
division, with good order intake from longstanding
customers
|
Post-period end and outlook
·
|
Two vehicles delivered under the
Changi Phase 2b contract post period end following vehicle
enhancement works as previously announced. A further two vehicles will then be completed and shipped to
achieve the four vehicle fleet. All-weather
testing under fleet operations is scheduled in early H1 2025 using
Aurrigo's Auto-Connect® management platform, and thus these revenue
contract milestones are now expected to fall in H1 FY
2025.
|
·
|
Autonomous full year revenues
expected to be c.£3m (representing c.450% increase on FY
2023)
|
·
|
Automotive orderbook provides robust
underlying revenue and cash flow visibility, with full year
revenues expected to be broadly in line with Board
expectations.
|
·
|
Group overhead costs are being
managed and tracking better than budget, thus resulting in improved
margins and with EBITDA for the full year expected to be broadly in
line with the Board's expectations.
|
David Keene, CEO of Aurrigo,
commented: "We are pleased to report a period of strong
growth as we scale our technology, teams and customer engagements.
The growth in our Autonomous division reflects
the steady
scale-up of the Group's smart airside solutions in key airport hubs
around the world, which is driving increased across our target
aviation market and a growing pipeline.
During the period, we have expanded our international teams,
enhanced our hardware and software offering, and advanced our
engagement with key strategic partners, providing a robust
foundation for growth. We enter the second half with good momentum,
improving margins and a clear pipeline of deliverables, giving us
confidence in our growth opportunity to deliver the airport of the
future."
The information contained within this announcement is deemed
to constitute inside information as stipulated under the Market
Abuse Regulations (EU) No. 596/2014. Upon the publication of this
announcement, this inside information is now considered to be in
the public domain.
Contacts:
Aurrigo International plc
David Keene, Chief Executive
Officer
Ian Grubb, Chief Financial
Officer
|
+44
(0)2476 635818
|
Canaccord Genuity (Nominated Adviser and Sole
Broker)
Adam James
Harry Pardoe
|
+44 (0)20
7523 8000
|
Alma Strategic Communications
Hilary Buchanan
Caroline Forde
Will Ellis Hancock
|
+44(0)20
3405 0205
|
Cucumber PR
Russ Cockburn
|
+44 (0)78
1260 0271
|
Notes to Editors:
Aurrigo International plc is an
international designer and developer of fully integrated smart
airside solutions for the aviation industry, including automated
vehicles, systems and software.
The Group's proprietary,
award-winning autonomous technology and secure management system is
supporting some of the world's leading airports. Customers choose
to partner with Aurrigo to transform their baggage and cargo
handling operations, improving safety, operational efficiencies and
meeting sustainability targets, while navigating growing passenger
volumes, rising costs and increasing labour shortages.
Headquartered in Coventry, UK with
offices in Singapore, Cincinnati and Ottawa, the Group has a 30+
year heritage designing and supplying automotive vehicle
manufacturers with highly advanced, innovative
product and system solutions. For more
information, please visit the Group's website at
www.aurrigo.com.
OPERATIONAL REVIEW
Introduction
We are pleased to report a period of
strong progress, in line with our vision to be the leading provider
of smart solutions for the aviation and automotive industries that
deliver a sustainable future. The Group has delivered a period of
robust double-digit growth, accelerated its market penetration
through new customers and partnerships, and continued to progress
existing aviation contracts from proof-of-concept through to staged
deployment.
This progress has resulted in the
Group's Autonomous division growing by 160% to £0.8m, reflecting
the steady scale-up of the Group's smart airside solutions in key
airport hubs around the world. From an operations standpoint, the
Group surpassed a strategic milestone by having its technology and
vehicles in deployment across multiple customer sites
simultaneously, with operational teams on the ground in 3
continents. This is driving growing market awareness as the Group's
blueprint for unlocking significant ROI through modernising airport
operations is increasingly demonstrated with existing customers.
Coupled with growing industry pressure for airports to implement
autonomous technology, the pipeline of inbound interest has grown
substantially, along with demand for initial engagements using the
Group's Auto-Sim® simulation technology.
We continue to make solid progress
with Changi and we are working closely as the work stipulated in
our Phase 2b contract (stage 4 of the sales process) is ongoing.
Following implementation of vehicle design upgrades as previously
disclosed, the first two vehicles were delivered at the start of
September 2024. The remaining two vehicles will then be completed
and shipped to achieve the four vehicle fleet and all-weather
testing under fleet operations is scheduled in early H1 2025 using
Aurrigo's Auto-Connect® management platform. Whilst this will
result in these revenue contract milestones
to now fall into H1 FY25, we look forward
to being able to demonstrate the results of the next stage of the
contract, which will see full fleet operations using the
Auto-Connect® platform across the airport.
Along with continued progress across
the Group's other strategic partnerships, learnings from initial
contract deployments have led to further refinement of pricing for
new engagements, with all aviation contracts now comprising an
upfront cash component.
With the heavy lifting of product
development and production achieved, and the Group's technology and
systems now successfully through trials in global airport
operations, the Group is entering a period of deployment and
implementation. With six vehicles now in operation we have 34
airports and 18 airlines in Stage 1 of our sales cycle, with a
further eight customers using Auto-Sim® (stage 2 of our sales
cycle). This visibility, together with the growing reputation of
our solutions across our target Aviation customer base, gives us
confidence as we look ahead.
The Group's Automotive division
continues to deliver strong cash flows and good revenue visibility.
The division grew 11% in the period to £3.1m, generating £1.0m
gross profit (H1 23: £2.8m and £0.7m respectively). Post-period end
we were pleased to announce a c.£1.5m contract win with an existing
global automotive manufacturing customer following a competitive
tender process. The Automotive division's market leading reputation
and strong customer relationships underpins its ability to win
contracts with both new and existing customers, underpinning its
long-term growth prospects. The pipeline remains strong and
the Board continues to see good organic and selectively acquisitive
growth opportunities.
The Board continues to focus on
efficiently managing costs and optimising its manufacturing
operations. Adjusted EBITDA loss narrowed to £1.2m (H1 23 loss: £1.6m). The cash
balance of £1.8m at period end
leaves the Group sufficiently capitalised for its
current needs and the Board continues to explore non-dilutive
funding for projects, including grant funding.
Business Review
Aurrigo is an international designer
and developer of fully integrated smart airside solutions for the
aviation industry, including automated vehicles, systems and
software. The Group supports some of the world's leading airports,
helping them to become more scalable whilst improving safety,
operational efficiencies, passenger experience and
sustainability.
The Group achieves this through a
combination of highly-engineered hardware and proprietary software
which works together to help aviation customers transform baggage
and cargo handling operations. The Group's end-to-end
transformation solution principally comprises:
Hardware:
·
|
Auto-DollyTug®: fully automated
autonomous baggage handling
vehicles
|
Software:
·
|
Autonomous Driving Software stack
(ADS): in-house software for Auto-DollyTug®
|
·
|
Auto-Sim®: purpose-built Airport
Simulation and 3D visualisation software tool
|
·
|
Auto-Connect®: cyber-secure and resilient vehicle
fleet SaaS management platform
|
The Group's solutions have been
designed from the ground-up and in collaboration with customers to
meet the specific needs of the aviation industry, including
improved aircraft turnaround, an important KPI.
This ground-up approach means
Artificial Intelligence (AI) and Automation Technology are at the
heart of each of our products, with each technology being harnessed
to maximise effectiveness and results in the airside environment.
As an example, our vehicles use AI to enable the processing of data
coming from the in-built camera and lidar sensors which helps to
understand the scene it is looking at and moving
through.
Airports are facing mounting
pressure to transform decades old diesel-powered ground handling
equipment to meet growing demand from environmental pressures and
increasing passenger volumes, whilst navigating rising costs,
limiting risk exposure and tackling labour shortages.[1] We believe our technologies
offer a compelling investment case for airports. Based on Company
modelling, our autonomous solutions, once fully implemented,
illustratively provide customers with an estimated return on
investment in under three years for a typical 40m+ passenger
terminal. This is in addition to increased efficiency and an
estimated c.72% reduction in tug carbon emissions, which are all
tangible benefits that our solutions bring to airside
operations.
The accelerating speed of
change and adoption within the industry is
demonstrated by a growing number of industry participants coming
together to address these industry challenges, such as the FTE
Baggage Innovation Working Group comprising leading aviation groups
with the objective of "developing
new techniques, technologies, and business models to deliver
tangible change in the baggage sector."[2]
The Group also provides innovative
engineering support, product solutions and services to global Tier
1 vehicle manufacturers, including Aston Martin, Bentley, Jaguar
and Land Rover, through its Automotive division. The Group's strong
heritage of automotive expertise, track record of innovation and
R&D and experience in supply chain management and specialised
products commercialisation continues to provide a robust business
platform underpinning the Group's growth strategy.
Growth Strategy
Aviation customer
growth
The Group has successfully grown its
strategic partner engagement from one customer at H1 23 to five
direct airport engagements, eight contracts on our proprietary
Auto-Sim® product, one cargo handler agreement, and three strategic
partnerships, which together provide a network of over 460 airports
and a substantial, qualified total addressable revenue opportunity
of over £2bn.
The pipeline for new engagements
continues to grow following a significant increase in inbound
enquiries. The Group continues to assess and prioritise key
relationships through early consultancy engagements using the
Group's Auto-SIM® technology, a foundational step before
progressing to Auto-DollyTug® trials. The success and
well-publicised demonstrations to date with existing customers is
working to streamline this exploratory phase with newer customers
and should result in increased speed of implementation and
progression through future staged deployments.
Fundamentally, we are an ambitious
company, and we look forward to the continued growth of our
Autonomous division as customers opt to take more of our products
in the Aviation space. We believe our products are primed to
disrupt an industry where our solutions are capable of resolving
some of its largest challenges. It is this confidence that
underpins our target of material annual growth in Autonomous
revenues over the next 3 - 4 years.
Accelerate customers through
staged deployments
The Group continues to make good
progress transitioning existing clients through its phased
deployment model, with these transitions shaping the pricing
structure for future profitable deployments. The Group has now
delivered vehicles to five airport customers, with expanded teams
on the ground at international customer locations, including the
first team in the US, and added personnel in Singapore, London and
utilised our central deployment team to support expanding
engagements such as at Schiphol. Progress with existing customers
includes:
·
|
Continued roll-out of multi-year
partnership agreement with Changi Airport Group (CAG). Two vehicles
delivered, and delivery of two additional Auto-DollyTug® vehicles
to complete the four vehicles required for automated baggage
handling fleet operations, using Auto-Connect®.
|
·
|
A contract for Auto-Sim® and
Auto-DollyTug® at a large UK Airport under the IAG agreement has
now delivered a single vehicle for trialling.
|
·
|
Following an agreement with
International Airlines Group (IAG), a contract for Auto-Sim® and
Auto-DollyTug® at Cincinnati / Northern Kentucky International
Airport (CVG) has now delivered a single vehicle for
trialling.
|
·
|
A full demonstration completed under
a contract with Stuttgart Airport and the Digital Testbed Cargo
Project (DTAC) Consortium to trial Auto-DollyTug® to transport
cargo from the terminal to the deck of the aircraft.
|
·
|
Following an agreement with Schiphol
Airport, a contract for Auto-Sim® and Auto-DollyTug® has now
delivered a vehicle for trialling.
|
The Group's core focus in the second
half is to continue to deliver existing single vehicle deployments
through to multiple fleet operations in 2025.
Optimising Automotive
business to grow sales
The Group's Automotive business
continues to benefit from longstanding customer relationships with
multi-year contracts providing robust revenue visibility and strong
cash flows. The division continued to see double-digit growth
following new customer wins and repeat business with existing
customers. The landscape of specialist suppliers remains highly
fragmented, providing good growth opportunities, both organically
and through selective acquisition, underpinned by Aurrigo's leading
reputation.
R&D
Following significant investment and
collaboration with strategic partners to date, the Group has
surpassed a number of key technology milestones to reach its
current market leading position. This includes the major
development and launch of the Group's next generation autonomous
airside solutions, the rollout of an
enhanced electrification Auto-SIM®
module that enables airports to plan and optimise
charging infrastructure programmes, and ongoing collaboration with
UPS to develop and deploy a larger capacity
cargo vehicle, Auto-Cargo®, at their East Midlands Airport hub, the
UK's second largest cargo terminal.
It is this cutting-edge innovation
that has resulted in the Group successfully securing a number of
R&D grants to date and the Group continues to explore future
grant applications where it fits the growth strategy to do
so.
Furthermore, the Company continues
to strengthen its patent portfolio and IP register to protect key
features and technology. As of September 2022, the Group's patented
software and hardware portfolio had a collective value of
£16m.
In addition to continued investment
in its established hardware and software products in line with its
development roadmap, the Group is now increasingly focused on cost
optimisation and value engineering to prepare for volume
deployments. As part of this, the Group is focused on developing
scale in the manufacturing facility in Coventry (UK) and also
investigating opportunities for additional outsourced capacity in
the USA, Europe and Asia.
Current Trading and Outlook
With partnerships secured with some
of the largest organisations in the aviation industry, the Group
continues to make solid progress, deploying and demonstrating its
smart aviation solutions in large, global airport environments. The
Group enters the second half with momentum and a clear focus on the
short-term objectives. These include the continued staged
deployments at its current four operational airports, including
readiness for stage 4 deployment with Changi and meeting milestones
with the single vehicle deployments at the other three airport
sites. In addition, the Group is focussed on developing further
Auto-SIM® engagements for 2025 and completing 2024 projects,
evaluating future distribution partnerships and growing Automotive
contracts with existing and new customers. Following the delivery of two vehicles under the Changi Phase
2b contract post period, the remaining two
vehicles will be completed and shipped to achieve the four vehicle
fleet. All-weather testing under fleet operations is scheduled in
early H1 2025 using Aurrigo's Auto-Connect® management
platform.
With these revenue contract
milestones for the Changi Phase 2b contract therefore now expected
in H1 2025, the Board anticipates that the
Autonomous Division will deliver c. £3m of revenues in FY24,
representing a c.450% increase on FY 2023. Full year revenues for
the Automotive Division is expected to be broadly in line with
Board expectations. Overhead costs are being managed and tracking
better than budget, thus resulting in improved margins and with
EBITDA for the full year expected to be broadly in line with the
Board's expectations. The achievements made to date in 2024
represents significant progress of the Group's growth strategy,
which, combined with a good pipeline, leaves the Board optimistic
about the Group's long-term opportunity to deliver the airport of
the future.
FINANCIAL REVIEW
Revenue
Revenue in the period was £3.9m (H1
23: £3.1m), an increase of £0.8m (25.9%) compared to H1
23.
Revenue from the Autonomous segment
has increased by £0.5m to £0.8m compared to H1 23, an increase of
160%. All revenues for H1 24 derive from aviation contracts
compared to £0.1m in H1 23 with an increase in Aviation customers
from 1 to 5 and the embedding of Auto-Sim® within these customers.
Aviation revenues (a subset of the Autonomous segment) have
increased by 552% to £0.8m and exceeds the FY23 Autonomous revenues
by 48% (FY23: £0.5m).
Automotive revenues have increased
by 10.8% including six month's contribution from GB Wiring compared
to one month in H1 23. The addition of GB Wiring and new actively
engaged customers have reduced customer concentration of the top
two customers from 80.8% of total revenue in H1 23 to 56.4% in H1
24.
Gross profit
Gross profit for the period was
£1.4m (H1 23: £0.7m). Gross profit margin was 35.0% (H1 23: 22.3%).
The increase in margin reflects a margin increase for Automotive
due to sales mix and higher margin Autonomous revenues in line with
strategic objectives.
Adjusted EBITDA
Adjusted EBITDA loss reduced to
£1.2m (H1 23: £1.6m), representing a reduction of £0.4m (23.1%)
compared to H1 23. Other operating income of £0.3m (H1 23: £0.4m)
has reduced resulting from lower RDEC tax credits. This reflects
the reduced R&D spend as Aviation products have matured over
the last twelve months.
Depreciation and amortisation
The total charge for the period was
£0.3m (H1 23: £0.3m), of which £0.16m (H1 23: £0.15m) related to
the amortisation of intangible assets.
Share-based payments
The total charge for the period
under IFRS 2 "Share-based payments" was £0.1m (H1 23: £0.1m). This
charge related to the awards made under the 2022 Share Option Plan
established on admission on 15 September 2022.
Cashflow
The Company's cash is position £1.8m
(H1 23: £2.8m). The net cash used for operating activities was
£1.5m (H1 23: £1.9m) supporting growth in employees and vehicle
production.
Balance Sheet
The Group had net assets of £7.4m as
at 30 June 2024 (H1 23: £6.8m).
Consolidated Statement of Total Comprehensive Income For the
period ended 30 June 2024
|
Notes
|
Unaudited
6 months
ended
30 June
2024
|
Unaudited
6 months
ended
30 June
2023
|
Audited
Year
ended
31 December
2023
|
|
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
Revenue
|
4
|
3,883
|
3,083
|
6,628
|
|
Cost of sales
|
|
(2,525)
|
(2,397)
|
(5,152)
|
|
Gross profit
|
|
1,358
|
686
|
1,476
|
|
|
|
|
|
|
|
Other operating income
|
|
299
|
353
|
812
|
|
Administrative expenses including
non-recurring expenses, share based payment charges, depreciation
and amortisation
|
|
(3,245)
|
(3,013)
|
(6,325)
|
|
Operating loss
|
|
(1,588)
|
(1,974)
|
(4,037)
|
|
|
|
|
|
|
|
Share based payments
|
|
60
|
121
|
246
|
|
Depreciation
|
|
154
|
131
|
274
|
|
Amortisation
|
|
163
|
147
|
294
|
|
Adjusted EBITDA *
|
|
(1,211)
|
(1,575)
|
(3,223)
|
|
|
|
|
|
|
|
Finance income
|
|
58
|
49
|
76
|
|
Finance costs
|
|
(26)
|
(21)
|
(46)
|
|
Loss before taxation
|
|
(1,556)
|
(1,946)
|
(4,007)
|
|
|
|
|
|
|
|
Income tax
(charge)/credit
|
|
(21)
|
(43)
|
90
|
|
Loss for the period attributable to equity shareholders of the
parent
|
|
(1,577)
|
(1,989)
|
(3,917)
|
|
|
|
|
|
|
|
Other comprehensive income:
Items that will not be
reclassified to profit or loss
Currency translation
differences
|
(13)
|
6
|
7
|
|
Total other comprehensive income
|
(13)
|
6
|
7
|
|
Total comprehensive loss for the period attributable to equity
shareholders of the parent
|
(1,590)
|
(1,983)
|
(3,910)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic EPS (£ per share)
|
5
|
(0.03)
|
(0.05)
|
(0.09)
|
|
|
|
|
|
|
|
Diluted EPS (£ per share)
|
5
|
(0.03)
|
(0.05)
|
(0.09)
|
|
|
|
|
|
|
|
* Adjusted EBITDA refers to earnings before
interest, tax, depreciation and amortisation and impairment. Share
based payments and one-off costs of admission to the AIM are also
excluded.
All results were derived from continuing
operations.
Consolidated
Statement of Financial Position For the period ended 30 June
2024
|
Notes
|
Unaudited
30 June
2024
|
Unaudited
30 June
2023
|
Audited
31 December
2023
|
|
|
£'000
|
£'000
|
£'000
|
Non-current assets
|
|
|
|
|
Intangible assets
|
6
|
6,042
|
5,681
|
5,974
|
Goodwill
|
|
202
|
122
|
202
|
Property, plant and
equipment
|
7
|
762
|
721
|
742
|
|
|
|
|
|
Total non-current assets
|
|
7,006
|
6,524
|
6,918
|
|
|
|
|
|
Current assets
|
|
|
|
|
Inventories
|
|
2,185
|
959
|
1,709
|
Trade and other
receivables
|
|
2,023
|
1,839
|
2,306
|
Current tax receivable
|
|
323
|
264
|
330
|
Cash and cash equivalents
|
|
1,785
|
2,797
|
3,462
|
|
|
|
|
|
Total current assets
|
|
6,316
|
5,859
|
7,807
|
|
|
|
|
|
Total assets
|
|
13,322
|
12,383
|
14,725
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
|
(2,023)
|
(1,341)
|
(1,818)
|
Borrowings
|
|
(30)
|
(30)
|
(30)
|
Lease liabilities
|
|
(257)
|
(187)
|
(216)
|
Deferred grant income
|
|
(293)
|
(217)
|
(217)
|
Deferred consideration
|
|
-
|
(50)
|
-
|
|
|
|
|
|
Total current liabilities
|
|
(2,603)
|
(1,825)
|
(2,281)
|
|
|
|
|
|
Net
current assets
|
|
3,713
|
4,034
|
5,526
|
|
|
|
|
|
Total assets less current liabilities
|
10,719
|
10,558
|
12,444
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
Borrowings
|
|
(10)
|
(40)
|
(25)
|
Lease liabilities
|
|
(208)
|
(383)
|
(284)
|
Deferred grant income
|
|
(3,151)
|
(3,333)
|
(3,271)
|
|
|
|
|
|
Total non-current liabilities
|
|
(3,369)
|
(3,756)
|
(3,580)
|
|
|
|
|
|
Total liabilities
|
|
(5,972)
|
(5,581)
|
(5,861)
|
|
|
|
|
|
Net
assets
|
|
7,350
|
6,802
|
8,864
|
|
|
|
|
|
Equity attributable to equity holders of the
Group
|
|
|
Share capital
|
|
91
|
83
|
91
|
Share premium account
|
|
10,934
|
7,103
|
10,927
|
Share option reserve
|
|
438
|
264
|
383
|
Retained losses
|
|
(4,105)
|
(652)
|
(2,542)
|
Foreign exchange reserve
|
|
(8)
|
4
|
5
|
|
|
|
|
|
Total equity
|
|
7,350
|
6,802
|
8,864
|
Consolidated
Statement of Changes in Equity For the period ended 30 June
2024
|
Share
capital
|
Share
Premium
account
|
Share
option
reserve
|
Foreign exchange
reserve
|
Retained
losses
|
Total equity attributable to
owners of the parent
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
At
1 January 2023 (audited)
|
83
|
7,103
|
143
|
(2)
|
1,307
|
8,634
|
|
|
|
|
|
|
|
Loss for the six month period ended
30 June 2023
|
-
|
-
|
-
|
-
|
(1,989)
|
(1,989)
|
Currency translation
differences
|
-
|
-
|
-
|
6
|
-
|
6
|
Transactions with owners in their
capacity as owners:
Share option
expense
|
-
|
-
|
121
|
-
|
-
|
121
|
Deferred tax on share based payment transactions
|
-
|
-
|
-
|
-
|
30
|
30
|
|
|
|
|
|
|
|
At
30 June 2023 (unaudited)
|
83
|
7,103
|
264
|
4
|
(652)
|
6,802
|
|
|
|
|
|
|
|
Loss for the six month period ended
31 December 2023
|
-
|
-
|
-
|
-
|
(1,928)
|
(1,928)
|
Currency translation
differences
Transactions with owners in their
capacity as owners:
Issue of share
capital
Costs of issue set
against share premium
Share option
expense
Deferred tax on share
based payment transactions
Issue of share capital
from reserves
|
-
8
-
-
-
-
|
-
4,109
(293)
-
-
8
|
-
-
-
125
-
(6)
|
1
-
-
-
-
-
|
-
-
-
-
32
6
|
1
4,117
(293)
125
32
8
|
|
|
|
|
|
|
|
At
31 December 2023 (audited)
|
91
|
10,927
|
383
|
5
|
(2,542)
|
8,864
|
|
|
|
|
|
|
|
Loss for the six month period ended
30 June 2024
|
-
|
-
|
-
|
-
|
(1,577)
|
(1,577)
|
Currency translation
differences
|
-
|
-
|
-
|
(13)
|
-
|
(13)
|
Transactions with owners in their
capacity as owners:
Share option
expense
|
-
|
-
|
60
|
-
|
-
|
60
|
Share option
exercises
|
-
|
7
|
(5)
|
-
|
(2)
|
-
|
Deferred tax on share based payment transactions
|
-
|
-
|
-
|
-
|
16
|
16
|
|
|
|
|
-
|
|
|
At
30 June 2024 (unaudited)
|
91
|
10,934
|
438
|
(8)
|
(4,105)
|
7,350
|
Consolidated
Statement of Cash Flows For the period ended 30 June
2024
|
|
Unaudited
6 months
ended
30 June
2024
|
Unaudited
6 months
ended
30 June
2023
|
Audited
Year
ended
31 December
2023
|
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
Cash flow from operating activities
|
|
|
|
|
Loss for the period
|
|
(1,577)
|
(1,989)
|
(3,917)
|
Adjustments for:
|
|
|
|
|
Tax charge/(credit)
|
|
21
|
43
|
(90)
|
Finance costs
|
|
26
|
21
|
46
|
Investment income
|
|
(58)
|
(49)
|
(76)
|
RDEC grant income
|
|
(47)
|
(103)
|
(16)
|
Amortisation of intangible
assets
Depreciation of tangible
assets
|
|
163
154
|
131
147
|
294
274
|
Profit on disposal of tangible
assets
|
|
(30)
|
-
|
-
|
Grant income recognised
|
|
(252)
|
-
|
(796)
|
Equity settled share based payment
expense
|
|
60
|
121
|
246
|
|
|
(1,540)
|
(1,678)
|
(4,035)
|
Changes in working
capital:
|
|
|
|
|
Increase in inventories
|
|
(476)
|
(28)
|
(767)
|
(Decrease)/increase in trade and
other receivables
|
|
283
|
(307)
|
(619)
|
Increase in trade and other
payables
|
|
192
|
163
|
523
|
Cash used in operations
|
|
(1,541)
|
(1,850)
|
(4,898)
|
|
|
|
|
|
Interest paid
|
|
-
|
(4)
|
-
|
Income taxes refunded
|
|
50
|
-
|
-
|
|
|
|
|
|
Net
cash used in operating activities
|
|
(1,491)
|
(1,854)
|
(4,898)
|
|
|
|
|
|
Cash flow from investing activities
|
|
|
|
|
Acquisition of subsidiary (net of
cash acquired)
|
|
-
|
(138)
|
(199)
|
Capitalised development
costs
|
|
(206)
|
(395)
|
(813)
|
Grant income
|
|
208
|
-
|
625
|
Purchase of intangible
assets
|
|
(22)
|
(30)
|
(52)
|
Purchase of property, plant and
equipment
|
|
(98)
|
(92)
|
(223)
|
Proceeds from the sale of property,
plant and equipment
|
|
30
|
-
|
-
|
Interest received
|
|
58
|
49
|
76
|
Net
cash used in investing activities
|
|
(30)
|
(606)
|
(586)
|
|
|
|
|
|
Cash flow from financing activities
|
|
|
|
|
Interest paid
|
|
(26)
|
(21)
|
(46)
|
Proceeds from issue of
shares
|
|
7
|
-
|
3,832
|
Repayments of bank loans and
borrowings
|
|
(15)
|
(15)
|
(30)
|
Payment of lease
liabilities
|
|
(127)
|
(91)
|
(198)
|
|
|
|
|
|
Net
cash (used in) / generated from financing
activities
|
|
(161)
|
(127)
|
3,558
|
|
|
|
|
|
Decrease in cash and cash equivalents
|
|
(1,682)
|
(2,587)
|
(1,926)
|
|
|
|
|
|
Cash and cash equivalents at
beginning of the period
|
|
3,462
|
5,386
|
5,386
|
Effect of foreign exchange
rates
|
|
5
|
(2)
|
2
|
|
|
|
|
|
Cash and cash equivalents at end of period
|
|
1,785
|
2,797
|
3,462
|
|
|
|
|
|
Notes to the
Interim Financial Statements For the period ended 30 June
2024
1. Company information
Aurrigo International Plc is a
public limited company domiciled and incorporated in England and
Wales. The registered office is Unit 33, Bilton Industrial Estate,
Humber Avenue, Coventry, United Kingdom, CV3 1JL. These
consolidated interim financial statements comprise Aurrigo
International Plc and all of its subsidiaries, collectively the
"Group".
The principal activity of the Group
is that of the supply of electrical components to the automotive
industry and the development of electric autonomous
vehicles.
2. Significant accounting
policies
2.1 Basis of preparation
The financial information set out in
these interim consolidated financial statements for the six months
ended 30 June 2024 is unaudited. The financial information
presented are not statutory accounts prepared in accordance with
the Companies Act 2006, and are prepared only to comply with AIM
requirements for interim reporting. Statutory accounts for the year
ended 31 December 2023, on which the auditors gave an audit report
which was unqualified and did not contain a statement under Section
498(2) or (3) of the Companies Act 2006, have been filed with the
Registrar of Companies.
These financial statements have been
prepared in accordance with international accounting standards
("IFRS") as adopted by the United Kingdom ("UK") insofar as these
apply to interim financial statements.
The interim consolidated financial
statements have been prepared using consistent accounting policies
as those adopted in the financial statements for the year ended 31
December 2023.
The interim consolidated financial
statements are prepared in sterling, which is the functional
currency of the group. Monetary amounts in these interim
consolidated financial statements are rounded to the nearest
£1,000.
The financial statements have been
prepared on the historical cost basis, modified to include the
revaluation of certain financial instruments at fair
value.
2.2 Basis of consolidation
The interim consolidated Group
financial statements consist of the financial statements of the
parent company Aurrigo International Plc together with all entities
controlled by the parent company (its subsidiaries) and the Group's
share of its interests in joint ventures and associates.
All financial statements are made up
to 30 June 2024. Where necessary, adjustments are made to the
financial statements of subsidiaries to bring the accounting
policies used into line with those used by other members of the
Group.
All intra-group transactions,
balances and unrealised gains on transactions between Group
companies are eliminated on consolidation. Unrealised losses are
also eliminated unless the transaction provides evidence of an
impairment of the asset transferred.
Subsidiaries are consolidated in the
Group's financial statements from the date that control commences
until the date that control ceases.
2.3 Going concern
As at 30 June 2024 the Group had net
assets of £7,335k and cash and cash equivalents of
£1,785k.
Management has prepared detailed
financial projections for a period of at least twelve months from
the date of signing these interim financial statements. These
projections have been subject to various sensitivity analysis and
stress-testing, so as to estimate the impact of severe but
plausible risks. The board challenged the underlying assumptions of
the projections and the stress-test models.
The Directors regularly monitor the
Group cash position and available potential funding. Having
considered the Group's cashflow forecasts, the Directors believe
that there is a reasonable expectation that the Group has adequate
resources to continue in operational existence for at least twelve
months from the date of approval of these financial
statements.
Accordingly, these interim financial
statements have been prepared on a going concern basis. The interim
financial statements do not include the adjustments that would
result if the Group was unable to continue as a going
concern.
2.4 Use of estimates and
judgements
In the application of the group's
accounting policies, the directors are required to make judgements,
estimates and assumptions about the carrying amount of assets and
liabilities that are not readily apparent from other sources.
The estimates and associated assumptions are based on historical
experience and other factors that are considered to be relevant.
Actual results may differ from these estimates.
The estimates and underlying
assumptions are reviewed on an ongoing basis. Revisions to
accounting estimates are recognised in the period in which the
estimate is revised, if the revision affects only that period, or
in the period of revision and future periods if the revision
affects both current and future periods.
Critical judgements: Autonomous vehicles
The directors make a judgement as to
the appropriate classification of each autonomous vehicle
constructed during a period. Where vehicles are constructed for
sale, autonomous vehicles are classified as inventory and are
measured at the lower of cost and estimated selling price less
costs to complete and sell. Where vehicles are intended for use on
a continuing basis in the Group's activities they are classified as
tangible fixed assets and are measured at depreciated
cost.
In addition there are estimation
uncertainties around determining labour and overheads absorbed
during the construction of vehicles as well as estimating likely
selling price less costs to complete and sell.
Key sources of estimation uncertainty
Development costs
Development costs included within
intangible fixed assets are amortised over their estimated useful
life of 10 years, once they are brought into use. The
selection of estimated lives requires the exercise of management
judgement. Useful lives are regularly reviewed and should
management's assessment of useful lives shorter or increase then
amortisation charges in the financial statements would increase or
decrease and carrying amounts of the assets would change
accordingly.
The Group is required to consider,
on an annual basis, whether indications of impairment relating to
such assess exist and if so, perform an impairment test. The
recoverable amount is determined based on the higher of value in
use calculations or fair value less costs to sell. The use of value
in use method requires the estimation of future cash flows and the
chose of a discount rate in order to calculate the present value of
the cash flows. The Directors are satisfied that all recorded
assets will be fully recovered from expected future cash
flows.
Capitalisation of development costs
The Group recognises as intangible
fixed assets development costs that are considered to meet the
relevant capitalisation criteria. The measurement of such
costs and assessment of their eligibility in line with the
appropriate capitalisation criteria requires judgement and
estimation around the time spent by eligible staff on development,
expectation around the ability to generate future economic benefit
in excess of cost and the point at which technical feasibility is
established. The costs incurred on the intangible fixed
assets were the key growth areas for the Group's admission to AIM
which helps to justify the capitalisation and demonstrates the
Group's ability to capitalise these assets.
Incremental borrowing rates applied to calculate lease
liabilities
The Group has used the incremental
borrowing rate to calculate the value of the lease liabilities
relating to its property lease liabilities recognised under IFRS
16. The discount rate used reflects the estimates risks associated
with borrowing against similar assets by the Group, incorporating
assumptions for similar terms, security, and funds at that
time.
Share based payments
Share options have been fair valued
excluding implied exit probabilities. At each reporting period end,
the Group makes an assessment of the likelihood of a range of exit
routes, including implied probabilities, dates and values for each,
and apply this to the outstanding share options yet to be
exercised. The share-based payment expense included in the Group
Statement of Comprehensive Income is then adjusted to reflect the
straight-line expensing of the underlying fair value through to
expected exit date.
3. Revenue
IFRS 8 'Operating Segments' requires
operating segments to be identified on the basis of internal
reports of the Group that are regularly reviewed by the Group's
chief operating decision maker. The chief operating decision maker
of the Group is considered to be the Board of Directors. The Group
has considered the overriding core principles of IFRS 8 'Operating
segments' as well as its internal reporting framework, management
and operating structure. The conclusion is that the Group has two
operating segments as follows:
· Automotive components - the supply of electrical components
for use in the automotive sector and across other industrial
applications, as well as trim and design components.
· Autonomous - the design, development and manufacture of
autonomous vehicles and associated autonomous design and
consultancy services.
The Group applies IFRS 15 'Revenue
from contracts with customers'. Under IFRS 15, the Group applies
the 5-step method to identify contracts with its customers,
determine performance obligations arising under those contracts,
set an expected transaction price, allocate that price to the
performance obligations, and then recognises revenues as and when
those obligations are satisfied.
4. Segmental analysis of
revenue
|
Unaudited
6 months
ended
30 June
2024
|
Unaudited
6 months
ended
30 June
2023
|
Audited
Year
ended
31 December
2023
|
|
£'000
|
£'000
|
£'000
|
Automotive components
|
3,071
|
2,771
|
6,081
|
Autonomous
|
812
|
312
|
547
|
Total revenue from contracts with
customers
|
3,883
|
3,083
|
6,628
|
Revenue from customers who
individually accounted for more than 10% of total Group revenue was
as follows:
|
Unaudited
6 months
ended
30 June
2024
|
Unaudited
6 months
ended
30 June
2023
|
Audited
Year
ended
31 December
2023
|
|
£'000
|
£'000
|
£'000
|
Customer 1
|
516
|
696
|
1,494
|
Customer 2
|
1,673
|
1,796
|
3,528
|
Customer 3
|
527
|
124
|
341
|
|
2,716
|
2,616
|
5,363
|
Customer 3, whilst a long term
client of the group, has only accounted for more than 10% of group
revenues since 1 January 2024. Nevertheless, we have reported the
revenue derived from customer 3 in the comparative periods to aid
understanding.
5
5. Earnings per
share
The calculation of the basic and
diluted earnings per share is based on the following
data:
|
Unaudited
30 June
2024
|
Unaudited
30 June
2023
|
Audited
31 December
2023
|
|
|
|
|
Earnings used in calculation (£'000)
|
(1,577)
|
(1,989)
|
(3,917)
|
Weighted average number of ordinary
shares
|
45,833,291
|
41,666,667
|
42,177,356
|
Basic EPS (£)
|
(0.03)
|
(0.05)
|
(0.09)
|
Weighted average number of dilutable
shares
|
45,833,291
|
41,666,667
|
42,177,356
|
Diluted EPS (£)
|
(0.03)
|
(0.05)
|
(0.09)
|
In the current, prior period and
prior year the group has incurred losses and as such has not
presented any dilutive shares in accordance with IAS 33 'Earnings
per share'. The diluted earnings per share is therefore the same as
the basic earnings.
6.
Intangible
assets
|
Patents
£'000
|
Research and
development
£'000
|
Total
£'000
|
Cost
|
|
|
|
At 1 January 2023
|
96
|
5,486
|
5,582
|
Additions
|
30
|
395
|
425
|
At 30 June 2023
|
126
|
5,881
|
6,007
|
|
|
|
|
Additions
|
22
|
418
|
440
|
At
31 December 2023
|
148
|
6,299
|
6,447
|
|
|
|
|
Additions
|
22
|
206
|
228
|
At
30 June 2024
|
170
|
6,505
|
6,675
|
|
|
|
|
Amortisation and impairment
|
|
|
|
At 1 January 2023
|
11
|
168
|
179
|
Amortisation charged for the
period
|
3
|
144
|
147
|
At
30 June 2023
|
14
|
312
|
326
|
|
|
|
|
Amortisation charged for the
period
|
3
|
144
|
147
|
At
31 December 2023
|
17
|
456
|
473
|
|
|
|
|
Amortisation charged for the
period
|
4
|
156
|
160
|
At
30 June 2024
|
21
|
612
|
633
|
|
|
|
|
Carrying amount
|
|
|
|
At 30 June 2024
(unaudited)
|
149
|
5,893
|
6,042
|
|
|
|
|
At 31 December 2023
(audited)
|
131
|
5,843
|
5,974
|
|
|
|
|
At 30 June 2023
(unaudited)
|
112
|
5,569
|
5,681
|
7.
Property, plant and equipment
|
|
Unaudited
30 June
2024
|
Unaudited
30 June
2023
|
Audited
31 December
2023
|
|
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
Property,
plant and equipment
|
|
324
|
165
|
295
|
Right of
use assets
|
|
436
|
556
|
447
|
|
|
760
|
721
|
742
|
|
|
|
|
|
The Group has lease contracts for
buildings and vehicles used in its operations.