AVATION PLC
("Avation" or "the
Company")
UNAUDITED Results for the SIX
MONTHS ended 31 December 2024
Avation PLC (LSE: AVAP), the
commercial passenger aircraft leasing company, announces unaudited
results for the six months ended 31 December 2024.
Financial Highlights
·
Revenue and other income increased to US$55.4
million (2023: US$46.3 million) displaying continued business
momentum;
·
EBITDA increased to US$55.6 million (2023: US$38.3
million) demonstrating enhanced cash generation;
·
Operating profit US$18.8 million (2023: US$17.5
million);
·
Total cash increased to US$125.6 million (30 June
2024: US$117.9 million);
·
Net indebtedness reduced by US$45.2 million to
US$606.3 million (30 June 2024: US$651.5 million), representing
56.1% of total assets (30 June 2024: 57.0%);
·
Ratio of net debt to EBITDA improved significantly
to 5.7x (30 June 2024: 7.3x); and
·
Net asset value per share increased 3.2% to £2.94
(30 June 2024 restated: £2.85).
Operational Highlights
·
Avation's fleet was 100% utilised throughout the
period, showing strong airline demand and effective asset
management;
·
Two ATR 72-600 aircraft were sold pursuant to the
exercise of purchase options held by the lessee;
·
The Company sold a new ATR 72-600 aircraft on
delivery from the manufacturer in November 2024 realising a profit
of US$1.7 million and US$5.0 million net cash proceeds;
·
In January 2025 an early lease termination option
for the Company's Boeing 777-300ER aircraft expired, providing
certainty for an additional four years lease revenue for the
aircraft; and
·
The Company has signed an agreement to purchase an
Airbus A320 aircraft which is on lease to Etihad Airlines. The
addition of Etihad to Avation's lessee portfolio improves customer
diversification and the Company's overall credit risk
profile.
Outlook
According to IATA, in 2024
international passenger traffic reached new highs, growing 13.6%
year-on-year. Passenger load factors increased in all regions
reflecting strong demand for air travel. The strength of the
overall air travel market is supportive for commercial aircraft
leasing.
Avation's fleet is currently 100%
utilised and is set to grow through the recently agreed acquisition
of an Airbus A320 aircraft on lease to Etihad Airlines. We expect
to close this aircraft acquisition in March 2025 and the addition
of Etihad to our roster of customer airlines provides meaningful
improvements to both revenue diversification and the overall credit
risk profile of our fleet.
We will also take delivery of a new
ATR 72-600 in Q2 2025 from our orderbook. This aircraft has been
pre-sold to an airline in the Caribbean in a transaction expected
to generate a profit and release net cash proceeds of around US$4.9
million.
Further fleet growth is expected in
Q4 2025 with the scheduled deliveries of two additional ATR 72-600
aircraft from our orderbook. The first delivery, scheduled for
October 2025, has been placed on long-term lease with a Japanese
airline and the second aircraft is expected to be placed for
long-term lease with an airline in South Korea. Both airlines are
new customers for Avation, further improving revenue
diversification.
The Company has also just announced
the agreement of an US$85 million portfolio financing facility with
a major international aviation finance bank. This sophisticated
loan facility is expected to provide a significant improvement in
Avation's cash flows and other benefits including the ability to
pool certain maintenance reserve liabilities, releasing surplus
cash for use in the business. The expected cashflow benefit is
around US$ 400,000 per month.
Having observed the significant
profit volatility created by the option pricing model used to value
aircraft purchase rights, Avation intends to seek a financial
partner to invest in a joint venture for the purchase rights with
the desired outcome of funding future conversions to firm orders
and reducing volatility in Avation's reported profits.
The Company's future strategy will
focus on leasing modern, low CO2 emissions, fuel-efficient
aircraft, reducing revenue concentrations and generating further
improvements in the overall credit quality of the Company's
portfolio. Avation's ATR orderbook and purchase rights provide a
valuable growth opportunity and the Company will also look to the
secondary markets to add additional narrow-body aircraft
opportunistically.
The Company continues to focus on
optimising its capital structure and is pleased to have reduced
leverage significantly from the peak seen during and immediately
after the COVID pandemic. Reduced levels of leverage have created a
platform which allows the Company to consider further growth
opportunities and for re-financing the Company's unsecured bonds
which are due to mature in October 2026.
Executive Chairman, Jeff Chatfield, said:
"During the six months ending 31
December 2024 Avation generated improvements in revenue, EBITDA and
operating profit, sold an aircraft at a profit, added to liquidity
and continued to reduce leverage. These are pleasing results and
show that the Company has fully overcome the challenges created by
the impact of the COVID pandemic on our business. We may now look
forward with confidence to the future having established a strong
platform for a return to fleet growth.
We are particularly pleased with our
agreement to purchase an Airbus A320 aircraft on lease to Etihad
Airlines, a world-class operator that enhances our customer base
and credit quality. We were also pleased to see the expiry of an
early lease termination option for our Boeing 777-300ER widebody
aircraft last month. This is a welcome development which increases
our future contracted revenue significantly and provides certainty
for our most valuable aircraft asset.
We note that long OEM order
backlogs, supply chain issues and delays to new aircraft deliveries
have created an environment where airlines are keen to extend
existing aircraft leases, and aircraft coming off-lease are in
demand. We have an ATR 72-600 lease expiring next month and we
expect to complete the transition of this aircraft to a new lessee
quickly. Our next lease expiries are for three ATR 72-600 aircraft
in early 2026. Our marketing team are seeing high levels of
interest in the market for these aircraft and we are confident that
we will be able to re-lease them at healthy lease rates.
Avation has continued to de-lever
its balance sheet, reducing debt by US$36.7 million during the
six-month period and achieving a reduction to 56.1% in the ratio of
net debt to total assets as at 31 December 2024. Strong cash
generation, improved earnings visibility, cost control and reduced
leverage have created a stable platform for the Company to grow. We
are also seeing opportunities for refinancing transactions on
attractive terms, which the Company intends to take advantage of.
The recently announced US$85 million loan facility is a good
example and we are confident of concluding further refinancing
transactions including for the Company's unsecured bonds which
mature in October 2026.
Reflecting the Company's growth
ambitions and market position, the Board is considering an
application to transfer from the Transition Category to the Equity
Shares (Commercial Companies) ("ESCC") category of the Official
List and Main Market of the London Stock Exchange. While still at
an early stage, this move would further enhance Avation's
visibility and access to capital markets. The Board will make
appropriate further announcements in due course."
Financial Summary
US$
'000s
|
Six months ended 31
December,
|
|
2024
|
2023
|
Revenue
|
52,980
|
44,733
|
Other income
|
2,468
|
1,544
|
|
55,448
|
46,277
|
EBITDA (1)
|
55,553
|
38,280
|
Operating profit
|
18,816
|
17,547
|
Profit/(loss) before tax
|
(9,769)
|
(9,583)
|
Profit/(loss) after tax
|
868
|
(8,804)
|
EPS
|
1.23c
|
(12.42c)
|
|
|
|
US$
'000s
|
31 December
2024
|
30 June
2024
|
Fleet assets (2)
|
787,230
|
832,818
|
Total assets
|
1,081,048
|
1,142,321
|
Cash and bank balances
(3)
|
125,612
|
117,940
|
Unrestricted cash and cash
equivalents
|
32,176
|
23,561
|
|
|
|
Net asset value per share
(US$) (4)
|
$3.67
|
$3.62
|
Net asset value per share
(GBP) (5)
|
£2.94
|
£2.85
|
1. EBITDA is a non-GAAP financial measure used as an indicator of
a company's ability to incur and service debt. EBITDA has been
calculated as the sum of profit before tax, finance expenses,
depreciation and impairment and unrealised losses on aircraft
purchase rights and deposits paid for aircraft. EBITDA presented
herein may not be comparable to similarly titled measures presented
by other companies.
2. Fleet assets are defined as property, plant and equipment plus
assets held for sale plus finance lease receivables.
3. Cash and bank balances as at 31 December 2024 comprise cash
and cash equivalents of US$32.2 million (30 June 2024: US$23.6
million), restricted cash balances of US$54.2 million (30 June
2024: US$94.4 million) and investment in fixed term deposits
US$39.3 million (30 June 2024: US$ nil).
4. Net asset value per share is total equity divided by the total
number of shares in issue, excluding treasury shares.
5. Based on GBP:USD exchange rate as at 31 December 2024 of 1.25
(30 June 2024:1.27).
Aircraft Fleet
Aircraft Type
|
31 December
2024
|
30 June
2024
|
Boeing 777-300ER
|
1
|
1
|
Airbus A330-300
|
1
|
1
|
Airbus A321-200
|
6
|
6
|
Airbus A320-200
|
2
|
2
|
Airbus A220-300
|
5
|
5
|
ATR 72-600
|
13
|
15
|
ATR 72-500
|
4
|
4
|
Total
|
32
|
34
|
At 31 December 2024, Avation's fleet
comprised 32 aircraft, including three aircraft on finance lease.
Avation currently serves 15 customers in 13 countries. The weighted
average age of the fleet is 7.9 years (30 June 2024: 7.3 years) and
the weighted average remaining lease term is 4.2 years (30 June
2024: 4.1 years).
Two ATR 72-600 aircraft were sold
during the period pursuant to the exercise of purchase options held
by the lessee. Avation's fleet comprises 55% narrowbody, 27%
turboprop and 18% widebody aircraft by book value as at 31 December
2024. Fleet assets have decreased 5.5% to US$787.2 million (30 June
2024: US$832.8 million). As at the date of this report all aircraft
are on-lease.
The company took delivery of an ATR
72-600 aircraft in November 2024. The aircraft was sold on delivery
realising a profit of US$1.7 million.
Avation has eleven new ATR 72-600
aircraft on order for delivery between Q2 2025 and Q2 2028 and
purchase rights for a further 24 aircraft as at 31 December
2024.
Debt summary
US$
'000s
|
31 December
2024
|
30 June
2024
|
Current loans and
borrowings
|
55,948
|
49,668
|
Non-current loans and
borrowings
|
582,494
|
625,426
|
Total loans and borrowings
|
638,442
|
675,094
|
Unrestricted cash and bank
balances
|
32,176
|
23,561
|
Net indebtedness (1)
|
606,266
|
651,533
|
Net debt to total assets
|
56.1%
|
57.0%
|
Net debt to EBITDA
|
5.7x
|
7.3x
|
Weighted average cost of secured
debt (2)
|
4.9%
|
4.8%
|
Weighted average cost of total
debt (3)
|
6.6%
|
6.4%
|
1. Net indebtedness is defined as loans and borrowings less
unrestricted cash and bank balances.
2. Weighted average cost of secured debt is the weighted average
interest rate for secured loans and borrowings at period
end.
3. Weighted average cost of total debt is the weighted average
interest rate for total loans and borrowings at period end.
Net indebtedness was reduced by 6.9%
to US$606.3 million (30 June 2024: US$651.5 million).
The weighted average cost of total
debt has increased to 6.6% at 31 December 2024 (30 June 2024: 6.4%)
due to repayments of lower cost secured loans in the period. The
weighted average cost of secured debt also increased to 4.9% at 31
December 2024 (30 June 2024: 4.8%).
At the end of the period, Avation's
net debt to total assets ratio improved to 56.1% (30 June 2024:
57.0%). At 31 December 2024, 96.5% of total debt was at fixed or
hedged interest rates (30 June 2024: 96.4%). The ratio of unsecured
debt to total debt was 48.5% (30 June 2024: 44.8%).
Financial Analysis
Revenue
US$
'000s
|
Six months ended 31
December,
|
|
2024
|
2023
|
Lease rental revenue
|
44,558
|
43,887
|
Less: amortisation of lease
incentive assets
|
(1,628)
|
(1,169)
|
|
42,930
|
42,718
|
Interest income from finance
leases
|
780
|
1,036
|
Maintenance reserves
revenue
|
9,270
|
979
|
|
52,980
|
44,733
|
|
|
|
| |
Lease rental revenue increased by
1.5% from US$43.9 million in the six months ended 31 December 2023
to US$44.6 million in the six months ended 31 December 2024. The
increase was principally due to improved fleet utilisation. All of
Avation's aircraft were on-lease throughout the period.
Interest income from finance leases
decreased by 24.7% from US$1.0 million in the six months ended 31
December 2023 to US$0.8 million in the six months ended 31 December
2024. There were three aircraft leased on finance leases at 31
December 2024.
Other
income
US$
'000s
|
Six months ended 31
December,
|
|
2024
|
2023
|
Fees for late payment
|
753
|
608
|
Deposit released
|
-
|
350
|
Foreign currency exchange
gain
|
1,002
|
-
|
Claim recovery
|
442
|
385
|
Others
|
271
|
201
|
|
2,468
|
1,544
|
|
|
|
| |
Claim recoveries recognised in other
income in the six months ended 31 December 2024 and 31 December
2023 are distributions paid to creditors of Virgin Australia in
excess of amounts allocated to trade receivables.
Foreign currency exchange gains in
the six months ended 31 December 2024 arose principally from the
revaluation of Euro denominated loans during the period.
Administrative
expenses
US$
'000s
|
Six months ended 31
December,
|
|
2024
|
2023
|
Staff costs
|
2,875
|
2,792
|
Other administrative
expenses
|
1,725
|
1,739
|
|
4,600
|
4,531
|
|
|
|
| |
Staff costs increased by 3.0% from
US$2.8 million in the six months ended 31 December 2023 to US$2.9
million in the six months ended 31 December 2024 as a result of
inflationary pressures.
Other administrative expenses were
unchanged at US$1.7 million in both the six months ended 31
December 2023 and 31 December 2024.
Finance
income
US$
'000s
|
Six months ended 31
December,
|
|
2024
|
2023
|
Interest income
|
2,752
|
2,814
|
Fair value gain on financial
derivatives
|
-
|
645
|
Finance income from discounting
non-current deposits to fair value
|
315
|
332
|
Gain on repurchase of unsecured
notes
|
-
|
311
|
Gain on early full repayment of
borrowings
|
1,084
|
161
|
|
4,151
|
4,263
|
|
|
|
| |
Interest income was US$2.8 million
in the six months ended 31 December 2024. The group deploys surplus
cash balances into fixed term deposits while maintaining sufficient
liquidity to meet near-term payment obligations.
Avation generated a gain of US$0.3
million on the repurchase of US$8.0 million of Avation Capital S.A.
8.25%/9.0% unsecured notes at a discount in December
2023.
A gain of US$1.1 million on early
full repayment of borrowings arose when in-the-money interest rate
swaps were terminated concurrently with repayment of two loans on
the sales of aircraft in August 2024.
Finance
expenses
US$
'000s
|
Six months ended 31
December,
|
|
2024
|
2023
|
Amortisation of IFRS 9 gain on debt
modification
|
7,440
|
4,730
|
|
|
|
Interest expense on secured
borrowings
|
8,447
|
10,125
|
Interest expense on unsecured
notes
|
13,677
|
15,555
|
Amortisation of loan transaction
costs
|
699
|
543
|
Amortisation of interest expense on
non-current borrowings
|
314
|
326
|
Fair value loss on financial
derivatives
|
2,002
|
-
|
Others
|
157
|
114
|
|
25,296
|
26,663
|
|
|
|
| |
Amortisation of IFRS 9 gain on debt
modification of US$7.4 million represents the non-cash accretion in
the book value of Avation Capital S.A. 8.25%/9.0% unsecured notes
resulting from the accounting treatment of the extension and
changes to the terms of the notes agreed with noteholders in March
2021. The extension was accounted for as a substantial modification
of a debt instrument in accordance with IFRS 9. The face value of
Avation Capital S.A. 8.25%/9.0% unsecured notes outstanding as of
31 December 2024 is US$331.6 million.
Interest expense on secured
borrowings reduced by 16.6% to US$8.4 million in the six months
ended 31 December 2024 from US$10.1 million in the six months ended
31 December 2023 as a result of repayments of secured loans.
Secured loans have been paid down by US$108.8 million from US$437.5
million at 31 December 2023 to US$328.7 million at 31 December
2024.
Interest expense on unsecured notes
reduced by 12.1% from US$15.6 million in the six months ended 31
December 2023 to $13.7 million in the six months ended 31 December
2024. The reduction results from repurchases of notes which have
reduced the outstanding principal amount by US$18.0 million since
December 2023 and the company's choice to pay the November 2024
coupon payment using the 8.25% all cash option instead of the 9.0%
part cash part payment-in-kind option.
A mark to market loss of US$2.0
million arose on the revaluation of interest rate swap agreements
as a result of changes in floating interest rates in the six months
ended 31 December 2024.
Results Conference Call
Avation's senior management team
will host an investor update call on 25 February 2025, at 12:00 PM
GMT (UK) / 7:00 AM EST (US) / 8:00 PM SGT (Singapore), to discuss
the Company's financial results.
A replay of the investor update call
will be made available on the Investor Relations page of the
Avation PLC website.
Forward Looking Statements
This release contains certain
"forward looking statements". Forward looking statements may be
identified by words such as "expects," "intends," "initiate",
"anticipates," "plans," "believes," "seeks," "estimates," "will,"
or words of similar meaning and include, but are not limited to,
statements regarding the outlook for Avation's future business and
financial performance. Forward looking statements are based on
management's current expectations and assumptions, which are
subject to inherent uncertainties, risks and changes in
circumstances that are difficult to predict. Actual outcomes and
results may differ materially due to global political, economic,
business, competitive, market, regulatory and other factors and
risks. Further information on the factors and risks that may affect
Avation's business is included in Avation's regulatory
announcements from time to time, including its Annual Report, Full
Year Financial Results and Half Year Results announcements. Avation
expressly disclaims any obligation to update or revise any of these
forward-looking statements, whether because of future events, new
information, a change in its views or expectations, or
otherwise.
Basis of presentation
This announcement covers the
unaudited results of Avation PLC for the six months ended 31
December 2024.
Financial information presented in
this announcement is being published for the purposes of providing
preliminary Group financial results for the six months ended 31
December 2024. The financial information in this preliminary
announcement is not audited and does not constitute statutory
financial statements of Avation PLC within the meaning of section
434 of the Companies Act 2006. The Board of Directors approved this
financial information on 29 February 2024. Avation PLC's most
recent statutory financial statements for the purposes of Chapter 7
of Part 15 of the Companies Act 2006 for the year ended 30 June
2024, upon which the auditors have given an
unqualified audit, were published on 25 October 2024 and
have been annexed to the annual return and delivered to the
Registrar of Companies.
All "US$" amounts in this release
are US Dollar amounts unless stated otherwise. Certain comparative
amounts have been reclassified to conform with current year
presentation.
-ENDS-
Enquiries:
Avation PLC - Jeff Chatfield,
Executive
Chairman
+65 6252 2077
Avation welcomes shareholder
questions and comments and advises the email address is:
investor@avation.net
More information on Avation is
available at www.avation.net.
AVATION PLC
CONDENSED CONSOLIDATED STATEMENT OF PROFIT OR
LOSS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
|
Note
|
31 Dec
2024
|
31 Dec
2023
|
|
|
US$'000s
|
US$'000s
|
Continuing operations
|
|
|
|
Revenue
|
5
|
52,980
|
44,733
|
Other income
|
6
|
2,468
|
1,544
|
|
|
55,448
|
46,277
|
|
|
|
|
Depreciation
|
11
|
(18,599)
|
(18,660)
|
Gain/(loss) on disposal of
aircraft
|
|
1,713
|
(2,855)
|
Unrealised (loss)/gain on aircraft
purchase rights and pre-delivery aircraft deposits paid
|
16,17
|
(15,389)
|
2,190
|
Unrealised (loss)/gain on equity
investment
|
18
|
(124)
|
(500)
|
Reversal of impairment loss on
aircraft
|
11
|
1,402
|
-
|
Aircraft transition
expenses
|
|
(180)
|
(2,933)
|
Reversal of expected credit
losses
|
|
85
|
38
|
Administrative expenses
|
|
(4,600)
|
(4,531)
|
Legal and professional
fees
|
|
(940)
|
(1,254)
|
Other expenses
|
7
|
-
|
(225)
|
Operating profit
|
|
18,816
|
17,547
|
|
|
|
|
Finance income
|
8
|
4,151
|
4,263
|
Amortisation of IFRS 9 gain on debt
modification of the unsecured notes
|
|
(7,440)
|
(4,730)
|
Finance expenses
|
9
|
(25,296)
|
(26,663)
|
Loss before taxation
|
|
(9,769)
|
(9,583)
|
|
|
|
|
Taxation
|
|
10,637
|
779
|
Profit/(loss) from continuing operations
|
|
868
|
(8,804)
|
|
|
|
|
Profit/(loss) attributable
to:
|
|
|
|
Shareholders of Avation
PLC
|
|
868
|
(8,804)
|
Non-controlling interests
|
|
-
|
-
|
|
|
868
|
(8,804)
|
Earnings per share for profit/(loss)
attributable to shareholders of Avation PLC
|
|
|
|
Basic earnings per share (US cents)
|
|
1.23
|
(12.42)
|
Diluted earnings per share (US cents)
|
|
1.18
|
(12.38)
|
AVATION PLC
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE
INCOME
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
|
|
31 Dec
2024
|
31 Dec
2023
|
|
|
US$'000s
|
US$'000s
|
|
|
|
|
Profit/(loss) from continuing operations
|
|
868
|
(8,804)
|
|
|
|
|
Other comprehensive loss:
|
|
|
|
Items may be reclassified subsequently to profit or
loss:
|
|
|
|
Net loss on cash flow hedge, net of
tax
|
|
(2,003)
|
(5,089)
|
|
|
(2,003)
|
(5,089)
|
Items may be reclassified subsequently to profit or
loss:
|
|
|
|
Revaluation loss on property, plant
and equipment, net of tax
|
|
(561)
|
-
|
Other comprehensive loss, net of tax
|
|
(2,564)
|
(5,089)
|
|
|
|
|
Total comprehensive loss for the period
|
|
(1,696)
|
(13,893)
|
|
|
|
|
Total comprehensive loss
attributable to:
|
|
|
|
Shareholders of Avation
PLC
|
|
(1,696)
|
(13,893)
|
Non-controlling interests
|
|
-
|
-
|
|
|
(1,696)
|
(13,893)
|
AVATION PLC
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL
POSITION
AS
AT 31 DECEMBER 2024
|
Note
|
31 Dec
2024
|
30 Jun
2024
|
|
|
US$'000s
|
US$'000s
|
ASSETS
|
|
|
|
Non-current assets
|
|
|
|
Property, plant and
equipment
|
11
|
773,597
|
791,420
|
Finance lease receivables
|
13
|
11,959
|
12,754
|
Trade and other
receivables
|
12
|
464
|
939
|
Pre-delivery aircraft deposits
paid
|
16
|
18,125
|
21,813
|
Derivative financial
assets
|
15
|
4,419
|
8,096
|
Aircraft purchase rights
|
17
|
100,460
|
112,780
|
Lease incentive assets
|
|
6,280
|
7,756
|
Goodwill
|
14
|
1,902
|
1,902
|
|
|
917,206
|
957,460
|
Current assets
|
|
|
|
Finance lease receivables
|
13
|
1,674
|
28,644
|
Trade and other
receivables
|
12
|
12,671
|
15,876
|
Pre-delivery aircraft deposits
paid
|
16
|
10,280
|
8,520
|
Investment in equity, fair value
through profit or loss
|
18
|
10,621
|
10,745
|
Lease incentive assets
|
|
2,984
|
3,136
|
Restricted cash
|
|
54,162
|
94,379
|
Cash investment in fixed term bank
deposits
|
|
39,274
|
-
|
Cash and bank balances
|
|
32,176
|
23,561
|
|
|
163,842
|
184,861
|
Total assets
|
|
1,081,048
|
1,142,321
|
|
|
|
|
|
|
|
|
EQUITY AND LIABILITIES
|
|
|
|
Equity
|
|
|
|
Share capital
|
19
|
1,230
|
1,182
|
Share premium
|
|
78,967
|
70,120
|
Treasury shares
|
19
|
(14,962)
|
-
|
Merger reserve
|
|
6,715
|
6,715
|
Asset revaluation reserve
|
|
46,782
|
47,343
|
Capital reserve
|
|
8,876
|
8,876
|
Other reserves
|
|
6,676
|
11,210
|
Retained earnings
|
|
111,362
|
110,944
|
Equity attributable to shareholders of Avation
PLC
|
|
245,646
|
256,390
|
Non-controlling interests
|
|
7
|
7
|
Total equity
|
|
245,653
|
256,397
|
Non-current liabilities
|
|
|
|
Loans and borrowings
|
20
|
582,494
|
625,426
|
Trade and other payables
|
|
18,309
|
18,487
|
Derivative
financial liabilities
|
15
|
3,969
|
2,037
|
Maintenance reserves
|
21
|
97,587
|
73,270
|
Deferred tax liabilities
|
|
21,862
|
34,047
|
|
|
724,221
|
753,267
|
Current liabilities
|
|
|
|
Loans and borrowings
|
20
|
55,948
|
49,668
|
Trade and other payables
|
|
18,855
|
18,920
|
Maintenance reserves
|
21
|
34,004
|
62,153
|
Income tax payable
|
|
2,367
|
1,916
|
|
|
111,174
|
132,657
|
Total equity and liabilities
|
|
1,081,048
|
1,142,321
|
AVATION PLC
CONDENSED CONSOLIDATED STATEMENT OF
CHANGES IN EQUITY
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
|
|
|
|
|
Attributable to shareholders of Avation PLC
|
|
|
Share
capital
|
Share
premium
|
Treasury
Shares
|
Merger
reserve
|
Asset revaluation
reserve
|
Capital
reserve
|
Other
reserves
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
|
|
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 July 2024
|
|
1,182
|
70,120
|
-
|
6,715
|
47,343
|
8,876
|
11,210
|
110,944
|
256,390
|
7
|
256,397
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the period
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
868
|
868
|
-
|
868
|
|
Other comprehensive loss
|
|
-
|
-
|
-
|
-
|
(561)
|
-
|
(2,003)
|
-
|
(2,564)
|
-
|
(2,564)
|
|
Total comprehensive loss
|
|
-
|
-
|
-
|
-
|
(561)
|
-
|
(2,003)
|
868
|
(1,696)
|
-
|
(1,696)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Issue of shares
|
19
|
48
|
8,847
|
-
|
-
|
-
|
-
|
(2,753)
|
-
|
6,142
|
-
|
6,142
|
|
Purchase of treasury
shares
|
19
|
-
|
-
|
(14,962)
|
-
|
-
|
-
|
-
|
-
|
(14,962)
|
-
|
(14,962)
|
|
Share warrant expense
|
|
-
|
-
|
-
|
-
|
-
|
-
|
222
|
-
|
222
|
-
|
222
|
|
Dividend paid
|
24
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(450)
|
(450)
|
-
|
(450)
|
|
Total transactions with owners recognised directly in
equity
|
|
48
|
8,847
|
(14,962)
|
-
|
-
|
-
|
(2,531)
|
(450)
|
(9,048)
|
-
|
(9,048)
|
|
Balance at 31 December
2024
|
|
1,230
|
78,967
|
(14,962)
|
6,715
|
46,782
|
8,876
|
6,676
|
111,362
|
245,646
|
7
|
245,653
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Capital reserve comprises
acquisitions with non-controlling interests that do not result in a
change of control.
Other reserves consists of capital
redemption reserve, share warrant reserve, fair value reserve and
foreign currency hedge reserve.
The merger reserve arose on
acquisition of additional shares of the Company's subsidiary
Capital Lease Aviation Limited through the allotment of ordinary
shares in the year ended 30 June 2015. The merger reserve
represents the difference between the fair value and the nominal
value of the shares issued by the Company.
AVATION PLC
CONDENSED CONSOLIDATED STATEMENT OF
CHANGES IN EQUITY
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2023
|
|
|
|
Attributable to shareholders of Avation PLC
|
|
|
|
Share
capital
|
Share
premium
|
Treasury
Shares
|
Merger
reserve
|
Asset revaluation
reserve
|
Capital
reserve
|
Other
reserves
|
Retained
earnings
|
Total
|
Non-controlling
interest
|
Total
equity
|
|
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 1 July 2023 as previously
reported
|
|
1,182
|
70,024
|
-
|
6,715
|
50,764
|
8,876
|
15,069
|
88,995
|
241,625
|
7
|
241,632
|
Effects of changes in accounting
policies
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
2,300
|
2,300
|
-
|
2,300
|
Balance at 1 July 2023 as
restated
|
|
1,182
|
70,024
|
-
|
6,715
|
50,764
|
8,876
|
15,069
|
91,295
|
243,925
|
7
|
243,932
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss for the period
|
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(8,804)
|
(8,804)
|
-
|
(8,804)
|
Other comprehensive loss
|
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,089)
|
-
|
(5,089)
|
-
|
(5,089)
|
Total comprehensive loss
|
|
-
|
-
|
-
|
-
|
-
|
-
|
(5,089)
|
(8,804)
|
(13,893)
|
-
|
(13,893)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Share warrant expense
|
|
-
|
-
|
-
|
-
|
-
|
-
|
465
|
-
|
465
|
-
|
465
|
Total transactions with owners recognised directly in
equity
|
|
-
|
-
|
-
|
-
|
-
|
-
|
465
|
-
|
465
|
-
|
465
|
Expiry of share warrants
|
|
-
|
-
|
-
|
-
|
-
|
-
|
(9)
|
9
|
-
|
-
|
-
|
Total others
|
|
-
|
-
|
-
|
-
|
-
|
-
|
(9)
|
9
|
-
|
-
|
-
|
Balance at 31 December
2023
|
|
1,182
|
70,024
|
-
|
6,715
|
50,764
|
8,876
|
10,436
|
82,500
|
230,497
|
7
|
230,504
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
AVATION PLC
CONDENSED CONSOLIDATED STATEMENT OF CASH
FLOWS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
|
Note
|
31 Dec
2024
|
31 Dec 2023
|
|
|
|
|
|
|
US$'000s
|
US$'000s
|
Cash flows from operating activities:
|
|
|
|
Loss before taxation
|
|
(9,769)
|
(9,583)
|
Adjustments for:
|
|
|
|
Amortisation of
lease incentive asset
|
5
|
1,628
|
1,169
|
Depreciation
expense
|
11
|
18,599
|
18,660
|
Depreciation of
right-of-use assets
|
|
141
|
138
|
Reversal of expected credit losses
|
|
(85)
|
(38)
|
Finance
income
|
8
|
(4,151)
|
(4,263)
|
Finance
expense
|
9
|
25,296
|
26,663
|
Amortisation of
IFRS 9 gain on debt modification of the unsecured notes
|
|
7,440
|
4,730
|
(Gain)/loss on
disposal of aircraft
|
|
(1,713)
|
2,855
|
Interest income
from finance lease
|
5
|
(780)
|
(1,036)
|
Reversal of
impairment loss on aircraft
|
11
|
(1,402)
|
-
|
Maintenance
reserves income
|
5
|
(9,270)
|
(979)
|
Share warrants
expense
|
|
222
|
465
|
Foreign currency
exchange (gain)/loss
|
|
(1,231)
|
344
|
Unrealised gain
on aircraft purchase rights and pre-delivery aircraft deposits
paid
|
16,17
|
15,389
|
(2,190)
|
Unrealised loss
on equity investments
|
18
|
124
|
500
|
Operating cash
flows before working capital changes
|
|
40,438
|
37,435
|
Movement in working
capital:
|
|
|
|
Trade and other
receivables and finance lease receivables
|
|
29,685
|
15,513
|
Pre-delivery
aircraft deposits paid
|
|
(4,536)
|
-
|
Trade and other
payables
|
|
806
|
3,785
|
Maintenance
reserves
|
|
5,438
|
12,755
|
Cash from
operations
|
|
71,831
|
69,488
|
Finance income received
|
|
5,236
|
3,865
|
Finance expense paid
|
|
(21,972)
|
(20,796)
|
Income tax paid
|
|
(514)
|
(345)
|
Net
cash from operating activities
|
|
54,581
|
52,212
|
|
|
|
|
Cash flows from investing activities:
|
|
|
|
Cash investment in fixed term bank
deposits
|
|
(39,274)
|
1,225
|
Purchase of aircraft
|
|
(15,682)
|
-
|
Proceeds from disposal of
aircraft
|
|
19,790
|
4,049
|
Net
cash (used in)/from investing activities
|
|
(35,166)
|
5,274
|
|
|
|
|
Cash flows from financing activities:
|
|
|
|
Net proceeds from issuance of
ordinary shares
|
|
6,142
|
-
|
Purchase of treasury
shares
|
19
|
(14,962)
|
-
|
Dividend paid
|
24
|
(450)
|
-
|
Decrease/(increase) of restricted
cash balances
|
|
40,217
|
(15,752)
|
Proceeds from loans and borrowings,
net of transactions costs
|
|
-
|
26,171
|
Repayment of loans and
borrowings
|
|
(41,747)
|
(49,265)
|
Net
cash used in financing activities
|
|
(10,800)
|
(38,846)
|
|
|
|
|
Net
increase in cash and cash equivalents
|
|
8,615
|
18,640
|
Cash and cash equivalents at
beginning of financial period
|
|
23,561
|
24,816
|
Cash and cash equivalents at end of financial
period
|
|
32,176
|
43,456
|
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
This interim condensed consolidated
financial statements for Avation PLC for the six months ended 31
December 2024 were authorised for issue in accordance with a
resolution of the Directors on 24 February 2025.
1
CORPORATE INFORMATION
Avation PLC is a public limited
company incorporated in England and Wales under the Companies Act
2006 (Registration Number 05872328) and its shares are traded on
the Standard Segment of the Main Market of the London Stock
Exchange.
The Group's principal activity is
aircraft leasing.
2 BASIS
OF PREPARATION AND ACCOUNTING POLICIES
These interim condensed consolidated
financial statements have been prepared in accordance with the
Disclosure and Transparency Rules (DTR) of the Financial Conduct
Authority and in accordance with UK-adopted International
Accounting Standard (IAS) 34 'Interim Financial
Reporting'.
The interim condensed consolidated
financial statements do not include all the notes of the type
normally included within the annual report and therefore cannot be
expected to provide as full an understanding of the financial
performance, financial position and financial and investing
activities of the consolidated entity as the annual
report.
It is recommended that the interim
condensed consolidated financial statements be read in conjunction
with the annual report for the year ended 30 June 2024 and
considered together with any public announcements made by Avation
PLC during the six months ended 31 December 2024.
The accounting policies and methods
of computation are the same as those adopted in the annual report
for the year ended 30 June 2024.
The preparation of the interim
condensed consolidated financial statements requires management to
make estimates and assumptions that affect the reported income and
expenses, assets and liabilities and disclosure of contingencies at
the date of the Interim Report, actual results may differ from
these estimates.
The statutory financial statements
of Avation PLC for the year ended 30 June 2024, which carried an
unqualified audit report, have been delivered to the Registrar of
Companies and did not contain any statements under section 498 of
the Companies Act 2006.
The interim condensed consolidated
financial statements are unaudited.
The interim condensed consolidated
financial statements do not constitute statutory financial
statements within the meaning of section 434 of the Companies Act
2006.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
3
NEW STANDARDS AND
INTERPRETATIONS NOT APPLIED AND STANDARDS IN EFFECT IN
2025
(a) New standards and interpretations not
applied
The Group has not adopted the
following new or amended standards and interpretations which are
relevant to the Group that have been issued but are not yet
effective:
(b)
Description
|
Effective
date
(period
beginning)
|
Amendments to IAS 21 - Lack of
exchangeability
|
1 January
2025
|
Amendments to IFRS 9 and IFRS 7:
Classification and Measurement of Financial Instruments
|
1 January
2026
|
IFRS 18 - Presentation and Disclosure
in Financial Statements
|
1 January
2027
|
Amendments to IFRS 10 and IAS 28:
Sale or Contribution of Assets between an Investor and its
Associate or joint venture
|
Postponed
indefinitely
|
Based on a preliminary assessment
using currently available information, the Group does not expect
the adoption of the above standards to have a material impact on
the financial statements in the period of initial application.
These preliminary assessments may be subject to changes arising
from ongoing analyses when the Group adopts the standards. The
Group plans to adopt the above standards on the effective
date.
(b) Standards in effect in 2025
The Group has adopted all new
standards that have come into effect during the six months ended 31
December 2024. The adoptions do not have a material impact on the
Group's interim condensed consolidated financial
statements.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
4 FAIR
VALUE MEASUREMENT
The fair value of a financial
instrument is the price that would be received to sell an asset or
paid to transfer a liability in an orderly transaction between
market participants at the measurement date.
The carrying amounts of cash and
bank balances, trade and other receivables, finance lease
receivables - current, trade and other payables - current, loans
and borrowings - current and maintenance reserves are a reasonable
approximation of fair value either due to their short-term nature
or because the interest rate charged closely approximates market
interest rates or that the financial instruments have been
discounted to their fair value at a current pre-tax interest
rate.
|
31 Dec 2024
|
30 Jun 2024
|
|
Carrying
amount
|
Fair value
|
Carrying
amount
|
Fair value
|
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
Financial assets:
|
|
|
|
|
Finance lease receivables -
non-current
|
11,959
|
10,798
|
12,754
|
11,461
|
Pre-delivery aircraft deposits
paid
|
28,405
|
28,405
|
30,333
|
30,333
|
Derivative financial
assets
|
4,419
|
4,419
|
8,096
|
8,096
|
Aircraft purchase rights
|
100,460
|
100,460
|
112,780
|
112,780
|
Investment in equity, fair value
through profit or loss
|
10,621
|
10,621
|
10,745
|
10,745
|
|
|
|
|
|
Financial liabilities:
|
|
|
|
|
Deposits collected -
non-current
|
15,193
|
12,420
|
14,967
|
11,936
|
Loans and borrowings other than
unsecured notes - non-current
|
272,717
|
241,529
|
323,117
|
299,009
|
Unsecured notes
|
309,777
|
325,701
|
302,309
|
300,887
|
Share warrants
|
3,969
|
3,969
|
2,037
|
2,037
|
|
|
|
|
|
|
|
|
|
|
The fair values (other than for
unsecured notes, investment in debt instrument, fair value through
profit or loss) above are estimated by discounting expected future
cash flows at market incremental lending rate for similar types of
lending, borrowing or leasing arrangements at the end of the
reporting period, which is classified under level 2 of the fair
value hierarchy.
The fair value of the unsecured
notes and share warrants are based on level 1 quoted prices
(unadjusted) in an active market that the Group can access at
measurement date.
The fair value of pre-delivery
aircraft deposits paid are classified under level 2 of the fair
value hierarchy for which the inputs are observable for the
determination of fair value using the discounted cashflow
model.
The fair value of the derivative
financial instruments is determined by reference to
marked-to-market values provided by counterparties. The fair value
measurement of all derivative financial instruments is classified
under level 2 of the fair value hierarchy, for which inputs other
than quoted prices that are observable for the asset or liability,
either directly (that is, as prices) or indirectly (that is,
derived from prices) are included as inputs for the determination
of fair value.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
4 FAIR
VALUE MEASUREMENT (continued)
Assets measured at fair value classified under level
3:
|
|
|
|
|
|
|
|
31 Dec
2024
|
30 Jun
2024
|
|
|
|
US$'000s
|
US$'000s
|
|
|
|
|
|
Fair value measurement using significant unobservable
inputs:
|
|
|
|
|
Aircraft
|
|
|
773,591
|
791,408
|
Investment in equity, fair value
through profit or loss
|
|
|
10,621
|
10,745
|
|
|
|
|
|
|
|
|
|
|
5
REVENUE
|
|
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
Lease rental revenue
|
44,558
|
43,887
|
Less: amortisation of lease
incentive asset
|
(1,628)
|
(1,169)
|
|
42,930
|
42,718
|
Interest income on finance
leases
|
780
|
1,036
|
Maintenance reserves
revenue
|
9,270
|
979
|
|
|
|
|
52,980
|
44,733
|
|
|
|
Geographical analysis
|
|
|
Europe
|
Asia
Pacific
|
Total
|
|
|
|
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
|
|
|
|
31 Dec 2024
|
|
10,031
|
42,949
|
52,980
|
|
|
31 Dec 2023
|
|
10,621
|
34,112
|
44,733
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
5
REVENUE (continued)
Operating lease commitments
The Group leases out aircraft under
operating leases. The maturity analysis of the undiscounted lease
payments to be received under operating leases are as
follows:
|
|
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
Within one year
|
87,878
|
92,367
|
One to two years
|
80,822
|
87,210
|
Two to three years
|
75,315
|
72,240
|
Three to four years
|
48,408
|
64,442
|
Four to five years
|
31,482
|
37,535
|
Later than five years
|
26,245
|
49,527
|
|
|
|
6 OTHER
INCOME
|
|
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
Fees for late payment
|
753
|
608
|
Deposit released
|
-
|
350
|
Foreign currency exchange
gain
|
1,002
|
-
|
Recovery of claims from
customer
|
442
|
385
|
Others
|
271
|
201
|
|
|
|
|
2,468
|
1,544
|
|
|
|
7 OTHER
EXPENSES
|
|
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
|
|
|
Foreign currency exchange
loss
|
-
|
225
|
|
|
|
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
8
FINANCE INCOME
|
|
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
Interest income from financial
institutions
|
2,555
|
2,365
|
Interest income from non-financial
institutions
|
197
|
449
|
Fair value gain on financial
derivatives
|
-
|
645
|
Finance income from discounting
non-current deposits to fair value
|
315
|
332
|
Gain on repurchases of unsecured
notes
|
-
|
311
|
Gain on early full repayment of
borrowings
|
1,084
|
161
|
|
|
|
|
4,151
|
4,263
|
|
|
|
9
FINANCE EXPENSES
|
|
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
Interest expense on
borrowings
|
8,447
|
10,125
|
Interest expense on unsecured
notes
|
13,677
|
15,555
|
Amortisation of loan transaction
cost
|
699
|
543
|
Amortisation of interest expense on
non-current deposits
|
314
|
326
|
Fair value loss on financial
derivatives
|
2,002
|
-
|
Others
|
157
|
114
|
|
|
|
|
25,296
|
26,663
|
|
|
|
10 RELATED PARTY
TRANSACTIONS
Significant related party transactions:
|
|
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
Entities controlled by key management
personnel
(including directors):
|
|
|
|
|
|
Lease liability paid
|
(175)
|
(164)
|
Consulting fee expense
|
(221)
|
(205)
|
Maintenance service
|
-
|
(7)
|
Service fee income
|
41
|
37
|
|
|
|
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
11 PROPERTY, PLANT AND
EQUIPMENT
|
Furniture and
equipment
|
Jet
aircraft
|
Turboprop
aircraft
|
Total
|
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
|
|
|
|
|
31
December 2024:
|
|
|
|
|
Cost or valuation:
|
|
|
|
|
At 1 July 2024
|
102
|
850,755
|
289,411
|
1,140,268
|
Additions
|
-
|
-
|
19,077
|
19,077
|
Disposals
|
-
|
-
|
(19,077)
|
(19,077)
|
Revaluation recognised in
equity
|
-
|
709
|
(1,335)
|
(626)
|
|
|
|
|
|
At
31 December 2024
|
102
|
851,464
|
288,076
|
1,139,642
|
|
|
|
|
|
Representing:
|
|
|
|
|
At cost
|
102
|
-
|
-
|
102
|
At valuation
|
-
|
851,464
|
288,076
|
1,139,540
|
|
|
|
|
|
|
102
|
851,464
|
288,076
|
1,139,642
|
|
|
|
|
|
Accumulated depreciation and impairment:
|
|
|
|
|
At 1 July 2024
|
91
|
264,402
|
84,355
|
348,848
|
Depreciation expense
|
5
|
13,973
|
4,621
|
18,599
|
(Reversal of)/impairment
loss
|
-
|
(1,603)
|
201
|
(1,402)
|
|
|
|
|
|
At
31 December 2024
|
96
|
276,772
|
89,177
|
366,045
|
|
|
|
|
|
Net book value:
|
|
|
|
|
At
1 July 2024
|
11
|
586,353
|
205,056
|
791,420
|
At
31 December 2024
|
6
|
574,692
|
198,899
|
773,597
|
|
|
|
|
|
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
11 PROPERTY, PLANT
AND EQUIPMENT (continued)
|
Furniture and
equipment
|
Jet
aircraft
|
Turboprop
aircraft
|
Total
|
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
|
|
|
|
|
30
June 2024:
|
|
|
|
|
Cost or valuation:
|
|
|
|
|
At 1 July 2023
|
97
|
851,435
|
310,169
|
1,161,701
|
Additions
|
5
|
-
|
-
|
5
|
Disposals
|
-
|
-
|
(17,692)
|
(17,692)
|
Revaluation recognised in
equity
|
-
|
(680)
|
(3,066)
|
(3,746)
|
|
|
|
|
|
At
30 June 2024
|
102
|
850,755
|
289,411
|
1,140,268
|
|
|
|
|
|
Representing:
|
|
|
|
|
At cost
|
102
|
-
|
-
|
102
|
At valuation
|
-
|
850,755
|
289,411
|
1,140,166
|
|
|
|
|
|
|
102
|
850,755
|
289,411
|
1,140,268
|
|
|
|
|
|
Accumulated depreciation and impairment:
|
|
|
|
|
At 1 July 2023
|
81
|
230,783
|
85,366
|
316,230
|
Depreciation expense
|
10
|
27,794
|
9,447
|
37,251
|
Disposals
|
-
|
|
(10,206)
|
(10,206)
|
(Reversal of)/impairment
loss
|
-
|
5,825
|
(252)
|
5,573
|
|
|
|
|
|
At
30 June 2024
|
91
|
264,402
|
84,355
|
348,848
|
|
|
|
|
|
Net book value:
|
|
|
|
|
At
1 July 2023
|
16
|
620,652
|
224,803
|
845,471
|
At
30 June 2024
|
11
|
586,353
|
205,056
|
791,420
|
|
|
|
|
|
Assets pledged as security
The Group's aircraft and aircraft
held under asset for sale with carrying values of US$625 million
(30 June 2024: US$638.0 million) are mortgaged to secure the Group's borrowings (Note
20).
Additions and Disposals
During the period, the Group
purchased and sold 1 turboprop aircraft and recognised a gain on
disposal of US$1.7 million.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
11 PROPERTY, PLANT AND
EQUIPMENT (continued)
Geographical analysis
31
Dec 2024
|
|
Europe
|
Asia
Pacific
|
Total
|
|
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
Capital expenditure
|
|
19,077
|
-
|
19,077
|
Net book value - aircraft
|
|
214,717
|
558,874
|
773,591
|
|
|
|
|
|
30
Jun 2024
|
|
Europe
|
Asia
Pacific
|
Total
|
|
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
Capital expenditure
|
|
-
|
5
|
5
|
Net book value - aircraft
|
|
217,480
|
573,929
|
791,409
|
|
|
|
|
|
12 TRADE AND OTHER
RECEIVABLES
|
|
|
31 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
|
|
|
Current
|
|
|
Trade receivables
|
8,290
|
8,162
|
Less:
|
|
|
Allowance for expected credit
losses
|
(415)
|
(312)
|
|
7,875
|
7,850
|
Accrued revenue
|
2,277
|
1,939
|
Less:
|
|
|
Allowance for expected credit
losses
|
(6)
|
(6)
|
|
2,271
|
1,933
|
Other receivables
|
1,103
|
5,533
|
Less:
|
|
|
Allowance for expected credit
losses
|
(55)
|
(251)
|
|
1,048
|
5,282
|
Interest receivables
|
654
|
518
|
Less:
|
|
|
Allowance for expected credit
losses
|
(20)
|
(19)
|
|
634
|
499
|
Deposits
|
549
|
49
|
Prepaid expenses
|
294
|
263
|
|
|
|
|
12,671
|
15,876
|
Non-current:
|
|
|
|
Other receivables
|
213
|
570
|
|
Right-of-use assets
|
251
|
369
|
|
|
|
|
|
|
464
|
939
|
|
|
|
|
| |
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
13 FINANCE LEASE
RECEIVABLES
Future minimum lease payments
receivable under finance leases are as follows:
|
31 Dec 2024
|
30 Jun 2024
|
|
Minimum lease
payments
|
Present value of
payments
|
Minimum lease
payments
|
Present value of
payments
|
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
Within one year
|
2,632
|
1,696
|
29,907
|
28,659
|
Less:
|
|
|
|
|
Allowance for expected credit
losses
|
(22)
|
(22)
|
(15)
|
(15)
|
|
2,610
|
1,674
|
29,892
|
28,644
|
One to two years
|
9,032
|
8,413
|
2,430
|
1,625
|
Two to three years
|
3,657
|
3,546
|
11,405
|
11,129
|
Three to four years
|
-
|
-
|
-
|
-
|
Four to five years
|
-
|
-
|
-
|
-
|
Later than five years
|
-
|
-
|
-
|
-
|
Total minimum lease payments
|
15,299
|
13,633
|
43,727
|
41,398
|
Less: amounts representing interest
income
|
(1,666)
|
-
|
(2,329)
|
-
|
Present value of minimum lease payments
|
13,633
|
13,633
|
41,398
|
41,398
|
14
GOODWILL
The Group performs its annual
impairment test in June and when circumstances indicate the
carrying value may be impaired. For the purpose of these financial
statements there was no indication of impairment. The key
assumptions used to determine the recoverable amount for the
different cash generating units were disclosed in the annual
consolidated financial statements for the year ended 30 June
2024.
15 DERIVATIVE FINANCIAL
ASSETS/LIABILITIES
|
Contract/
notional
amount
|
Fair value
|
|
31 Dec 2024
|
30 Jun
2024
|
31 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
US$'000s
|
US$'000s
|
|
|
|
|
|
Derivative financial assets -non- current
|
|
|
|
|
Interest rate swap
|
140,734
|
162,741
|
4,419
|
7,505
|
Cross-currency interest rate
swap
|
-
|
4,000
|
-
|
591
|
|
140,734
|
166,741
|
4,419
|
8,096
|
|
|
|
|
|
Derivative financial liabilities
|
|
|
|
|
Share warrants
|
-
|
-
|
3,969
|
2,037
|
|
|
|
|
|
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
15 DERIVATIVE FINANCIAL
ASSETS/LIABILITIES (continued)
Hedge accounting has been applied
for interest rate swap contracts and cross-currency interest rate
swap contracts which have been designated as cash flow
hedges.
The Group pays fixed rates of
interest of 2.3% to 2.6% per annum and receives floating rate
interest equal to 1-month to 3-month SOFR under the interest rate
swap contracts.
The swap contracts mature between 15
February 2026 and 24 May 2029.
Changes in the fair value of these
interest rate swap and cross-currency interest rate swap contracts
are recognised in the fair value reserve. The net fair value loss
net of tax of US$3.2 million (31 December 2023: loss of US$4.2
million) on these derivative financial instruments was recognised
in the fair value reserve for the period.
The Group entered into Euro
denominated lease agreements which create exposure to variability
in cash flows due movements in the EUR:USD exchange rate. To hedge
its exposure to variable cash flows resulting from changes in
EUR:USD spot rates, the Group has arranged Euro denominated
financing which reduces overall exposure to variable cash flows to
the extent that lease receipts and debt service cashflows are
matched. The Group is making use of a non-derivative hedging
instrument and has designated the cash flows with respect to the
loan interest and principal repayment (hedging instrument) against
a specific portion of the lease receivable (hedged
item).
Unrealised foreign exchange gains
and losses arising on Euro denominated loans designated as cash
flow hedges are recognised in the foreign currency hedge reserve.
Unrealised foreign exchange gains and losses recorded in the
foreign currency hedging reserve are systematically re-cycled
through profit or loss over the remaining term of the related loan
on a straight-line basis.
The share warrants consist of
5,755,908 (30 June 2024: 5,857,408) share warrants granted to the
holder of the unsecured notes to subscribe for the ordinary shares
of the Company exercisable to 31 October 2026 at a price of 114.5
pence per share (including cashless exercise option).
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
16 PRE-DELIVERY AIRCRAFT
DEPOSITS PAID
|
|
|
30 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
|
|
|
Current
|
10,280
|
8,520
|
Non-current
|
18,125
|
21,813
|
|
28,405
|
30,333
|
|
|
|
Pre-delivery aircraft deposits paid, at fair
value:
|
|
|
At 1 July 2024/ 1 July
2023
|
30,333
|
8,139
|
Additions
|
4,536
|
2,268
|
Transfer from aircraft purchase
rights
|
-
|
28,500
|
Transfer to property, plant and
equipment upon delivery of aircraft
|
(3,395)
|
-
|
Unrealised loss
|
(3,069)
|
(8,574)
|
At
31 December/30 June
|
28,405
|
30,333
|
|
|
|
17 AIRCRAFT PURCHASE
RIGHTS
|
|
|
31 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
|
|
|
Aircraft purchase rights, at fair value:
|
|
|
At 1 July 2024/ 1 July
2023
|
112,780
|
85,820
|
Unrealised (loss)/gain
|
(12,320)
|
55,460
|
Transfer to pre-delivery aircraft
deposits paid
|
-
|
(28,500)
|
At
31 December/30 June
|
100,460
|
112,780
|
|
|
|
The Group has determined that it
would seek to dispose of excess aircraft purchase rights over and
above its requirement to acquire additional aircraft for its fleet.
The Group accounts for aircraft purchase rights at fair value
through profit or loss.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
18 INVESTMENT IN EQUITY,
FAIR VALUE THROUGH PROFIT OR LOSS
|
|
|
31 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
|
|
|
Non-listed equity, at fair value
|
|
|
At 1 July 2024/ 1 July
2023
|
10,745
|
11,235
|
Unrealised loss
|
(124)
|
(490)
|
At
31 December/30 June
|
10,621
|
10,745
|
|
|
|
The Group received 8,014,602 ordinary shares from
an airline customer as part of the airline's restructuring plan
during the year ended 30 June 2022. The Group entered into an
agreement to exchange 8,014,602 ordinary shares in Philippine
Airlines, Inc. with 124,787,353 ordinary shares in PAL Holdings,
Inc. during the previous year. The exchange of shares has been
completed on January 2025.
19 SHARE CAPITAL AND
TREASURY SHARES
(a)
Share capital
|
31 Dec 2024
|
30 Jun 2024
|
|
No of
shares
|
US$'000s
|
No of
shares
|
US$'000s
|
|
|
|
|
|
Allotted, called up and fully
paid
Ordinary shares of 1 penny
each:
|
|
|
|
|
At 1 July 2024/ 1 July
2023
|
70,878,124
|
1,182
|
70,883,124
|
1,182
|
Issue of shares
|
3,793,762
|
48
|
60,000
|
1
|
Cancellation
|
-
|
-
|
(65,000)
|
(1)
|
|
|
|
|
|
At
31 December/30 June
|
74,671,886
|
1,230
|
70,878,124
|
1,182
|
|
|
|
|
|
During the period, the Company
issued 3,793,762 ordinary shares of 1 penny each at exercise prices
ranging from 102 pence to 130 pence following the exercise of
warrants by warrant holders raising total gross proceeds of US$6.1
million.
The holders of ordinary shares
(except for treasury shares) are entitled to receive dividends as
and when declared by the Company. All ordinary shares carry one
vote per share without restrictions.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
19 SHARE CAPITAL AND
TREASURY SHARES (continued)
(b)
Treasury shares
|
31 Dec 2024
|
30 Jun 2024
|
|
No of
shares
|
US$'000s
|
No of
shares
|
US$'000s
|
|
|
|
|
|
At 1 July 2024/ 1 July
2023
|
-
|
-
|
-
|
-
|
Acquired during the
period
|
7,800,000
|
14,962
|
65,000
|
95
|
Cancellation
|
-
|
-
|
(65,000)
|
(95)
|
|
|
|
|
|
At
31 December/30 June
|
7,800,000
|
14,962
|
-
|
-
|
|
|
|
|
|
During the six months ended 31
December 2024, the Company bought 7,800,000 treasury shares at a
market price of 150 pence per share.
(c)
Net asset value per
share
|
|
|
|
|
|
31 Dec 2024
|
30 Jun
2024
|
|
|
|
|
|
Net asset value per share
(US$)(1)
|
|
|
$3.67
|
$3.62
|
Net asset value per share
(GBP)(2)
|
|
|
£2.94
|
£2.85
|
|
|
|
|
|
(1) Net asset value per share is total equity divided by
the total number of shares issued and
outstanding at period end.
(2) Based on GBP:US$ exchange rate as at 31 December 2024
of 1.25 (30 June 2024: 1.27).
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
20 LOANS AND
BORROWINGS
|
|
|
31 Dec
2024
|
30 Jun
2024
|
|
|
|
US$'000s
|
US$'000s
|
|
|
|
|
|
Secured borrowings
|
|
|
328,666
|
372,785
|
Unsecured notes
|
|
|
309,776
|
302,309
|
|
|
|
|
|
Total loans and borrowings
|
|
|
638,442
|
675,094
|
|
|
|
|
|
Less: current portion
|
|
|
(55,948)
|
(49,668)
|
|
|
|
|
|
Non-current loans and borrowings
|
|
|
582,494
|
625,426
|
|
|
|
|
|
|
Maturity
|
Weighted average interest
rate per annum
|
|
31 Dec
2024
|
30 Jun 2024
|
31 Dec
2024
|
30 Jun 2024
|
|
|
|
%
|
%
|
|
|
|
|
|
Secured borrowings
|
2025-2031
|
2025-2031
|
4.85%
|
4.80%
|
Unsecured notes
|
2026
|
2026
|
8.25%
|
8.25%
|
|
|
|
|
|
Secured borrowings are secured by
first ranking mortgages over the relevant aircraft, security
assignments of the Group's rights under leases and other
contractual agreements relating to the aircraft, charges over bank
accounts in which lease payments relating to the aircraft are
received and charges over the issued share capital of certain
subsidiaries.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
21 MAINTENANCE
RESERVES
|
31 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
|
|
|
Current:
|
|
|
Maintenance reserves
|
34,004
|
62,153
|
|
|
|
Non-current:
|
|
|
Maintenance reserves
|
78,134
|
53,817
|
Maintenance lease
contribution
|
19,453
|
19,453
|
|
97,587
|
73,270
|
|
|
|
Total maintenance reserves
|
131,591
|
135,423
|
|
|
|
|
|
|
31 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
|
|
|
At 1 July 2024/ 1 July
2023
|
135,423
|
113,489
|
Contributions
|
17,129
|
34,152
|
Utilisations
|
(5,004)
|
(6,285)
|
Released to profit or
loss
|
(9,270)
|
(5,933)
|
Transfer to buyer
|
(6,687)
|
-
|
|
|
|
At
31 December/30 June
|
131,591
|
135,423
|
|
|
|
During the six months ended 31
December 2024, maintenance reserves of US$9.3 million were released
to profit or loss as income.
22 CAPITAL
COMMITMENTS
Capital expenditure contracted for at the reporting date but not
recognised in the financial statements is as follows:
|
31 Dec
2024
|
30 Jun
2024
|
|
US$'000s
|
US$'000s
|
|
|
|
Property, plant and
equipment
|
229,268
|
249,481
|
|
|
|
Capital commitments represent
amounts due under contracts entered into by the Group to purchase
aircraft. The company has paid deposits towards the cost of these
aircraft which are included in pre-delivery
aircraft deposits paid.
As at 31 December 2024, the Group
has commitments to purchase eleven ATR 72-600 aircraft from the
manufacturer with expected delivery dates ranging from 2025 to
2028.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
23 CONTINGENT
LIABILITIES
There were no material changes in contingent liabilities since 30
June 2024.
24
DIVIDENDS
|
31 Dec
2024
|
31 Dec
2023
|
|
US$'000s
|
US$'000s
|
|
|
|
Paid during the
period:
|
|
|
Dividends on ordinary shares
|
|
|
-Final (one-tier) dividend for 0.63 US cents (31
December 2023: Nil) per share
|
450
|
-
|
|
|
|
Dividends are recognised as
liabilities when they are approved for payment.
25 SUBSEQUENT
EVENTS
Subsequent to the period end, the
Group has signed a Term Loan A-style US$85 million expandable
portfolio financing facility (the "Facility") in collaboration with
a major international bank. This strategic Facility will initially
support the refinancing of select aircraft in Avation's fleet, with
the flexibility to finance additional aircraft, subject to lender
approval.
AVATION PLC
NOTES TO THE CONDENSED CONSOLIDATED FINANCIAL
STATEMENTS
FOR
THE SIX MONTHS ENDED 31 DECEMBER 2024
PRINCIPAL
RISKS
The Group's risk management
processes bring greater judgement to decision making as they allow
management to make better, more informed and more consistent
decisions based on a clear understanding of risk involved.
We regularly review the risk assessment and
monitoring process as part of our commitment to continually improve
the quality of decision-making across the Group.
The principal risks and
uncertainties which may affect the Group in the second half of the
financial year will include the typical
risks associated with the aviation business, including but not
limited to any downturn in the global aviation industry, fuel
costs, finance costs, war and extremism and the like which may
affect our airline customers' ability to fulfil their lease
obligations.
The business also relies on its
ability to source finance on favourable terms. Should this supply
of finance contract, it would limit our fleet expansion and
therefore growth.
GOING CONCERN
After making enquiries, the
directors have a reasonable expectation that the Group has adequate
resources to continue in operational existence for the foreseeable
future. For this reason they continue to adopt the going concern
basis in preparing the financial statements. The financial risk
management objectives and policies of the Group and the exposure of
the Group to credit risk and liquidity risk are discussed in the
annual report for the Group for the year ended 30 June
2024.
DIRECTORS
The directors of Avation PLC are
listed in its Annual Report for the year ended 30 June 2024. A list
of the current directors is maintained on the Avation PLC
website: www.avation.net
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The Directors confirm that, to the
best of their knowledge, this condensed consolidated interim
financial information have been prepared in accordance with
UK-adopted IAS 34 and that the interim management report herein
includes a fair review of the information required by DTR 4.2.7 and
DTR 4.2.8 namely
· an
indication of important events that have occurred during the first
six months and their impact on the Interim Report, and a
description required by the principal risks and uncertainties for
the remaining six months of the financial year; and
· material related party transactions in the first six months
and any material changes in the related party transactions
described in the last annual report.
By order of the Board

Jeff Chatfield
Executive Chairman
Singapore, 24 February
2025