SDI Group
plc
("SDI",
"SDI Group", the "Company", or the "Group")
Final
Results
30th July 2024, SDI Group plc, the
AIM quoted Group focused on the design and manufacture of products
for use in the lab equipment, industrial & scientific sensors
and the industrial & scientific products markets, announces its
final audited results for the year ended 30 April 2024, in line
with market expectations.
Strategic and Operational Highlights
· Refreshed management team in place with refined strategy to
deliver sustainable growth
· Further investments in commercial and operational
capabilities
· Strategic review completed, leading to a re-segmentation of
the portfolio under three areas: Lab Equipment, Industrial &
Scientific Sensors and Industrial & Scientific Products -
enabling further synergies for complementary businesses
· Acquisition of Peak Sensors ("Peak"), continuing track record
of earnings enhancing acquisitions
· Group
track record of five-year CAGR revenue and
adjusted operating profit* growth of 28% and 20.1%
respectively
Financial summary
· Revenues of £65.8m (FY23: £67.6m). Constant currency organic
revenue decline of 0.5% when £8.5m of FY23 Covid-19 revenues are
excluded. 10.7% revenue growth from acquisitions
· Full
year revenue performance year on year reflects a contraction at
Atik, an improvement at SVS, and broadly flat in the other
businesses, together with a full year contribution from LTE and
FAST, and Peak which was acquired in the year
· Adjusted operating profit* of £9.6m (FY23: £12.8m), with
reported operating profit of £7.3m (FY23: £6.8m). FY23 sales mix
included £8.5m of high margin Covid-19 revenues
· Adjusted profit before tax* of £8.0m (FY23: £11.8m), with
reported profit before tax of £5.7m (FY23: £5.8m)
· Adjusted Diluted EPS* of 5.78p (FY23: 9.02p)
· Cash
generated by operations of £9.4m (FY23: £10.9m)
· Net
debt (debt less cash, excluding leases) of £13.2m (FY23: £13.3m),
despite £3.4m of acquisition related spend
Post period-end highlights
· Additional internal resource added post-period end to support
both organic and inorganic growth
· At 30
June 2024, continued cash generation has increased the facility
headroom to £11.5m (unaudited) + £5m accordion, providing capacity
to finance further acquisitions
Outlook
· Management actions in H2 FY24, and in FY25 to date, taking
positive effect
· Improved staff incentivisation (below Board), and a
conservative view on certain sales opportunities, results in a
reduction to FY25 guidance**
· Following conclusion of strategic review, the Group is now
well placed for the future and expects longer-term organic growth
to be in the range of 5-8%
· Acquisition pipeline providing potential for one or more
acquisitions in FY25
Stephen Brown, Chief Executive Officer of SDI,
said:
"I
am pleased to report these results, delivered despite a challenging
macroeconomic backdrop. Our refined strategy to drive organic
growth across our portfolio businesses, alongside our proven track
record of delivering value-enhancing acquisitions, will strengthen
the SDI proposition. With our refreshed management team in place,
our strategic review complete and our focus on three distinct and
complementary global end-markets, we are well placed to deliver
sustainable growth from a stable base and create value for our
stakeholders."
A copy of the shareholder
presentation regarding the financial results for the year ended 30
April 2024 will be made available on the Company's website
www.sdigroup.com/investors/reports-presentations/ later
today.
*before share based payments, acquisition
costs, reorganisation costs, divestment of subsidiary undertaking,
impairment of intangibles (FY23 only) and amortisation of acquired
intangible assets.
**Analysts from our Broker, Cavendish Capital Markets Limited,
and from Progressive Equity Research regularly provide research on
the Company, accessible from our website, and the Group considers
the average of their forecasts to represent market expectations.
Prior to this announcement, FY25 expectations were Revenue of
£69.7m, Adjusted Operating Profit of £11.5m and Adjusted Profit
Before Tax of £10.2m.
Enquiries
|
|
SDI
Group plc
Stephen Brown, Chief Executive
Officer
Amitabh Sharma, Chief Financial
Officer
|
+44
(0)1223 727144
www.sdigroup.com
|
|
Cavendish Capital Markets Ltd (NOMAD &
broker)
Ed Frisby/Seamus Fricker - Corporate
Finance
Andrew Burdis/Sunila de Silva -
ECM
|
+44
(0)20 7220 0500
|
|
Vigo Consulting (Financial Communications)
Tim McCall / Rozi Morris / Fiona
Hetherington
|
+44
(0)20 7390 0230
SDIGroup@vigoconsulting.com
|
|
|
|
About SDI Group plc:
SDl Group plc ('SDI'), specialises
in the acquisition and development of companies that design and
manufacture products for use in the lab equipment, industrial &
scientific sensors and the industrial & scientific products
markets. SDI's current portfolio of 14 companies target markets
including life sciences, healthcare,
astronomy, plastics and packaging, manufacturing, precision optics,
measurement instrumentation and art conservation.
SDI's growth strategy is twofold: 1)
through the enhancement of its portfolio companies (organic growth)
and, 2) through the identification and acquisition of
complementary, niche technology businesses with established
reputations in global markets (inorganic growth).
For more information, please
see: www.SDIGroup.com
The information contained within
this announcement is deemed to constitute inside information as
stipulated under the Market Abuse Regulations (EU No. 596/2014)
which is part of UK law by virtue of the European Union
(Withdrawal) Act 2018. Upon the publication of this announcement,
this inside information is now considered to be in the public
domain.
Audited Report and Financial
Statements
The results have been extracted from
the audited financial statements of the Group for the year ended 30
April 2024. The results do not constitute statutory accounts
within the meaning of Section 434 of the Companies Act 2006.
Whilst the financial information included in this announcement has
been prepared in accordance with UK adopted international
accounting standards and with those parts of the Companies Act 2006
applicable to companies reporting under IFRS, this announcement
does not itself contain sufficient information to comply with IFRS.
The Group will publish full financial statements that comply with
IFRS. The audited financial statements incorporate an
unqualified audit report. The Auditor's report on these accounts
did not draw attention to any matters by way of emphasis and did
not contain statements under S498(2) or (3) Companies Act
2006.
Statutory accounts for the year
ended 30 April 2023, which incorporated an unqualified auditor's
report, have been filed with the Registrar of Companies. The
Auditor's report on these accounts did not draw attention to any
matters by way of emphasis and did not contain statements under
S498(2) or (3) Companies Act 2006.
The Group's Annual Report for the
year ended 30 April 2024 will, on 27 August 2024, be available to
view on the Company's website: www.sdigroup.com/investors/reports-presentations/, and
be sent to shareholders together with a notice of AGM which will
also be available on the Company's website.
Notice of AGM
The Company's Annual General Meeting
will be held at the offices of Cavendish Capital Markets Ltd, One
Bartholomew Close, London, EC1A 7BL on Thursday 26 September 2024
at 11.30am.
Chairman's Statement for the year ended 30 April
2024
Summary
A track record of
delivery
I am pleased to report our robust
performance during the year, especially with the headwinds faced by
the business as trading normalised following COVID-19. We have met
the expectations for adjusted operating profit and turnover that
were set in December 2023 and have delivered free cash flow and
reduced debt.
We welcomed Stephen Brown, formerly
Chief Operating Officer ('COO') of AB Dynamics, as SDI's COO in
September 2023 and he became our CEO in January 2024. Stephen's
skillset, experience and track record are invaluable in the
delivery of our strategy for growth, driving synergies through our
portfolio companies, and the continuation of our track record in
M&A. We reported previously that Stephen had made an excellent
start within the Group, and I am pleased that this continues to be
the case.
In our previous financial year, we
reported an impairment of £3.5m principally for Monmouth
Scientific. Through the efforts of the Group and Monmouth's
management team, that business has increased its profitability and
its prospects have greatly improved.
SDI's successful buy and build
strategy continued with the earnings-enhancing purchase of Peak
Sensors during the year. We continue to identify new opportunities
that fit our investment criteria, and there are several
opportunities being actively considered. The Group's policy is to
acquire small to medium-sized companies within the science and
technology sectors with a manufacturing bias. We seek to acquire
businesses with high-quality, niche technologies and strong
existing management teams that have sustainable profits and
cashflows, and the potential to grow.
Future acquisitions will be funded
by earnings and cashflows from our existing businesses where
possible. To ensure we maintain the right level of operating
capital and funding available for acquisitions, the Board has again
decided not to pay a dividend this financial year but will keep
this under review. During the year, as part of our cash management
processes our 70% owned Chinese subsidiary, Shanghai Fraser Static
Technology Co., Ltd paid a £41k dividend to its non-controlling
interest as well as a dividend to its parent company, Fraser
Anti-Static Techniques Limited.
Market opportunity
SDI is a good example of UK
engineering success, bringing together highly specialised and
innovative businesses and helping them to grow, whilst offering
investors exposure to a wide range of technologies and end markets.
We are seeing good demand for our portfolio companies' offerings in
the market and also a solid pipeline of interesting businesses as
potential acquisitions. Whilst we will consider overseas
acquisitions where they are value-enhancing, the UK remains a
fertile hunting-ground for us and the quality of UK innovation
continues to be strong.
Board
We now have the Board in place to
support SDI's growth plans. The three non-executive directors David
Tilston, Andrew Hosty, and Louise Early, all have experience with
global companies, which are much larger by turnover and market
capitalisation. Ami Sharma, CFO, has been with the Company since
August 2022 and Stephen Brown has been CEO since January
2024.
The Board, in common with our wider
team and other stakeholders, is determined that the Group plays its
part in addressing climate change, and that we indeed reap the
benefits of being part of the solution. We wish to avoid, however,
both pointless box-ticking where possible and exaggerated claims.
We continue to evaluate our environmental, social and governance
('ESG') position. This is outlined further in the ESG section of
the annual report.
Team
We now have over 500 employees
across the Group and, on behalf of the Board, I would like to offer
our appreciation and thanks to our colleagues across all of our
portfolio companies. Their dedication, skills, experience and
efforts throughout the year are key to the long-term success of our
businesses.
Outlook
Over the last ten years, we have
grown turnover from £7.0m to £65.8m, adjusted operating profit from
£57k to £9.6m and the share price has increased from around 14p to
66p (as at 25th July 2024). Our ability to identify and
buy companies at a reasonable price and support their continued
organic growth has driven this performance. The Board is unwavering
in its strategy of continuing to generate cash, seek further
acquisitions and enhance their performance and we feel we have the
right management team in place to continue to deliver for our
shareholders.
There are many macro-economic
concerns facing the manufacturing industry, but our broad spread of
niche companies, and the structural
tailwinds in a number of our businesses, along with actions driven
by the recently completed strategic review gives us grounds to look
forward to the future of SDI with confidence.
Ken Ford
Chairman
Date: 30th July
2024
Chief Executive Officer's Report for the year ended 30 April
2024
A strategy for sustainable
growth
Overview
I am pleased to report the Group
delivered these results despite facing headwinds in H1, including
the unwinding of COVID-19 related orders, destocking by key
customers and a high cost of debt. This performance is attributable
to a strong second half of the year, fuelled by recent investments
in our commercial and operational capabilities.
Encouragingly, our actions, coupled
with positive market dynamics in most segments supported
respectable profitability. Notably, several portfolio businesses
achieved excellent levels of revenue and profitability, while some
others exceeded expectations by year end. The Group remains
committed to delivering and developing products that meet the
evolving needs of our target markets. We have effectively
implemented price adjustments to reflect supply chain cost
increases, and many Group businesses are successfully transitioning
from a reactive to a proactive sales culture.
Financial performance
In 2024, the Group delivered
revenues of £65.8m (FY23: £67.5m), reflecting five-year CAGR sales
growth of 28%. The mid-year acquisition of Peak Sensors contributed
£1m in sales. Adjusted operating profit reached £9.6m (FY23:
£12.8m), representing five-year CAGR profit growth of 20.1%. This
aligns with guidance provided at the half-year mark. Gross margins,
excluding labour costs, remained relatively stable at 63.1% (FY23:
63.3%), bolstered by the improved performance of higher-margin
businesses like Astles and Chell. The second half of the year saw
the successful implementation of planned operational and commercial
initiatives, leading to enhanced sales, profitability, and cash
generation. Cash generated from operations amounted to £9.4m (FY23:
£10.9m). Acquisition-related expenditure totalled £3.4m (£2.4m for
the acquisition of Peak Sensors, and a further £1m in relation to
prior period deferred consideration), with net debt remaining
relatively unchanged from the beginning of the year.
Operational review
As noted on page 9, we re-segmented
our businesses as a result of our recent strategic review after the
year end. Commentaries on the year-on-year movements for our old
segment structure are provided in the CFO report. My commentary
below focusses on the new structure.
Our laboratory equipment businesses
(Monmouth Scientific, Safelab Systems, Synoptics, and LTE
Scientific) achieved growth of 7.8% to £26.8m, demonstrating
continued adoption of our niche products across various sectors.
Market demand for Monmouth Scientific's modular clean rooms
experienced strong growth within this segment.
Businesses in the industrial and
scientific sensors sector (MPB Industries, Sentek, Peak Sensors,
Chell Instruments, and Astles Control Systems) maintained relative
consistency, achieving growth of 2.0% to £16.1m. This growth was
partially driven by Peak Sensors' contribution after acquisition
during the latter half of the year and bolstered by increasingly
strong demand for Chell's sensors, systems and services.
The industrial and scientific
products sector (Fraser Anti-Static Technologies ('FAST'), Atik
Cameras, Applied Thermal Control, Graticules Optics, and Scientific
Vacuum Systems) experienced a sales decline of 14.8% to £22.9m.
This decline was primarily attributed to a sharp drop in Atik's
revenue following the completion of a COVID-19 related contract for
PCR cameras. Atik also faced significant destocking from a major
customer in the first half of the year, though they managed a
substantial recovery in the second half. FAST encountered
geographical slowdowns in two key industrial markets, however,
strong demand for equipment from Scientific Vacuum Systems and
Applied Thermal Control partially offset these sales
reductions.
We have made good progress in
actively fostering synergies between portfolio companies operating
in overlapping markets and/or offering similar products. Safelab
and Monmouth have collaborated on successful joint tenders,
including a notable £1.6m project. Similarly, LTE has participated
in other collaborative bids. Monmouth and FAST have embarked on
joint marketing initiatives to promote fume cabinets and cleanrooms
with anti-static capabilities.
Additionally, the Group is
capitalising on procurement advantages across its supply chain,
launching joint digital campaigns, and organising combined sales
conferences. These proactive initiatives will deliver enhanced
organic growth across the Group.
The Group remains committed to
supporting the long-term sustainability of its portfolio businesses
through continued investment in research and development
('R&D') and the renewal or addition of a number of leaseholds.
R&D expenditure amounted to £1.8m, with significant investments
made in next-generation products at Synoptics (Synbiosis and
AutoCol), FAST (X-series bars), Chell (pressure scanner products
including the DAQ range expansion), and ATIK (ChemiMOS and CMOS
cameras). These investments are strategically aligned with our
customers' current and future needs, aiming to solidify the Group's
competitive edge within the market. Additionally, lease renewals
and a new leasehold unit totalled £0.75m, which will not only
increase production capacity but also enhance efficiency, staff
well-being, product quality, and image.
As a result of the continued
investment in people for future growth, and a conservative view on
certain sales opportunities, adjusted EBIT guidance for FY25 has
been revised*. Following conclusion of the strategic review, the
Group is now well placed for the future and expects longer-term
organic growth to be in the range of 5-8%.
*Analysts from our Broker, Cavendish Capital Markets Limited,
and from Progressive Equity Research regularly provide research on
the Company, accessible from our website, and the Group considers
the average of their forecasts to represent market expectations.
Prior to this announcement, FY25 expectations were Revenue of
£69.7m, Adjusted Operating Profit of £11.5m and Adjusted Profit
Before Tax of £10.2m.
Strategy
In 2024, the Group implemented a new
strategic framework to ensure sustainable success in a dynamic
market environment. This is focused on two key areas that are
closely aligned with our long-term growth objectives - growth
initiatives for the portfolio businesses (organic growth) and
value-enhancing acquisitions (inorganic growth).
Our organic growth strategy
prioritises continuous product innovation, operational capability
and capacity, and expansion into new geographic markets. As our
customer and product base grows, we aim to increase repeat and
recurring revenue streams through service, support, and upgrades
and replacements.
The acquisition strategy leverages
our management expertise, financial discipline, and stringent
criteria to identify targets that accelerate overall growth and
diversification. This approach strengthens our presence in existing
markets and positions us for entry into strategically aligned new
ones.
The strategy was borne out of the
following Group motivators:
1. Growth through
Acquisitions and Internal Development (Buy and Build) - Focus on
achieving both sustainable organic and inorganic growth.
2. Strong Cash Flow
Generation - Essential to facilitate our Buy and Build
strategy.
3. Strategic
Acquisitions - Prioritising impactful M&A that maximise value
creation for the Group, where possible, creating a "double bump"
impact with synergistic benefits.
4. Transparent
Shareholder Engagement - We are committed to delivering on our
strategy and demonstrating the value proposition to our
shareholders.
Acquisitions and divestments
On 3 November 2023, the Group
strategically expanded its product portfolio and market reach
through a £2.4m acquisition of Peak Sensors, a leading UK
manufacturer of temperature sensors. Peak Sensors specialises in a
variety of standard and custom-designed thermocouples and
resistance thermometers used in diverse industries such as glass,
ceramics, waste-to-energy incineration, cement production, and
industrial ovens. Located in Chesterfield, UK, Peak Sensors
operates from a 5,300 sq. ft facility and employs 14 people. Peak
Sensors fits within our acquisition criteria complementing the
Group's existing sensor businesses and broadens its presence into
new applied markets. Peak Sensors will be operated separately from
our existing businesses and we warmly welcome our new colleagues to
the SDI Group.
The Group financed the acquisition
of Peak Sensors through a combination of existing cash resources
and a revolving credit facility with HSBC. The acquired company
generated £1m in revenue in 2024 and has enhanced earnings for the
Group.
In line with our focus on maximising
synergies in operations, revenue, profitability, and markets, we
strategically divested Uniform Engineering (acquired by the Group
in January 2021) in February 2024.
Acquisitions continue to form a key
part of the long-term strategic development of the Group and we
operate a continuous process to identify and execute acquisition
opportunities. We are currently evaluating a number of transactions
with the potential to conclude one or more in the new financial
year. The longer-term pipeline is also positive and we will
continue to deliver further value-enhancing acquisitions in
accordance with our inorganic strategy.
Summary
I am pleased to report these
results, delivered despite a challenging macroeconomic backdrop.
Our refined strategy to drive organic growth across our portfolio
businesses, alongside our proven track record of delivering
value-enhancing acquisitions, will strengthen the SDI proposition.
With our refreshed management team in place, our strategic review
complete and our focus on three distinct and complementary global
end-markets, we have in place a stable business from which we are
well placed to deliver sustainable growth from a stable base and
create value for our stakeholders.
Stephen Brown
Chief Executive Officer
Date: 30th July 2024
New segment structure
The current segment structure,
comprising Digital Imaging and Sensors and Control, has been in
place since 2019. After a strategic review in 2024, the Board
considers this segment structure is no longer appropriate for
future needs. The Group has therefore decided to create the
following three segments with effect from the start of
FY25:
· Laboratory
Equipment, comprising Safelab
Systems, Monmouth Scientific, LTE Scientific and
Synoptics;
· Industrial & Scientific
Sensors, comprising Chell
Instruments, Astles Control Systems, Sentek, MPB Industries and
Peak Sensors; and
· Industrial & Scientific
Products, comprising Atik Cameras,
Fraser Anti-Static Techniques, Applied Thermal Controls, Graticules
Optics and Scientific Vacuum Systems.
This new segment structure is
expected to encourage synergies between Group companies and support
portfolio adhesion. The Group will assign existing resources to
drive these strategic benefits.
It is expected that the structure
will advance the Group strategy by supporting businesses growth and
profitability in route to market, enhanced value proposition and
exploit value creation opportunities through the sharing and
rebalancing of resource, joined up marketing activities and
operational economies of scale.
Chief Financial Officer's Report for the year ended 30 April
2024
The
financial resources to support
investment in sustainable growth
Revenue and Profits
SDI Group revenues reduced by 2.7%,
from £67.6m in FY23 to £65.8m in FY24. The two acquisitions in the
prior year, Fraser Anti-Static Techniques and LTE Scientific (prior
to the acquisition anniversaries), together with the new
acquisition in FY24, Peak Sensors, contributed £7.3m (10.8%) in
additional turnover. Uniform Engineering, which was disposed of at
the end of February 2024, contributed £0.5m in revenues over the
period.
From the outset of the COVID-19
pandemic in FY21, our Atik Cameras business received substantial
orders from one customer for cameras designed into an OEM's PCR
equipment. FY23 revenues included £8.5m in relation to this
'one-off' business. Excluding this, the organic revenue decline was
0.5% on a constant currency basis; 0.7% in absolute terms (£0.4m).
If the COVID-19 related revenue is included in the comparatives,
the organic decline was 13.2%.
Gross profit (on materials only)
reduced to £41.6m (FY23: £42.8m) whilst gross margin broadly held
at 63.1% (FY23: 63.3%). On a like-for-like basis (including prior
year acquisitions from the anniversary of the acquisition), gross
margins increased compared to FY23, which was pleasing. Our
overheads have reduced on a like for like basis as we looked to
control our cost base.
Adjusted operating profit reduced
to £9.6m (FY23: £12.8m) being operating profit before share-based
payments, acquisition costs, loss on disposal of subsidiary
undertakings, reorganisation costs, the impairment charge (in FY23
only) and amortisation of acquired intangible assets, a reduction
of 25%. This was caused by the loss of £5.6m in gross margin from
the COVID-19 related contract (as noted above) which ended in
FY23.
Looking at segment performance, on a
reported basis, the Digital Imaging segment was impacted by the
non-recurring COVID-19 related revenues and the associated lost
gross profit. Atik's largest OEM customer also destocked over the
period, reducing revenues by £0.7m. Revenues therefore declined
from £20.9m to £11m in FY24 and adjusted operating profit reduced
from £6.9m to £2m.
The Sensors and Control segment grew
17.6% from £46.7m to £54.9m. Organic growth was 2%, and the
remaining 15.6% growth was from the FY23 acquisitions and the
disposal in FY24. Adjusted operating profit grew 17.5% to
£9.4m.
There are eleven companies in the
Sensors and Control segment and several have made good
contributions to the Group this year. Scientific Vacuum Systems
('SVS') is a lumpy revenue business: this year it had a strong
sales performance (compared to last year) as it delivered a large
project in October and started two others in the second half of the
year. Chell Instruments performed well with strong DAQ sales.
Safelab Systems delivered several school projects. Monmouth
Scientific had a strong second half as it delivered a number of
clean rooms. Astles Control Systems and Sentek also delivered
revenues and profits which were higher than expected.
Reported operating profit increased
to £7.3m (FY23: £6.8m), with the comparatives including a gross
impairment charge of £3.5m against the Monmouth and Uniform CGU
(see note 11).
Revised segmentation
As noted on page 9, we re-segmented
our businesses after the year end as follows:
· Laboratory
Equipment, comprising Safelab
Systems, Monmouth Scientific, LTE Scientific and
Synoptics;
· Industrial & Scientific
Sensors, comprising Chell
Instruments, Astles Control Systems, Sentek, MPB Industries and
Peak Sensors; and
· Industrial & Scientific
Products, comprising Atik Cameras,
Fraser Anti-Static Techniques, Applied Thermal Controls, Graticules
Optics and Scientific Vacuum Systems.
If this segmentation structure had
been in place in FY24, the results of the segments would have been
as follows:
|
2024
Total
£'000
|
|
Revenues
|
|
|
Laboratory Equipment
|
26,835
|
|
Industrial & Scientific
Sensors
|
16,145
|
|
Industrial & Scientific
Products
|
22,866
|
|
Group
|
65,846
|
|
|
|
|
Adjusted Operating Profit
|
|
|
Laboratory Equipment
|
3,237
|
|
Industrial & Scientific
Sensors
|
4,319
|
|
Industrial & Scientific
Products
|
3,853
|
|
Central costs
|
(1,832)
|
|
Group
|
9,577
|
|
Re-organisation costs
During the period, the Group
incurred £0.3m in one-off costs relating to the departure of SDI's
previous CEO. This has been included as a non-recurring
item.
Divestment of subsidiary undertaking
On 29th February 2024, SDI divested
Uniform Engineering for a nominal sum. This
divestment resulted in a loss of £0.2m, which has been classified
as a non-recurring item. Uniform recorded a small loss over the ten
months to February 2024.
Intangible Assets (excluding R&D)
Intangible assets increased by a
net £0.7m from £41.3m to £42.0m at the end of FY24. Gross
intangible assets (excluding R&D) grew by £1.8m as a result of
the Peak Sensors acquisition. £1.6m of amortisation was charged in
the period (FY23: £1.8m) against customer relationships, trade
names and other intangible assets. The £1.8m in increased
intangible cost was split as follows: £1.1m goodwill and £0.7m
customer relationships.
Investment in R&D
Under IFRS we are required to
capitalise certain development expenditure, and in the year ended
30 April 2024, £0.8m (FY23: £0.3m) of cost was capitalised. Much of
the work of our R&D teams does not qualify for capitalisation
and is charged directly to expense. Amortisation for 2024 was £0.4m
(FY23: £0.5m). The carrying value of the capitalised development at
30 April 2024 was £1.2m (FY23: £0.7m) to be amortised over 3
years.
Interest Payable
Interest charges for the year
increased to £1.6m (FY23: £1.0m). This increase was due to the
higher levels of debt through the year as well as rising interest
rates.
Taxation
The taxation charge for the year
was £1.4m (FY23: £1.9m) representing an effective tax rate of 24.9%
compared to 33.2% in FY23. The effective tax rate for FY23 include
one-off factors, specifically the impairment of intangibles not
being deductible for tax purposes. The Group continues to benefit
from R&D tax credits.
Restatement
In previous years, deferred tax
assets and liabilities have been grossed up on balance sheet. These
balances have now been netted down by jurisdiction and the
comparative numbers have been restated as a result. This has no
impact on reported profits or net assets and is a presentational
change only. The impact on total assets and total liabilities is
shown in note 13.
We have reviewed the disclosure for
the consolidated income statement and statement of comprehensive
income. We consider the IAS1 presentation of expenses by nature
better reflects SDI's business and hence have adjusted the format
accordingly. We have also restated the prior year's results. This
is a presentational adjustment only and does not impact on reported
profit before tax.
Earnings per Share
Adjusted diluted EPS, an alternative
performance measure which excludes certain non-cash and
non-recurring expenses was 5.78p (FY23: 9.02p), a reduction of
35.9%. The diluted earnings per share for the Group increased to
4.04p (FY23: 3.72p).
Cash Flow and Working Capital
Cash generated from operations
reduced to £9.4m (FY23: £10.9m). This was due to a £2.7m reduction
in customer advances and a further £2.5m reduction in other
payables offset by a £3.3m reduction in inventories. In total,
working capital increased by £2.0m. The £2.7m reduction in customer
advances was due to SVS shipping a large piece of equipment during
the year (£1.4m). Astles Control Systems
saw its customer advances reduce by £0.7m as it delivered chemical
dosing equipment and LTE reduced by £0.5m as it worked on an
environmental test chambers project for a major OEM.
Taxes paid have increased to £1.9m
(FY23: £2.2m). This included £0.2m of FY23 tax relating to
acquisitions.
Our investment in fixed assets
(excluding for acquisitions) remained similar at £1.2m (FY23:
£1.1m).
Acquisition of new businesses
remains our largest cash outlay, with £2.4m deployed on a cash-free
basis (FY23: £18.7m). A further £1.0m was paid in relation to prior
period deferred consideration related to SVS. There was no deferred
consideration outstanding at the end of FY24.
Funding
The Group acquired one business over
the period, funded through additional debt.
Net debt (excluding lease
liabilities), or bank debt less cash, was £13.2m at the end of the
year, similar to that at the beginning of the period (£13.3m). This
represents a net debt: EBITDA ratio of 1.07x, which is well within
the ceiling provided by our bank facility. On 30 November 2022, the
Group reached agreement with HSBC to exercise £5m of an available
£10m accordion option, which increased the committed loan facility
from £20m to £25m. The balance of the accordion option (£5m)
remains available to the Group (at the discretion of HSBC) for
future exercise. In April 2024, HSBC approved an extension of the
repayment date by one year to November 2026. At the end of the
financial year the Group had drawn down £14.6m of its revolving
credit facility (FY23: £16m), leaving £10.4m in headroom (excluding
the additional £5m accordion option).
The Group has an unstretched
balance sheet and has sufficient access to funds, alongside its
steady cash flow, to acquire new companies and invest in our
current portfolio of businesses.
Amitabh Sharma
Chief Financial Officer
Date: 30th July
2024
Strategic report - Business Model
SDI Group is an AIM-quoted group
specialising in the acquisition and development of a portfolio of
companies that design and manufacture products for use in the lab
equipment, industrial & scientific sensors and industrial &
scientific products markets. Corporate expansion is being pursued,
both through organic growth within its portfolio companies and
through the acquisition of high-quality businesses with established
reputations in global markets.
The Board believes there are many
businesses operating within the market, a number of which have not
achieved critical mass, and that presents an ideal opportunity for
consolidation. This strategy will be primarily focused within the
UK but, where opportunities exist, acquisitions in Europe and the
United States and elsewhere will also be considered, particularly
if these also enable geographic expansion of our existing
businesses.
We intend to continue to buy
stand-alone businesses as well as smaller entities and technology
acquisitions which bolt onto our existing ones. Our track record
over recent years has been good, with seventeen businesses acquired
over the three segments.
An important element of our
strategy is that we are known to be a good acquirer, able to help
sellers to achieve a sale quickly and easily, and without
surprises.
We keep a lean headquarters and our
businesses are run by seasoned local management with broad
discretion within defined limits. Our aim is to grow them,
profitably, and we seek to provide them with the resources
necessary to grow. Acquired businesses often find that they can
grow faster within the SDI Group than they were prepared to do
under private ownership, and they are able to learn from and share
experience with other companies in the Group.
Since the year end our current
businesses now fall broadly into three segments, which we call Lab
Equipment, Industrial & Scientific Sensors and Industrial &
Scientific Products, and within these groupings there are
significant commonalities of applications, industries served and
technologies employed. This provides additional opportunity for
knowledge sharing, which we encourage. The ability to generate
synergies has increased as the Group has grown in scale and SDI has
acquired businesses in closely related markets.
Growth in revenues and profit
within our businesses depends on both technology advancement and
seeking new customers, often by expanding geographical reach, and
the Board sees geographical expansion as a driver of organic growth
for the future.
By lowering the cost of capital of
businesses we acquire and by facilitating their profitable growth,
our business model has demonstrated that it can provide good
returns to shareholders and can be scaled into the
future.
Key Performance
Indicators
A range of financial key
performance indicators are monitored for each business and for the
Group monthly against budget and over time by the Board and by
management, including order pipeline, revenue, gross profit (on
materials only), costs, adjusted operating profit, debtor days,
months of stock and free cashflow.
In support of our acquisition
strategy as outlined above, we monitor our acquisition pipeline,
including any prospects that fail to progress. Post-acquisition,
the Board discusses integration progress, and monitors financial
performance against our initial plans. Over a longer period, we
monitor the return on total invested capital of all of our
businesses.
Additionally, the Board reserves
specific agenda items for discussion of environment, social and
governance matters, health and safety and other employee
welfare-related issues.
Consolidated income statement and
statement of comprehensive income
for the year ended 30 April
2024
|
Note
|
|
2024
£'000
|
|
*Restated
2023
£'000
|
|
|
|
|
|
|
Revenue
|
4
|
|
65,846
|
|
67,577
|
Other income
|
|
|
104
|
|
112
|
Operating costs
|
5
|
|
(58,660)
|
|
(60,877)
|
|
|
|
|
|
|
Operating profit
|
|
|
7,290
|
|
6,812
|
|
|
|
|
|
|
Net financing expenses
|
|
|
(1,627)
|
|
(970)
|
|
|
|
|
|
|
Profit before tax
|
|
|
5,663
|
|
5,842
|
|
|
|
|
|
|
Income tax
|
6
|
|
(1,409)
|
|
(1,939)
|
|
|
|
|
|
|
Profit for the year
|
|
|
4,254
|
|
3,903
|
|
|
|
|
|
|
Attributable to:
|
|
|
|
|
|
Equity holders of the parent
company
|
|
|
4,231
|
|
3,871
|
Non-controlling interest
|
|
|
23
|
|
32
|
Profit for the year
|
|
|
4,254
|
|
3,903
|
Statement of Comprehensive Income
|
|
|
|
Profit for the year
|
4,254
|
|
3,903
|
|
|
|
|
Other comprehensive income
|
|
|
|
Items that will not be reclassified subsequently to profit and
loss:
|
|
|
|
|
|
|
Remeasurement of net defined benefit
liability
|
|
|
-
|
|
95
|
|
|
|
|
|
Items that will be reclassified subsequently to profit and
loss:
|
|
|
|
|
|
Exchange differences on translating
foreign operations
|
|
|
(38)
|
|
142
|
|
|
|
|
Total comprehensive income for the year
|
4,216
|
|
4,140
|
|
|
|
|
Attributable to:
|
|
|
|
Equity holders of the parent
company
|
4,193
|
|
4,108
|
Non-controlling interest
|
23
|
|
32
|
Total comprehensive income for the year
|
4,216
|
|
4,140
|
Earnings per share
|
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share
|
10
|
|
4.09p
|
|
3.80p
|
Diluted earnings per
share
|
10
|
|
4.04p
|
|
3.72p
|
*See note 5
Consolidated balance
sheet
As at 30 April 2024
Company registration number: 06385396
|
Note
|
|
30 April 2024
|
*Restated
30 April 2023
|
*Restated
1 May 2022
|
|
|
|
£'000
|
£'000
|
£'000
|
Non-current assets
|
|
|
|
|
|
Intangible assets
|
11
|
|
42,040
|
41,350
|
36,035
|
Property, plant and
equipment
|
|
|
8,219
|
8,219
|
4,074
|
Right-of-use leased
assets
|
|
|
6,488
|
6,469
|
7,305
|
Investments in associated
undertakings
|
|
|
-
|
24
|
-
|
Deferred tax asset
|
|
|
|
|
|
|
|
|
56,891
|
56,210
|
47,441
|
Current assets
|
|
|
|
|
|
Inventories
|
|
|
10,577
|
13,504
|
7,273
|
Trade and other
receivables
|
|
|
12,677
|
11,980
|
7,544
|
Corporation tax asset
|
|
|
87
|
-
|
-
|
Cash and cash equivalents
|
|
|
|
|
|
|
|
|
24,771
|
28,195
|
19,923
|
|
|
|
|
|
|
Total assets
|
|
|
81,662
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
Borrowings
|
9
|
|
(20,636)
|
(21,996)
|
(10,656)
|
Provisions
|
|
|
(245)
|
-
|
-
|
Deferred tax liability
|
|
|
|
|
|
|
|
|
(25,722)
|
(26,746)
|
(13,514)
|
Current liabilities
|
|
|
|
|
|
Trade and other payables
|
|
|
(9,647)
|
(15,444)
|
(16,089)
|
Provisions
|
|
|
(22)
|
(67)
|
(163)
|
Borrowings
|
9
|
|
(841)
|
(745)
|
(779)
|
Current tax payable
|
|
|
|
|
|
|
|
|
(10,510)
|
(16,367)
|
(18,058)
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
|
|
|
|
|
|
|
|
Net
assets
|
|
|
|
|
|
|
|
|
|
|
|
Equity
|
|
|
|
|
|
Share capital
|
|
|
1,046
|
1,041
|
1,022
|
Merger reserve
|
|
|
2,606
|
2,606
|
2,606
|
Merger relief reserve
|
|
|
424
|
424
|
424
|
Share premium account
|
|
|
10,858
|
10,778
|
9,905
|
Share based payment
reserve
|
|
|
764
|
557
|
320
|
Foreign exchange reserve
|
|
|
143
|
181
|
39
|
Retained earnings
|
|
|
29,575
|
25,673
|
21,476
|
Total equity due to shareholders
|
|
|
|
|
|
|
|
|
|
|
|
Non-controlling interest
|
|
|
14
|
32
|
-
|
Total equity
|
|
|
45,430
|
41,292
|
35,792
|
|
|
|
|
|
|
*See note 13
Consolidated statement of
cashflows
For the year ended 30 April
2024
|
Note
|
2024
|
2023
|
|
|
£'000
|
£'000
|
Operating activities
|
|
|
|
Profit before tax
|
|
4,254
|
3,903
|
Depreciation
|
|
2,021
|
1,941
|
Amortisation
|
11
|
1,963
|
2,315
|
Finance costs and income
|
|
1,627
|
970
|
Impairment of intangible
assets
|
11
|
-
|
3,520
|
Decrease in provisions
|
|
(15)
|
(96)
|
Taxation in the income
statement
|
6
|
1,409
|
1,939
|
Employee share-based
payments
|
|
|
|
Operating cash flows before movement in working
capital
|
|
11,387
|
14,843
|
Decrease/(increase) in
inventories
|
|
3,343
|
(2,929)
|
(Decrease)/increase in trade and
other receivables
|
|
(92)
|
2,689
|
Decrease in trade and other
payables
|
|
|
|
Cash generated from operations
|
|
9,386
|
10,873
|
|
|
|
|
Interest paid
|
|
(1,627)
|
(970)
|
Income taxes paid
|
|
|
|
Cash generated from operating activities
|
|
5,834
|
7,742
|
|
|
|
|
Investing activities
|
|
|
|
Capital expenditure on fixed
assets
|
|
(966)
|
(1,085)
|
Sale of property, plant and
equipment
|
|
144
|
84
|
Expenditure on development and other
intangibles
|
|
(820)
|
(323)
|
Payment of deferred
consideration
|
|
(961)
|
-
|
Acquisition of subsidiaries, net of
cash
|
12
|
|
|
Net
cash used in investing activities
|
|
(4,989)
|
(22,380)
|
|
|
|
|
Financing activities
|
|
|
|
Finance leases repayments
|
|
(796)
|
(789)
|
Dividends paid to non-controlling
interests in subsidiaries
|
|
(41)
|
-
|
Proceeds from bank
borrowing
|
9
|
3,700
|
15,000
|
Repayment of borrowings
|
9
|
(5,100)
|
(3,000)
|
Issues of shares and proceeds from
option exercise
|
|
|
|
Net
cash from financing
|
|
(2,152)
|
12,103
|
|
|
|
|
Net
changes in cash and cash equivalents
|
|
(1,307)
|
(2,535)
|
|
|
|
|
Cash and cash equivalents, beginning of year
|
|
2,711
|
5,106
|
Foreign currency movements on cash balances
|
|
|
|
Cash and cash equivalents, end of year
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of changes in
equity
As
at 30 April 2024
|
|
|
|
|
|
|
|
Share
capital
|
Merger
reserve
|
Merger relief
reserve
|
Foreign
exchange
|
Share
premium
|
Share based payment
reserve
|
Retained earnings
|
Total equity due to
shareholders
|
Non-controlling
interest
|
Total
equity
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2023
|
1,041
|
2,606
|
424
|
181
|
10,778
|
557
|
25,673
|
41,260
|
32
|
41,292
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
5
|
-
|
-
|
-
|
80
|
-
|
-
|
85
|
-
|
85
|
Tax in respect of share
options
|
-
|
-
|
-
|
-
|
-
|
-
|
(249)
|
(249)
|
-
|
(249)
|
Share based payment
transfer
|
-
|
-
|
-
|
-
|
-
|
80
|
(80)
|
-
|
-
|
-
|
Share based payment
charge
|
-
|
-
|
-
|
-
|
-
|
127
|
-
|
127
|
-
|
127
|
Dividends paid
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
(41)
|
(41)
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners
|
5
|
-
|
-
|
-
|
80
|
207
|
(329)
|
(37)
|
(41)
|
(78)
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
4,231
|
4,231
|
23
|
4,254
|
Other comprehensive income for the
year:
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange on consolidation
of subsidiaries
|
-
|
-
|
-
|
(38)
|
-
|
-
|
-
|
(38)
|
-
|
(38)
|
Total comprehensive income for the
period
|
-
|
-
|
-
|
(38)
|
-
|
-
|
4,231
|
4,193
|
23
|
4,216
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2024
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of changes in
equity
As
at 30 April 2023
|
|
|
|
|
Share
capital
|
Merger
reserve
|
Merger
relief reserve
|
Foreign
exchange
|
Share
premium
|
Share based payment
reserve
|
Retained
earnings
|
Total
equity due to shareholders
|
Non-controlling interest
|
Total
equity
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2022
|
1,022
|
2,606
|
424
|
39
|
9,905
|
320
|
21,476
|
35,792
|
-
|
35,792
|
|
|
|
|
|
|
|
|
|
|
|
Shares issued
|
19
|
-
|
-
|
-
|
873
|
-
|
-
|
892
|
-
|
892
|
Tax in respect of share
options
|
-
|
-
|
-
|
-
|
-
|
-
|
117
|
117
|
-
|
117
|
Share based payment
transfer
|
-
|
-
|
-
|
-
|
-
|
(114)
|
114
|
-
|
-
|
-
|
Share based payment
charge
|
-
|
-
|
-
|
-
|
-
|
351
|
-
|
351
|
-
|
351
|
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners
|
19
|
-
|
-
|
-
|
873
|
237
|
231
|
1,360
|
-
|
1,360
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year
|
-
|
-
|
-
|
-
|
-
|
-
|
3,871
|
3,871
|
32
|
3,903
|
Other comprehensive income for the
year:
|
|
|
|
|
|
|
|
|
|
|
Actuarial gain on defined benefit
pension
|
-
|
-
|
-
|
-
|
-
|
-
|
95
|
95
|
-
|
95
|
Foreign exchange on consolidation
of subsidiaries
|
-
|
-
|
-
|
142
|
-
|
-
|
-
|
142
|
-
|
142
|
Total comprehensive income for the
period
|
-
|
-
|
-
|
142
|
-
|
-
|
3,966
|
4,108
|
32
|
4,140
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2023
|
|
|
|
|
|
|
|
|
|
|
Notes to the financial information for the year ended April
2024
1.
GENERAL INFORMATION
SDI Group PLC is a public company
incorporated in England and Wales under the Companies Act 2006. The
registered office is at Beacon House, Nuffield Road, Cambridge,
Cambs, CB4 1TF.
The summary accounts set out above
do not constitute statutory accounts as defined by Section 434 of
the UK Companies Act 2006. The summarised consolidated income
statement and other comprehensive income summarised, the
consolidated balance sheet at 30 April 2024, the summarised
consolidated cash flow statement and the summarised consolidated
statement of changes in equity for the year then ended have been
extracted from the Group's 2024 statutory financial statements upon
which the auditor's opinion is unqualified and did not contain a
statement under either sections 498(2) or 498(3) of the Companies
Act 2006. The audit report for the year ended 30 April 2023 did not
contain statements under sections 498(2) or 498(3) of the Companies
Act 2006. The statutory financial statements for the year ended 30
April 2023 have been delivered to the Registrar of Companies. The
30 April 2024 accounts were approved by the directors on
30th July 2024 but have not yet been delivered to the
Registrar of Companies.
2 Significant
Accounting policies
Basis of accounting
The summary accounts are based on
the consolidated financial statements that have been prepared in
accordance with UK-adopted international accounting standards and
with the requirements of the Companies Act 2006 as applicable to
companies reporting under those standards.
They have been prepared under the
assumption that the Group operates on a going concern basis and on
the historical cost basis. Historical cost is generally based on
the fair value of the consideration given in exchange for goods and
services.
Going concern
The Group ended FY24 with net debt
(excluding leases) of £13.2m compared to £13.3m as at 30 April 2023
and generated free cash flow (before acquisition consideration) of
£4.2m (FY23: £6.4m). Free cash flow was lower than FY23 largely due
to lower profitability and a £2.7m unwind of previous customer
advances received, £1.4m of which was for Scientific Vacuum Systems
to build a sputtering machine for a customer. Astles Control
Systems saw its customer advances reduce by £0.7m as it delivered
chemical dosing equipment and LTE reduced by £0.5m as it worked on
an environmental test chambers project for a major OEM. Interest
paid increased by £0.7m as interest rates and debt levels were
higher over the year. On 30 November 2022, the Group reached an
agreement with HSBC to exercise £5m of an available £10m accordion
option, which increased the committed loan facility from £20m to
£25m. £14.6m was drawn down under this facility at the year end
(note 9). In April 2024, HSBC approved an extension of the
repayment date by one year to November 2026. This provides the
Group with greater certainty over long-term
liquidity.
The Board has considered the
potential of a downturn given the current economic environment. The
Group is in a strong financial position with available facilities,
sufficient headroom on all covenants associated with the revolving
credit facility, good profitability, and a strong future order
book, enabling it to face any reasonable likely challenge of the
continued uncertain global economic environment. The Board has
reviewed forecasts for the period to 30 April 2026, evaluated a
severe downside scenario and performed a sensitivity analysis, all
of which the Board considers extremely unlikely. In the event of a
more severe scenario (without applying any mitigations), both
covenants would come under some (but not severe) stress. However,
mitigations would be obviously applied should this unlikely
scenario present itself, such as (but not restricted to) further
cost cutting, sale and leaseback of freehold property and potential
disposal of assets. This would not cause any significant challenges
to the Group's continued existence.
The Board therefore have a
reasonable expectation that the Group has adequate resources to
continue in operational existence for the foreseeable future and
therefore continue to adopt the going concern basis in preparing
the Annual Report and Accounts.
Changes in accounting policies
At the date of approval of these
financial statements, certain new standards and amendments to and
interpretations of existing standards have been published but are
not yet effective. None of these pronouncements have been
adopted early by the Group, and they have not been disclosed as
they are not expected to have a material impact on the Group's
financial statements. Management anticipates that all
pronouncements will be adopted for the first period beginning on or
after their effective date.
The directors have reviewed the
disclosure for the Consolidated income statement and statement of
comprehensive income and consider the IAS1 presentation of expenses
by nature better reflects SDI's business and hence have adjusted
the format accordingly. The prior year has been restated as a
result. This is a presentational adjustment only and does not
impact on reported profit before tax (see note 5). The effect of
the change is as follows:
|
As at
30th April 2024
|
As at
30th April 2023
|
|
As
previously stated
|
Restated
|
Difference
|
As
previously stated
|
Restated
|
Difference
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
Revenue
|
65,846
|
65,846
|
-
|
67,577
|
67,577
|
-
|
Cost of sales
|
(24,297)
|
-
|
(24,297)
|
(24,810)
|
-
|
(24,810)
|
Gross Profit
|
41,549
|
-
|
41,549
|
42,767
|
-
|
42,767
|
|
|
|
|
|
|
|
Other income
|
104
|
104
|
-
|
112
|
112
|
-
|
|
|
|
|
|
|
|
Operating expenses
|
(34,363)
|
-
|
(34,363)
|
(32,547)
|
-
|
(32,547)
|
Impairment of intangible
assets
|
-
|
-
|
-
|
(3,520)
|
-
|
(3,520)
|
Total operating expenses
|
(34,363)
|
(58,660)
|
24,297
|
(36,067)
|
(60,877)
|
24,810
|
|
|
|
|
|
|
|
Operating profit
|
7,290
|
7,290
|
-
|
6,812
|
6,812
|
-
|
There have been no other changes in
policies during the year.
3
ALTERNATIVE PERFORMANCE MEASURES
The Group uses Gross Profit (on
materials only), Adjusted Operating Profit, Adjusted Profit Before
Tax, Adjusted Diluted EPS and Net Operating Assets as supplemental
measures of the Group's profitability and investment in
business-related assets, in addition to measures defined under
IFRS. The Group considers these useful due to the exclusion of
specific items that are considered to hinder comparison of
underlying profitability and investments of the Group's segments
and businesses and is aware that shareholders use these measures to
evaluate performance over time. The adjusting items for the
alternative measures of profit are either recurring but non-cash
charges (share-based payments and amortisation of acquired
intangible assets) or exceptional items (reorganisation costs and
acquisition costs). Some items, e.g., impairment of intangibles are
both non-cash and exceptional.
APM
|
Description
|
Gross profit (on materials only)
|
Gross profit excluding any labour
costs
|
Adjusted operating profit
|
Reported profit excluding any
recurring but non-cash charges or exceptional items
|
Adjusted profit before tax
|
Adjusted diluted EPS
|
Total net income divided by the
weighted average number of shares outstanding and dilutive
shares
|
Net operating assets
|
The total of all assets directly
linked to the main operations minus all operational
liabilities
|
The following table is included to
define the term Gross Profit (on materials only):
|
2024
£'000
|
*Restated
2023
£'000
|
|
|
|
Revenue
|
65,846
|
|
Cost of purchases
|
(24,297)
|
|
Gross Profit (on materials only)
|
41,549
|
|
Gross Margin (on materials only)
|
63.1%
|
|
The following table is included to
define the term Adjusted Operating Profit:
|
2024
£'000
|
2023
£'000
|
|
|
|
Operating Profit (as reported)
|
7,290
|
|
|
|
|
Adjusting items (all
costs):
|
|
|
Non-underlying items
|
|
|
Share based payments
|
128
|
|
Amortisation of acquired intangible
assets
|
1,558
|
|
Exceptional items
|
|
|
Reorganisation costs
|
447
|
|
Impairment of intangible
assets
|
-
|
|
Acquisition costs
|
155
|
|
Total adjusting items
|
2,288
|
|
|
|
|
Adjusted Operating Profit
|
9,578
|
|
Adjusted Profit Before Tax is
defined as follows:
|
2024
£'000
|
2023
£'000
|
|
|
|
Profit before tax (as reported)
|
5,663
|
|
|
|
|
Adjusting items (all
costs):
|
|
|
Non-underlying items
|
|
|
Share based payments
|
128
|
|
Amortisation of acquired intangible
assets
|
1,558
|
|
Exceptional items
|
|
|
Reorganisation costs
|
447
|
|
Impairment of intangible
assets
|
-
|
|
Acquisition costs
|
155
|
|
Total adjusting items
|
2,288
|
|
|
|
|
Adjusted Profit Before Tax
|
7,951
|
|
*See note 5
Adjusted EPS is defined as
follows:
|
2024
£'000
|
2023
£'000
|
|
|
|
Profit for the year
|
|
3,903
|
|
|
|
Adjusting items (all
costs):
|
|
|
Non-underlying items
|
|
|
Share based payments
|
|
351
|
Amortisation of acquired intangible
assets
|
|
1,795
|
Exceptional items
|
|
|
Reorganisation costs
|
|
-
|
Impairment of intangible assets
(net of tax)
|
|
3,441
|
Acquisition costs
|
|
331
|
Total adjusting items
|
|
5,918
|
|
|
|
Less taxation on adjusting items
calculated at the UK statutory rate
|
|
(369)
|
Adjusted profit for the
year
|
|
9,452
|
|
|
|
Divided by diluted weighted average
number of shares in issue
(note 10)
|
|
104,799,252
|
|
|
|
Adjusted Diluted EPS
|
|
9.02p
|
The following table is included to
define the term Net Operating Assets:
|
2024
£'000
|
*Restated
2023
£'000
|
|
|
|
Net assets
|
45,430
|
|
|
|
|
Deferred tax asset
|
(144)
|
|
Corporation tax asset
|
(87)
|
|
Cash and cash
equivalents
|
(1,430)
|
|
Borrowings and lease liabilities
(current and non-current)
|
21,477
|
|
Deferred & contingent
consideration
|
-
|
|
Deferred tax liability
|
4,841
|
|
Current tax payable
|
-
|
|
Total adjusting items within Net assets
|
24,657
|
|
|
|
|
Net Operating Assets
|
70,087
|
|
*See note 13
4
SEGMENT ANALYSIS
The Digital Imaging segment
incorporates the Synoptics brands Syngene, Synbiosis, Synoptics
Health and Fistreem, the Atik brands Atik Cameras, Opus and Quantum
Scientific Imaging, and Graticules Optics. These businesses share
significant characteristics including customer application,
technology, and production location. Revenues derive from the sale
of instruments, components for original equipment manufacturer
("OEM") customers' instruments, from accessories and service and
from licence income.
The Sensors & Control segment
combines our Sentek, Astles Control Systems, Applied Thermal
Control, Thermal Exchange, MPB Industries, Chell Instruments,
Monmouth Scientific, Uniform Engineering, Scientific Vacuum
Systems, Safelab Systems, LTE Scientific, Fraser Anti-Static
Techniques and Peak Sensors businesses. All of these businesses
provide products that enable accurate control of scientific and
industrial equipment. Their revenues also derive from the sale of
instruments, major components for OEM customers' instruments, and
from accessories and service.
The Board of Directors reviews
operational results of these segments on a monthly basis and
decides on resource allocations to the segments and is considered
the Group's chief operational decision maker.
|
2024
Total
£'000
|
|
Revenues
|
|
|
Digital Imaging
|
10,959
|
|
Sensors & Control
|
54,887
|
|
Group
|
65,846
|
|
|
|
|
Adjusted Operating Profit
|
|
|
Digital Imaging
|
2,020
|
|
Sensors & Control
|
9,388
|
|
Central costs
|
(1,830)
|
|
Group
|
9,578
|
|
|
|
|
Amortisation of acquired intangible assets
|
|
|
Digital Imaging
|
(183)
|
|
Sensors & Control
|
(1,375)
|
|
Group
|
(1,558)
|
|
Analysis of amortisation of
acquired intangible assets has been included separately as the
Group considers it to be an important component of profit which is
directly attributable to the reported segments.
The Other category includes costs
which cannot be allocated to the other segments and consists
principally of Group head office costs.
|
2024
Total
£'000
|
|
Operating assets excluding acquired intangible
assets
|
|
|
Digital Imaging
|
7,365
|
|
Sensors & Control
|
30,934
|
|
Central costs
|
827
|
|
Group
|
39,126
|
|
|
|
|
Acquired intangible assets
|
|
|
Digital Imaging
|
4,670
|
|
Sensors & Control
|
36,209
|
|
Group
|
40,879
|
|
|
|
|
Operating liabilities
|
|
|
Digital Imaging
|
(1,400)
|
|
Sensors & Control
|
(7,623)
|
|
Central costs
|
(895)
|
|
Group
|
(9,918)
|
|
|
|
|
Net operating assets
|
|
|
Digital Imaging
|
10,635
|
|
Sensors & Control
|
59,520
|
|
Central costs
|
(68)
|
|
Group
|
70,087
|
|
|
|
|
Depreciation
|
|
|
Digital Imaging
|
528
|
|
Sensors & Control
|
1,487
|
|
Central costs
|
7
|
|
Group
|
2,022
|
|
The geographical analysis of
revenue by destination, analysis of revenue by product or service,
and non-current assets by location are set out below:
Revenue by destination of external
customer
|
2024
|
*Restated
2023
|
|
£'000
|
£'000
|
|
|
|
United Kingdom (country of
domicile)
|
36,809
|
35,387
|
Europe
|
12,127
|
10,038
|
America
|
8,342
|
5,392
|
Asia
|
6,976
|
15,255
|
Rest of World
|
|
|
|
|
|
*On reviewing the geographical
disclosure, we have combined China and Asia (excluding China) which
were £8,543k and £6,712k respectively last year.
Revenue by product or
service:
|
2024
|
2023
|
|
£'000
|
£'000
|
|
|
|
Instruments and spare
parts
|
61,046
|
63,616
|
Services
|
4,800
|
3,961
|
|
|
|
There was no customer with more
than 10% of the revenue in the current year (2023:
12.6%).
Analysis of revenue by performance
obligation:
|
2024
|
2023
|
|
£'000
|
£'000
|
|
|
|
Sale of goods, recognised at a
point in time
|
56,534
|
61,490
|
Sale of services, recognised over
time
|
4,801
|
3,961
|
Sale of goods, recognised over
time
|
|
|
|
|
|
Non-current assets by
location
|
2024
|
2023
|
|
£'000
|
£'000
|
|
|
|
United Kingdom
|
56,432
|
55,668
|
Portugal
|
581
|
701
|
America
|
|
|
|
|
|
5
Operating costs
|
2024
|
*Restated
2023
|
|
£'000
|
£'000
|
|
|
|
Raw materials and
consumables
|
24,297
|
24,810
|
Staff costs
|
23,184
|
21,925
|
Exceptional items
|
-
|
3,520
|
Other administrative
expenses
|
|
|
|
|
|
*The directors have reviewed the
disclosure for the consolidated income statement and statement of
comprehensive income. We consider the IAS1 presentation of expenses
by nature better reflects SDI's business and hence have adjusted
the format accordingly. We have also restated the prior year's
results. This is a presentational adjustment only and does not
impact on reported profit before tax. The exceptional item in the
prior year represents an impairment of intangible assets (see note
11).
6
TaxATION
|
|
2024
|
2023
|
|
|
£'000
|
£'000
|
Current tax charge
|
|
|
|
Current year
|
|
1,703
|
2,209
|
Adjustments in respect to prior
periods
|
|
25
|
(481)
|
|
|
|
|
Deferred tax charge
|
|
|
|
Origination and reversal of
temporary differences
|
|
(234)
|
(422)
|
Adjustments in respect to prior
periods
|
|
(85)
|
633
|
|
|
|
|
Total tax charge
|
|
|
|
|
|
2024
|
2023
|
Reconciliation of effective tax rate
|
|
£'000
|
£'000
|
|
|
|
|
Profit on ordinary activities
before tax
|
|
|
|
Profit on ordinary activities
multiplied by standard rate of
Corporation tax in the UK of 25%
(2023: 19.493%)
|
|
1,416
|
1,139
|
|
|
|
|
Effects of:
|
|
|
|
Permanent differences
|
|
204
|
870
|
R&D expenditure
credits
|
|
(258)
|
(234)
|
Adjustments to tax charge in
respect of previous periods - current tax
|
|
25
|
(481)
|
Adjustments to tax charge in
respect of previous periods - deferred tax
|
|
(85)
|
633
|
Foreign tax credits
|
|
15
|
-
|
Remeasurement of deferred tax for
changes in tax rates
|
|
-
|
(20)
|
Movement in tax not
recognised
|
|
120
|
-
|
Difference in overseas tax
rate
|
|
|
|
|
|
|
|
The Group takes advantage of the
enhanced tax deductions for Research and Development expenditure in
the UK and expects to continue to be able to do
so.
The UK Finance Act 2021 which was
substantively enacted on 24 May 2021 included provisions to
increase the corporation tax rate to 25% effective from 1 April
2023.
7 TRADE
AND OTHER Receivables
|
|
|
|
2024
|
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Trade receivables
|
|
|
|
10,571
|
9,276
|
Other receivables
|
|
|
|
325
|
846
|
Prepayments and accrued
income
|
|
|
|
|
|
|
|
|
|
|
|
All amounts are short-term. All of
the receivables have been reviewed for potential credit losses and
Expected Credit Loss has been estimated.
8
Trade and other
payables
|
|
|
|
2024
|
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Trade payables
|
|
|
|
3,567
|
4,147
|
Social security and other
taxes
|
|
|
|
1,250
|
1,456
|
Deferred and contingent
consideration
|
|
|
|
-
|
961
|
Other payables
|
|
|
|
431
|
314
|
Accruals, deferred income and
contract liabilities
|
|
|
|
4,399
|
8,566
|
|
|
|
|
|
|
Accruals and deferred income
includes an amount of £2,085k (2023: £4,811k) in respect of
contract liabilities for revenues relating to performance
obligations expected to be satisfied within the next 12 months. The
contract liabilities balance has decreased during the year as those
advanced payments have unwound. A significant amount of the
contract liabilities of £4,811k were recognised as revenue during
the current year.
During the year, contingent
consideration of £961k was paid in relation to the acquisition of
Scientific Vacuum Systems Limited and £nil remains outstanding at
the year end (2023: £961k).
All amounts are short-term. The
carrying values are considered to be a reasonable approximation of
fair value.
9
Borrowings
Borrowings are repayable as
follows:
|
|
2024
|
|
2023
|
|
|
£'000
|
|
£'000
|
Within one year
|
|
|
|
|
Finance lease
liabilities
|
|
841
|
|
745
|
|
|
841
|
|
745
|
|
|
|
|
|
After one and within five
years
|
|
|
|
|
Bank finance
|
|
14,600
|
|
16,000
|
Finance lease
liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total borrowings
|
|
|
|
|
Bank finance relates to amounts
drawn down under the Group's bank facility with HSBC Bank plc,
which is secured against all assets of the Group. On 1 November
2021 the Group renewed and expanded its committed loan facility
with HSBC to £20m, with an accordion option of an additional £10m
and with a termination date of 1 November 2024 extendable for two
further years. On 30 November 2022, the Group reached an agreement
with HSBC to exercise £5m of an available £10m accordion option,
which increased the committed loan facility from £20m to £25m. The
balance of the accordion option (£5m) remains available to the
Group (at the discretion of HSBC) for future exercise. In April
2024, HSBC approved an extension of the repayment date by one year
to November 2026. At the end of the financial year the Group had
drawn down £14.6m of its revolving credit facility (FY23: £16m),
leaving £10.4m in headroom (excluding the additional £5m accordion
option).
10 Earnings
per share
The calculation of the basic
earnings per share is based on the profits attributable to the
shareholders of SDI Group plc divided by the
weighted average number of shares in issue during the period. All
profit per share calculations relate to continuing
operations of the Group.
|
Profit
attributable
to
shareholders
£'000
|
Weighted
average
number of
shares
|
Earnings
per share
amount in
|
Basic earnings per share:
|
|
|
|
Year ended 30 April 2024
|
4,254
|
104,099,565
|
|
Year ended 30 April 2023
|
3,903
|
102,761,812
|
|
|
|
|
|
Dilutive effect of share options:
|
|
|
|
Year ended 30 April 2024
|
|
1,153,978
|
|
Year ended 30 April 2023
|
|
2,037,440
|
|
|
|
|
|
Diluted earnings per share:
|
|
|
|
Year ended 30 April 2024
|
4,254
|
105,253,543
|
|
Year ended 30 April 2023
|
3,903
|
104,799,252
|
|
At the year end, there were
1,421,200 (2023: 587,000) share options which were anti-dilutive
but may be dilutive in the future.
11 INTANGIBLE
ASSETS
The amounts recognised in the
balance sheet relate to the following:
|
Customer relationships
|
Other intangibles
|
Goodwill
|
Development costs
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Cost
|
|
|
|
|
|
As at 1 May 2022
|
16,607
|
2,410
|
20,107
|
2,868
|
41,992
|
Additions
|
-
|
-
|
290
|
323
|
613
|
Additions on acquisition
|
4,643
|
394
|
5,500
|
-
|
10,537
|
Disposals/Eliminations
|
-
|
-
|
-
|
(1,178)
|
(1,178)
|
As
at 1 May 2023
|
21,250
|
2,804
|
25,897
|
2,013
|
51,964
|
Adjustments to goodwill
|
-
|
-
|
24
|
-
|
24
|
Additions
|
-
|
-
|
-
|
820
|
820
|
Additions on acquisition
|
660
|
10
|
1,139
|
-
|
1,809
|
Disposals/Eliminations
|
-
|
-
|
-
|
(298)
|
(298)
|
As
at 30 April 2024
|
|
|
|
|
|
|
|
|
|
|
|
Amortisation and impairment
|
|
|
|
|
|
As at 1 May 2022
|
3,008
|
1,004
|
-
|
1,945
|
5,957
|
Amortisation for the
year
|
1,271
|
533
|
-
|
511
|
2,315
|
Impairment
|
314
|
-
|
3,206
|
-
|
3,520
|
Disposals/Eliminations
|
-
|
-
|
-
|
(1,178)
|
(1,178)
|
As
at 1 May 2023
|
4,593
|
1,537
|
3,206
|
1,278
|
10,614
|
Amortisation for the
year
|
1,431
|
137
|
-
|
395
|
1,963
|
Disposals/Eliminations
|
|
|
|
|
|
At
30 April 2024
|
|
|
|
|
|
|
|
|
|
|
|
Net book value
|
|
|
|
|
|
As
at 30 April 2024
|
|
|
|
|
|
As at 30 April 2023
|
|
|
|
|
|
Capitalised development costs
include amounts totalling £550k (2023: £243k) relating to
incomplete projects for which amortisation has not yet
begun.
Goodwill relates to various
acquisitions and has been allocated to each cash generating unit as
appropriate. The cash generating units used to test impairment are
generally the individual acquired businesses, or, where these have
been operationally merged with others, the resulting merged
businesses. Goodwill is not amortised but tested for impairment
annually with the recoverable amount being determined from value in
use calculations. Goodwill has been allocated for impairment
testing to each Cash Generating Unit (CGU), as follows:
|
|
|
|
2024
|
2023
|
|
|
|
|
£'000
|
£'000
|
|
|
|
|
|
|
Synoptics
|
|
|
|
453
|
453
|
Atik
|
|
|
|
1,229
|
1,229
|
Graticules
|
|
|
|
1,278
|
1,278
|
Sentek
|
|
|
|
1,282
|
1,282
|
Astles Control Systems
|
|
|
|
2,503
|
2,503
|
Applied Thermal Control
|
|
|
|
1,028
|
1,028
|
MPB Industries
|
|
|
|
630
|
630
|
Chell Instruments
|
|
|
|
2,492
|
2,492
|
Scientific Vacuum
Systems
|
|
|
|
2,734
|
2,734
|
Safelab Systems
|
|
|
|
3,561
|
3,561
|
LTE Scientific
|
|
|
|
676
|
676
|
Fraser Anti-Static
Techniques
|
|
|
|
4,849
|
4,825
|
Peak Sensors Limited
|
|
|
|
1,139
|
-
|
|
|
|
|
|
|
During the year, Goodwill was
tested for impairment in accordance with IAS 36. The recoverable
amount of the Group's Goodwill was assessed by reference to the
Value-In-Use ("VIU") calculations derived from 3-year budgeted cash
flows and 2 years of extrapolated cash flows using inflationary
growth rates (2% to 10% p.a.). This is equivalent to a 5-year
forecast period, which is the maximum period expected unless a
longer period is justifiable. Management's key assumption for all
cash generating units and resulting cash flows is to maintain
market share in their markets. Thereafter, the VIU is based on
estimated long-term growth ("LTG") rates of 2% (2023:
2%).
A risk-adjusted, pre-tax discount
rate specific to each individual CGU has been calculated and these
all ranged between 16.67% and 20.67% (2023: 15.33% to 17%). The
pre-tax discount rates have been prepared on a CGU basis given that
the CGUs all operate across differing regions, and they all have a
different capital structure and fixed asset base.
No impairments have been recognised
across any CGUs.
The Directors have further
considered the sensitivity of the key assumptions to changes,
including reduced growth rates and operating margins, and increased
discount rates. The Growth rates are based on economic data for the
wider economy and represent a prudent expectation of
growth.
The average remaining amortisation
period of intangible assets excluding Goodwill is 9.3 years (2023:
8.1 years).
12
BUSINESS COMBINATIONS
On 3 November 2023, the Company
acquired 100% of the share capital of Peak Sensors Limited, a
company incorporated in England and Wales, for a consideration
payable in cash.
The assets and liabilities acquired
were as follows:
|
Book value
£'000
|
Fair Value
adjustment
£'000
|
Fair Value
£'000
|
Assets
|
|
|
|
Non-current assets
|
|
|
|
Intangible assets
|
10
|
660
|
670
|
Right-of-use assets
|
183
|
-
|
183
|
Property, plant &
equipment
|
42
|
-
|
42
|
Total non-current assets
|
235
|
660
|
895
|
|
|
|
|
Current assets
|
|
|
|
Inventories
|
465
|
(50)
|
415
|
Trade and other
receivables
|
620
|
-
|
620
|
Cash and cash
equivalents
|
98
|
-
|
98
|
|
|
|
|
Liabilities
|
|
|
|
Trade and other payables
|
(335)
|
-
|
(335)
|
Borrowings - lease
commitments
|
(183)
|
-
|
(183)
|
Deferred tax liability
|
-
|
(165)
|
(165)
|
Net assets acquired
|
900
|
445
|
1,345
|
Goodwill
|
|
|
1,139
|
Consideration and cost of investment
|
|
|
2,484
|
|
|
|
|
Fair value of consideration transferred
|
|
|
|
Cash paid in year
|
|
|
2,484
|
|
|
|
2,484
|
Total cash paid in the year amounts
to £2,386k being the cash paid in the year of £2,484k less cash on
acquisition of £98k.
Peak Sensors Limited contributed
£990k revenue and approximately £124k to the Group's profit before
tax for the period between the date of acquisition and the balance
sheet date, not including £33k of acquired intangible asset
amortisation.
If the acquisition of Peak Sensors
Limited had been completed on the first day of the financial year,
the additional impact on group revenues for the period would have
been £1,350k and the additional impact on group profit would have
been approximately £230k, before additional £33k of amortisation
expense.
The goodwill of £1,139k arising
from the acquisition relates to the expected future profitability,
synergy and growth expectations.
A third-party expert performed a
detailed review of the acquired intangible assets and recognised
acquired customer relationships and order book. The customer
relationships intangible asset was valued using a multi-period
excess earnings methodology. The estimated fair value of the
customer relationships therefore reflects the present value of the
projected stream of cash flows that are expected to be generated by
existing customers going forwards, net of orders on hand at the
date of acquisition. Key assumptions are the discount rate and
attrition rate. Values of 16.5% and 15% were selected. After
consulting with management to discuss their findings, management
were in agreement with the inputs used and results
obtained.
The deferred tax liability has been
calculated on the amortisable intangible assets using the current
enacted statutory tax rate of 25%.
The last financial year for Peak
Sensors Limited before the acquisition completed was to 31 March
2023 and the current financial year has been extended by one month
to April 2024 to align with that of SDI Group plc.
13 Prior year
restatement
In prior years, the deferred tax
assets and liabilities were shown gross of one another whereas they
should have been netted off by jurisdiction. This has been
corrected. As a result of this restatement, previously reported
non-current assets and total assets for the year ended
30th April 2023 and 30th April 2022 have
decreased by £586k and £1,559k respectively and previously reported
provisions for liabilities and charges and total liabilities have
also decreased by £586k and £1,559k respectively. The previously
reported net asset figures for the year ended 30th April
2023 and 30th April 2022 are unchanged. There has been
no impact on previously reported profits in either year.
The following table summarises the
prior year restatement:
|
As at
30th April 2023
|
As at
1st May 2022
|
|
As
previously stated
|
Restated
|
Difference
|
As
previously stated
|
Restated
|
Difference
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
|
|
|
|
|
Deferred tax asset
|
734
|
148
|
586
|
1,586
|
27
|
1,559
|
Non-current assets
|
56,796
|
56,210
|
586
|
49,000
|
47,441
|
1,559
|
Total assets
|
84,991
|
84,405
|
586
|
68,923
|
67,364
|
1,559
|
|
|
|
|
|
|
|
Deferred tax liability
|
(5,336)
|
(4,750)
|
(586)
|
(4,417)
|
(2,858)
|
(1,559)
|
Provisions for liabilities and
charges
|
(27,332)
|
(26,746)
|
(586)
|
(15,073)
|
(13,514)
|
(1,559)
|
Total liabilities
|
(43,699)
|
(43,113)
|
(586)
|
(33,131)
|
(31,572)
|
(1,559)
|
|
|
|
|
|
|
|
Net assets
|
41,292
|
41,292
|
-
|
35,792
|
35,792
|
-
|