TIDMAOM

RNS Number : 5211T

ActiveOps PLC

25 November 2021

25 November 2021

ActiveOps plc

(ActiveOps, 'the Company', 'the Group')

Interim results for the six months ended 30 September 2021

ActiveOps plc (AIM: AOM), a leading provider of Management Process Automation (MPA) software for running complex and global back-offices, is pleased to announce its unaudited results for the six months ended 30 September 2021.

Financial Highlights:

 
 Six months ended 30 September                            2021        2020   Change 
--------------------------------------------------  ----------  ----------  ------- 
 Annual recurring revenue "ARR" 
  (1)                                                  GBP19.8     GBP17.1     +16% 
 Revenue 
                Software and Subscription revenue      GBP9.6m     GBP8.6m     +12% 
                Training & implementation "T&I" 
                 revenue                               GBP1.9m     GBP0.8m    +137% 
 Total Revenue                                        GBP11.5m     GBP9.4m     +22% 
 Gross margin                                          GBP9.2m     GBP7.6m     +21% 
 Adjusted EBITDA(2)                                  (GBP0.2m)     GBP0.1m   (300%) 
 
 Profit/(loss) before tax - continuing 
  operations                                         (GBP1.0m)   (GBP0.6m)    (67%) 
 Earnings per share on continuing 
  operations                                           (1.40p)     (1.19p)    (18%) 
 Profit from discontinued operations                   GBP0.0m     GBP1.3m       na 
  net of tax 
 Statutory profit /(loss) for the 
  p eriod                                            (GBP1.0m)     GBP0.6m   (267%) 
 Net cash and cash equivalents                        GBP10.9m     GBP1.2m    +808% 
 
 
 --   Net Revenue Retention(3) at 110% on a 12 monthly basis, 
       following customer upgrades for both ControliQ and WorkiQ 
 --   137% growth in Training & Implementation (T&I) revenues 
       following slow H1 FY21 due to the impact of Covid-19 
 --   Adjusted EBITDA loss of GBP0.2m slightly ahead of management 
       expectations despite increased investment with operating 
       costs increasing GBP2.0m over the same period in FY21 across 
       sales, relationship management and R&D, with further investment 
       planned for H2. 
 --   Strong balance sheet with net cash position of GBP10.9m 
       at the period end. 
 

1 Annual recurring revenue "ARR" at the end of the period, is a non-statutory measure

2 Adjusted EBITDA is earnings before interest, tax, depreciation and amortisation, share based payments and IPO costs.

3 Net Revenue Retention is the change in Annual Recurring Revenue from existing customers at the beginning of the period

Strategic and Operational Highlights:

 
 --   Added 5 new customer logos globally 
 --   Significant expansion sales in all key regions and targeted 
       industries 
 --   Strong renewals performance with customer retention levels 
       in line with management expectations and historical rates, 
       including three long term Australian banking customers extending 
       their renewal cycle from one to three years (one within 
       the period and two post period end) 
 --   US banking customer becomes first enterprise scale purchase 
       of WorkiQ by an existing ControliQ customer, providing confirmation 
       of the significant up-sell opportunities 
 --   Releases of significant upgrades to both WorkiQ and ControliQ, 
       including new features to further automate data collection 
       activities and to enable more effective capacity planning 
       for teams working in hybrid home/office situations 
 --   60% increase in software development capacity 
 --   Creation of dedicated data science function to more rapidly 
       address the many opportunities to exploit Artificial Intelligence 
       within the product set 
 

Outlook:

 
 --   Continued positive trading in the second half of the year, 
       with a further new customer win, customer expansions and 
       investment in product development 
 --   Strong recovery of T&I revenue continues, supporting software 
       sales 
 --   Increased confidence in delivering a positive full year 
       performance, slightly ahead of Board expectations 
 

Richard Jeffery, Chief Executive of ActiveOps, commented, "The first six months of the year was a period of continued progress for ActiveOps, as the demand for workforce management solutions increases as a result of back-office operations becoming more complex, more demanding, more regulated and more competitive. Our strong financial performance has been driven by new customer wins and expanded existing customer engagements. We have continued to invest in our team and our offering to ensure we have the structure and products to execute on our growth plans.

"Trading in the second half of the financial year has seen a continuation of the momentum seen in the first half. We continue to focus on our established strategy, maintain our position as thought leaders and expand the scope of our Workware+ platform to support our customers in simplifying the running of their operations.

"With strong market drivers, alongside a proven and expanding proposition, we remain confident that we are well placed to deliver on our growth ambitions and we are excited about our future prospects."

For more information, please contact:

 
 ActiveOps                                  Via Alma PR 
 Richard Jeffery, Chief Executive           www.activeops.com 
  Officer 
 Patrick Deller, Chief Financial Officer 
 
 Investec Bank plc                          +44 (0)20 7597 5970 
 Corporate Broking & PLC Advisory 
 Patrick Robb / David Anderson 
 
 Alma PR                                    + 44(0) 203 405 0205 
 Caroline Forde / Sam Modlin / Faye 
  Calow 
 

About ActiveOps

ActiveOps is a leader in Management Process Automation (MPA), providing a SaaS platform to large enterprises with complex and often global back-offices. The Group's software and embedded back-office operations management methodology enables enterprises to adopt a data-driven, scientific approach to organising work and managing capacity.

The Group's enterprise platform comprises Workware+, its MPA software platform, and AOM, the Group's operations methodology and framework for effective back-office management. Together, this combination of software and embedded methodology enables operations managers to balance the competing priorities of meeting service and quality standards while improving productivity and reducing cost.

The Group serves its global customer base of approximately 80 enterprise customers from offices in the UK, Ireland, USA, Australia, India and South Africa. The Group's customers are predominantly in the banking, insurance and business process outsourcing (BPO) sectors, including Nationwide, TD Bank, Anthem Inc and DXC Technology.

Chief Executive's Report

I am delighted to report that we have continued to build on the momentum of FY21, with a performance characterised by revenue growth in-line with management expectations and adjusted EBITDA slightly ahead of management expectations, evidencing the continued success of the Group's Land and Expand growth strategy. We have secured new logo wins or contract expansions across all target regions and sectors, including the first enterprise level up-sale of WorkiQ into an existing ControliQ customer and the signing of three-year contract renewals by three major Australian banking customers (one within the period and two post period end). Our customer retention rates remain high as demand for workforce management solutions continues to increase in response to the global move towards hybrid working and the renewed focus on digital transformation.

It was particularly pleasing to note a record sales performance in EMEIA, one of the Group's key target regions. Whilst we remain conscious of the ongoing global uncertainty caused by the pandemic, our high levels of penetration across three geographic regions stand us in good stead to continue our growth and to enable large organisations to adapt to increasingly complex hybrid working models.

We have continued to make good progress in delivering our strategy with investment made in our product suite and our capability. Hires across the Group's Technology, Product, Sales and Customer Success teams will enable ActiveOps to continue to support its growing, global customer base.

Positive financial performance

The continued positive financial performance of the Group is underpinned by the strong fundamentals of our business model, characterised by a highly scalable platform, delivering high gross margins and strong cash generation.

We are pleased to report growth across all revenue metrics, with a particularly strong return of Training & Implementation revenues, up 137% following a softer H1 FY21 due to the impact of Covid-19 lockdowns. The strength of the Group's recurring revenue business model is evident in the strong growth in SaaS revenues, reaching GBP9.6m (H1 FY21: GBP8.6m).

New customer wins coupled with expansions at existing customers have seen Annual Recurring Revenue increase 16% to GBP19.8m in the period, while recognised revenue increased 22% to GBP11.5m (H1 FY21: GBP9.4m).

In line with the growth strategy outlined at the time of IPO, the Group increased investment in sales, marketing and technology in the period, resulting in a loss before tax for the half of GBP1.0m (H1 FY21: Loss GBP0.7m).

Supportive market environment

Following the global shift to working from home in FY21, the first half of the year has seen significant further change as businesses evolve towards future hybrid working practices. Many organisations are still developing these future ways of working and we see significant variation across the markets and industries we serve. Much like the forced move to home-working, the migration to a hybrid approach will be simpler and more secure for those operations who benefit from the rich data and consistent, digitally-enabled operations management processes provided by our solutions.

Operational risk is a growing strategic issue for many businesses, which are now functioning with leaner operations, reducing the inherent contingency and therefore resilience within teams and processes. To respond, organisations need greater control over operations - better foresight and more precise, timely data on production and capacity. Many organisations are finding that their legacy management processes, which relied on the physical presence and technical experience of managers, are constraining performance and introducing significant risk. In addition, we are beginning to see regulators requiring that organisations be able to demonstrate the availability of adequate skills and capacity to maintain key services. Our solutions ensure organisations can demonstrate these requirements whilst still running as lean as possible.

The pandemic has also caused many organisations to re-double their digital transformation efforts, with greater process automation being the most significant focus within our operating environment. Automation brings efficiency but also creates silos of both data and resources within operations, meaning the full benefit of automation deployment is often not delivered. Our Management Process Automation solutions break down these silos and ensure investments in process automation deliver their full potential.

In the short-term, procurement processes continue to be protracted as a result of such a profound period of change and uncertainty. However, the factors described above are increasing the awareness of the need for better information and processes for managing work and capacity. In addition, there is an increasing awareness of the opportunity offered by technology such as the Workware+ platform, to augment and automate these management processes.

Just as we have seen issues arise in our cities as outdated infrastructure struggles to cope with the demands of modern inhabitants, existing management processes cannot support the complexity of modern operations. ActiveOps' world-leading MPA product suite and foundational methodology is designed to deliver that control, addressing the challenges of back-office complexity by collating and standardising disparate data, analysing and presenting this data through a set of digital tools which automate key management processes, enabling organisations to optimise their operational performance.

Product enhancements and team expansion

In H1 FY22, in line with our strategy, we continued to increase our investment in R&D and evolve our product offering, increasing its attractiveness to our target customers and further differentiating us from competitors. Developments in the period include the launch of Collector, a component available to both WorkiQ and ControliQ which uses task mining technology to automate the enumeration of completed work, providing an accurate picture of productivity whilst reducing the overhead of data collection. This enhancement makes WorkiQ the only EPM solution to meaningfully connect activity time tracking to completed work output. Significant enhancements were also made to ControliQ in the period, with the launch of a new functionality that enables businesses to plan the optimal use of resources more easily in a hybrid work environment.

We continued investment in our data science function to accelerate our use of artificial intelligence (AI) and machine learning (ML) techniques, which when paired with our existing dataset present significant opportunities to further automate and augment management decision making. Looking forward, we are developing a new WorkiQ extension to meet the specific needs of hybrid working in the US. This enhancement will include functionality to help customers better manage their employees in line with the challenging vaccine mandate legislation recently introduced by the US Government.

H1 FY22 was a period of significant capability investment for ActiveOps, with headcount growing by 17 team members, with a particular focus on our engineering team, to support delivery of our product roadmap. We have already seen the impact of our new development hires on output and look forward to seeing the further increases to pace of progress facilitated by our growing team.

Supporting our belief in the success of our solutions to facilitate a successful hybrid working model, we are operating effectively in hybrid mode ourselves, but with an increased presence in our offices, in-line with local government and healthcare advice. ActiveOps intends to retain a hybrid work environment in the long-term, with no roles expected to be based solely in-office. Some elements of office working will, however, be factored into the operating model for all teams.

We reinstated our annual customer conference, our first fully face-to-face UK event post-lockdown in October 2021, following several successful hybrid events in the US earlier in the year. Rewriting the Future of Operations brought together customers, partners and industry commentators at the Dorchester Hotel, London with speaker addresses from ActiveOps staff members, customer representatives and industry analysts.

Growth of our customer base: Land & expand

Our new customer acquisition activity is focused on a tightly defined set of banks, insurers and BPOs in our target geographies, representing a significant Annual Recurring Revenue (ARR) opportunity. We made good progress in H1 FY22, securing new logo wins or significant expansion sales across all target regions and sectors. Five new customers were secured in the period, including a large insurer and a healthcare payer in the US, a major BPO, an investment management firm and a global consulting and services group.

The continued success of our stated Land & Expand strategy was reflected in the number of contract renewals and expansions in the period, including the transition of three Australian banking customers from an annual licence to a multi-year contract for ControliQ (one within the period and two post period end), both increasing revenue visibility from the customer and evidencing the central role of the software within the bank's back-office operations. Expanded use of ControliQ was seen across many of ActiveOps' customers, including three of the UK's leading high street banks.

H1 FY22 also saw the first enterprise level up-sale of WorkiQ into an existing ControliQ customer; the leading North American bank was the first of ActiveOps' top 10 customers to take a WorkiQ contract at scale, a key ambition of the Land & Expand strategy. An example of the value we can provide can be seen in the results delivered for a South African bank where the introduction of WorkiQ alongside established ControliQ deployments has shown a 12% incremental increase in productivity levels. We are expecting that more enterprise-level ControliQ customers will take advantage of the increased productivity gains provided by the full suite of Workware+ products in the future. Likewise, we anticipate existing WorkiQ customers extending their usage to include ControliQ as they seek higher levels of operations management maturity.

Focus for the second half

Our focus for H2 YE22 is to further strengthen our position in the rapidly developing market for enterprise management of capacity and work. We look forward to seeing the continued success of our Land & Expand strategy and hope to increase our penetration of our existing customers in addition to further new logo wins. We continue to strengthen our relationships with our transformation partners, work alongside leading industry analysts and support our long-standing customers to achieve success in their markets.

We have enhanced our software development capacity through new hires during H1 FY22. Further investment will take place in the second half and we look forward to maximising the opportunities created by our expanded product set.

Our ESG policies and targets are in development and are expected to be communicated ahead of the FY22 AGM.

Confident Outlook

Trading in the second half of the financial year has continued positively. Alongside further investment in product development, pleasingly we have seen continued momentum of our Land & Expand strategy with one new customer win, two significant existing customer expansion sales and the transition of two Australian banking customers from an annual licence to a multi-year contract for ControliQ. The strong recovery of T&I revenue has continued, supporting future software sales.

This, coupled with the performance that we have delivered in the first half give us increased confidence in delivering a positive full year performance, slightly ahead of the Board's expectations.

As interest in workforce management solutions continues to grow, our market-leading offering continues to resonate with our growing global blue-chip customer base. Our belief in our ability to execute on our growth plans remains strong and we are excited about our future prospects.

Chief Financial Officer's Report

Financial Review

I am pleased to report a good financial performance by the Group for the first half of the year, growing ARR, software and subscription revenue, delivering a small adjusted EBITDA loss with a strong cash position for the Group.

Revenue

Annual Recurring Revenue ('ARR') is a key performance metric for the Group. Included within ARR are ActiveOps' software annual licence fees along with small amounts of recurring support revenue where a customer has purchased an ongoing care package.

ActiveOps' ARR at 30 September 2021 totalled GBP19.8m (30 September 20 GBP17.1m), representing year-on-year growth of 16%, delivered through the expansion of our footprint in existing customer accounts and both direct and partner sales to new customers across all of our regions.

Total revenue for the Group at GBP11.5m (H1 FY21: GBP9.4m) was 22% ahead of the same period last year with recurring software and subscription revenues increasing by 12% to GBP9.6m (2020: H1: FY21GBP8.6m) on a reported basis.

Training and Implementation ('T&I') revenues at GBP1.9m (2020: H1: FY21 GBP0.8m) were significantly ahead of the prior year given the impact in H1 FY21 of the COVID-19 pandemic where customers paused implementations for both new and expansion opportunities whilst they managed the uncertainty of the pandemic and secured their business operations.

Operating Profit and Margins

Gross margins moved to 80% (2021: 81%) primarily as a result of a higher proportion of the lower margin Training & Implementation revenues in the period. Software and Subscription margins (4) improved to 85% (H1 FY21: 84%) with strong T&I margins (5) at 56% (H1 FY21: 51%) as a result of significant high margin implementations across a range of customers. T&I revenues and margins vary according to the product mix (between WorkiQ and ControliQ), the location of implementations (with higher cost jurisdictions delivering a higher margin), and the level of support required by ActiveOps coaches on each delivery. H1 saw an ongoing higher mix of EMEIA ControliQ implementations that resulted in a higher margin than the prior year.

Operating expenses (excluding share-based payments, depreciation, amortisation and costs associated with the IPO) increased by 26% to GBP9.3m (H1 FY21: GBP7.3m) following continued investment in sales, marketing and technology development. Continued lower levels of travel and the timing of new staff joining led to slightly lower levels of operating expense than had been budgeted. All commission and development costs are expensed to the P&L in the period.

As a result of continued investment in the business, adjusted EBITDA was a marginally loss-making position of (GBP0.2m) (H1 FY21: profit GBP0.1m), being slightly ahead of management's expectations.

Foreign Exchange

The Group has 54% (H1 FY21: 55%) of revenues invoiced in currencies other than GBP. Exchange rates have remained broadly stable over the period for the jurisdictions that the Group operates in with a minimal impact on reported numbers.

Product and Technology Expenditure

Total expenditure on product management, research, development and support in the year increased to GBP2.0m (H1 FY21: GBP1.2m). The Board has continued to determine that none of the internal R&D costs incurred during the year meet the criteria for capitalisation. Consequently, these have been expensed as incurred through the income statement.

Depreciation & Amortisation

Depreciation & amortisation of GBP0.5m (H1 FY21: GBP0.6m) principally comprised intangible amortisation following the acquisition of the OpenConnect entity in 2019 and the Australian entities in 2017.

Note 4 - Software and Subscription margins are Software and Subscription revenue less software and subscription cost of sales

Note 5 - T&I margins are T&I revenues less T&I cost of sales

Taxation

The Group had a minimal tax charge in the first half of the year reflecting the loss-making position. The Group operates a transfer pricing policy to ensure that profits are correctly recorded in each of the jurisdictions in which it operates. ActiveOps has brought forward tax losses in the UK and Irish legal entities.

Statutory Results

The Group reported a loss for the period of GBP1.0m (H1 FY21: profit GBP0.6m including a GBP1.3m profit on discontinued operations).

Earnings per Share

Basic Earnings per Share for continuing operations decreased to a loss of 1.40p (H1 FY21: (1.19p)).

Dividend

The Board has determined that no dividend will be paid in the period. The Group is primarily seeking to achieve capital growth for shareholders. It is the Board's intention during the current phase of the Group's development to retain distributable profits from the business to the extent they are generated.

Cash flow

Cash flow from operations in the first half of the year was negative (GBP1.8m) excluding GBP3.5m paid to tax authorities relating to the exercise of employee share options at the IPO. The negative cashflow position in H1 is attributable to the phasing of renewals over the year with a significant level of renewals in the second half of the year and the timing of payments of annual in advance bills can significantly impact the cash position. The Group issued invoices totalling GBP3.2m in the last week of September 2021 and first week of October 2021 and has received cash of GBP2.4m by the 31 October 2021.

Balance Sheet

The Group has maintained a strong balance sheet position with net assets at 30 September 2021 of GBP9.8m (FY21: GBP10.5m), including a net cash position of GBP10.9m.

Management Statement

This Interim Management Report (IMR) has been prepared solely to provide additional information to shareholders to assess the Group's strategies and the potential for those strategies to succeed. The IMR should not be relied on by any other party or for any other purpose.

The IMR contains certain forward-looking statements. These statements are made by the Directors in good faith based on the information available to them up to the time of their approval of this report but such statements should be treated with caution due to the inherent uncertainties, including both economic and business risk factors, underlying any such forward-looking information.

By the order of the Board

24 November 2021

Independent review report to ActiveOps plc

Introduction

We have been engaged by the Company to review the condensed set of financial statements in the interim financial report for the six months ended 30 September 2021 which comprises the consolidated statement of profit and loss and other comprehensive income, the consolidated statement of financial position, the consolidated statement of cash flows, the consolidated statement of changes in equity and notes 1 to 8. We have read the other information contained in the interim financial report and considered whether it contains any apparent misstatements or material inconsistencies with the information in the condensed set of financial statements.

Directors' Responsibilities

The interim financial report, is the responsibility of, and has been approved by the directors. The directors are responsible for preparing and presenting the interim financial report in accordance with the AIM Rules for Companies.

As disclosed in note 2 the annual financial statements of the Group will be prepared in accordance with UK-adopted International Accounting Standards. The condensed set of financial statements included in this interim financial report has been prepared in accordance with the presentation, recognition and measurement criteria of UK-adopted International Accounting Standards.

Our Responsibility

Our responsibility is to express to the Company a conclusion on the condensed set of financial statements in the interim financial report based on our review.

Scope of Review

We conducted our review in accordance with International Standard on Review Engagements (UK and Ireland) 2410, "Review of Interim Financial Information Performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board for use in the United Kingdom. A review of interim financial information consists of making enquiries, primarily of persons responsible for financial and accounting matters, and applying analytical and other review procedures. A review is substantially less in scope than an audit conducted in accordance with International Standards on Auditing (UK) and consequently does not enable us to obtain assurance that we would become aware of all significant matters that might be identified in an audit. Accordingly, we do not express an audit opinion.

Conclusion

Based on our review, nothing has come to our attention that causes us to believe that the condensed set of financial statements in the interim financial report for the six months ended 30 September 2021 is not prepared, in all material respects, in accordance with the presentation, recognition and measurement criteria of UK-adopted International Accounting Standards, and the AIM Rules for Companies.

Use of our report

This report is made solely to the Company in accordance with International Standard on Review Engagements (UK and Ireland) 2410 "'Review of Interim Financial Information performed by the Independent Auditor of the Entity" issued by the Auditing Practices Board. Our review work has been undertaken so that we might state to the Company those matters we are required to state to them in an independent review report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company, for our review work, for this report, or for the conclusions we have formed.

RSM UK Audit LLP

Chartered Accountants

Portland, 25 High Street

Crawley

West Sussex

RH10 1BG

24 November 2021

ActiveOps plc

Consolidated statement of profit and loss and other comprehensive income for the period to September 2021

 
                                                                     Six months      Six months 
                                                                          ended           ended 
                                                                   30 September    30 September 
                                                                           2021            2020 
                                                                         GBP000          GBP000 
                                                          Notes       Unaudited       Unaudited 
======================================================  =======  ==============  ============== 
 Revenue                                                   3             11,451           9,416 
 Cost of sales                                             4            (2,293)         (1,783) 
 Gross profit                                                             9,158           7,633 
 Administrative expense excluding share options 
  charges, depreciation, amortisation and exceptional 
  items                                                                 (9,332)         (7,245) 
 Administrative expense - share option charges 
  only                                                                    (283)            (10) 
 Administrative expense - depreciation and 
  amortisation only                                                       (503)           (575) 
 Operating loss                                                           (960)           (197) 
 Finance income                                                               1               5 
 Financing costs                                                           (32)           (229) 
 Loss before taxation                                                     (991)           (421) 
 Taxation                                                  5                (6)            (32) 
 Loss for the year from continuing activities                             (997)           (453) 
 Profit for the year from discontinued activities, 
  net of tax                                                                  -           1,357 
 (Loss) / profit for the period                                           (997)             904 
 
 Other comprehensive income 
 Items that may be subsequently reclassified 
  to profit or loss: 
 Exchange differences on translating foreign 
  operations                                                               (37)           (185) 
 
 Total comprehensive (loss) / income for the 
  period attributable to the owners of the 
  parent company                                                        (1,034)             719 
======================================================  =======  ==============  ============== 
 
 Basic and diluted (loss) / earnings per share 
 Continuing operations                                                  (1.40p)         (0.78p) 
 Discontinued operations                                                  0.00p           2.35p 
 Total                                                                  (1.40p)           1.57p 
======================================================  =======  ==============  ============== 
 

ActiveOps plc

Consolidated statement of financial position

 
                                               At 30      At 31 
                                           September      March 
                                                2021       2021 
                                              GBP000     GBP000 
                                  Notes    Unaudited    Audited 
===============================  ======  ===========  ========= 
 Non-current assets 
 Intangible assets                             5,374      5,655 
 Property, plant and equipment                   214        241 
 Right-of-use assets                             642        736 
 Deferred tax assets                             254        296 
 Total non-current assets                      6,484      6,928 
===============================  ======  ===========  ========= 
 
 Current assets 
 Trade and other receivables        7          6,086      5,836 
 Corporation tax recoverable                      96         54 
 Cash and cash equivalents                    10,915     16,617 
===============================  ======  ===========  ========= 
 Total current assets                         17,097     22,507 
===============================  ======  ===========  ========= 
 
 Total assets                                 23,581     29,435 
===============================  ======  ===========  ========= 
 
 Equity 
 Share capital                                    71         71 
 Share premium account                         6,444      6,430 
 Share option reserve                            286          4 
 Foreign exchange reserve                      (241)      (204) 
 Retained earnings                             3,214      4,210 
 Total equity                                  9,774     10,511 
===============================  ======  ===========  ========= 
 
 Non-Current liabilities 
 Lease liabilities                               530        655 
 Provisions                                       89         89 
 Deferred tax liabilities                      1,149      1,210 
 Total non-current liabilities                 1,768      1,954 
===============================  ======  ===========  ========= 
 
 Current liabilities 
 Trade and other payables           8         11,891     16,808 
 Lease liability                                 148        162 
===============================  ======  ===========  ========= 
 Total current liabilities                    12,039     16,970 
===============================  ======  ===========  ========= 
 
 Total equity and liabilities                 23,581     29,435 
===============================  ======  ===========  ========= 
 

ActiveOps plc

Consolidated statement of cash flows

 
                                                               Six months      Six months 
                                                                    ended           ended 
                                                             30 September    30 September 
                                                                     2021            2020 
                                                                   GBP000          GBP000 
                                                    Notes       Unaudited       Unaudited 
================================================  =======  ==============  ============== 
 (Loss) / profit after tax                                          (997)             904 
 Taxation                                                               6              94 
 Finance income                                                       (1)             (5) 
 Financing costs                                                       32             233 
 Operating (loss) / profit                                          (960)           1,226 
 
 Adjustments for: 
 Depreciation property, plant and equipment                            76             107 
 Depreciation right-of-use asset                                       90             131 
 Amortisation of intangible assets                                    337             422 
 Share option charge                                                  283              10 
 Change in trade and other receivables                              (283)           2,936 
 Change in trade and other payables                  8            (4,867)         (5,007) 
 Cash (used in) / from operations                                 (5,324)           (175) 
 Interest paid                                                       (32)           (233) 
 Taxation paid                                                       (78)           (211) 
 Net cash used in operating activities                            (5,434)           (619) 
================================================  =======  ==============  ============== 
 
 Investing activities 
 Purchase of property, plant and equipment                           (49)            (18) 
 Interest received                                                      1               5 
 Net cash used in investing activities                               (48)            (13) 
================================================  =======  ==============  ============== 
 
 Financing activities 
 Proceeds from issue of shares                                         15               - 
 Repayment of lease liabilities                                     (135)           (103) 
 Repayment of bank borrowings                                           -         (1,609) 
 Net cash used in financing activities                              (120)         (1,712) 
================================================  =======  ==============  ============== 
 
 Net change in cash and cash equivalents                          (5,602)         (2,344) 
 Cash and cash equivalents at beginning of 
  the period                                                       16,617           4,093 
 Effect of foreign exchange on cash and cash 
  equivalents                                                       (100)              17 
 Cash and cash equivalents at end of the period                    10,915           1,766 
================================================  =======  ==============  ============== 
 

ActiveOps plc

Consolidated statement of changes in equity

 
                                                                 Share      Foreign 
                                         Share       Share      option     exchange     Retained 
                                       capital     premium     reserve      reserve     earnings     Total 
                                        GBP000      GBP000      GBP000                              GBP000 
==================================  ==========  ==========  ==========  ===========  ===========  ======== 
 At 1 April 2020 (unaudited)                19       4,755         221        (317)      (5,041)     (363) 
==================================  ==========  ==========  ==========  ===========  ===========  ======== 
 
 Profit for the period                       -           -           -            -          904       904 
 Exchange differences on 
  translating foreign operations             -           -           -        (185)            -     (185) 
 Total comprehensive income 
  for the period                             -           -           -        (185)          904       719 
 Transactions with owners, 
  recorded directly in equity 
 Share based payment charge                  -           -          10            -            -        10 
 Total transactions with 
  owners                                     -           -          10            -            -        10 
==================================  ==========  ==========  ==========  ===========  ===========  ======== 
 At 30 September 2020 (unaudited)           19       4,755         231        (502)      (4,137)       366 
==================================  ==========  ==========  ==========  ===========  ===========  ======== 
 
 At 31 March 2021 (audited)                 71       6,430           4        (204)        4,210    10,511 
==================================  ==========  ==========  ==========  ===========  ===========  ======== 
 
 Loss for the period                         -           -           -            -        (997)     (997) 
 Exchange differences on 
  translating foreign operations             -           -           -         (37)            -      (37) 
 Total comprehensive loss 
  for the period                             -           -           -         (37)        (997)   (1,034) 
 Transactions with owners, 
  recorded directly in equity 
 Reserve transfer on exercising 
  of share options                           -           -         (1)            -            1         - 
 Share based payment charge                  -           -         283            -            -       283 
 Issue of shares                             -          14           -            -            -        14 
 Total transactions with 
  owners                                     -          14         282            -            1       297 
==================================  ==========  ==========  ==========  ===========  ===========  ======== 
 At 30 September 2021 (unaudited)           71       6,444         286        (241)        3,214     9,774 
==================================  ==========  ==========  ==========  ===========  ===========  ======== 
 

ActiveOps plc

Notes forming part of the interim financial statements for the period ended 30 September 2021

   1.         General information 

ActiveOps plc ('the Company') is a public company limited by shares incorporated in England and Wales. The registered office and principal place of business is One Valpy, 20 Valpy Street, Reading, Berkshire, RG1 1AR. The Company, together with its subsidiary undertakings ('the Group') is principally engaged in the provision of hosted operations management Software as a Service ('SaaS') solutions to industry leading companies around the world.

   2.         Accounting policies 
   a)     Basis of preparation 

The Interim financial report for the six months ended 30 September 2021 has been prepared on the basis of the accounting policies expected to be adopted for the year ended 31 March 2022. These are in accordance with the accounting policies as set out in the Group's last annual consolidated financial statements for the year ended 31 March 2021.

The Interim financial report has been prepared on a going concern basis and in accordance with the presentation, recognition and measurement criteria of UK-adopted International Accounting Standards.

The financial information in the Interim financial report does not constitute statutory accounts, within the meaning of section 434 of the Companies Act 2006, for the six months ended 30 September 2021 and should be read in conjunction with the Group's consolidated financial statements for the year ended 31 March 2021. The consolidated financial statements for the year ended 31 March 2021 have been filed with the Registrar of Companies, were unqualified and did not contain statements under Section 498 (2) or (3) of the Companies Act 2006.

All figures presented are rounded to the nearest thousand, unless stated otherwise.

   b)    Going Concern 

The Directors have a reasonable expectation that there are no material uncertainties that cast significant doubt about the Group's ability to continue in operation and meet its liabilities as they fall due for the foreseeable future, being a period of at least 12 months from the date of approval of the interim financial statements. During the period, the Group has retained a significant cash balance. This ensures that the business remains financially robust, with strong prospects for the future.

In light of the Covid-19 outbreak, the Directors have considered appropriate measures to respond to the uncertain outlook and ensure that the Group remains a going concern for a period of at least 12 months. Whilst there can be no certainty due to the conditions across the world at present, the Directors have reviewed cash flow forecasts for the business covering a period of at least 12 months from the date of approval of the interim financial statements, they are confident that sufficient funding is available to support ongoing trading activity and investment plans for the business. The interim financial statements have therefore been prepared on a going concern basis.

   3.         Revenue 

The Group derives all its revenue from the transfer of goods and services.

A disaggregated geographical split of revenue by operating segment is shown below between Europe, the Middle East, India and Africa ('EMEIA'), North America and Australia. All revenue streams are recognised over time.

 
                                           SaaS       T&I     Total 
 Six months ended 30 September 2021      GBP000    GBP000    GBP000 
====================================   ========  ========  ======== 
 EMEIA                                    4,982     1,171     6,153 
 North America                            2,462       217     2,679 
 Australia                                2,144       475     2,619 
                                          9,588     1,863    11,451 
 ====================================  ========  ========  ======== 
 
                                           SaaS       T&I     Total 
 Six months ended 30 September 2020      GBP000    GBP000    GBP000 
====================================   ========  ========  ======== 
 EMEIA                                    4,506       653     5,159 
 North America                            2,002        83     2,085 
 Australia                                2,080        92     2,172 
                                          8,588       828     9,416 
 ====================================  ========  ========  ======== 
 
   4.         Segmental analysis 

The Group has two reporting segments, being SaaS and T&I. The Group focuses its internal management reporting predominantly on revenue and cost of sales. Total assets and liabilities are not provided to the CODM in the Group's internal management reporting by segment and therefore a split has not been presented below. Information about geographical revenue by segment is disclosed in note 3.

No individual customer accounted for 10% or more of turnover during the reporting period.

 
                                           SaaS       T&I     Total 
 Six months ended 30 September 2021      GBP000    GBP000    GBP000 
====================================   ========  ========  ======== 
 Revenue                                  9,588     1,863    11,451 
 Cost of sales                          (1,468)     (825)   (2,293) 
                                          8,120     1,038     9,158 
 ====================================  ========  ========  ======== 
 
                                           SaaS       T&I     Total 
 Six months ended 30 September 2020      GBP000    GBP000    GBP000 
====================================   ========  ========  ======== 
 Revenue                                  8,588       828     9,416 
 Cost of sales                          (1,378)     (405)   (1,783) 
                                          7,210       423     7,633 
 ====================================  ========  ========  ======== 
 
   5.         Taxation 
 
                                                        Six months      Six months 
                                                             ended           ended 
                                                      30 September    30 September 
                                                              2021            2020 
                                                            GBP000          GBP000 
                                                         Unaudited       Unaudited 
=================================================   ==============  ============== 
 Current income tax 
 Foreign current tax on profit for the current 
  period                                                        36            (54) 
 Foreign current tax on profit for the prior 
  period                                                         2             157 
 Deferred tax 
 Origination and reversal of timing differences               (32)            (71) 
 Total tax charge                                                6              32 
==================================================  ==============  ============== 
 
                                                        Six months      Six months 
                                                             ended           ended 
                                                      30 September    30 September 
                                                              2021            2020 
                                                            GBP000          GBP000 
                                                         Unaudited       Unaudited 
=================================================   ==============  ============== 
 Loss before tax                                             (991)           (421) 
 
 Tax at domestic rate of 19% (2020: 19%)                     (188)            (80) 
==================================================  ==============  ============== 
 
 Effect of: 
 Expenses that are not deductible in determining 
  taxable profit                                                21            (15) 
 Deferred tax not recognised                                   185             (8) 
 Adjustments in respect of prior periods                         2             157 
 Effect of other tax rates                                    (14)            (22) 
 Total tax charge                                                6              32 
==================================================  ==============  ============== 
 
   6.         Earnings per share 
 
                                                   Six months      Six months         Year 
                                                        ended           ended        ended 
                                                 30 September    30 September     31 March 
                                                         2021            2020         2021 
                                                    Unaudited       Unaudited     Restated 
========================================  ===  ==============  ==============  =========== 
 Loss on continuing activities (GBP000)                 (997)           (453)      (2,791) 
 Profit on discontinued activities 
  (GBP000)                                                  -           1,357       11,783 
 
 Weighted average number of shares 
  in issue in the period                           71,334,942      57,720,180   57,840,821 
 
 Basic and diluted (loss) / earnings 
  per share (March 2021 restated) 
 Continuing operations                                (1.40p)         (0.78p)      (4.83p) 
 Discontinued operations                                0.00p           2.35p       20.37p 
 Total                                                (1.40p)           1.57p       15.54p 
=========================================  ==================  ==============  =========== 
 
 

The earnings per share for the year ended 31 March 2021 were misstated in the 2021 annual report and accounts as being a loss of (3.91p) per share from continuing operations and a profit of 16.52p per share on discontinued operations. This calculation was incorrectly based upon the year end number of shares in issue, rather than the weighted average shares in issue during the year.

The number of shares in issue at 31 March 2021 were 71,320,680. The weighted average number of shares in issue for the year ended 31 March 2021 was 57,840,821. Using the weighted average number of shares in issue for the year ended 31 March 2021 the loss from continuing operations is restated to be (4.83p) per share and the profit from discontinued operations is restated to be 20.37p per share.

   7.         Trade and other receivables 
 
                                         At 30      At 31 
                                     September      March 
                                          2021       2021 
                                        GBP000     GBP000 
                                     Unaudited    Audited 
================================   ===========  ========= 
 Trade receivables                       3,779      3,167 
 Prepayments and accrued income            897      1,046 
 Other receivables                       1,410      1,623 
                                         6,086      5,836 
 ================================  ===========  ========= 
 

The Directors consider the carrying value of trade and other receivables to be approximately equal to their fair value. Other receivables includes an amount of GBP1.3m (March 2021: GBP1.3m) held in escrow relating to the sale of OpenConnect in October 2020.

 
                                                          At 30      At 31 
                                                      September      March 
                                                           2021       2021 
                                                         GBP000     GBP000 
                                                      Unaudited    Audited 
=================================================   ===========  ========= 
 Trade receivables from contracts with customers          3,808      3,194 
 Less loss allowance                                       (29)       (27) 
                                                          3,779      3,167 
 =================================================  ===========  ========= 
 

Trade receivables are amounts due from customers for services performed in the ordinary course of business. They are generally due for settlement within 30 days and are therefore all classified as current. Trade receivables are recognised initially at the amount of consideration that is unconditional. The Group holds the trade receivables with the objective of collecting the contractual cash flows, and so it measures them subsequently at amortised cost using the effective interest method.

Included within prepayments and accrued income is the following accrued income and contract assets:

 
                          At 30      At 31 
                      September      March 
                           2021       2021 
                         GBP000     GBP000 
                      Unaudited    Audited 
=================   ===========  ========= 
 Accrued income             287        583 
 Contract assets            146        242 
==================  ===========  ========= 
 
   8.         Trade and other payables 
 
                                             At 30      At 31 
                                         September      March 
                                              2021       2021 
                                            GBP000     GBP000 
                                         Unaudited    Audited 
====================================   ===========  ========= 
 Trade payables                                283        689 
 Other taxation and social security          1,026      4,524 
 Other payables                                  3        101 
 Accruals and deferred income               10,579     11,494 
                                            11,891     16,808 
 ====================================  ===========  ========= 
 

Trade payables are unsecured and are usually paid within 30 days of recognition. The carrying amounts of trade and other payables are considered to be the same as their fair values, due to their short-term nature.

At 31 March 2021 Included within other taxes and social security is GBP3,498k of taxes payable on the share options that exercised as part of the listing of the Company on 29 March 2021. According to the terms of the share options, all option holders had an obligation to reimburse the Group for any taxes that became payable on their options. These proceeds were recovered from the cash generated from the shares being issued and sold into the market, and was paid to HMRC in April 2021. This unpaid tax has significantly impacted the change in trade and other payables in the consolidated statement of cashflows as shown for the year ended 31 March 2021 and the period ended 30 September 2021.

Included within accruals and deferred income is the following contract liabilities:

 
                               At 30      At 31 
                           September      March 
                                2021       2021 
                              GBP000     GBP000 
                           Unaudited    Audited 
======================   ===========  ========= 
 Contract liabilities          7,668      8,423 
=======================  ===========  ========= 
 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.

END

IR EANFLADFFFFA

(END) Dow Jones Newswires

November 25, 2021 01:59 ET (06:59 GMT)

Activeops (LSE:AOM)
Historical Stock Chart
From Feb 2024 to Mar 2024 Click Here for more Activeops Charts.
Activeops (LSE:AOM)
Historical Stock Chart
From Mar 2023 to Mar 2024 Click Here for more Activeops Charts.