The
information communicated within this announcement is deemed to
constitute inside information as stipulated under the Market Abuse
Regulations (EU) No. 596/2014 which is part of UK law by virtue of
the European Union (withdrawal) Act 2018. Upon the publication of
this announcement, this inside information is now considered to be
in the public domain.
23 September 2024
Transense Technologies
plc
("Transense", the "Company" or the "Group")
Final results for the year
ended 30 June 2024
& notice of investor
presentation
Transense Technologies plc (AIM:
TRT), the provider of specialist sensor systems, announces its
final results for the year ended 30 June 2024.
The Board of Transense is pleased to
announce continued increases in revenue and profitability, and
considerable strengthening of the team in both SAWsense and
Translogik. The Company has already started to achieve the
strategic objectives set out last year, covering the commercial and
financial goals for the medium term to 2028.
Substantial investment in people,
facilities, equipment and intellectual property has been made
during the year, and the Board now considers that the key elements
are now in place to accelerate the conversion of strong commercial
pipelines. In recent months, two major grant funded
development projects have been announced for SAWsense.
Combined with other customer funded activities, these demonstrate
the potential for production applications in both aerospace and
electric vehicle markets, whilst underpinning short term financial
forecasts.
Financial highlights:
•
Revenue up 18% to £4.18m (FY23: £3.53m)
• Translogik
revenue up 9% to £1.12m (FY23: £1.03m)
•
SAWsense
revenue reduced by 8% to £0.45m (FY23: £0.49m), with high growth in
second half contributing more than 80% of full year segmental
revenue
•
Bridgestone iTrack royalty
income up 30% to £2.61m (FY23: £2.01m)
•
Gross margin 87% of revenue (FY23: 87%)
• Adjusted
profit before taxation up 20% to £1.31m (FY23: £1.09m)*
• Earnings
per share up 15% to 10.13 pence (FY23: 8.81 pence)
• Cash
and cash equivalents at year end of £1.28m (FY23:
£0.98m)
*Before exceptional
administrative expenses
Executive Chairman of Transense, Nigel Rogers,
said:
"We are delighted with the progress
made in the year across the Company's entire operations. We
have strengthened the Board and executive leadership, whilst making
some key appointments in senior management and across the
commercial and engineering teams to achieve a major step up in
activity.
Customer engagement has developed in
both depth and number, with strong commercial pipelines and
improved visibility to revenue generation. These
factors, combined with the investments we are making from
self-generated cash flow in infrastructure, are expected to support
our ambitious growth trajectory in future."
Investor Presentation: 4pm, Monday 23 September
2024
Nigel Rogers (Executive Chairman),
Ryan Maughan (Managing Director) and Melvyn Segal (Chief Financial
Officer) will provide a presentation to review the Company's annual
results and prospects at 4pm on Monday 23 September 2024. The
presentation will be hosted through the online platform Investor
Meet Company.
To attend the presentation,
investors can sign up to Investor Meet Company for free and select
to meet Transense Technologies plc via the following
link:https://www.investormeetcompany.com/transense-technologies-plc/register-investor.
Investors who have already registered and selected to meet the
Company will automatically be invited to the
presentation.
Questions can be submitted before
the event to transense@walbrookpr.com
or in real time during the presentation via the
"Ask a Question" function.
For further information please visit
www.transense.com or contact:
Transense Technologies plc
Nigel Rogers (Executive
Chairman)
Ryan Maughan (Managing
Director)
Melvyn Segal (Chief Financial
Officer)
|
Via Investor Relations
(see below) |
Allenby Capital (Nominated Adviser and
Broker)
Jeremy Porter / George Payne
(Corporate Finance)
Stefano Aquilino / Tony Quirke
(Sales and Corporate Broking)
|
Tel: +44 (0)20 3328 5656
|
Investor Relations
Anice McNamee
|
Tel: +44 (0)1869 238380
investor.relations@transense.co.uk
|
Notes to Editors:
Transense is headquartered in
Oxfordshire, UK and its shares are traded on AIM, a market operated
by the London Stock Exchange (AIM: TRT). The Company develops and
supplies advanced sensor technology and measurement solutions used
by some of the world's leading companies to improve performance,
efficiency, and safety in demanding, mission critical applications.
Transense currently operates through two active business
segments:
· SAWsense - designs, supplies and licences advanced sensor solutions
based on proven, patent protected Surface Acoustic Wave (SAW)
technology to world leading companies in aerospace, automotive, and
industrial machinery (including robotics), enabling improved
efficiency and performance of their products. Key customers include
GE Aerospace, Parker Meggitt, McLaren Applied, Airbus and several
other confidential Tier One automotive, aerospace and industrial
machinery suppliers.
· Translogik - develops smart, connected commercial vehicle tyre
inspection equipment to many of the world's leading tyre suppliers,
fleet operators and service centres. Enabling accurate measurement
and digital capture of safety-critical tyre condition data, used to
reduce operating costs, improve safety and provide audit records
for regulatory compliance. Key customers include Bridgestone,
Goodyear, Continental and Prometeon (Pirelli), and leading
independent providers of vehicle fleet maintenance management
software.
In addition, Transense earns
residual royalty income from Bridgestone iTrack - a tyre monitoring
system for off-highway vehicles that was developed by Translogik.
The associated sales, support and development infrastructure were
sold to Bridgestone Corporation, the world's largest tyre producer,
in June 2020, and the intellectual property was licensed
exclusively to Bridgestone under a ten-year deal expiring in
2030.
Find out more at: https://www.transense.com/
CHAIRMAN'S STATEMENT & STRATEGIC REPORT
The Company continues to deliver
both revenues and profitability in line with the expected growth
trajectory, whilst stepping up spending on commercial, engineering
and operational capabilities to accelerate future growth in
revenues. This investment has centred on introducing talented
and experienced people at all levels within the organisation,
resulting in a considerable strengthening of the team during the
year.
Business Strategy
The business strategy of the Company
remains to develop innovative sensing solutions across a range of
applications, which are commercialised either through the launch of
products and services to customers or by forming strategic
alliances with partner organisations. Value is realised through a
combination of commercial income, royalties, licensing income and
capital gains on disposals. There are currently two active
business segments: Translogik and SAWsense.
Translogik develops and supplies
smart, connected tyre inspection equipment for the commercial truck
and bus market, and SAWsense designs and supplies advanced sensor
solutions for accurate non-contact measurement of torque, force,
pressure and temperature for aerospace, electric motors and drives
(EMD), industrial machinery and high-performance automotive
sectors. In addition, the Company earns residual royalty
income from Bridgestone iTrack, a system developed by the Company
for monitoring mining haul tyre performance which was licenced to
Bridgestone Corporation for a ten year period expiring in
2030.
Operating and Financial Review
Results for the Year
Revenues for the year increased by
18% to £4.18m (FY23: £3.53m), with SAWsense slightly reduced by 8%
and Translogik up 9%. Revenue from these two
operating segments was heavily weighted towards the second half of
the year as growth gathered momentum. Royalty income from
Bridgestone iTrack increased by 30%, reflecting increased
conversion of new installations in the year. The Company's
gross margin was maintained to 87% of revenue (FY23: 87%) amounting
to £3.65m (FY23: £3.01m).
Administrative expenses increased to
£2.37m (FY23: £2.09m), before exceptional severance costs of £0.05m
(FY23: £0.22m). This increase reflects the investment in new
people recruited in the second half of the year to secure and
deliver new customer contracts, which will impact more visibly in
revenue in the coming financial year.
Earnings before Interest, Taxation,
Depreciation and Amortisation (EBITDA) adjusted for the charge for
exceptional costs and share-based payments was £1.71m (FY23:
£1.40m), and the adjusted net profit before taxation (excluding
exceptional costs) was £1.31m (FY23: £1.09m).
There was a credit for taxation of
£0.30m (FY23: £0.53m) arising from the increase in the deferred
taxation asset relating to the use of previous years' tax losses in
the future, reflecting a future forecast period of three
years. Previously we looked forward two years but increased
this to reflect the projected profitability through to 2030 when
the losses will likely be near to being exhausted. In total,
the Company has UK tax losses available to
carry forward at 30 June 2024 of £20.7m, available for offset
against future profits, subject to HMRC agreement, of which
approximately £5.90m is currently recognised for deferred taxation
purposes (FY23: £4.70m).
The resulting net total
comprehensive income attributable to equity shareholders for the
year was £1.57m (FY23: £1.40m) resulting in earnings per share
(EPS) of 10.13 pence (FY23: 8.81 pence).
Segmental Review
Translogik
Our range of tyre inspection
equipment marketed under the Translogik brand generated revenue of
£1.12m; an increase of 9% over the prior year (FY23: £1.03m).
Gross margin reduced slightly to 54% (FY23: 57%) largely due to
foreign exchange movements. The segmental overhead increased
from £0.17m to £0.22m and closed at an annualised rate closer to
£0.30m, following the appointment of new personnel in both the
commercial and operational areas. The new talents they bring
to the Company will facilitate strong growth in the business in the
coming year. The segmental operating profit for the year of
£0.38m (excluding exceptional costs) reflects the increased
overhead (FY23: £0.42m).
The main existing market for
Translogik products is with global tyre manufacturers who use the
tools in their commercial vehicle businesses to enable rapid and
accurate tyre inspection data to be captured. This data is captured
and analysed with the customer's own software systems and used to
help manage large fleet tyre usage and deliver traceable records
for legislative compliance. Significant opportunities to grow the
business in the road haulage and transport sector have been
identified, by providing tyre inspection tools and data management
software to a wider section of the market.
In order to deliver this, the
Company has collaborated with a leading developer of tyre
management software to develop a simple and more accessible entry
level tyre inspection solution that can be easily integrated into
existing business information systems. As vehicle operators are
subject to increasing road safety regulations, including the
mandatory use of tyre pressure monitoring systems (TPMS) in the EU
from 2024 and the US from 2028, regulations for mandatory vehicle
inspections and digital record keeping and the increasing adoption
of radio frequency identification tags (RFID) for tyre inventory
management there is a strong business case for the adoption of
Translogik solutions.
The Company's directors
("Directors") continue to estimate an addressable market for fleet
management tools exceeding US$25m per annum, and this leads us to
believe that Translogik provides the capacity to accelerate
segmental revenue in the next three to five years. In order to
deliver on this potential, Translogik has been working to grow its
operational, product engineering and business development capacity,
making several new key hires in the period. This will also
facilitate the in-house production of the full product range in
place of the outsourcing model in use previously, with the aim to
further enhance customer service, product availability, quality and
cost.
SAWsense
SAWsense revenues were down slightly
at £0.45m (FY23: £0.49m) and with operating overheads slightly
increased, the net loss (before exceptional costs) for the segment
rose to £0.71m (FY23: £0.55m). Revenue and overhead expenses
were both weighted strongly towards the second half of the year, as
the commercial momentum in the business gathered pace and
additional engineering personnel were recruited to deliver new
customer funded development projects.
Our market approach for SAWsense
continues to focus on four sectors in which there are applications
with clear differentiated benefits, and we have made further
substantial progress in each during the year. There are now active
customers in each key segment and ongoing development projects that
have moved from small initial feasibility studies into significant
funded engineering programmes to design SAW sensing technology into
customers new products.
Target market sectors for SAWsense:
Aerospace
Transense continues to build a
strong base in the aerospace market. The established
relationship with GE Aerospace ("GE") is growing as they scale up
their T901 engine program in readiness for production and integrate
SAWsense into new propulsion systems such as in their HEAT and RISE
development projects. The Company is quoting for a variety of
additional support activities to help GE and its supply chain
deliver increasing quantities and future engine
programmes.
In the second half of the year, the
Company announced a new landing gear project with Airbus commencing
in April 2024 (LANDOne), which is anticipated to
deliver £0.5m of R&D income over its two-year
duration. Towards the end of the year, the Company commenced a
new aircraft engine torque sensor development programme with a new
customer. In addition to these programmes and the other
ongoing business the Company has with major aerospace customers,
there remains a healthy pipeline of opportunities within the
aerospace market with both existing and new customers.
SAWsense technology is becoming
increasingly well understood and accepted in the aerospace market
and is now well proven as a solution in key applications. As
a result the Directors continue to believe there is a realistic
goal for annual revenue from development, engineering services and
component supply into this sector by SAWsense in the range of
US$5-10m by 2030, with significant upside opportunity.
Electric Motors and Drives (EMD)
Using SAWsense technology to measure
torque and/or temperature in electric motors enables improved
performance, efficiency, and functional safety, and provides
opportunity to reduce material costs, particularly of rare earth
materials in permanent magnet motors.
Unlike our other key target sectors,
the use of real time torque data to control electric motors and
drives is not common practice, and instead controls are reliant
upon traditional torque estimation methods with roots going back
decades.
During the year, the Company
completed the project to simulate the benefits of incorporating
SAWsense technology into electric motors and extended this work to
hardware in the loop testing of a representative electric vehicle
propulsion motor and controller. This work has yielded significant
insights enabling the Company to better promote the technology into
this sector.
SAWsense recently announced its
participation in the Power-electronics Upscale for Localisation and
Sustainable Electrification ("PULSE") project, a collaborative
R&D project that will be part funded by the UK Government
through the Advanced Propulsion Centre and will be led by In-Wheel
Motor drive system manufacturer Protean Electric ("Protean").
This project follows around twelve months of work funded by Protean
to carry out initial feasibility studies and concept engineering of
SAWsense technology in their class leading In-Wheel Motor systems.
The project aims to industrialise these systems and allow Transense
to develop higher volume manufacturing techniques to prepare for
Protean's production requirements, with clear benefits to other
running projects.
In addition, we continue to work
with Tier 1 automotive business Novares on integrating sensing
technology into their electric motor componentry. Towards the
end of the year, the Company commenced a new torque sensor
development project in an electric drive system with a confidential
major European Tier 1 electronics customer, and has an exciting
pipeline of other opportunities in this sector.
Industrial Machinery (including Off-Highway Vehicles and
Robotics)
The use of SAWsense technology for
torque and/or temperature measurement can improve accuracy,
efficiency and power distribution in industrial machinery ranging
from robotics to agricultural machinery. Enhanced sensing is also
required to enable more autonomous operation of machinery. During
the year, the business secured two programmes with manufacturers of
robotic machinery for initial feasibility studies and prototype
supply. The feasibility studies were successfully completed but
delivery of prototype parts scheduled to take place in the final
quarter slipped into the next financial year due to engineering and
production capacity constraints. The business has a pipeline of
opportunities in this space.
The global market for force and
torque sensors for industrial robotics was estimated to be worth
US$300m in 2022 and was forecast to grow to more than US$650m by
2028. Engagement with a select group of leading companies in
this industry indicates that SAW technology can provide an improved
way to measure torque and temperature in a robotic system,
increasing the speed and accuracy of the robot by reducing joint
flex and motor jitter. This in turn offers increased load
capacity and productivity, and because of this we believe that this
valuable differentiation results in more than US$50m per annum of
the robot torque sensor market to be addressable by our technology
by 2028.
Motorsport
SAWsense continues to work closely
in the premium motor sport sector with our partner, McLaren Applied
Limited (MAL). Motorsport revenues were
subdued by a delay with one key race series, however
MAL is now supplying torque sensing systems using
SAWsense technology into a broader range of motorsport series
including IndyCar, Le Mans Daytona Hybrid (LMDH) and
others.
In these demanding applications
SAWsense has proven to be more reliable and accurate than
competitor systems, offering a lower lifecycle cost to event
organisations and race teams. Whilst motorsport is a niche
sector, we estimate that the addressable market for motorsport
torque measurement exceeds US$25m per annum and believe that there
are unique characteristics in our technology that will enable MAL
and SAWsense to develop the current opportunity pipeline into a
significant market share.
Success in these motor sport
applications demonstrates the performance and reliability of the
technology in harsh operating conditions.
Business Development Activities
SAWsense continues to make progress
raising the visibility and awareness of the business divisions in
key markets, driven by developing informative and engaging video
content and conference presentations, as well as an increased level
of trade show attendance which the business intends to continue in
the next financial year.
Enquiries are carefully qualified
and those that meet our criteria for technical and commercial fit
enter a standardised process through a number of stage gates.
Passage through this mechanism can take several months before
reaching agreement on a funded development project to instrument a
demonstration unit and carry out performance assessment.
Beyond that, there are many other factors to evaluate (including
for example production methods, supply chain and associated cost)
before customers are ready to commit to full scale commercial
implementation.
Overall, it is realistic to expect
that achieving volume production in highly regulated markets such
as aerospace and automotive will take three to five years, during
which period customers will have the capacity and willingness to
fund further development work.
This process has been underway for
more than one year, and progress has been made both in the number
of active qualified enquiries which has increased from 57 to 71,
and the depth of engagement indicated by projects moving from
initial enquiry, through to feasibility studies and then
progressing to customer funded development projects. The
number of customers funding such projects has increased from 10 to
13, and the value of quoted work to support these more advanced
programmes has also increased by an order of magnitude, as set out
below:
Status of potential customers by
sector as at September 2024 (September
2023)
|
Aerospace
|
Electric
Motors & Drives
|
Industrial Machinery
|
Performance Automotive
|
Total
|
Stage 4 - Contracted
|
1
(1)
|
0
(0)
|
0
(0)
|
1
(1)
|
2
(2)
|
Stage 3 - (Production) Contract under
negotiation
|
1
(2)
|
0
(0)
|
0
(0)
|
0
(0)
|
1
(2)
|
Stage 2 - In funded
development
|
4
(1)
|
3
(3)
|
2
(1)
|
1
(1)
|
10
(6)
|
Stage 1a - Development project in
planning
|
3
(3)
|
1
(2)
|
2
(1)
|
0
(1)
|
6
(7)
|
Stage 1b - Active enquiry
|
5
(7)
|
27
(24)
|
17
(8)
|
2
(1)
|
51
(40)
|
Total
|
14 (14)
|
31
(29)
|
21 (10)
|
4
(4)
|
70
(57)
|
iTrack Royalty
Income
Royalty income from Bridgestone
iTrack generated income of £2.61m during the year, representing an
increase of 30% over the prior year (FY23: £2.01m). Over the
four completed years since the inception of the licence, it has
generated more than £7m in royalty income.
New installations ran at an improved
rate during the year, reaching an annualised royalty rate of
US$3.67m by 30 June 2024. Under the terms of the licence, the
unit rate of royalty income will reduce to 60% of the current rate
with effect from 1 July 2025, and to 40% of the current rate on 1
July 2027, before expiry on 30 June 2030. The Directors have
prepared illustrative examples using compound annual volume growth
rates of 10% and 18%, which indicate future royalty income of
between £13-£16m over the remaining life of the licence. The
actual rate of volume growth is uncertain, and future royalty
income may lie outside of this range.
Bridgestone Corporation, Japan has
rebranded the technology as Bridgestone iTrack and has accelerated
social media and direct marketing of their products after renaming
the relevant subsidiary Bridgestone Mining Solutions Technology
Limited (formerly ATMS Technology Limited). Bridgestone
iTrack continues to be a key strategic component of their mobility
solutions business.
Corporate Governance, Board Structure and
Composition
The board currently comprises the
Executive Chairman, three independent non-executive directors, and
two executive directors. Ryan Maughan was appointed Managing
Director in March 2024 having previously served as Business
Development Director, assuming responsibility for all engineering
and operational activities of the Company in addition to his
commercial responsibilities.
Craig Wilson joined the board with
effect from 1 July 2024 as an independent non-executive
director. Prior to his appointment, Craig was Chief Executive
at Williams Advanced Engineering where he led the transformation of
the business from its roots in Formula One racing to provide
innovative technology across a range of industry sectors. His
experience and network are highly relevant to the opportunities now
evident in the Company's business.
Rodney Westhead has confirmed his
intention to retire from the Board and he will not seek re-election
at the upcoming Annual General Meeting scheduled to take place in
November 2024. The Board is satisfied that reverting to a
five person Board with two independent non-executive directors
represents an appropriate degree of constructive challenge to the
executive team.
Distribution Policy
Since February 2022, when the
Company first announced the commencement of a programme to conduct
market purchases of ordinary shares of 10 pence each in the
Company, a total of 1,217,856 ordinary shares have been acquired
for treasury at an average price of 84 pence each.
The Directors continue to monitor market activity
relative to the prospects for the Company, and will execute further
market purchases should suitable opportunities arise, subject to
the renewal of shareholder approval for such action at the upcoming
Annual General Meeting.
The board has given careful
consideration to the commencement of dividend payments, however
this is considered premature in view of the opportunities to
continue to invest in the development of operating business
segments for enhanced future returns. Accordingly, the
Directors do not recommend the payment of a dividend at the present
time.
Current Trading and Outlook
Trading in the period since the
financial year end has been strong, with revenues approximately 60%
ahead of the corresponding period last year, profits showing good
progress despite increased overhead costs, and net cash at 31
August 2024 increasing to £1.49m. The depth and scale of customer
engagements across the Company's two trading segments is
intensifying.
Translogik is now positioned to
convert new business for its tyre management products directly with
fleet customers and has several large potential contracts under
negotiation. We are also bringing the manufacture and
assembly of the full range of Translogik products in-house,
facilitated by our premises reconfiguration. We are confident this
change will further improve customer service, product quality,
availability and cost.
Since the end of the financial year,
SAWsense has announced its participation in the PULSE project in
the electric vehicle technology, and has also progressed several
other customer funded projects, particularly in the aerospace
sector. These chargeable activities underpin forecast growth
in the short to medium term and indicate a level of commitment by
our customers to pursue full scale industrialisation
thereafter.
The Board is pleased with the
progress made and remains confident in the growth prospects over
the remaining six year period in which royalty income will be
derived from Bridgestone iTrack and into the next
decade.
Nigel Rogers
Executive Chairman
23 September
2024
Consolidated Statement of
Comprehensive Income
For the year ended 30 June
2024
|
|
Year
ended
30
June
|
Year
ended
30
June
|
|
|
|
2024
|
|
2023
|
|
|
|
£'000
|
|
£'000
|
Revenue
|
|
|
4,180
|
|
3,529
|
Cost of sales
|
|
|
(526)
|
|
(474)
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
Gross profit
|
|
|
3,654
|
|
3,055
|
|
|
|
|
|
|
Administrative expenses
|
|
|
(2,373)
|
|
(2,086)
|
Exceptional administrative
expenses
|
|
|
(47)
|
|
(220)
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
Operating Profit
|
|
|
1,234
|
|
749
|
Financial
income/(expense)
|
|
|
26
|
|
4
|
Other income
|
|
|
5
|
|
113
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
Profit before taxation
|
|
|
1,265
|
|
866
|
Taxation
|
|
|
300
|
|
530
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
Profit and total comprehensive
income for the year attributable
|
|
|
1,565
|
|
1,396
|
To the equity holders of the
parent
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
|
|
|
|
|
|
Basic profit per share for the year
(pence)
|
|
|
10.13
|
|
8.81
|
|
|
|
==============================================
|
|
==============================================
|
Consolidated Balance Sheet
At 30 June 2024
|
|
At 30
June
|
At 30
June
|
|
|
2024
|
2024
|
2023
|
2023
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
Non current assets
|
|
|
|
|
|
Property, plant and
equipment
|
|
889
|
|
154
|
|
Intangible assets
|
|
1,034
|
|
731
|
|
Deferred tax
|
|
1,475
|
|
1,175
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
|
|
|
|
3,398
|
|
2,060
|
Current assets
|
|
|
|
|
|
Inventories
|
|
390
|
|
260
|
|
Trade and other
receivables
|
|
1,395
|
|
1,263
|
|
Cash and cash equivalents
|
|
1,281
|
|
978
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
|
|
|
|
3,066
|
|
2,501
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
Total assets
|
|
|
6,464
|
|
4,561
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
Trade and other payables
|
|
(493)
|
|
(334)
|
|
Lease liabilities
|
|
(100)
|
|
(36)
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
|
|
|
|
(593)
|
|
(370)
|
Non current liabilities
|
|
|
|
|
|
Lease liabilities
|
|
|
(304)
|
|
-
|
|
|
|
----------------------------------------------
|
|
--------------------------------------
|
Total liabilities
|
|
|
(897)
|
|
(370)
|
|
|
|
----------------------------------------------
|
|
--------------------------------------
|
Net assets
|
|
|
5,567
|
|
4,191
|
|
|
|
=============================================
|
|
======================================
|
Equity
|
|
|
|
|
|
Issued share capital
|
|
|
1,644
|
|
1,644
|
Share premium
|
|
|
65
|
|
65
|
Treasury Shares
|
|
|
(1,027)
|
|
(708)
|
Share based payments
|
|
|
418
|
|
288
|
Retained earnings/(accumulated
loss)
|
|
|
4,467
|
|
2,902
|
|
|
|
----------------------------------------------
|
|
----------------------------------------------
|
Total equity
|
|
|
5,567
|
|
4,191
|
|
|
|
==============================================
|
|
==============================================
|
|
|
|
|
|
| |
Consolidated Statement of Changes in
Equity
For the year ended 30 June
2024
|
Share
capital
|
Share
premium
|
Share
based payments
|
Retained
earnings
|
Treasury
Shares
|
Total
Equity
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
Balance at 1 July 2022
|
1,644
|
65
|
180
|
1,506
|
(303)
|
3,092
|
Comprehensive income for the
year:
|
|
|
|
|
|
|
Profit for the year
|
-
|
-
|
-
|
1,396
|
-
|
1,396
|
Share based payment
|
-
|
-
|
108
|
-
|
-
|
108
|
Treasury shares
|
-
|
-
|
-
|
-
|
(405)
|
(405)
|
|
------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
Balance at 30 June 2023
|
1,644
|
65
|
288
|
2,902
|
(708)
|
4,191
|
|
------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
|
|
|
|
|
|
| |
|
Share
capital
|
Share
premium
|
Share
based payments
|
Retained
earnings
|
Treasury
Shares
|
Total
Equity
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Balance at 1 July 2023
|
1,644
|
65
|
288
|
2,902
|
(708)
|
4,191
|
Comprehensive income for the
year:
|
|
|
|
|
|
|
Profit for the year
|
-
|
-
|
-
|
1,565
|
-
|
1,565
|
Share based payment
|
-
|
-
|
130
|
-
|
-
|
130
|
Treasury shares
|
-
|
-
|
-
|
-
|
(319)
|
(319)
|
|
------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
Balance at 30 June 2024
|
1,644
|
65
|
418
|
4,467
|
(1,027)
|
5,567
|
|
------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
----------------------------------------------
|
|
|
|
|
|
|
| |
Consolidated Cash Flow
Statement
For the year ended 30 June
2024
|
|
Year ended
30 June
2024
|
Year ended
30 June
2023
|
|
|
£'000
|
£'000
|
Profit/(loss) from
operations
|
|
1,565
|
1,396
|
Adjustments for:
|
|
|
|
Taxation
|
|
(300)
|
(530)
|
Net financial income
|
|
(26)
|
(4)
|
Share based payment
|
|
130
|
108
|
Depreciation
|
|
145
|
98
|
Amortisation and impairment of
intangible assets
|
|
152
|
112
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Operating cash flows before
movements in working capital
|
|
1,666
|
1,180
|
(Increase) in receivables
|
|
(132)
|
(130)
|
increase/(decrease) in
payables
|
|
159
|
(226)
|
(Increase) in inventories
|
|
(130)
|
(172)
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Net cash generated in
operations
|
|
1,563
|
652
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Investing activities
|
|
|
|
Acquisitions of property, plant and
equipment
|
|
(428)
|
(85)
|
Acquisitions of intangible
assets
|
|
(455)
|
(172)
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Net cash (used in)/generated from
investing activities
|
|
(883)
|
(257)
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Financing activities
|
|
|
|
Treasury shares
|
|
(319)
|
(405)
|
Interest received/(paid)
|
|
26
|
4
|
Payment of lease
liabilities
|
|
(84)
|
(71)
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Net cash used in financing
activities
|
|
(377)
|
(472)
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Net increase/(decrease) in cash and
cash equivalents
|
|
303
|
(77)
|
Cash and equivalents at the
beginning of year
|
|
978
|
1,055
|
|
|
----------------------------------------------
|
----------------------------------------------
|
Cash and equivalents at the end of
year
|
|
1,281
|
978
|
|
|
==============================================
|
==============================================
|
NOTES RELATING TO THE COMPANY
FINANCIAL STATEMENTS
BASIS OF PREPARATION
The consolidated statement of
comprehensive income, the consolidated balance sheet, the
consolidated statement of changes in equity, the consolidated cash
flow statement and the associated notes for the year ended 30 June
2024 have been extracted from the Group's financial statements upon
which the auditor's opinion is unqualified and does not include any
statement under section 498 of the Companies Act 2006.
Whilst the financial information
included in this preliminary announcement has been computed in
accordance with UK adopted international accounting standards, this
announcement does not itself contain sufficient information to
comply with all IFRS disclosure requirements. The Company's 2024
Annual Report and Accounts will be prepared in compliance with
UK-adopted International Accounting Standards (IFRS).
1
SEGMENT INFORMATION
The Company had three reportable
segments being the unique trading divisions, SAWsense and
Translogik, which make use of technology developed by the Company
to measure and record temperature, pressure and torque, and the
iTrack royalty activity in respect of income from licensed
technology.
Revenue and EBITDA are the Company's
key focus and in turn is the main performance measure adopted by
management.
The tables below set out the
Company's revenue split and operating segments. These disclose
information for continuing operations and in view of their relative
size, information for discontinued operations. The disposal of
iTrack operations will result in future royalty income replacing
direct sales income and costs.
Revenue
|
Year
ended
30 June
2024
|
Year
ended
30 June
2023
|
|
£'000
|
£'000
|
North America
|
464
|
351
|
South America
|
121
|
143
|
Australia
|
4
|
32
|
Europe
|
514
|
485
|
UK
|
323
|
379
|
Rest of the World
|
144
|
129
|
|
--------------------------------------------
|
--------------------------------------------
|
|
1,570
|
1,519
|
|
===========================================
|
===========================================
|
iTrack
Royalty
2,610
2,010
Total
Revenue
4,180
3,529
Segments
|
Translogik
£'000
|
SAW
£'000
|
iTrack
royalties
£'000
|
Unallocated
£'000
|
Total
£'000
|
Year ended 30 June 2024
|
|
|
|
|
|
Sales
|
1,120
|
450
|
2,610
|
-
|
4,180
|
|
=====================
|
=====================
|
=====================
|
=====================
|
====================
|
Gross profit
|
604
|
440
|
2,610
|
-
|
3,654
|
Administrative expenses
|
(221)
|
(1,159)
|
(44)
|
(949)
|
(2,373)
|
Exceptional administrative
expenses
|
(42)
|
-
|
-
|
-
|
(42)
|
|
-----------------------------
|
-----------------------------
|
-----------------------------
|
-----------------------------
|
-----------------------------
|
Operating profit/(loss)
|
341
|
(720)
|
2,566
|
(954)
|
1,234
|
Other income
|
-
|
5
|
-
|
-
|
5
|
Net financial income
|
-
|
-
|
-
|
26
|
26
|
Taxation
|
-
|
-
|
-
|
300
|
300
|
|
-----------------------------
|
----------------------------
|
-----------------------------
|
-----------------------------
|
-----------------------------
|
Profit/(loss) for the
year
|
341
|
(715)
|
2,566
|
(628)
|
1,564
|
|
==========
|
===========
|
===========
|
===========
|
===========
|
EBITDA reconciliation
|
|
|
|
|
|
Operating profit
|
|
|
|
|
1,234
|
Depreciation and
amortisation
|
|
|
|
|
297
|
|
|
|
|
|
------------------
|
EBITDA
|
|
|
|
|
1,531
|
|
|
|
|
|
===========
|
Adjusted EBITDA (excluding share
based payments and exceptional administrative expense)
|
|
|
|
|
1,708
|
|
|
|
|
|
===========
|
|
Translogik
£'000
|
SAW
£'000
|
iTrack
royalties
£'000
|
Unallocated
£'000
|
Total
£'000
|
|
Year ended 30 June 2023
|
|
|
|
|
|
|
Sales
|
1,027
|
492
|
2,010
|
-
|
3,529
|
|
|
==================
|
===================
|
===================
|
=================
|
====================
|
|
Gross profit
|
588
|
457
|
2,010
|
-
|
3,055
|
|
Administrative expenses
|
(165)
|
(1,119)
|
(44)
|
(758)
|
(2,066)
|
|
Exceptional administrative
expenses
|
|
(220)
|
|
|
(220)
|
|
|
--------------------------
|
--------------------------
|
--------------------------
|
--------------------------
|
-----------------------------
|
|
Operating profit/(loss)
|
423
|
(882)
|
1,966
|
(758)
|
749
|
|
Other income
|
-
|
113
|
-
|
-
|
113
|
|
Net financial income
|
-
|
-
|
-
|
4
|
4
|
|
Taxation
|
-
|
-
|
-
|
530
|
530
|
|
|
--------------------------
|
--------------------------
|
--------------------------
|
--------------------------
|
---------------------
|
|
Profit/(loss) for the
year
|
423
|
(769)
|
1,966
|
(224)
|
1,396
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
During the year ended 30 June 2024
there was 1 customer (2023: 1) whose turnover accounted for more
than 10% of the Company's total continuing revenue as
follows:
Year ended 30 June 2024
|
Revenue
£'000
|
Percentage
of total
|
|
|
|
Customer A
|
2,610
|
62
|
|
|
|
Year ended 30 June 2023
|
Revenue
£000
|
Percentage
of total
|
|
|
|
Customer A
|
2,010
|
57
|
2
TAXATION
Recognised in the statement of
comprehensive income in respect of continuing operations
|
Year
ended
30 June
2024
|
Year
ended
30 June
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
Deferred tax credit
|
|
|
Current
year
|
(300)
|
(530)
|
|
|
|
|
---------------------------------------------
|
---------------------------------------------
|
Tax credit in Statement of
Comprehensive Income
|
(300)
|
(530)
|
|
============================================
|
============================================
|
Reconciliation of effective tax
rate
|
Year
ended
30 June
2024
|
Year
ended
30 June 2023
|
|
|
|
|
£'000
|
£'000
|
Profit/(loss) before tax
|
1,265
|
866
|
|
=============================================
|
=============================================
|
Tax calculated at the average
standard UK corporation tax rate of 25.00% (2023:
20:50%)
|
316
|
178
|
Expenses not deductible for tax
purposes
|
33
|
23
|
Utilisation of losses brought
forward for which no deferred tax asset was recognised
|
(24)
|
25
|
Recognition of deferred tax in
respect of prior year losses
|
(625)
|
(756)
|
|
----------------------------------------------
|
----------------------------------------------
|
Total tax credit
|
(300)
|
(530)
|
|
=============================================
|
=============================================
|
Deferred tax assets are
|
|
|
Recognised - in respect of tax
losses
|
1,475
|
1,175
|
|
|
|
Unrecognised - in respect of tax
losses and other timing differences
|
3,706
|
4,528
|
|
=============================================
|
=============================================
|
The applicable UK corporation tax
rate is 25% (2023: was a blend of 19% for the first 9 months and
25% thereafter giving an average rate for the reporting period of
20.5%). The Group has tax losses, subject to agreement by HM
Revenue and Customs, in the sum of £20.7m (2023: £21.9m), which are
available for offset against future profits of the same trade.
There is no expiry date for tax losses. An appropriate deferred tax
asset is being recognised as the Group is able to demonstrate a
reasonable expectation of sufficient future taxable profits arising
in order to utilise the losses.
3
EARNINGS PER SHARE
|
Year ended
30 June 2024
|
Year
ended
30 June 2023
|
|
Number
|
Number
|
|
--------------------
|
-------------------
|
Weighted average number of shares -
basic
|
15,446,993
|
15,849,527
|
|
============
|
===========
|
Basic profit per share is calculated
by dividing the profit by the weighted average number of ordinary
shares in issue during the year of 15,446,993 (2023: 15,849,527). This excludes
treasury shares held by the Company.
|
Year ended
30 June 2024
|
Year
ended
30 June 2023
|
|
£'000
|
£'000
|
Profit/(loss)
|
1,565
|
1,396
|
|
--------------------
|
--------------------
|
Basic profit per share
(pence)
|
10.13
|
8.81
|
There are 1,532,500 share options
and no warrants in place at 30 June 2024 (1,504,300 share options
at 30 June 2023).