28
June 2024
Rogue Baron
Plc.
("Rogue Baron" or the
“Company")
Half Year Report
for the six month period ended 31 March
2024
The first half of Rogue Baron’s fiscal year
2024 was a pivotal period for the Company. By year-ended
September 2023, the Company had 226
cases of Shinju remaining in inventory, all of which were sold
between October 15th and December
18th. During this time, and afterwards, the Company engaged
in discussions about a significant investment deal with regards to
Shinju. Over the past six months, a substantial amount of the
Company’s time and energy was dedicated to finalising this deal,
redefining the strategy for Shinju, and preparing for future
progress.
In March 2024,
the Company made the announcement of a substantial investment from
Pronghorn, a spirits investment group backed by Diageo. Pronghorn
has committed to injecting USD1,000,000 into Shinju Spirits Inc. The
investment comprises USD750,000 in
cash and USD250,000 in business
enhancement services, aimed at bolstering the growth and sales of
Shinju.
Following the investment, Pronghorn will hold
22.23% of Shinju Spirits, on a fully diluted basis, after exercise
of the warrants, and Rogue Baron will own 60.50%. The remaining
shares in Shinju Spirits Inc. are held by certain employees who
have been issued stock in lieu of cash for services
rendered.
This investment, coupled with their expertise
and guidance, is expected to significantly accelerate the Shinju
brand's growth. It aims to position Shinju as one of Rogue's key
objectives: developing the Shinju brand to a point where it becomes
an attractive buyout target. The investment has allowed the Company
to restart production on the next round of inventory, which will
include the new label into the US market. For the past three months
the Company has been working with Pronghorn on a more focused sales
strategy which we believe will expedite Shinju’s sales growth and
take the Brand to another
level.
This infusion of capital and partnership
instills unprecedented confidence in the Company’s future
prospects. It not only provides Shinju Spirits with the necessary
financial resources to achieve its forthcoming objectives, but also
pairs the Shinju brand with a partner possessing a deep
understanding of the industry and capable of providing substantial
market support.
Rogue Baron’s strategic vision has always been
to develop distinct brands within specific categories of the
spirits industry, and build and position them as attractive buyout
targets. Success in the spirits industry relies on two key
elements: adequate capitalisation and forging the right
partnerships. Historically, the Company has had either one or the
other, but not both simultaneously. The recent investment from
Pronghorn marks a pivotal moment where Rogue Baron and its Shinju
brand have secured both. Now with the ability to launch multiple
brands, following Shinju and working off each other, their growth
should collectively accelerate, enhancing the potential of each
brand, and possibly the entire portfolio, as a buyout
target.
Leveraging this support, Rogue Baron is
committed to continuing the expansion of Shinju Spirits.
Concurrently, the Company is now poised to launch its other brands
and strategically explore new opportunities within the Spirits
Industry—areas of opportunity that can provide considerable upside,
limited risk, and the potential for significant revenue
generation.
Shinju is leading the way for Rogue Baron’s
portfolio, establishing a strategic advantage for the Company. With
Shinju setting the precedent, Rogue Baron will look to raise
additional funds to launch its other brands and capitalise on the
momentum created by
Shinju.
The past four years have been primarily
dedicated to Shinju's growth and market expansion, utilising a
significant portion of the Company’s capital and managerial
resources. With the strategic capital partnership now secured for
Shinju, by raising additional funds Rogue Baron will be
well-positioned to diversify its focus towards additional
opportunities, further facilitating the Company’s growth and
expansion.
These interim results have
not been audited or reviewed by the Company’s
auditor.
The Directors of the Company accept
responsibility for the contents of this
announcement.
For further information, please
contact:
The
Company
Ryan
Dolder
rdolder@roguebaron.com
Aquis Corporate Adviser and Corporate
Broker:
Peterhouse Capital
Limited
+44 (0) 20 7469
0936
Joint
Broker:
Clear Capital
Limited
Bob Roberts
+44 (0) 20 3869 6080
ROGUE BARON
PLC
CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
FOR THE PERIOD ENDED
31
MARCH
2024
|
Note |
Unaudited Period
ended |
|
Unaudited Period
ended |
|
|
31 March
2024 |
|
31 March 2023 |
|
|
US$’000 |
|
US$’000 |
|
|
|
|
|
Revenue |
|
33 |
|
164 |
|
|
|
|
|
Cost of
sales |
|
(35) |
|
(104) |
|
|
|
|
|
Gross
profit |
|
(2) |
|
60 |
|
|
|
|
|
Share based
payments |
|
(3) |
|
- |
Expenses paid in
shares |
|
(30) |
|
- |
Expenses paid in shares of
subsidiary |
|
(333) |
|
|
Other administrative
expenses |
|
(90) |
|
(277) |
Exchange differences
movement |
|
(18) |
|
(47) |
|
|
|
|
|
Total administrative
expenses |
|
(474) |
|
(324) |
|
|
|
|
|
(Loss)/profit from
operations |
|
(476) |
|
(264) |
|
|
|
|
|
Finance
costs |
|
- |
|
- |
Loss before
taxation |
|
(476) |
|
(264) |
|
|
|
|
|
Tax
charge |
|
- |
|
- |
Loss after
taxation |
|
(476) |
|
(264) |
|
|
|
|
|
Other comprehensive income
for the period |
|
|
|
|
Exchange difference on
translating foreign operations |
|
(3) |
|
(10) |
|
|
|
|
|
Total comprehensive loss
for the year, attributable to owners of the
company |
|
(479) |
|
(274) |
|
|
|
|
|
Total comprehensive loss
attributable to |
|
|
|
|
Non-controlling
shareholders |
|
(89) |
|
- |
Equity holders of the
parent |
|
(390) |
|
(274) |
|
|
(479) |
|
(274) |
Loss per
share |
|
|
|
|
Basic and diluted earnings
per share (cents) - attributable to the shareholders of the
Company |
3 |
(0.35) |
|
(0.29) |
Basic and diluted earnings
per share (cents) - attributable to the
NCI |
|
(0.08) |
|
- |
ROGUE BARON
PLC
CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
AS AT 31 MARCH 2024
|
|
Unaudited |
|
Audited |
|
31 March
2024 |
|
30 September 2023 |
|
|
|
|
|
Assets |
Note |
US$'000 |
|
US$'000 |
|
|
|
|
|
Non-current |
|
|
|
|
Goodwill |
|
1,239 |
|
1,239 |
Intangible assets |
4 |
2,352 |
|
2,352 |
|
|
3,591 |
|
3,591 |
Current |
|
|
|
|
Inventories |
|
509 |
|
498 |
Trade and other
receivables |
|
331 |
|
312 |
Cash and cash
equivalents |
|
766 |
|
19 |
|
|
|
|
|
Total current
assets |
|
1,606 |
|
829 |
|
|
|
|
|
Total
assets |
|
5,197 |
|
4,420 |
|
|
|
|
|
Liabilities |
|
|
|
|
Current |
|
|
|
|
Trade and other
payables |
|
704 |
|
675 |
Loans payable |
5 |
203 |
|
184 |
|
|
|
|
|
Total current liabilities and total
liabilities |
|
907 |
|
859 |
|
|
|
|
|
Equity |
|
|
|
|
Issued share capital |
6 |
167 |
|
128 |
Share premium |
6 |
6,758 |
|
6,675 |
Share based payment
reserve |
|
8 |
|
5 |
Exchange and other
reserves |
|
(422) |
|
(229) |
Retained deficit |
|
(3,378) |
|
(2,991) |
Equity attributable to the equity holders of the
Company |
|
3,133 |
|
3,588 |
Non-controlling
interest |
|
1,157 |
|
(27) |
Total
equity |
|
4,290 |
|
3,561 |
Total equity and
liabilities |
|
5,197 |
|
4,420 |
ROGUE BARON
PLC
CONSOLIDATED STATEMENT OF CHANGES IN
EQUITY
FOR THE PERIOD ENDED
31
MARCH
2024
|
Share
capital |
Share premium
account |
Exchange and other
reserves |
Share based payment
reserves |
Retained
earnings |
Total equity attributable to the owners of the
company |
Non-controlling
interest |
Total
equity |
|
US$'000 |
US$'000 |
US$'000 |
US$'000 |
US$'000 |
US$'000 |
US$'000 |
US$'000 |
|
|
|
|
|
|
|
|
|
Balance at 1 October
2022 |
119 |
6,627 |
(242) |
4 |
(2,354) |
4,154 |
(27) |
4,127 |
Share issue |
- |
- |
- |
- |
- |
- |
- |
- |
Transactions with
owners |
- |
- |
- |
- |
- |
- |
- |
- |
Loss for the period |
- |
- |
- |
- |
(264) |
(264) |
- |
(264) |
Exchange difference on translating foreign
operations |
- |
- |
(10) |
- |
- |
(10) |
- |
(10) |
Balance at 31 March
2023 |
119 |
6,627 |
(252) |
4 |
(2,618) |
3,380 |
(27) |
3,853 |
Issue of shares |
9 |
54 |
- |
- |
- |
63 |
- |
63 |
Share issue costs |
- |
(6) |
- |
- |
- |
(6) |
- |
(6) |
Share based payments |
- |
- |
- |
1 |
- |
1 |
- |
1 |
Transactions with
owners |
9 |
48 |
- |
1 |
- |
58 |
- |
58 |
Loss for the period |
- |
- |
- |
- |
(373) |
(373) |
- |
(373) |
Exchange difference on translating foreign
operations |
- |
- |
23 |
- |
- |
23 |
- |
23 |
Balance at 30 September
2023 |
128 |
6,675 |
(229) |
5 |
(2,991) |
3,588 |
(27) |
3,561 |
Issue of shares |
39 |
116 |
- |
- |
- |
155 |
- |
155 |
Share issue costs |
- |
(33) |
- |
- |
- |
(33) |
- |
(33) |
Share based payments |
- |
- |
- |
3 |
- |
3 |
- |
3 |
Transactions with
owners |
39 |
83 |
- |
3 |
- |
125 |
- |
125 |
Loss for the period |
- |
- |
- |
- |
(387) |
(387) |
(89) |
(476) |
Arising on issuing shares in
subsidiary |
- |
- |
(190) |
- |
- |
(190) |
1,273 |
1,083 |
Exchange difference on translating foreign
operations |
- |
- |
(3) |
- |
- |
(3) |
- |
(3) |
Balance at 31 March
2024 |
167 |
6,758 |
(422) |
8 |
(3,378) |
3,133 |
1,157 |
4,290 |
ROGUE BARON
PLC
CONSOLIDATED
STATEMENT OF CASH
FLOWS
FOR THE PERIOD ENDED
31 MARCH
2024
|
|
Unaudited Period
ended |
|
Unaudited Period
ended |
|
|
31 March
2024 |
|
31 March 2023 |
|
|
|
|
|
|
|
US$'000 |
|
US$'000 |
Operating
activities |
|
|
|
|
Loss after tax |
|
(476) |
|
(264) |
(Increase)/decrease in
inventories |
|
(11) |
|
92 |
(Increase)/decrease in trade and other
receivables |
|
(19) |
|
10 |
Expenses settled in
shares |
|
363 |
|
- |
Share based payments |
|
3 |
|
- |
Increase in trade and other
payables |
|
48 |
|
156 |
Net cash (outflow)/inflow from operating
activities |
|
(92) |
|
(6) |
|
|
|
|
|
Financing
activities |
|
|
|
|
Proceeds from issue of share
capital |
|
125 |
|
- |
Share issue costs |
|
(33) |
|
- |
Proceeds from issue of share capital in
subsidiary |
|
750 |
|
|
Loans received |
|
13 |
|
- |
Net cash inflow from financing
activities |
|
855 |
|
- |
|
|
|
|
|
Net change in cash and cash
equivalents |
|
763 |
|
(6) |
Cash and cash equivalents at beginning of
period |
|
19 |
|
43 |
Exchange difference on cash and cash
equivalents |
|
(16) |
|
(4) |
Cash and cash equivalents at end of
period |
|
766 |
|
33 |
ROGUE BARON
PLC
NOTES TO THE INTERIM
REPORT
FOR THE PERIOD ENDED
31 MARCH
2024
The financial information set out in this
interim report does not constitute statutory accounts as defined in
Section 434 of the Companies Act 2006. The Company’s
statutory financial statements for the year ended 30 September 2023 have been completed and filed
at Companies
House.
-
ACCOUNTING
POLICIES
Basis of
preparation
The Company’s ordinary
shares are quoted on the Aquis Stock Exchange and the Company
applies the Companies Act 2006 when preparing its annual financial
statements.
The annual financial
statements for the year ending 30 September
2024 will be prepared under International Financial
Reporting Standards as adopted by the European Union (IFRS) and the
principal accounting policies adopted remain unchanged from those
adopted in preparing its financial statements for the year ended
30 September
2023.
The accounting policies
have been applied consistently throughout the Group for the
purposes of preparation of these condensed consolidated interim
financial statements.
Segmental
reporting
An operating segment is a
distinguishable component of the Group that engages in business
activities from which it may earn revenues and incur expenses,
whose operating results are regularly reviewed by the Group’s Chief
Executive Officer to make decisions about the allocation of
resources and assessment of performance and about which discrete
financial information is available.
The Chief Executive
Officer reviews financial information for and makes decisions about
the Group’s performance as a whole. Revenue of $33,000 was generated in USA in the period (2023:
$136,000) and revenue of $Nil was
generated in Europe (2023:
$28,00).
The Group expects to further review its segmental
information during the forthcoming financial
year.
Fees and Loans Settled in
Shares
Where shares have been issued as consideration for
services provided or loans outstanding, they are measured at fair
value. The difference between the carrying amount of the financial
liability (or part thereof) extinguished, and the fair value of the
shares, is recognised in profit or
loss.
2.
TAXATION
No tax is due for the
period as the Company has made a taxable loss.
The Directors expect
these losses to be available to offset against future taxable
trading profits. The Group has not recognised any deferred
tax asset at 31 March 2024
(31 March 2023: £nil) in respect of
these losses on the grounds that it is uncertain when taxable
profits will be generated by the Group to utilise any such
losses.
3.
EARNINGS per share
The calculation of the
basic earnings per share is based on the loss attributable to
ordinary shareholders divided by the weighted average number of
shares in issue during the period. The impact of the options
and warrants on the loss per share is
anti-dilutive.
|
Unaudited Period
ended |
|
Unaudited Period
ended |
|
31 March
2024 |
|
31 March 2023 |
|
US$'000 |
|
US$'000 |
|
|
|
|
Loss after taxation attributable to the shareholders
of the Company |
(387) |
|
(264) |
Loss after taxation attributable to the
NCI |
(89) |
|
0 |
Loss after taxation -
total |
(476) |
|
(264) |
|
|
|
|
|
Number |
|
Number |
Weighted average number of shares for calculating
basic earnings per share |
109,293,741 |
|
90,043,076 |
|
|
|
|
|
Cents |
|
Cents |
|
|
|
|
Basic and diluted earnings per share (cents) -
attributable to the shareholders of the
Company |
(0.35) |
|
(0.29) |
Basic and diluted earnings per share (cents) -
attributable to the NCI |
(0.08) |
|
0.00 |
4. INTANGIBLE
ASSETS
|
Goodwill |
|
Brands &
Licences |
|
Total |
|
US$'000 |
|
US$'000 |
|
US$'000 |
Cost |
|
|
|
|
|
At 1 October 2022 |
1,464 |
|
2,352 |
|
3,816 |
At 31 March 2023 |
1,464 |
|
2,352 |
|
3,816 |
At 30 September 2023 |
1,464 |
|
2,352 |
|
3,816 |
At 31 March 2024 |
1,464 |
|
2,352 |
|
3,816 |
|
|
|
|
|
|
Amortisation and
impairment |
|
|
|
|
|
At 1 October 2023 |
(225) |
|
- |
|
(225) |
At 31 March 2023 |
(225) |
|
- |
|
(225) |
At 30 September 2023 |
(225) |
|
- |
|
(225) |
At 31 March 2024 |
(225) |
|
- |
|
(225) |
|
|
|
|
|
|
|
|
|
|
|
|
Net book value at 31 March
2024 |
1,239 |
|
2,352 |
|
3,591 |
Net book value at 30 September
2023 |
1,239 |
|
2,352 |
|
3,591 |
Net book value at 31 March
2023 |
1,464 |
|
2,352 |
|
3,816 |
The Group owns several
licences over liquor brands. The carrying value of
intangible assets have been reviewed for impairment and no
impairment was considered
necessary.
5.
LOANS
The movement in
loans is shown below.
|
Unaudited |
|
Audited |
|
31 March
2024 |
|
30 September 2023 |
Convertible
loans |
$'000 |
|
$'000 |
Balance at beginning of
period |
124 |
|
124 |
Foreign exchange |
14 |
|
12 |
Balance at end of
period |
138 |
|
136 |
|
|
|
|
Non-convertible
loans |
|
|
|
Balance at beginning of
period |
43 |
|
43 |
Interest |
- |
|
2 |
Loans received |
13 |
|
- |
Foreign exchange |
1 |
|
3 |
Balance at end of
period |
62 |
|
48 |
6. SHARE
CAPITAL
The movement in ordinary
shares and share premium in the period was as
follows:
|
|
Number |
|
Nominal amount (USD
$'000) |
|
Share premium (USD
$'000) |
|
|
|
|
|
|
|
As at 1 October
2022 |
|
90,043,076 |
|
119 |
|
6,627 |
Movement in period |
|
- |
|
- |
|
- |
At 31 March
2023 |
|
90,043,076 |
|
119 |
|
6,627 |
Shares issued for
cash |
|
6,666,667 |
|
9 |
|
54 |
Share issue costs |
|
- |
|
- |
|
(6) |
At 30 September
2023 |
|
96,709,743 |
|
128 |
|
6,675 |
Shares issued for
cash |
|
25,485,714 |
|
32 |
|
93 |
Shares issued in payment of creditors and
services |
|
5,290,806 |
|
7 |
|
23 |
Share issue costs |
|
- |
|
- |
|
(33) |
At 31 March
2024 |
|
127,486,263 |
|
167 |
|
6,758 |
7. ULTIMATE CONTROLLING
PARTY
The Company has no
ultimate controlling
party