The
information contained within this announcement is deemed by the
Company to constitute inside information as stipulated under the UK
version of the EU Market Abuse Regulation (2014/596) which is part
of UK law by virtue of the European Union (Withdrawal) Act 2018, as
amended and supplemented from time to time.
17 September 2024
Journeo plc
("Journeo", the
"Company" or the "Group")
Interim results for the six months ended
30 June 2024
Journeo plc (AIM: JNEO) a leading provider of
information systems and technical services to transport operators
and local authorities, announces its interim results for the six
months ended 30 June 2024 ("H1 2024").
Financial
headlines
·
Group revenue grew 17% to £25.6m (H1 2023: £21.8m)
o Fleet systems
revenue grew 17% to £9.3m (H1 2023: £7.9m)
o Passenger
Systems revenue grew 12% to £5.2m (H1 2023: £4.6m)
o Infotec revenue
was £8.5m (H1 2023: £9.3m) and MultiQ, acquired in H2 2023,
delivered revenue of £2.7m
·
Underlying profit before depreciation and amortisation
increased 40% to £3.4m (H1 2023: £2.5m)
·
Cash and cash equivalents at the end of the period increased
to £12.9m (H1 2023: £11.3m)
·
Basic undiluted profit per share was 15.30p (H1 2023:
9.03p)
Operational
headlines
·
Record order intake during the period of £24m (H1 2023:
£18m)
·
R&D investment increased to £1.0m as a core component of
Group strategy
·
Established the Journeo Design Centre, a centre of excellence
that brings together specialists from across the Group
·
Progressing unification of manufacturing and
production
·
Strengthening the senior leadership team
·
Extended cloud-based Journeo portal for RTI infrastructure
applications
·
Strong sales pipeline across the Group
Russ Singleton, CEO of Journeo plc,
said:
"The Group has continued to deliver strong
performance, achieving growth in revenues, profits, margins and
order intake in H1 2024.
We retain our strategy of bonding closely with
our customers to develop and deliver new products, solutions and
services, that meet their requirements of creating a more
sustainable and efficient transport network. This focus,
supported by the ongoing integration of Infotec, MultiQ and the
newly formed Journeo Design Centre, is further strengthening our
capabilities and driving the organic growth of the business as we
continue to assess complementary acquisition targets.
Journeo is evolving into a more capable and
resilient business as we aim to become the market-leader for
Intelligent Transport Systems. With a growing customer base
and a strong sales opportunity pipeline, the Board looks to the
future with confidence."
A digital copy of this announcement will be
available on the Group's website: www.journeo.com
For further information, please
contact:
Journeo plc
Russ Singleton/ Nick Lowe
|
+44 (0) 203 651 9166
|
Cavendish Capital Markets
Limited - Nominated
Adviser and Broker
Katy Birkin/ Callum Davidson
|
+44 (0) 207 220 0500
|
|
|
Notes to editors:
Journeo plc is a leading Intelligent Transport
Systems provider, delivering solutions in towns, cities, airports,
and the public transport networks that connect them. The Company
works extensively with local and combined authorities, Network Rail
and many of the largest multinational transport operators,
supporting them as systems converge towards a more efficient and
sustainable future.
The business has five operating
companies:
·
Journeo Fleet Systems: CCTV video surveillance to improve
passenger & driver safety, telematics for vehicle and driver
performance monitoring, real-time communications for remote
condition monitoring and automatic passenger counting.
·
Journeo Passenger Systems: design, manufacture, installation,
and management of hardware and software for electronic public
transport information systems, in and around towns, cities, ferry
terminals and airports which includes smart-ticketing and
wayfinding.
·
Infotec Limited: design, advanced manufacture, installation
and software management of information displays hardware for rail
applications in stations, on-platform and on-vehicle.
·
Journeo AS, formerly MultiQ AS (based in Aarhus, Denmark):
full-service provider of Intelligent Transport Systems ("ITS") with
customers in Denmark, Sweden and Iceland.
·
Journeo AB (based in Stockholm, Sweden): technical services
provider to public transport customers in Sweden.
In the last 4 years, the Company has invested
over £6 million in research and development, enabling it to design
and supply powerful innovative solutions for customers' complex
requirements and the demands of modern public transport. With an
Internet of Things ("IoT") approach and open standards, together
with field-proven and reliable engineering, Journeo is able to
offer flexible, scalable products and services that can integrate
with existing technology while preparing for future
advancements.
Chairman and Chief Executive's
review
Overview
The Board is pleased to report continued strong
performance for H1 2024. The results are in line with
management expectations, with the Group delivering year-on-year
increases for revenue, gross profit and underlying
profit.
The Group delivered strong organic growth in H1
2024 and the acquisitions of Infotec and MultiQ, completed in 2023,
are further increasing the number of sales opportunities for
Journeo technology in new regional and adjacent markets.
The need to encourage people away from personal
use vehicles by providing more sustainable, better structured and
better delivered public transport remains a priority. We welcome
the new legislation announced in the King's Speech (15 July 2024)
for Rail Reform, Passenger Railway Service (Public Ownership) and
Better Buses. Journeo is well positioned to play an
increasingly important role as governments invest in national and
local transport infrastructure in the coming years.
Strategic
progress
We continue to forge and maintain strong
relationships with our customers as we support their current and
legacy systems and help prepare them for future
technologies.
The cultural alignment between Journeo, Infotec
and MultiQ has been evident as we continue to integrate the
companies, with new opportunities for collaboration and delivery of
our deepened capabilities emerging. As part of this
convergence, we have established the Journeo Design Centre
(JDC). Formed with specialists from each of our operating
companies, this group-wide centre of excellence is creating the
next generation of products and solutions that will support the
ongoing growth of the Group.
Cost efficiencies in our supply chain and
optimisation through the design for manufacturing process continue
to be realised and will further improve the quality and scalability
of our solutions. These key strategies are an integral part
of our ESG commitments of continual improvement and product
responsibility.
Our customer-centric strategy to create deep
customer bonds, demonstrate technology leadership and deliver
engineering excellence continues. We are building on these
attributes as we target both acquisitive and organic
growth.
Financial
results
Revenue for H1 2024 increased by 17% to £25.6m
(H1 2023: £21.8m). Fleet Systems revenue of £9.3m (H1 2023:
£7.9m) and Passenger Systems revenue of £5.2m (H1 2023: £4.6m) grew
by 17% and 12%, respectively.
The revenue from Infotec was £8.5m (H1 2023:
£9.3m) and MultiQ, acquired in H2 2023 delivered revenue of
£2.7m.
Fleet Systems gross profit of £2.3m (H1 2023:
£1.9m) increased by £0.4m, with an increase in overall gross margin
to 25% (H1 2023: 24%).
Passenger Systems gross profit of £2.4m (H1
2023: £2.0m) also increased by £0.4m, with an improvement in gross
margin to 46% (H1 2023: 43%).
Infotec gross margin improved to 38% (H1 2023:
27%), delivering a gross profit of £3.2m (H1 2023: £2.5m), whilst
MultiQ produced a 40% gross margin, delivering a gross profit of
£1.1m.
Group underlying profit before depreciation and
amortisation increased by 40% to £3.4m (H1 2023: £2.5m) and basic
undiluted profit per share was 15.30p (H1 2023: 9.03p).
Cash and cash equivalents at the end of the
year increased to £12.9m (H1 2023: £11.3m).
Research and
Development
We continue our investment in Research and
Development (R&D) which is shaped by the close bonds we share
with customers. This underpins our growth and provides the
Group with new opportunities, both in creating future systems and
supporting existing technology estates.
H1 2024 saw the first passenger information
displays connected to the Journeo Portal at Cardiff Bus
Interchange, as part of the new and national Content Management
System (CMS) for Wales. The solution is not only the first of
its kind to operate on recently released open industry standards;
it demonstrates the power and flexibility of our software.
The cloud-based Journeo Portal enables transport operators, local
authorities and transport executives to manage their systems from a
single, highly-secure and scalable platform.
Operational review
Passenger
Infrastructure Systems
We are pleased to see Passenger Infrastructure
Systems delivering strong year-on-year growth. Revenue for H1
2024 increased 12% to £5.2m (H1 2023: £4.6m) and the business has
achieved a strong sales order intake throughout H1 2024.
In February, the Group announced a four-year
framework with a Northern Transport Partnership which is expected
to generate £5m in revenue across the length of the contract.
The framework covers a range of Journeo display technologies,
including high-definition Thin Film Transistor (TFT), ultra-bright
Light Emitting Diode (LED) and low-power e-ink solutions. We
are working closely with the Partnership as they continue to invest
in their transport infrastructure; maintaining their position as
one of the leading public transport estates in the UK.
In March, Journeo secured further expansion
within Transport for Wales (TfW) through a £1.5m purchase order
from Swansea Council to manufacture, install and maintain Journeo's
advanced passenger information systems. Approximately 35% of
the displays will work off-grid, powered only by solar panels,
aligning with the council's drive to achieve Carbon Net Zero.
These displays will be connected to TfW's new Welsh Bus Data
Content Management System (WBDCMS), also supplied by
Journeo.
The WBDCMS was announced by Journeo in 2023,
and the first displays to use the software platform, operating from
cloud-based Journeo Portal software, went live during H1 2024 at
Cardiff Bus Interchange. The WBDCMS will support local
authorities in Wales by being the first solution to manage
transport content for the entire country using the latest open
industry communication standards. Each additional display
connected to the system, regardless of manufacturer, is licenced
onto the Journeo software platform, generating recurring
revenue.
Fleet
Transport Operator Systems
We are delighted with the progress that our
Fleet Transport Operator Systems business has demonstrated
throughout H1 2024. Revenue has increased 17% to £9.3m (H1
2023: £7.9m) and underlying profit increased 57% to £0.6m (H1 2023:
£0.4m).
The drive to move the industry towards
carbon-zero through hydrogen, hybrid and electric vehicles, coupled
with retrofit programmes for safety critical systems is fuelling
strong sales order growth.
In March of this year, we announced purchase
orders totalling £3.0m to complete retrofit programmes for
Journeo's digital wing mirror system. The technology supports
Transport for London (TfL) in its commitment to reduce accidents
and injuries on London's road networks. The orders include
installation of the solution onto London's iconic Routemaster
vehicles.
Success is continuing, with significant new
orders announced as we entered H2 2024.
In mid-July, we announced major new contracts
for Rail systems totalling £3m. The first, for the provision
of on-board CCTV and Automatic Passenger Counting (APC) systems for
East Midlands Railway and CrossCountry was valued at £2.4m.
The second, with Arriva TrainCare, valued at £0.6m, is to provide
similar solutions alongside design and support services.
These awards demonstrate the flexibility of our
solutions and the power of our software to operate in a multi-modal
landscape. Importantly, these mission-critical software
applications generate monthly recurring revenue for user licencing
and asset connection.
In late July, we also announced purchase orders
totalling £2.1m for Metroline Manchester to supply safety-critical
CCTV and Journeo Portal services. Part of ComfortDelGro,
Metroline has been awarded four franchises in Transport for Greater
Manchester (TfGM) by the Greater Manchester Combined Authority
(GMCA). This is a significant geographical win for Journeo,
supplying solutions to GMCA for the first time.
Infotec
Infotec performed strongly during the period,
delivering revenues of £8.5m (H1 2023 £9.3m) and underlying
profit increasing by 11% to £1.8m (H1 2023: £1.6m).
The last tranche of deliveries for our US-based
contract to deliver display technology for the first 535 New York
City subway cars will be completed in Q3 2024. As ridership
has so far only recovered to 58% of pre-pandemic levels, the next
phase of 640 subway cars will have printed advertising but will be
pre-wired to enable digital displays to be retrofitted in the
future.
We have a strong sales opportunity pipeline,
and the rail industry has recently entered Control Period 7 (CP7),
the five-year period from April 2024 to March 2029 during which
Network Rail will invest £45 billion in railway
infrastructure.
MultiQ
H1 2024 marks the first full half-year results
for our latest acquisition. Achieving revenues of £2.7m and
an underlying profit of £0.2m, our Denmark-based Intelligent
Transport Systems (ITS) integrator has performed well and is
delivering value for the Group.
We announced in April that MultiQ had secured a
contract to supply display hardware, installation and technical
support services for up to six years to Grassfish AB
throughout the Skåne County in the south of Sweden. This contract
is anticipated to generate £0.3m revenue per year and provides
access to the many fleet operators working in the region, for the
supply of Journeo products, services and software. In September
2024, MultiQ's company name was changed to Journeo AS Denmark to
support our ambitions to offer all of the Group's products,
software, know-how and services to the Continental European and
Nordic public transport markets.
ESG
update
The Group continues to focus on important
Environmental, Social and Governance (ESG) projects and is making
good progress with its Carbon Reduction Plan.
Outlook
The Group has delivered its strongest set of
interim results to date in H1 2024, with improving performance from
Passenger Infrastructure Systems and Fleet Transport Operator
Systems, strong performance from Infotec and valuable contribution
from our most recent acquisition, MultiQ.
The Board is pleased with this performance and
is confident that we will meet our financial targets and trade in
line with market expectations for the full year.
We are focusing on areas where we can achieve
efficiencies following our acquisitions, and nurturing the numerous
cross-selling opportunities that are developing within the
Group.
Our investment in Research and Development is
delivering powerful new technologies which are the cornerstone of
the Group's continued growth.
The Board continuously monitors risk and
surveys the competitive landscape.
We actively evaluate acquisition opportunities
that can bring further value to the Group, where there is access to
a new customer base and complementary capabilities that can benefit
customers. The Company is continuing discussions with a
number of potential acquisition targets.
The Group retains a strong cash position at
£12.9m (H1 2023: £11.3m) to enable the Board to capitalise on
opportunities, as and when they arise.
Through organic growth and acquisition, Journeo
is more resilient, capable and has increasing access to customers
and opportunities. We enter H2 2024 with confidence, holding
a strong sales pipeline and a growing customer base for our
solutions. We are confident that the Group will continue to
deliver value for all stakeholders as we build Journeo into a
market leader in intelligent transport systems.
Mark Elliott,
Non-executive Chairman
Russ
Singleton, Chief Executive
Consolidated
statement of comprehensive income
for the six
months ended 30 June 2024
|
Unaudited six
months ended
30 June
2024
£'000
|
Unaudited six months ended 30 June
2023
£'000
|
Year ended 31 December 2023
£'000
|
Revenue (notes 4,5)
|
25,620
|
21,824
|
46,092
|
Cost
of sales
|
(16,618)
|
(15,425)
|
(31,782)
|
Gross profit
|
9,002
|
6,399
|
14,310
|
Other
income
|
-
|
49
|
49
|
Underlying
administrative expenses
|
(6,268)
|
(4,493)
|
(10,075)
|
Underlying
profit
|
2,734
|
1,955
|
4,284
|
Share-based
payments
|
(9)
|
(13)
|
(22)
|
Acquisition
costs
|
-
|
(132)
|
(289)
|
Total
administrative expenses and other income
|
(6,277)
|
(4,589)
|
(10,337)
|
Operating
profit
|
2,725
|
1,810
|
3,973
|
Net
Finance income / (expense)
|
57
|
(146)
|
(240)
|
Profit before taxation from continuing operations
|
2,782
|
1,664
|
3,733
|
Taxation charge
|
(262)
|
(260)
|
(760)
|
Profit for
the period being total comprehensive profit attributable to owners
of parent
|
2,520
|
1,404
|
2,973
|
Profit per
share (note 6)
|
|
|
|
Basic
|
15.30p
|
9.03p
|
18.64p
|
Diluted
|
14.76p
|
8.72p
|
17.96p
|
Consolidated
statement of changes in equity shareholders'
funds
for the six
months ended 30 June 2024
|
Share
capital
£'000
|
Share
premium
£'000
|
Retained
earnings
£'000
|
Total
equity shareholders'
funds
£'000
|
Balance as at 1 January
2023
|
6,250
|
1,174
|
(5,276)
|
2,148
|
Proceeds
from issue of new shares
|
486
|
6,851
|
-
|
7,337
|
Profit and
total comprehensive income for the period
|
-
|
-
|
1,404
|
1,404
|
Share-based payments
|
-
|
-
|
13
|
13
|
Balance at
30 June 2023
|
6,736
|
8,025
|
(3,859)
|
10,902
|
Balance at 1 January 2023
|
6,250
|
1,174
|
(5,276)
|
2,148
|
Proceeds
from issue of new shares
|
503
|
7,092
|
-
|
7,595
|
Profit and
total comprehensive income for the year
|
-
|
-
|
2,973
|
2,973
|
Share-based payments
|
-
|
-
|
22
|
22
|
Balance at 31 December 2023
|
6,753
|
8,266
|
(2,281)
|
12,738
|
Profit and
total comprehensive income for the period
|
-
|
-
|
2,520
|
2,520
|
Share-based payments
|
-
|
-
|
9
|
9
|
Balance at
30 June 2024
|
6,753
|
8,266
|
248
|
15,267
|
Consolidated
statement of financial position
at 30 June
2024
|
Unaudited 30 June
2024
£'000
|
Unaudited 30 June 2023
£'000
|
31 December 2023
£'000
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Goodwill (note 7)
|
4,058
|
3,581
|
4,058
|
Other
intangible assets
|
2,722
|
1,998
|
2,685
|
Property,
plant and equipment
|
1,534
|
1,589
|
1,585
|
Deferred
Tax asset
|
269
|
-
|
189
|
Trade and other receivables
|
40
|
40
|
40
|
|
8,623
|
7,208
|
8,557
|
Current assets
|
|
|
|
Inventories
|
6,520
|
7,463
|
6,868
|
Trade and other receivables
|
8,369
|
9,631
|
12,212
|
Cash
and cash equivalents
|
12,904
|
11,300
|
8,116
|
|
27,793
|
28,394
|
27,196
|
Total assets
|
36,416
|
35,602
|
35,753
|
Equity and liabilities
|
|
|
|
Shareholders' equity
|
|
|
|
Share capital
|
6,753
|
6,736
|
6,753
|
Share
premium account
|
8,266
|
8,025
|
8,266
|
Retained earnings
|
248
|
(3,859)
|
(2,281)
|
Total equity
|
15,267
|
10,902
|
12,738
|
Non-current liabilities
|
|
|
|
Deferred
revenue
|
3,874
|
2,810
|
2,841
|
Other
payables
|
82
|
-
|
207
|
Loans and borrowings
|
140
|
205
|
163
|
Lease liabilities
|
737
|
698
|
756
|
Deferred
Tax
|
25
|
25
|
25
|
Provisions
|
2,410
|
925
|
2,234
|
|
7,268
|
4,663
|
6,226
|
Current liabilities
|
|
|
|
Trade and other payables
|
5,500
|
8,323
|
9,921
|
Deferred
revenue
|
5,850
|
8,758
|
5,831
|
Loans and borrowings
|
16
|
412
|
64
|
Lease liabilities
|
219
|
150
|
195
|
Tax
liabilities
|
1,424
|
414
|
-
|
Provisions
|
872
|
1,980
|
778
|
|
13,881
|
20,037
|
16,789
|
Total
equity and liabilities
|
36,416
|
35,602
|
35,753
|
Consolidated
statement of cash flows
for the six
months ended 30 June 2024
|
Unaudited six
months
ended 30 June
2024
£'000
|
Unaudited six months ended 30 June 2023
£'000
|
Year ended
31 December 2023
£'000
|
Net
cash from
operating activities (note 8)
|
5,550
|
2,472
|
1,664
|
Cash
flows from
investing activities
|
|
|
|
Purchases
of property, plant and equipment
|
(78)
|
(382)
|
(434)
|
Purchases
/ generation of intangible assets
|
(520)
|
(281)
|
(789)
|
Acquisition costs
|
-
|
(132)
|
(289)
|
Net cash
inflow on acquisition
|
-
|
4,423
|
3,030
|
Net
cash from
investing activities
|
(598)
|
3,628
|
1,518
|
Financing activities
|
|
|
|
Cash flow
from financing activities
|
-
|
206
|
215
|
Principal
element of lease repayments
|
(138)
|
(131)
|
(266)
|
Issue of
shares
|
-
|
6,837
|
7,095
|
Repayment
of loans
|
(24)
|
(2,244)
|
(2,643)
|
Net
cash from
financing activities
|
(162)
|
4,668
|
4,401
|
Net
increase in cash and cash equivalents
|
4,790
|
10,768
|
7,583
|
Cash
and cash
equivalents at
beginning of
period
|
8,116
|
533
|
533
|
Effect of
foreign exchange rate changes
|
(2)
|
(1)
|
-
|
Cash and cash equivalents at end of
period
|
12,904
|
11,300
|
8,116
|
Notes to the
interim financial statements
for the six
months ended 30 June 2024
1. Basis of preparation and
approval of interim statement
The financial information for the six months
ended 30 June 2024 and for the six months ended 30 June 2023 is
unaudited.
The interim financial statement for the six
months to 30 June 2024 does not include all of the information
required for full annual financial statements and should be read in
conjunction with the consolidated financial statements for the year
ended 31 December 2023.
The financial information has been prepared on
the basis of UK adopted international accounting standards (IFRSs)
that the Directors expect to be applicable as at 31 December
2024.
The accounting policies adopted in the
preparation of the interim financial statements are consistent with
those set out in the Group's Annual Report and Financial Statements
2023, which were prepared in accordance with IFRSs.
This interim financial statement does not
comprise statutory accounts within the meaning of Section 435 of
the Companies Act 2006. Statutory accounts for the year ended 31
December 2023 were approved by the Board on 26 March 2024 and
delivered to the Registrar of Companies. The report of the auditor
on those accounts was unqualified, did not contain an emphasis of
matter paragraph and did not contain any statement under Section
498(2) or Section 498(3) of the Companies Act 2006.
AIM-quoted companies are not required to comply
with IAS 34 'Interim Financial Reporting' and accordingly the
Company has not applied this standard in preparing this
report.
The interim financial statement was approved by
the Board of Directors on 17 September 2024.
2. International Financial
Reporting Standards
The Group follows the standards and
interpretations issued by the International Accounting Standards
Board (IASB) and the International Financial Reporting
Interpretations Committee of the IASB and endorsed by the UK that
are relevant to its operations.
3. Going
concern
The Group's business activities together with
factors likely to affect its future development, performance and
position were set out in the Strategic Report and Chairman's
Statement of the 2023 Annual Report and the principal risks and
uncertainties were set out in the Strategic Report. The Directors
have reviewed the cash flow forecasts for the period up to and
including 31 December 2025.
Based on the above, the Directors have a
reasonable expectation that the Group has adequate resources to
continue in operational existence for the foreseeable future and
for at least twelve months from the date of the report. For this
reason the Directors continue to adopt the going concern basis in
preparing the financial statements.
4. Revenue
The revenue split between goods and services is:
|
Unaudited
six months ended 30 June 2024
£'000
|
Unaudited
six months
ended 30
June 2023
£'000
|
Year
ended
31 December
2023
£'000
|
Revenue
|
|
|
|
Goods
|
20,550
|
18,138
|
38,402
|
Services
|
5,070
|
3,686
|
7,690
|
|
25,620
|
21,824
|
46,092
|
Construction contracts included in goods
|
4,131
|
4,102
|
6,994
|
5. Segmental
reporting
IFRS 8 requires operating segments
to be determined on the basis of those segments whose operating
results are regularly reviewed by the Board of Directors (the Chief
Operating Decision Maker as defined by IFRS 8) to make strategic
decisions.
|
Unaudited
six months
ended 30 June
2024
£'000
|
Unaudited
six months
ended 30
June 2023
£'000
|
Year
ended
31 December
2023
£'000
|
Revenue
|
|
|
|
Fleet
Systems
|
9,250
|
7,893
|
16,332
|
Infotec
|
8,486
|
9,303
|
19,669
|
MultiQ
|
2,732
|
-
|
1,139
|
Passenger Systems
|
5,199
|
4,627
|
9,045
|
Intersegment Sales
|
(47)
|
-
|
(93)
|
|
25,620
|
21,823
|
46,092
|
Gross profit
|
|
|
|
Fleet
Systems
|
2,297
|
1,858
|
3,949
|
Infotec
|
3,205
|
2,534
|
5,862
|
MultiQ
|
1,090
|
-
|
542
|
Passenger Systems
|
2,410
|
2,007
|
3,957
|
|
9,002
|
6,399
|
14,310
|
Underlying profit
|
|
|
|
Fleet
Systems
|
552
|
352
|
583
|
Infotec
|
1,750
|
1,580
|
3,697
|
MultiQ
|
236
|
-
|
153
|
Passenger Systems
|
374
|
161
|
115
|
Central
|
2,912
|
2,093
|
4,548
|
(178)
|
(270)
|
(264)
|
Underlying profit
|
2,734
|
1,823
|
4,284
|
Reconciling to profit before interest and
tax
|
Underlying
profit/(loss)
£'000
|
Share-based payments
£'000
|
Operating
profit/(loss)
£'000
|
Fleet
Systems
|
552
|
(5)
|
547
|
Infotec
|
1,750
|
-
|
1,750
|
MultiQ
|
236
|
-
|
236
|
Passenger Systems
|
374
|
(4)
|
370
|
|
2,912
|
(9)
|
2,903
|
Central
|
(178)
|
-
|
(178)
|
Total
|
2,734
|
(9)
|
2,725
|
Net assets
Net assets attributed to each business segment
represent the net external operating assets of that segment,
excluding goodwill, bank balances and borrowings, which are shown
as unallocated amounts, together with central assets and
liabilities.
|
Unaudited
six months
ended 30 June
2024
£'000
|
Unaudited
six months
ended 30
June 2023
£'000
|
Year
ended
31
December
2023
£'000
|
Assets
|
|
|
|
Fleet
Systems
|
7,894
|
8,456
|
8,754
|
Infotec
|
4,364
|
7,084
|
6,477
|
MultiQ
|
1,960
|
-
|
2,645
|
Passenger
Systems
|
5,155
|
5,181
|
5,679
|
|
19,373
|
20,721
|
23,555
|
Goodwill
|
4,058
|
3,581
|
4,058
|
Cash
and borrowings
|
12,904
|
11,300
|
8,116
|
Unallocated
|
81
|
-
|
24
|
|
36,416
|
35,602
|
35,753
|
Liabilities
|
|
|
|
Fleet
Systems
|
(2,971)
|
(4,518)
|
(3,736)
|
Infotec
|
(5,503)
|
(11,328)
|
(8,999)
|
MultiQ
|
(744)
|
-
|
(534)
|
Passenger Systems
|
(11,605)
|
(8,237)
|
(7,774)
|
|
(20,823)
|
(24,083)
|
(21,043)
|
Cash
and borrowings
|
(156)
|
(617)
|
(641)
|
Unallocated
|
(170)
|
-
|
(1,331)
|
|
(21,149)
|
(24,700)
|
(23,015)
|
Net
assets / (liabilities)
|
|
|
|
Fleet
Systems
|
4,923
|
3,938
|
5,018
|
Infotec
|
(1,139)
|
(4,244)
|
(2,522)
|
MultiQ
|
1,216
|
-
|
2,111
|
Passenger Systems
|
(6,450)
|
(3,056)
|
(2,095)
|
|
(1,450)
|
(3,362)
|
2,512
|
Goodwill
|
4,058
|
3,581
|
4,058
|
Cash and
borrowings
|
12,748
|
10,683
|
7,475
|
Unallocated
|
(89)
|
-
|
(1,307)
|
|
15,267
|
10,902
|
12,738
|
6. Profit per Ordinary
Share
Details of the weighted average number of
Ordinary Shares used as the denominator in calculating the basic
and diluted earnings per Ordinary Share are given below:
|
Unaudited
six months
ended 30 June
2024
000
|
Unaudited
six
months
ended 30
June 2023
000
|
Year
ended
31
December
2023
000
|
Basic
weighted average number of shares
|
16,475
|
15,551
|
15,945
|
Dilutive
potential Ordinary Shares
|
594
|
560
|
605
|
|
17,069
|
16,111
|
16,550
|
7.
Goodwill
Goodwill acquired in a business
combination is allocated at acquisition to the cash-generating unit
(CGU) that is expected to benefit from that business combination.
The Group has two CGUs which are its three operating segments,
Fleet Systems, Passenger Systems and Infotec. The carrying amount
of goodwill has been allocated to the CGUs as follows:
|
Journeo
Passenger Systems Limited
£'000
|
MultiQ
£'000
|
Infotec
£'000
|
Total
£'000
|
Deemed cost:
|
|
|
|
|
At
1 January
2023
|
1,345
|
-
|
-
|
1,345
|
At 30 June
2023
|
1,345
|
-
|
2,236
|
3,581
|
At 31 December 2023 and
1 January
2024
|
1,345
|
477
|
2,236
|
4,058
|
At
30 June
2024
|
1,345
|
477
|
2,236
|
4,058
|
The Group tests goodwill annually
for impairment as at 31 December, or more frequently if there are
indications that goodwill might be impaired.
The recoverable amounts of the CGUs
are determined based on a value-in-use calculation which uses cash
flow projections based on financial budgets and business plans
approved by the Directors covering a five-year period. Cash flows
beyond that period have been extrapolated in perpetuity assuming no
growth, which the Directors consider to be a conservative
approach.
The key assumptions for the
value-in-use calculations are those regarding discount rates and
sales forecasts.
The discount rates needed to equate
the net present value from these cash flows to the carrying value
of goodwill are compared to the required rate of return from the
CGU based upon an assessment of the time value of money, prevailing
interest rates and the risks specific to the CGU. If this discount
rate is in excess of the required rate of return then it is assumed
that no impairment has occurred to the carrying value of
goodwill.
The discount rates are as follows:
|
Unaudited
six months
ended 30 June
2024
%
|
Unaudited
six months
ended 30 June 2023
%
|
Year ended
31 December
2023
%
|
Passenger Systems
|
13
|
13
|
13
|
MultiQ
|
13
|
N/A
|
13
|
Infotec
|
13
|
13
|
13
|
The discount rates used are based on the
Board's judgement considering macroeconomic factors and reflecting
specific risks in each segment such as the nature of the market
served, the concentration of customers, cost profiles and barriers
to entry.
Passenger Systems also has intangible assets,
which are considered in the same value-in-use calculations as
goodwill.
The Passenger Systems cash flow projections
used to determine value in use are based upon assumptions of sales,
margins and cost bases. Of these assumptions, the value in use is
most sensitive to the level of sales. Margins are fixed in the
forecast based upon past experience; the cost base is similarly
based upon past experience and will vary depending upon the level
of sales. In accordance with the requirements of IAS 36 our
value-in-use calculations do not include cash flows from
restructurings to which the Group is not yet committed.
The level of sales is the key assumption used
in the cash flow forecast. Sales have been determined by management
using estimates based upon past experience and future performance
with reference to market position and the sales pipeline. The
macroeconomic environment has improved and there continues to be an
increase in the number and size of contracts available.
Sensitivity analysis has been performed on the
pre-tax discount rates, which shows that a pre-tax discount rate of
48.2% (Passenger Systems), 38.2% (Infotec) or 67.6% (MultiQ) would
be required in order to eliminate the headroom which exists in
these CGUs. The Directors consider that the discount rates used,
which are already risk adjusted to capture the Directors' view of
the extent to which each CGU is exposed to macroeconomic factors,
represent a balanced view.
A sensitivity analysis has been performed on
the impairment test. The Directors consider that an absolute change
in the key sales assumption is possible and a reduction in the
sales forecast in 2024 of 5% would result in headroom remaining in
the current carrying value of goodwill. If sales forecasts were
down 10% across the whole period and overheads remained unchanged
then headroom would still remain.
The Directors believe that, based on the
sensitivity analysis and stress testing performed, any reasonably
possible change in the key assumptions on which the recoverable
amounts are based would not cause the carrying amounts to exceed
the recoverable amounts.
The value in use for the Group exceeds the
carrying value of the assets.
In view of this, the Directors consider that
no impairment of goodwill or intangible assets is
required.
8. Cash generated from
operations
|
Unaudited
six months
ended 30 June
2024
£'000
|
Unaudited
six months
ended 30 June 2023
£'000
|
Year ended
31 December
2023
£'000
|
Profit for
the period
|
2,520
|
1,404
|
2,973
|
Adjustments
for:
|
|
|
|
-
Finance expense
|
(57)
|
146
|
240
|
-
Depreciation of property, plant and equipment
|
240
|
231
|
378
|
-
Amortisation of intangible fixed assets
|
484
|
269
|
753
|
-
Share-based payment expense
|
9
|
13
|
22
|
-
Acquisition expenses
|
-
|
132
|
289
|
-
(Loss) / profit on
disposal of fixed assets
|
(6)
|
1
|
-
|
-
Increase in
provisions
|
270
|
399
|
2,506
|
- Foreign
exchange rate
|
-
|
-
|
(13)
|
Operating cash flows before movement in working
capital
|
3,460
|
2,595
|
7,148
|
Decrease /
(increase) in inventories
|
348
|
(961)
|
295
|
Decrease in receivables
|
5,300
|
2,988
|
1,609
|
Decrease in payables
|
(3,919)
|
(1,824)
|
(6,560)
|
Cash
inflow from
operations
|
5,189
|
2,798
|
2,492
|
Income taxes paid
|
260
|
(207)
|
(658)
|
Net
interest earned / (paid)
|
101
|
(119)
|
(170)
|
Net
cash inflow
from operating
activities
|
5,550
|
2,472
|
1,664
|