Caledonia Mining Corporation
Plc
Results for the Year ended December 31,
2023
Notice of Management Conference
Call
Dividend Declaration
(NYSE AMERICAN: CMCL; AIM: CMCL; VFEX:
CMCL)
St Helier: March 28,
2024
Caledonia Mining Corporation Plc ("Caledonia" or the
"Company") announces its operating and financial results for the
year ended December 31, 2023 (the "Year"). Further information on
the financial and operating results for the Year and the quarter
ended December 31, 2023 (the "Quarter" or "Q4") can be found in the
Management Discussion and Analysis ("MD&A"), and the audited
financial statements, which are available on the Company's website
and which are being filed on SEDAR.
Following the trading update of March 4, 2024, the Company is
trading in line with both market expectations and production
guidance for 2024. The Company also declares a quarterly dividend
of 14 United States cents (US$0.14) on each of the Company's
shares.
2023 Financial Summary
(USD)
· Gross
revenue of $146.3 million (2022: $142.1 million). Revenue for the
Year was 3% higher than in 2022 due to a 7.8% increase in the
average realised price of gold sold.
· Gross
profit of $41.5 million (2022: $61.8 million). Gross profit
decreased due to higher production costs at Blanket Mine
("Blanket") of $69.6 million and operating costs at the small
scale, temporary Bilboes oxide mine in the Year of $13.1 million.
The Bilboes oxide mine was returned to care and maintenance with
effect from October 1 2023.
· Revenue and
gross profit exclude the benefit of 3,057 ounces of gold
work-in-progress at the end of December which were sold in the
first week of January.
· Administrative expenses of $17.4 million (2022: $11.9
million). Administrative expenses during the Year were 46% higher
than in 2022, predominantly due to increased salaries and wages
(which included a one-off settlement payable to the former Chief
Operating Officer) and payment for advisory services on conclusion
of the Bilboes acquisition in January 2023.
· EBITDA of $29.7 million (2022: $50.4 million) was lower
than in 2023 primarily due to the Bilboes oxide mining cost of
$13.1 million and several one-off costs including, those listed
above, higher than expected labour and
power costs of $5.5 million, and $2.5
million of foreign exchange losses in the year.
·
On-mine cost per
ounce[1] was $1,047 (2022:
$735). Excluding the costs of the small-scale temporary
Bilboes oxide mine (which was placed on care and maintenance from
October 1, 2023), on-mine costs would have amounted to $912 per
ounce compared to $735 per ounce in 2022, the increase being due to
increased labour and electricity costs.
·
All-in sustaining cost per
ounce1 of $1,445 (2022: $878) being a 64.6% increase
year-on-year, predominantly due to the higher on-mine cost per
ounce (above) and an increase in sustaining capital expenditure
following the classifying of capital expenditures on projects due
to Blanket's investment phase nearing its end.
· Adjusted earnings per share ("EPS")1 of 17.1 cents
(2022: 219.9 cents).
· Net
cash from operating activities of $14.8 million (2022: $42.6
million).
·
Net cash and cash equivalents
of $(11.0) million (2022: $1.5 million). The decrease is
predominantly due to cash consumption from the Bilboes oxide mine
operating activities, the higher cost at Blanket and the once-off
costs highlighted above.
·
The dividend for 2023 was
maintained at the same level as in 2022. As set out in a
separate news release issued today, Caledonia has declared a
quarterly dividend of 14 cents per share, payable on April 26,
2024. This reflects our confidence in Blanket's operations and its
cash generation.
Operating Highlights
· Annual
gold production at Blanket of 75,416 ounces ("oz") in 2023, in line
with guidance.
·
Quarterly gold production at
Blanket of 20,172 oz in Q4.
· 2024
gold production guidance at Blanket of 74,000 oz to 78,000
oz[2].
· Gold
sales in Q4 excluded 3,057 oz that were held as work-in-progress as
at December 31, 2023 and which were sold early in January
2024.
·
Further encouraging results from the
deep-level drilling programme at Blanket, as announced in January
2024, which is currently evaluating the continuity of the
mineralised zones on the Blanket and Eroica ore bodies. Total
drilling for 2023 was 13,280 metres and this, together with ongoing
drilling, will be reflected in a revised mineral resource statement
expected to be released in the second quarter of 2024.
Post
Year-end events, Outlook and Strategic Focus
· The operating and
financial performance at Blanket has been in line with management
expectations in the first quarter of 2024.
· The Company is
evaluating the initial results of the ongoing work on revised
feasibility studies for Bilboes with a specific focus on reducing
the initial capital expenditure profile, thereby enhancing the
project economics.
·
Dana Roets left the business as Chief
Operating Officer on February 29, 2024. A process is well-advanced
to appoint a replacement.
· Tariro
Gadzikwa has joined the board as an independent non-executive
director.
· Caledonia's immediate strategic focus is to:
· Produce
between 74,000 oz to 78,000 oz in 2024 at Blanket and at a similar
level in 2025.
· Complete a revised resource statement thereby extending the
life of mine at Blanket.
· Complete the updated
feasibility study on the Bilboes sulphide project to determine the
best implementation strategy and estimate the funding requirements,
and commence development of the project.
· Continue with exploration activities at the Motapa exploration
project.
Mark
Learmonth, Chief Executive Officer, commented:
"The performance of Blanket
remains robust; operating cash flows across the second half of the
year show a continuation of the improved operating performance
compared to the first half of 2023. We continue to see Blanket as
the solid foundation for growth as we pursue our strategy to become
a multi-asset gold producer.
"I am pleased that the
Company also announces today its quarterly dividend of 14 cents
which reflects managements confidence in the operations of the
business. Future dividend payments will reflect operational
performance and an assessment of capital
allocation.
"At a consolidated level,
group profitability for the Quarter was adversely affected by
several unanticipated one-off costs, and by higher than expected
labour and power costs. Management has taken steps to address these
and is evaluating measures to reduce electricity consumption and
improve labour efficiency. Gold sales in the Quarter exclude 3,057
ounces of gold that were held as work-in-progress as at December
31, 2023 and which were sold early in January
2024.
"We are highly encouraged by
the results from the underground exploration programme at Blanket
which we restarted during the year; in general, the drilling
results, which we announced in July 2023 and January 2024,
indicated significantly better widths and grades than previously
modelled and we expect to publish a revised resource statement in
the second quarter of 2024 which should incorporate an
increase in Blanket's life of mine.
"Caledonia's vision has
evolved over the last couple of years from being a relatively small
operator of a single asset towards a strategy focussed on becoming
a multi-asset, Zimbabwe focussed gold producer with an ambition to
produce over 250,000 ounces of gold per annum. The
acquisition of Bilboes in January 2023 builds on the earlier
acquisitions of Motapa and Maligreen to create a portfolio of
high-quality exploration and development assets in
Zimbabwe.
"I look forward to
announcing the results of the updated feasibility study for the
Bilboes sulphide project soon and firmly believe that we have the
potential to create and deliver greater shareholder value from the
future inclusion of this project in our production
profile."
Commentary
Revenue
in the Quarter was 13.1% higher than the last quarter of 2022 (the
"comparative quarter") due to a 0.9% increase in the quantity of
gold sold and a 12.2% increase in the average realised price of
gold sold. Revenue for the Year was 3.0% higher than in 2022 due to
a 7.8% increase in the average realised price of gold sold, offset
by 4.4% lower oz sold in the Year compared to 2022. Sales in
the Quarter exclude 3,057 oz that were held as work-in-progress at
December 31, 2023 and which were sold early in January 2024.
Production at Blanket for the Year of 75,416 oz was in line with
guidance.
Finance
costs paid in the Quarter and the Year increased due to overdraft
interest of $0.7 million in the Quarter and $1.7 million in the
Year (Q4 2022: $0.1 million; 2022: $0.2 million) to accommodate
working capital fluctuations at Blanket. In addition, finance costs
for the Year included interest of $0.6 million (2022: $nil) related
to the Motapa loan notes that were fully repaid on July 3,
2023.
Gross
profit for the Quarter and Year decreased from the comparative
quarter and previous year, due to higher production costs, in
particular at the Bilboes oxide mine and electricity and labour
costs at Blanket. Increased non-cash, depreciation costs were also
incurred as a result of a shortening of the useful life of certain
property, plant and equipment items at Blanket in the Year in areas
that are planned to be mothballed over the next few years as the
mine transitions towards producing entirely from below 750 meters,
serviced by the Central Shaft.
Blanket's Q4 production costs increased due to the higher than
anticipated use of electricity arising from the continued heavy use
of infrastructure at the No. 4 Shaft and Jethro Shaft. These will
be used more sparingly going forwards following the commissioning
of the Central Shaft. Electricity usage is expected to reduce in
2024 and 2025 as Blanket transitions from the old mine
infrastructure and mining activities become centralised in areas
accessible by the Central Shaft. Management is reviewing the timing
of closing down other shafts and machinery and using infrastructure
more efficiently, to reduce future power consumption.
The poor
quality of electricity supply from the Zimbabwe grid is the most
significant production risk at Blanket. In Q4, Blanket's power
supply from the grid was interrupted due to an imbalance between
electricity demand and supply. Management is investigating options
to alleviate the instability in the utility supply and further
reduce the cost of diesel generator usage to supplement low voltage
occurrences and power outages. Further work is in process to reduce
Blanket's overall electricity consumption by utilising the
available shafts and machinery more efficiently.
The
management of the labour force has improved since December 2023
and, as a result, the overtime costs reduced significantly in
December 2023. These efficiencies are expected to
continue.
Administrative expenses in the Quarter were 43.0% higher than
the comparative quarter predominantly due to increased salaries and
wages (including the settlement amount paid to the Chief Operating
Officer on leaving the business). Administrative expenses in
the Year include a one-off fee of $3.1 million paid for advisory
services on conclusion of the Bilboes acquisition in January 2023.
Excluding both of these costs, which are non-recurring,
administration expenses for the Year increased by 5.0% compared to
2022.
Finance
costs paid in the Quarter and the Year increased due to overdraft
interest of $0.7 million in the Quarter and $1.7 million in the
Year (Q4 2022: $0.1 million; 2022: $0.2 million) to accommodate
working capital fluctuations at Blanket. In addition, finance costs
for the Year included interest of $0.6 million (2022: $nil) related
to the Motapa loan notes that were fully repaid by July 3,
2023.
Net
profit for the Quarter and Year was affected by increased
production costs, higher depreciation and higher administrative
expenses compared to the comparative quarter and previous year.
Further, net profit for the Year was negatively affected by foreign
exchange losses compared to foreign exchange gains in the previous
year.
Due to
the oxide mining activities at Bilboes incurring losses, it
returned to care and maintenance with effect from October 1,
2023, following which the costs at Bilboes reduced from
approximately $1 million per month to $200,000 per month, being the
costs of security and other care and maintenance costs. Leaching of
the oxide ore on the heap leach continued and will continue as long
as the gold recovered from the heap contributes to care and
maintenance costs. Oxide mining will resume when the stripping of
the waste for the sulphide project commences.
The
ongoing underground drilling program at Blanket targeted the
Eroica, Blanket and AR south ore bodies and has yielded encouraging
results which were published on July 10, 2023 and January 30,
2024. Total drilling for 2023 was 13,280
metres and the results indicate that the existing Blanket, Eroica
and AR South ore bodies have grades and widths which are generally
better than expected. This new information
will be reflected in a revised resource statement which is expected
to be published in the second quarter of 2024 and, in due course,
an updated technical report in respect of Blanket.
Bilboes Feasibility Study
Work on
a revised feasibility study for the large-scale sulphide project at
Bilboes is well-advanced and the Company is considering the initial
results. Further work continues, particularly focused on reducing
the initial capital expenditure with a view to enhancing the
project economics. This will require the preparation of a new
technical report which reflects the work that has already been
performed and the further work that is currently in progress.
Management has always stressed that it will consider alternative
development paths for Bilboes with a view to optimising capital
allocation and thereby maximising the uplift in value for Caledonia
shareholders.
Conference Call Details
Management will host a conference
call at 2pm London time on 3rd
April to discuss the 2023 results.
Details for the call are as follows:
When: Apr 3, 2024 02:00 PM London time
Topic: Q4 and FY Results call for
Shareholders
Register in advance for this webinar:
https://caledoniamining.zoom.us/webinar/register/WN_kr_kHxqgSuKFqoj8fMUL2w
After registering, you will receive a confirmation email
containing information about joining the webinar.
Enquiries:
Caledonia Mining Corporation Plc
Mark Learmonth
Camilla Horsfall
|
Tel: +44 1534 679 800
Tel: +44 7817 841 793
|
Cavendish Capital Markets Limited (Nomad and Joint
Broker)
Adrian Hadden
Pearl Kellie
|
Tel: +44 207 397 1965
Tel: +44 131 220 9775
|
Liberum Capital Limited (Joint Broker)
Scott Mathieson
Matt Hogg
|
Tel: +44 20 3100 2000
|
Camarco, Financial PR/ IR (UK)
Gordon Poole
Julia Tilley
Elfie Kent
|
Tel: +44 20 3757 4980
|
3PPB (Financial PR, North America)
Patrick Chidley
Paul Durham
|
Tel: +1 917 991 7701
Tel: +1 203 940 2538
|
Curate Public Relations (Zimbabwe)
Debra Tatenda
|
Tel: +263 77802131
|
IH
Securities (Private) Limited (VFEX Sponsor -
Zimbabwe)
Lloyd Mlotshwa
|
Tel: +263
(242) 745 119/33/39
|
The
information contained within this announcement is deemed by the
Company to constitute inside information under the Market Abuse
Regulation (EU) No. 596/2014.
Cautionary Note Concerning Forward-Looking
Information
Information and statements contained in this news release that
are not historical facts are "forward-looking information" within
the meaning of applicable securities legislation that involve risks
and uncertainties relating, but not limited to Caledonia's
current expectations, intentions, plans, and
beliefs. Forward-looking information can often be identified
by forward-looking words such as "anticipate", "believe", "expect",
"goal", "plan", "target", "intend", "estimate", "could", "should",
"may" and "will" or the negative of these terms or
similar words suggesting future outcomes, or other expectations,
beliefs, plans, objectives, assumptions, intentions or statements
about future events or performance. Examples of forward-looking
information in this news release include:
production guidance, estimates of future/targeted production rates,
our plans and timing regarding further exploration and drilling and
development, future costs, the
development of Bilboes, our strategic vision and the publication of an updated mineral
resource statement. This forward-looking
information is based, in part, on assumptions and factors that may
change or prove to be incorrect, thus causing actual results,
performance or achievements to be materially different from those expressed or implied by forward-looking
information. Such factors and assumptions include, but are
not limited to: failure to establish estimated resources and
reserves, the grade and recovery of ore which is mined varying from
estimates, success of future exploration and
drilling programs, reliability of drilling, sampling and assay
data, assumptions regarding the representativeness of
mineralization being inaccurate, success of planned metallurgical
test-work, capital and operating costs varying
significantly from estimates, delays in obtaining or failures to
obtain required governmental, environmental or other project
approvals, inflation, changes in exchange rates, fluctuations in
commodity prices, delays in the development of projects and other
factors.
Security holders, potential
security holders and other prospective investors should be aware
that these statements are subject to known and unknown risks,
uncertainties and other factors that could cause actual results to
differ materially from those suggested by the
forward-looking statements. Such factors include, but are not
limited to: risks relating to estimates of mineral reserves and
mineral resources proving to be inaccurate, fluctuations in gold
price, risks and hazards associated with the
business of mineral exploration, development and mining, risks
relating to the credit worthiness or financial condition of
suppliers, refiners and other parties with whom the Company does
business; inadequate insurance, or inability to obtain insurance, to cover these risks and hazards, employee
relations; relationships with and claims by local communities and
indigenous populations; political risk; risks related to
natural disasters, terrorism, civil unrest, public health concerns
(including health epidemics or outbreaks of
communicable diseases such as the coronavirus
(COVID-19)); availability and increasing costs associated with
mining inputs and labour; the speculative nature of mineral
exploration and development, including the risks of obtaining or maintaining necessary licenses and permits,
diminishing quantities or grades of mineral reserves as mining
occurs; global financial condition, the actual results of current
exploration activities, changes to conclusions of economic
evaluations, and changes in project parameters to
deal with unanticipated economic or other factors, risks of
increased capital and operating costs, environmental, safety or
regulatory risks, expropriation, the Company's title to properties
including ownership thereof, increased competition
in the mining industry for properties, equipment, qualified
personnel and their costs, risks relating to the uncertainty of
timing of events including targeted production rate increase and
currency fluctuations. Security holders, potential security holders and other prospective investors are
cautioned not to place undue reliance on forward-looking
information. By its nature, forward-looking information
involves numerous assumptions, inherent risks and uncertainties,
both general and specific, that contribute to the
possibility that the predictions, forecasts, projections and
various future events will not occur. Caledonia undertakes no
obligation to update publicly or otherwise revise any
forward-looking information whether as a result of
new information, future events or other such factors which affect
this information, except as required by
law.
This news release is not an offer of the shares of Caledonia
for sale in the United States or elsewhere. This news release shall
not constitute an offer to sell or the solicitation of an offer to
buy, nor shall there be any sale of the shares of Caledonia, in any
province, state or jurisdiction in which such offer, solicitation
or sale would be unlawful prior to registration or qualification
under the securities laws of such province, state or
jurisdiction.
Craig James Harvey, MGSSA, MAIG,
Caledonia Vice President, Technical Services, has reviewed and
approved the scientific and technical information contained in this
news release. Craig James Harvey is a "Qualified Person" as defined
by each of (i) the Canadian Securities
Administrators' National Instrument 43-101 - Standards of
Disclosure for Mineral Projects and (ii) sub-part 1300 of
Regulation S-K of the U.S. Securities Act.
Consolidated statements of
profit or loss and other comprehensive income
(in
thousands of United States Dollars, unless indicated
otherwise)
For
the years ended December 31
|
|
|
2023
|
2022
|
2021
|
|
|
|
|
|
|
Revenue
|
|
|
146,314
|
142,082
|
121,329
|
Royalty
|
|
|
(7,637)
|
(7,124)
|
(6,083)
|
Production costs
|
|
|
(82,709)
|
(62,998)
|
(53,126)
|
Depreciation
|
|
|
(14,486)
|
(10,141)
|
(8,046)
|
Gross profit
|
|
|
41,482
|
61,819
|
54,074
|
Other income
|
|
|
263
|
60
|
46
|
Other expenses
|
|
|
(4,367)
|
(11,782)
|
(7,136)
|
Administrative expenses
|
|
|
(17,429)
|
(11,941)
|
(9,091)
|
Cash-settled share-based
expense
|
|
|
(463)
|
(609)
|
(477)
|
Equity-settled share-based
expense
|
|
|
(640)
|
(484)
|
-
|
Net foreign exchange (loss)
gain
|
|
|
(2,550)
|
4,411
|
1,184
|
Net derivative financial instrument
expense
|
|
|
(1,119)
|
(1,198)
|
(240)
|
Operating profit
|
|
|
15,177
|
40,276
|
38,360
|
Finance income
|
|
|
39
|
17
|
14
|
Finance cost
|
|
|
(3,024)
|
(657)
|
(375)
|
Profit before tax
|
|
|
12,192
|
39,636
|
37,999
|
Tax expense
|
|
|
(12,810)
|
(16,770)
|
(14,857)
|
(Loss) profit for the period
|
|
|
(618)
|
22,866
|
23,142
|
|
|
|
|
|
|
Other comprehensive income
|
|
|
|
|
|
Items that are or may be
reclassified to profit or loss
|
|
|
|
|
|
Exchange differences on translation
of foreign operations
|
|
|
(622)
|
(462)
|
(531)
|
Total comprehensive income for the period
|
|
|
(1,240)
|
22,404
|
22,611
|
|
|
|
|
|
|
(Loss) profit attributable to:
|
|
|
|
|
|
Owners of the Company
|
|
|
(4,198)
|
17,903
|
18,405
|
Non-controlling interests
|
|
|
3,580
|
4,963
|
4,737
|
(Loss) profit for the period
|
|
|
(618)
|
22,866
|
23,142
|
|
|
|
|
|
|
Total comprehensive income attributable to:
|
|
|
|
|
|
Owners of the Company
|
|
|
(4,820)
|
17,441
|
17,874
|
Non-controlling interests
|
|
|
3,580
|
4,963
|
4,737
|
Total comprehensive income for the period
|
|
|
(1,240)
|
22,404
|
22,611
|
|
|
|
|
|
|
(Loss) earnings per share
|
|
|
|
|
|
Basic (loss) earnings per share
($)
|
|
|
(0.24)
|
1.36
|
1.49
|
Diluted (loss) earnings per share
($)
|
|
|
(0.24)
|
1.35
|
1.48
|
Consolidated statements of cash
flows
For
the years ended December 31,
(in
thousands of United States Dollars, unless indicated
otherwise)
|
|
|
2023
|
2022
|
2021
|
|
|
|
|
|
|
Cash inflow from operations
|
|
|
26,398
|
49,657
|
38,703
|
Interest received
|
|
|
39
|
17
|
14
|
Finance costs paid
|
|
|
(2,462)
|
(192)
|
(388)
|
Tax paid
|
|
|
(9,206)
|
(6,866)
|
(7,426)
|
Net
cash inflow from operating activities
|
|
|
14,769
|
42,616
|
30,903
|
|
|
|
|
|
|
Cash flows used in investing activities
|
|
|
|
|
|
Acquisition of property, plant and
equipment
|
|
|
(28,556)
|
(41,495)
|
(32,112)
|
Acquisition of exploration and
evaluation assets
|
|
|
(1,837)
|
(2,596)
|
(5,717)
|
Proceeds from sale of assets held
for sale
|
|
|
-
|
-
|
500
|
Proceeds from derivative financial
instruments
|
|
|
178
|
-
|
1,066
|
Acquisition of Put
options
|
|
|
(946)
|
(478)
|
-
|
Proceeds from disposal of
subsidiary
|
|
|
-
|
-
|
340
|
Proceeds from call
options
|
|
|
-
|
416
|
208
|
Acquisition of call
options
|
|
|
-
|
(176)
|
-
|
Net
cash used in investing activities
|
|
|
(31,161)
|
(44,329)
|
(35,715)
|
|
|
|
|
|
|
Cash flows from financing activities
|
|
|
|
|
|
Dividends paid
|
|
|
(11,099)
|
(8,906)
|
(8,069)
|
Payment of lease
liabilities
|
|
|
(184)
|
(150)
|
(129)
|
Shares issued - equity raise (net of
transaction cost)
|
|
|
15,569
|
-
|
7,806
|
Repayments of term loans
|
|
|
-
|
-
|
(361)
|
Loan notes - Motapa
payment
|
|
|
(7,250)
|
-
|
-
|
Loan notes - solar bond issue
receipts (net of transaction cost)
|
|
|
6,895
|
-
|
-
|
Proceeds from gold loan
|
|
|
-
|
-
|
2,752
|
Repayment of gold loan
|
|
|
-
|
(3,698)
|
-
|
Proceeds from share options
exercised
|
|
|
-
|
-
|
165
|
Net
cash from/ (used in) financing activities
|
|
|
3,931
|
(12,754)
|
2,164
|
Net
decrease in cash and cash equivalents
|
|
|
(12,461)
|
(14,467)
|
(2,648)
|
Effect of exchange rate fluctuations
on cash and cash equivalents
|
|
|
(67)
|
(302)
|
(179)
|
Net cash and cash equivalents at the
beginning of the year
|
|
|
1,496
|
16,265
|
19,092
|
Net
cash and cash equivalents at the end of the year
|
|
|
(11,032)
|
1,496
|
16,265
|
Consolidated statements of financial
position
(in
thousands of United States Dollars, unless indicated
otherwise)
As
at December 31
|
|
|
2023
|
2022
|
|
|
|
|
|
Assets
|
|
|
|
|
Exploration and evaluation
assets
|
|
|
94,272
|
17,579
|
Property, plant and
equipment
|
|
|
179,649
|
178,983
|
Deferred tax asset
|
|
|
153
|
202
|
Total non-current assets
|
|
|
274,074
|
196,764
|
|
|
|
|
|
Income tax receivable
|
|
|
1,120
|
40
|
Inventories
|
|
|
20,304
|
18,334
|
Derivative financial
assets
|
|
|
88
|
440
|
Trade and other
receivables
|
|
|
9,952
|
9,185
|
Prepayments
|
|
|
2,538
|
3,693
|
Cash and cash equivalents
|
|
|
6,708
|
6,735
|
Assets held for sale
|
|
|
13,519
|
-
|
Total current assets
|
|
|
54,229
|
38,427
|
Total assets
|
|
|
328,303
|
235,191
|
|
|
|
|
|
Equity and liabilities
|
|
|
|
|
Share capital
|
|
|
165,068
|
83,471
|
Reserves
|
|
|
137,819
|
137,801
|
Retained loss
|
|
|
(63,172)
|
(50,222)
|
Equity attributable to
shareholders
|
|
|
239,715
|
171,050
|
Non-controlling interests
|
|
|
24,477
|
22,409
|
Total equity
|
|
|
264,192
|
193,459
|
|
|
|
|
|
Liabilities
|
|
|
|
|
Deferred tax liabilities
|
|
|
6,131
|
5,123
|
Provisions
|
|
|
10,985
|
2,958
|
Loan notes - long term
portion
|
|
|
6,447
|
-
|
Cash-settled share-based payment -
long term portion
|
|
|
374
|
1,029
|
Lease liabilities - long term
portion
|
|
|
41
|
181
|
Total non-current liabilities
|
|
|
23,978
|
9,291
|
|
|
|
|
|
Cash-settled share-based payment -
short term portion
|
|
|
920
|
1,188
|
Income tax payable
|
|
|
10
|
1,324
|
Lease liabilities - short term
portion
|
|
|
167
|
132
|
Loan notes - short term
portion
|
|
|
665
|
7,104
|
Trade and other payables
|
|
|
20,503
|
17,454
|
Overdraft and term loans
|
|
|
17,740
|
5,239
|
Liabilities associated with assets
held for sale
|
|
|
128
|
-
|
Total current liabilities
|
|
|
40,133
|
32,441
|
Total liabilities
|
|
|
64,111
|
41,732
|
Total equity and liabilities
|
|
|
328,303
|
235,191
|