The information contained within
this announcement is deemed by the Company to constitute inside
information stipulated under the Market Abuse Regulation (EU) No.
596/2014 as it forms part of the domestic law of the United Kingdom
by virtue of the European Union (Withdrawal) Act 2018 (as amended)
("UK MAR"). Upon the publication of this announcement via the
Regulatory Information Service, this inside information is now
considered to be in the public domain.
3 December 2024
SysGroup
plc
("SysGroup" or the "Company" or the "Group")
Half year results for the six
months ended 30 September 2024
SysGroup plc (AIM:SYS), the
technology partner for delivery and management of cloud, data, and
security services to power Artificial Intelligence ("AI") and
Machine Learning ("ML") transformation, announces its unaudited half year results for the six months
ended 30 September 2024 ("H1 FY25" or the "Period").
Operational highlights
·
Successfully raised £11.2m by way of
an oversubscribed equity placing, providing a robust financial
foundation to support the future strategic plan
·
Invested in technical
capabilities to deliver end to end solution across the entire data
landscape including full cloud solution across AWS and
Azure
·
Developed additional R&D
resources, including offshore capabilities in India and Eastern
Europe
·
Progressed to AWS Advanced Tier
Service Partners status (Level 3) in 6 months following our
registration as a partner
·
Invited to present AI
transformation project at AWS re:Invent in Las Vegas - 50,000+
attendees
·
Approved as one of only two
UK Zscaler Managed Security Service Partners
·
Promoted to CyberArk's
Advanced Partner, top tier partner status
·
Won second largest contract
in SysGroup's history, totalling £2.2m over three years
·
In November 2024, acquired the
trade and assets Crossword Consulting Limited (in administration)
(a recognised leader in cybersecurity consulting)
Financial highlights
·
Revenue £10.16m (H1 FY24: £10.96m),
includes a strategic shift towards growth-oriented accounts that
align with our core service offerings
·
Managed IT Services recurring
revenue increased to 86% of total revenue (H1 FY23: 84%)
·
Gross margin 49.6% (H1 FY24:
49.9%)
·
Rebalanced cost base with a
net investment of £0.6m in additional resources and capabilities to
underpin our new growth strategy
·
Adjusted
EBITDA1 of £0.44m (H1 FY24:
£1.57m)
·
Statutory loss before tax of
£1.09m (H1 FY24: loss before tax of £1.09m)
·
Net
cash2 of £4.63m at 30
September 2024 (30 September 2023: net debt2 of £(3.43)m)
Outlook
Whilst the Group has made
significant advances operationally and the high recurring nature of
our revenue provides good visibility into our existing revenue
base, the Group remains dependent on a few high-value projects that
meaningfully impact the overall results given the Group's current
size. As a result of the longer-than-expected sales cycles and the
focus on core competencies and account consolidation process, the
Board anticipates revenue and adjusted EBITDA for H2 FY25 will be
in line with H1 FY25 and therefore performance for the year ending
31 March 2025 will be below current market expectations.
Post the internal transformation
the Board believes the Group is strategically well positioned to
maximise the opportunities presented in the medium term.
Heejae Chae, Executive Chair, commented:
"The past
six months have been the most transformative and pivotal period for
the Group. The equity raise in June provided us with a robust
financial foundation enabling strategic investments in the
technology and capabilities necessary to accelerate our mission of
becoming the partner of choice for small and medium sized
businesses ("SMBs") on their data journey. We have
successfully developed five technology towers, including
comprehensive cloud solutions across AWS and Azure. Within just six
months of joining AWS as a registered partner, we achieved Advanced
Tier Partner status. This milestone not only enhances our
credibility but also allows us to co-market with AWS and access
critical marketing funds essential for thriving in the hyper-cloud
ecosystem. Further validating our progress, we have been invited to
present our internal AI transformation solution at the global AWS
re:Invent conference in Las Vegas, an event with over 50,000
attendees.
We have made significant progress
in our transformation journey, addressing legacy challenges and
establishing a strong foundation for sustainable growth. By
re-earning customer trust, we have secured major transformation
projects, with Managed IT Services now accounting for 86% of our
revenues, up from 84% last year, further strengthening our
financial stability.
Our pipeline remains strong and
well-positioned for further growth as our brand awareness continues
to expand. Additionally, our strong balance sheet has empowered us
to execute our growth strategy, including the recent acquisition of
Crossword Consulting Limited (in
administration), which has expanded our
cybersecurity capabilities into Compliance as a Service ("CaaS"),
offering solutions such as vCISO and
pen-testing. I am excited about the progress we have made to date. As we
celebrate milestones we've achieved and reflect on the challenges
we've overcome, I take pride in how far we have come and look
forward with increasing optimism as the opportunities ahead of us
become evident."
Notes
1. Adjusted EBITDA is earnings before interest,
taxation, depreciation, amortisation of intangible assets,
impairment of intangibles, exceptional items and share based
payments.
2. Net cash / (debt) represents cash balances
less bank loans and lease liabilities and excludes contingent
consideration.
About us
SysGroup plc is a managed service
provider of end-to-end data solutions enabling us to take our
customers on their AI data journey. The Group offers
an integrated set of modern technologies that
collectively meets our customers end-to-end data needs including
connectivity, cloud hosting, delivery, analytics and governance of
customer data, as well as a security layer for users and
applications.
The Group has offices in
Edinburgh, London, Manchester and Newport.
For more information, visit
http://www.sysgroup.com
For further information please contact:
SysGroup Plc
Heejae Chae, Executive
Chair
Owen Philips, Chief Financial
Officer
|
Tel: 0333 101 9000
|
Zeus Capital (Nominated Adviser and
Broker)
Jordan Warburton
Nick Cowles
Alex Campbell-Harris
Nick Searle
|
Tel: 0161 831 1512
|
Overview & Strategy
Our strategy is to position
SysGroup as the partner of choice for SMBs in their AI and digital
transformation journey. A core part of this vision is
our Technology Services strategy which focuses on
building a modern unified data solution platform. Our
integrated offering encompasses connectivity, cloud hosting,
delivery, analytics and governance and a robust security layer for
users and applications enabling us to meet the end-to end data
needs of our customers.
Revenue in the Period was £10.16m
(H1 FY24: £10.96m). Managed IT services now constitutes 86% of our
revenues, up from 84% last year, further strengthening our
financial stability and visibility. During the Period, we delivered
Adjusted EBITDA of £0.44m, while continuing to invest in talent and
systems to support our new growth strategy.
The Group's cash balance has
improved significantly from £1.94m in March 24 to £9.93m in
September 2024, primarily driven by an equity raise of £10.59m (net
of transaction costs) in June 2024. This funding has transformed
the Group's financial standing, moving us from a net debt position
of £(3.37)m in March 24 to a net cash position of £4.63m.
Part of the cash reserves generated from the equity raise were used
to settle the final Truststream earn-out payment of £1.79m with the
remainder retained for future acquisitions and internal
transformation.
Operations
During the period, we continued to
make substantial investments in both our internal technology
infrastructure and our people. We successfully developed five
technology towers, focusing on, Hosting, Data Protection,
Connectivity, Cybersecurity and Analytics including ML and
AI. These pillars are supported by
our Support and Monitoring teams, enabling a fully managed service
offering. We have hired the senior
leaders who are now driving these forward. We have also
invested in additional R&D resources, including offshore
capabilities in India and Eastern Europe to support these
teams.
Our expertise is reinforced by the
technical accreditations achieved in the period
including:
·
AWS Advanced Tier Service Partners status (Level
3) qualifying for fundings and joint sales and marketing
·
Authorisation as one of only two UK Zscaler
Managed Security Service Partners
·
Promoted to CyberArk's Advanced Partner, top tier
partner status
·
Softcat Specialist Partner status - chosen partner
for AI/ML, CyberArk and Zscaler
·
Watchguard Platinum Partner - one of only 2 in the
UK
·
AWS Public Sector accredited Partner
GeneSys
Our internal transformation project
"GeneSys" is progressing rapidly as we strive to embody our vision
of being a first in class AI-led company. Implementing the
benefits of AI will enable us to serve as a live case study of best
practices for our customers as well as achieve significant
productivity gains. To date, we have developed and launched
New GeneSys UI and multi-tenant AWS infrastructure. We have also
developed and provided training on service desk AI tools, including
an Information Finder, Log Triage Tool and Customer Portal tool.
Success with these tools has been quickly evident and 1st response
Service Level Agreement achievements increased from 75% to 94% on
the first day of deployment. AWS have invited us to present
our work on this project at multiple events to date in Europe and
at their flagship re:Invent in Las Vegas in December which further
validates our progress.
Acquisition
We recently announced the
acquisition of the trade and assets of Crossword Consulting Limited
("CCL") (in administration), the consulting arm of Crossword
Cybersecurity plc (in administration). Based in London, CCL
is a recognised leader in cybersecurity consulting, offering
specialised services such as virtual CISO ("vCISO") support and
penetration testing to medium and large enterprises. This
acquisition strengthens our capabilities with the addition of 12
seasoned cybersecurity consultants, who will expand SysGroup's
customer offerings in cybersecurity and compliance. For the 12
months ending 30 September 2024, CCL delivered unaudited revenues
of circa £2.40 million, with more than 75% of revenues recurring.
Additionally, CCL brings a diverse client base of customers,
including FTSE 100, FTSE 250, and S&P-listed companies, which
presents new cross-sell opportunities across multiple
sectors.
Results and Trading
In H1 FY25 the Group delivered
revenue of £10.16m (H1 FY24: £10.96m) and Adjusted EBITDA of £0.44m
(H1 FY24: £1.57m). Managed IT services revenue decreased to £8.77m
(H1 FY24: £9.22m), a decline of 5% on the comparative period,
reflecting a strategic decision to off-board certain accounts.
Value Added Resale ("VAR") revenue was £1.39m (H1 FY24:
£1.74m), a decrease of 20% on the comparative period, driven by
customer procurement cycles. The revenue mix in H1 FY25 is
86% Managed IT services and 14% VAR sales (H1 FY24:
84%:16%).
Gross profit was £5.04m (H1 FY24:
£5.47m) with a gross margin of 49.6% (H1 FY24: 49.9%). The Managed
IT services margin of 52.5% is consistent with the FY24 margin of
52.4%. The VAR margin has improved versus the prior period (up to
31.7% compared to 16.1% in FY24) as the prior year contained a
number of lower margin VAR sales.
Adjusted operating expenses of
£4.60m were higher than the same period last year (H1 FY24:
£3.90m), as expected due to the investment in the Senior Leadership
Team and AI/Machine Learning team. Adjusted operating expenses in
H2 FY25 are expected to be lower as we achieve forecast
efficiencies in the cost base, excluding the impact of the CCL
acquisition.
The consolidated income statement
includes £0.40m of exceptional costs (H1 FY24: £1.05m) which relate
to restructuring costs, M&A project costs and fair value
adjustments on contingent consideration payments. The share-based
payments charge has decreased to £nil, with no active share schemes
in H1 FY25. New Group incentive plans have been introduced in H2
FY25, as approved by shareholders at the General meeting on 24 June
2024.
Net finance costs of £0.03m have
decreased compared to the same period last year (H1 FY24: £0.29m)
as in the current period the Group has benefitted from interest
income on cash deposits raised, following the £10.59m (net of
transaction costs) equity raise in June 24.
The Group delivered
a statutory loss before tax of £1.09m (H1 FY24:
loss before tax £1.09m).
The taxation credit of £0.28m (H1
FY24: credit of £0.34m) represents the movement on deferred tax in
the Period with no corporation tax charge arising on the Group's
trading position in H1 FY24.
Adjusted basic earnings per share
for H1 FY25 was 0.0p (H1 FY24: 1.7p) and basic loss per share was
(1.2)p (H1 FY24: loss per share (1.5)p).
Cashflow & Net Debt
The Group's cash balance has
increased significantly from £1.94m at 31 March 2024 to £9.93m at
30 September 2024, driven by the equity raise of £10.59m (net of
transaction costs) in June 2024. As a result, the Group has moved
to a net cash position of £4.63m (31 March 2024: net debt of
(£3.37)m). The cash reserves generated from the equity raise were
partially used to settle the final Truststream earn-out payment of
£1.79m in the period and will be used to fund future acquisitions
and internal transformation.
Cash outflow from operations was
£(0.49)m (H1 FY24: inflow of £0.23m) before exceptional cash costs
of £(0.53)m (H1 FY24: costs of £(1.01)m) is impacted heavily by
working capital movements and is expected to recover in H2
FY25.
Net cash outflows from investing
activities of £(0.06)m) are lower than H1 FY24 (outflow of
£(0.32)m) due to the benefit of £0.23m of interest income on cash
deposits (following the equity raise). The £0.25m of payments to
acquire intangible assets relate to the capitalisation of staff
costs incurred on internal AI transformation projects.
Net cash inflows from financing
activities of £8.50m are driven mainly by the £10.59m equity raise
net of the Truststream earn-out payment of £1.79m and RCF interest
of £0.23m.
CONSOLIDATED CONDENSED STATEMENT OF COMPREHENSIVE
INCOME
SIX MONTHS ENDED 30 SEPTEMBER 2024
|
|
Unaudited
six months
to
|
Unaudited
six months
to
|
Audited
year ended
|
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
Notes
|
£'000s
|
£'000
|
£'000
|
Revenue
|
2
|
10,155
|
10,963
|
22,714
|
Cost of sales
|
|
(5,114)
|
(5,497)
|
(12,318)
|
Gross profit
|
2
|
5,041
|
5,466
|
10,396
|
Operating expenses before
depreciation, amortisation, exceptional items and share based
payments
|
|
(4,601)
|
(3,897)
|
(8,388)
|
Adjusted EBITDA
|
|
440
|
1,569
|
2,008
|
Depreciation
|
|
(277)
|
(297)
|
(570)
|
Amortisation of intangible
assets
|
|
(829)
|
(866)
|
(1,696)
|
Impairment of
intangibles
|
|
-
|
-
|
(3,718)
|
Exceptional items
|
4
|
(397)
|
(1,052)
|
(1,826)
|
Share based payments
|
|
-
|
(156)
|
(194)
|
Administrative expenses
|
|
(6,104)
|
(6,268)
|
(16,392)
|
Operating (loss)/profit
|
|
(1,063)
|
(802)
|
(5,996)
|
Finance costs
|
5
|
(31)
|
(287)
|
(574)
|
Loss before taxation
|
|
(1,094)
|
(1,089)
|
(6,570)
|
Taxation
|
|
276
|
343
|
670
|
Total comprehensive loss attributable
to the equity holders of the company
|
|
(818)
|
(746)
|
(5,900)
|
Adjusted (loss) / earnings per
share (pence)
|
3
|
0.0p
|
1.7p
|
2.1p
|
Basic loss per share
(pence)
|
3
|
(1.2)p
|
(1.5)p
|
(12.1)p
|
Diluted loss per share
(pence)
|
3
|
(1.2)p
|
(1.5)p
|
(12.1p)
|
All the results arise from
continuing operations.
CONSOLIDATED CONDENSED STATEMENT OF FINANCIAL
POSITION
AS
AT 30 SEPTEMBER 2024
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
Notes
|
£'000
|
£'000
|
£'000
|
Assets
|
|
|
|
|
Non-current assets
|
|
|
|
|
Goodwill
|
7
|
17,948
|
21,666
|
17,948
|
Intangible assets
|
7
|
4,133
|
5,536
|
4,708
|
Plant, property and
equipment
|
|
1,605
|
2,013
|
1,846
|
|
|
23,686
|
29,215
|
24,502
|
Current assets
|
|
|
|
|
Trade and other
receivables
|
8
|
4,967
|
5,609
|
4,003
|
Cash and cash
equivalents
|
|
9,930
|
1,986
|
1,943
|
|
|
14,897
|
7,595
|
5,946
|
Total Assets
|
|
38,583
|
36,810
|
30,448
|
|
|
|
|
|
Equity and Liabilities
|
|
|
|
|
Equity attributable to the equity shareholders of the
parent
|
|
|
Called up share capital
|
12
|
855
|
515
|
515
|
Share premium
|
|
19,329
|
9,080
|
9,080
|
Treasury reserve
|
|
(984)
|
(984)
|
(984)
|
Other reserve
|
|
3,300
|
3,293
|
3,300
|
Retained earnings
|
|
2,038
|
8,173
|
2,856
|
|
|
24,538
|
20,077
|
14,767
|
Non-current liabilities
|
|
|
|
|
Lease liabilities
|
|
340
|
520
|
400
|
Contract liabilities
|
|
257
|
174
|
143
|
Provisions
|
|
148
|
148
|
148
|
Deferred taxation
|
|
574
|
1,106
|
849
|
Bank loan
|
10
|
4,752
|
4,720
|
4,738
|
|
|
6,071
|
6,668
|
6,278
|
Current liabilities
|
|
|
|
|
Trade and other payables
|
9
|
4,271
|
4,576
|
4,813
|
Lease liabilities
|
|
207
|
176
|
204
|
Contract liabilities
|
|
3,496
|
3,475
|
2,635
|
Contingent consideration
|
11
|
-
|
1,838
|
1,751
|
|
|
7,974
|
10,065
|
9,403
|
Total Equity and Liabilities
|
|
38,583
|
36,810
|
30,448
|
|
|
|
|
|
| |
CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN
EQUITY
SIX
MONTHS ENDED 30 SEPTEMBER 2024
|
|
|
|
Share
capital
|
Share
premium
reserve
|
Treasury
reserve
|
Other
reserve
|
Retained
earnings
|
Total
|
|
|
|
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
|
|
At
1 April 2023
|
494
|
9,080
|
(201)
|
3,205
|
8,851
|
21,429
|
|
|
Loss and total comprehensive
expense for the
period
|
-
|
-
|
-
|
-
|
(552)
|
(552)
|
|
|
Impact of prior year
restatement
|
-
|
-
|
-
|
-
|
(194)
|
(194)
|
|
|
Purchase of own shares into
Treasury
|
-
|
-
|
(783)
|
-
|
-
|
(783)
|
|
|
Issue of share capital
|
21
|
-
|
-
|
-
|
-
|
21
|
|
|
Share options charge
|
-
|
-
|
-
|
156
|
-
|
156
|
|
|
Reserves transfer on forfeiture of
share options
|
-
|
-
|
-
|
(68)
|
68
|
-
|
|
|
At
30 September 2023 (unaudited)
|
515
|
9,080
|
(984)
|
3,293
|
8,173
|
20,077
|
|
|
Loss and total comprehensive
expense for the period
|
-
|
-
|
-
|
-
|
(5,348)
|
(5,348)
|
|
|
Share options charge
|
-
|
-
|
-
|
38
|
-
|
38
|
|
|
Reserves transfer on forfeiture of
share options
|
-
|
-
|
-
|
(31)
|
31
|
-
|
|
|
At
31 March 2024
|
515
|
9,080
|
(984)
|
3,300
|
2,856
|
14,767
|
|
|
Loss and total comprehensive
expense for the period
|
-
|
-
|
-
|
-
|
(818)
|
(818)
|
|
|
Issue of share capital net of
transaction costs
|
340
|
10,249
|
-
|
-
|
-
|
10,589
|
|
|
At
30 September 2024 (unaudited)
|
855
|
19,329
|
(984)
|
3,300
|
2,038
|
24,538
|
|
|
The following describes the nature
and purpose of each reserve within equity:
Reserve
|
Description and purpose
|
Share Premium Reserve
|
Amount subscribed for share
capital in excess of nominal values.
|
Treasury reserve
|
Company owned shares held for the
purpose of settling the exercise of employee share
options.
|
Other Reserve
|
Amount reserved for share-based
payments to be released over the life of the instruments and the
equity element of convertible loans
|
Translation Reserve
|
Amount represents differences in
relations to the consolidation of subsidiary companies accounting
for currencies other than the Group's functional
currency.
|
Retained earnings
|
All other net gains and losses and
transactions with owners (e.g. dividends) not recognised
elsewhere.
|
CONSOLIDATED CONDENSED STATEMENT OF
CASHFLOWS
SIX
MONTHS ENDED 30 SEPTEMBER 2024
|
|
Unaudited
six months
to
30-Sep-24
|
Unaudited
six months to
30-Sep-23
|
Audited
year to
31-Mar-24
|
|
|
£'000s
|
£'000
|
£'000
|
Cashflows used in operating activities
|
|
|
|
|
Loss after tax
|
|
(818)
|
(746)
|
(5,900)
|
Adjustments for:
|
|
|
|
|
Depreciation and
amortisation
|
|
1,106
|
1,163
|
2,266
|
Impairment of
intangibles
|
|
-
|
-
|
3,718
|
Finance costs
|
|
31
|
287
|
574
|
Movement in contingent
consideration
|
|
43
|
-
|
-
|
Share based payments
|
|
-
|
156
|
194
|
Taxation credit
|
|
(276)
|
(343)
|
(670)
|
Operating cashflows before movement in working
capital
|
86
|
517
|
182
|
(Increase)/decrease in trade and
other receivables
|
|
(980)
|
(713)
|
819
|
Increase in trade and other
payables
|
|
403
|
430
|
103
|
Cashflow from operations
|
|
(491)
|
234
|
1,104
|
Taxation paid
|
|
40
|
(64)
|
(439)
|
Net cash from operating activities
|
|
(451)
|
170
|
665
|
Cashflows from investing activities
|
|
|
|
|
Payments to acquire property, plant
& equipment
|
(36)
|
(180)
|
(450)
|
Payments to acquire intangible
assets
|
|
(254)
|
(139)
|
(109)
|
Interest received on cash
deposits
|
|
229
|
-
|
-
|
Net cash used in investing activities
|
|
(61)
|
(319)
|
(559)
|
Payment of contingent consideration
on acquisitions
|
|
(1,794)
|
(886)
|
(885)
|
Repurchase of shares into
treasury
|
|
-
|
(783)
|
(762)
|
Proceeds from issue of share
capital
|
|
10,589
|
21
|
-
|
Capital / principal paid on lease
liabilities
|
|
(57)
|
(171)
|
(199)
|
Interest paid on loan
facility
|
|
(228)
|
(217)
|
(475)
|
Interest paid on lease
liabilities
|
|
(11)
|
(15)
|
(28)
|
Net cash used in financing activities
|
|
8,499
|
(2,051)
|
(2,349)
|
Net (decrease)/increase in cash and cash
equivalents
|
|
7,987
|
(2,200)
|
(2,243)
|
Cash and cash equivalents at the
beginning of the period /year
|
1,943
|
4,186
|
4,186
|
Cash and cash equivalents at the end of the
period/year
|
9,930
|
1,986
|
1,943
|
NOTES TO THE CONSOLIDATED CONDENSED FINANCIAL
STATEMENTS
SIX MONTHS ENDED 30 SEPTEMBER 2023
1. ACCOUNTING POLICIES
The accounting policies used in
the preparation of the unaudited consolidated condensed financial
information for the six months ended 30 September 2024 are prepared
in accordance with UK adopted International Financial Reporting
Standards ("IFRS") and are consistent with those that will be
adopted in the annual statutory financial statements for the year
ended 31 March 2025.
While the financial information
included has been prepared in accordance with the recognition and
measurement criteria, in accordance with UK adopted International
Financial Reporting Standards, these consolidated condensed
financial statements do not contain sufficient information to
comply with IFRSs.
The financial information for the
six-month period ended 30 September 2024 and 30 September 2023 does
not constitute statutory accounts within the meaning of Section
434(3) of the Companies Act 2006 and is unaudited. The comparative
financial information for the year ended 31 March 2024 included
within this report does not constitute the full statutory accounts
for that period. The statutory Annual Report and Financial
Statements for 2024 have been filed with the Registrar of
Companies. The Independent Auditor's Report on that Annual Report
and Financial Statements for 2023 was unqualified, did not draw
attention to any matters by way of emphasis, and did not contain a
statement under 498(2) or 498(3) of the Companies Act
2006.
This Interim Report has been
prepared solely to provide additional information to shareholders
to assess the Group's strategies and the potential for those
strategies to succeed. The Interim Report should not be relied on
by any other party or for any other purpose.
This unaudited interim financial
information has been prepared in accordance with the requirement of
the AIM Rules for Companies and in accordance with this basis of
preparation.
Exceptional items
The Group presents as exceptional
items on the face of the Statement of Comprehensive Income those
material items of income and expense which the Directors consider,
because of their size or nature and expected non-recurrence, merit
separate presentation to facilitate financial comparison with prior
periods and to assess trends in financial performance. Exceptional
items are included in Administration expenses in the Consolidated
Statement of Comprehensive Income but excluded from Adjusted EBITDA
(Note 4) as management believe they should be considered separately
to gain an understanding of the underlying profitability of the
trading businesses.
Going concern
The Directors have prepared the
financial statements on a going concern basis which assumes that
the Group and the Company will continue to meet liabilities as they
fall due.
The Group has an operating model
with a high level of resilience with 86% of revenue deriving from
contracted managed IT services which are business critical supplies
to customers. The Group has a gross cash balance of £9.93m and a
net cash position of £4.64m at 30 September 2024. The Group has
undrawn RCF facilities available of £3.2m which can be used for
working capital and acquisitions, and an unutilised overdraft
facility of £0.5m. The Group is forecasting to generate healthy
operational cashflows and achieve the bank loan covenants for the
full period of the forecast to March 2026.
The Directors have reviewed the
Group's financial forecasts and taken into account the current UK
economic outlook. The projected trading forecasts and resultant
cashflows, together with the confirmed loan and overdraft
facilities, taking account of reasonably possible changes in
trading performance, show that the Group can continue to operate
within the current facilities available to it.
The Directors therefore have a
reasonable expectation that the Group has adequate resources to
continue in operational existence for the foreseeable future and
they continue to adopt the going concern basis of accounting in
preparing the financial statements.
2. SEGMENTAL REPORTING
The chief operating decision maker
for the Group is the Board of Directors and the Group reports in
two segments:
·
Managed IT Services - this
segment provides all forms of managed services to customers and
includes professional services.
·
Value Added Resale (VAR) -
this segment is for sales of IT hardware and licences
procured from supplier partners.
The
monthly management accounts reported to the Board of Directors are
reviewed at a consolidated level and the Board review the results
of the operating segments at a revenue and gross profit level since
the Group's management and operational structure operate as unified
Group functions. In this respect, assets and liabilities are also
not reviewed on a segmental basis. All assets are located in the
UK. All segments are continuing operations and there are no
transactions between segments, and all revenue is earned from
external customers. The business segments' gross profit is
reconciled to profit before taxation as per the consolidated income
statement. The Group's overheads are managed centrally by the Board
and consequently there is no reconciliation to profit before tax at
a segmental level.
|
|
Unaudited
six months
to
|
Unaudited
six months
to
|
Audited
year to
|
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
|
£'000s
|
£'000
|
£'000
|
Revenue
|
|
|
|
|
Managed IT Services
|
|
8,766
|
9,223
|
18,592
|
Value Added Resale
|
|
1,389
|
1,740
|
4,122
|
|
|
10,155
|
10,963
|
22,714
|
Gross Profit
|
|
|
|
|
Managed IT Services
|
|
4,601
|
5,167
|
9,733
|
Value Added Resale
|
|
440
|
299
|
663
|
|
|
5,041
|
5,466
|
10,396
|
3. EARNINGS PER SHARE
|
Unaudited
six months
to
|
Unaudited
six months
to
|
Audited year
ended
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
Loss for the financial period
attributable to shareholders
|
(£818,061)
|
(£746,336)
|
(£5,900,000)
|
Adjusted profit for the financial
period
|
£111,942
|
£809,553
|
£1,010,000
|
Weighted number of equity shares in
issue*
|
66,966,623
|
48,912,025
|
48,923,389
|
Weighted number of equity shares
for diluted calculation*
|
68,886,531
|
50,935,963
|
50,710,251
|
Adjusted basic earnings per share
(pence)
|
0.0p
|
1.7p
|
2.1p
|
Basic loss per share
(pence)
|
(1.2p)
|
(1.5p)
|
(12.1p)
|
Diluted loss per share
(pence)
|
(1.2p)
|
(1.5p)
|
(12.1p)
|
|
*The weighted number of equity shares in issue and for
diluted calculation excludes the Treasury shares held by the
Company.
|
|
|
|
|
|
|
|
| |
3. EARNINGS PER SHARE
(continued)
|
Unaudited
six months
to
|
Unaudited
six months
to
|
Audited year
to
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
£'000
|
£'000
|
£'000
|
Loss after tax used for basic
earnings per share
|
(818)
|
(746)
|
(5,900)
|
Amortisation of intangible
assets
|
829
|
866
|
1,696
|
Impairments of intangible
assets
|
-
|
-
|
3,718
|
Exceptional items
|
397
|
1,052
|
1,826
|
Share based payments
|
-
|
156
|
194
|
Tax adjustments
|
(296)
|
(519)
|
(524)
|
Adjusted profit used for Adjusted earnings per
share
|
112
|
809
|
1,010
|
The tax adjustments relate to
current and deferred tax on the amortisation of intangible assets,
exceptional items and share based payments.
4. EXCEPTIONAL ITEMS
|
Unaudited
six months
to
|
Unaudited
six months
to
|
Audited
year ended
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
£'000s
|
£'000
|
£'000
|
Integration and restructuring
costs
|
238
|
832
|
571
|
CEO exit and settlement
|
-
|
-
|
744
|
Supplier charges in
dispute
|
-
|
220
|
434
|
M&A Projects
|
116
|
-
|
194
|
Fair value adjustment of contingent
consideration liability
|
43
|
-
|
(117)
|
|
397
|
1,052
|
1,826
|
The integration and restructuring
costs in the period relate to employee exit costs and professional
service fees incurred when restructuring the Group's workforce. In
the prior year, the integration and restructuring costs relate to
the settlement of the former CEO's contractual terms and costs
associated with the restructuring of the Senior Leadership Team.
These costs are considered material and non-recurring and have
therefore been classified as exceptional.
The M&A projects expenditure
relate to costs associated with the evaluation of potential
acquisition targets. This is considered material and has therefore
been classified as exceptional.
The supplier charges in dispute are
subject to ongoing action for which the company is pursuing
recovery. These costs are considered non-recurring and exceptional
and are therefore classified as exceptional.
All of the items above, based upon
the judgment of the management team, meet the definition of an
exceptional item as defined within the Group's accounting
policies.
5. FINANCE COSTS
|
Unaudited
six months
to
|
Unaudited
six months
to
|
Audited
year to
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
£'000s
|
£'000
|
£'000
|
Interest payable on lease
liabilities
|
11
|
15
|
28
|
Interest payable on bank
loan
|
228
|
212
|
440
|
Arrangement fee amortisation on
bank loan
|
14
|
17
|
34
|
Unwinding of discount on contingent
consideration
|
-
|
43
|
72
|
Other interest
|
6
|
-
|
-
|
Interest received on cash
deposits
|
(228)
|
-
|
-
|
|
31
|
287
|
574
|
6. ALTERNATIVE PERFORMANCE
MEASURES
Reconciliation of operating profit to adjusted
EBITDA
|
Unaudited
six months
to
|
Unaudited
six months
to
|
Audited
year to
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
£'000s
|
£'000
|
£'000
|
Operating (loss)/profit
|
(1,063)
|
(802)
|
(5,996)
|
Depreciation
|
277
|
297
|
570
|
Amortisation of intangible
assets
|
829
|
866
|
866
|
EBITDA
|
43
|
361
|
(3,730)
|
Exceptional items
|
397
|
1,052
|
1,826
|
Impairment of
Intangibles
|
-
|
-
|
3,718
|
Share based payments
|
-
|
156
|
194
|
Adjusted EBITDA
|
440
|
1,569
|
2,008
|
6. ALTERNATIVE PERFORMANCE MEASURES
(continued)
Net debt
|
Unaudited
|
Unaudited
|
Audited
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
£'000s
|
£'000
|
£'000
|
Cash balances
|
9,930
|
1,986
|
1,943
|
Bank loans - non-current
|
(4,752)
|
(4,720)
|
(4,705)
|
Net cash /(debt) before lease liabilities
|
5,178
|
(2,734)
|
(2,762)
|
Lease liabilities -
property
|
(547)
|
(696)
|
(604)
|
Net cash / (debt)
|
4,631
|
(3,430)
|
(3,366)
|
Contingent consideration
|
-
|
(1,838)
|
(1,751)
|
Net cash / (debt) including contingent
consideration
|
4,631
|
(5,268)
|
(5,117)
|
7. INTANGIBLE ASSETS
|
Systems
development
|
Software
licences
|
Customer
relationships
|
Goodwill
|
Total
|
|
£'000
|
£'000
|
£'000
|
£'000
|
£'000
|
Cost
|
|
|
|
|
|
At
1 April 2023
|
1,011
|
-
|
12,709
|
21,666
|
35,386
|
Additions
|
109
|
-
|
-
|
-
|
109
|
Disposals
|
-
|
-
|
-
|
(3,718)
|
(3,718)
|
At
31 March 2023 (audited)
|
1,120
|
-
|
12,709
|
17,948
|
31,777
|
Additions
|
254
|
-
|
-
|
-
|
254
|
At
30 September 2024 (unaudited)
|
1,374
|
-
|
12,709
|
17,948
|
32,031
|
Accumulated amortisation
|
|
|
|
|
At
1 April 2023
|
356
|
-
|
7,069
|
-
|
7,425
|
Charge for the year
|
224
|
-
|
1,472
|
-
|
1,696
|
Disposals
|
-
|
-
|
-
|
-
|
-
|
At
31 March 2024 (audited)
|
580
|
-
|
8,541
|
-
|
9,121
|
Charge for the year
|
114
|
-
|
715
|
-
|
829
|
At
30 September 2024 (unaudited)
|
694
|
-
|
9,256
|
-
|
9,950
|
Net book value
|
|
|
|
|
|
At
31 March 2024 (audited)
|
540
|
-
|
4,168
|
17,948
|
22,656
|
At
30 September 2024 (unaudited)
|
680
|
-
|
3,453
|
17,948
|
22,081
|
8. TRADE AND OTHER RECEIVABLES
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
|
£'000s
|
£'000
|
£'000
|
Trade receivables
|
|
1,981
|
2,067
|
1,577
|
Other receivables
|
|
2,986
|
3,542
|
2,426
|
|
|
4,967
|
5,609
|
4,003
|
9. TRADE AND OTHER PAYABLES
|
|
Unaudited
|
Unaudited
|
Audited
|
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
|
£'000s
|
£'000
|
£'000
|
Trade payables
|
|
2,070
|
2,304
|
3,132
|
Corporation tax
|
|
-
|
360
|
-
|
Other taxes and social
security
|
|
660
|
615
|
341
|
Accruals
|
|
1,541
|
1,297
|
1,340
|
|
|
4,271
|
4,576
|
4,813
|
10. BANK LOAN
|
Unaudited
|
Unaudited
|
Audited
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
£'000s
|
£'000
|
£'000
|
Bank loan net of arrangement
fee
|
4,752
|
4,720
|
4,738
|
The Group has an £8.0m revolving
credit facility with Santander of which £4.75m is drawn down at 30
September 2024. The banking facility has a term of five years to
April 2027, an interest rate of Base Rate +3.25% margin on drawn
funds and covenants that are tested quarterly relating to total net
debt to adjusted EBITDA leverage and minimum liquidity.
11. CONTINGENT CONSIDERATION
The Group acquired Truststream
Security Solutions Limited in April 2022 and the agreement included
a two year earn-out mechanism with contingent consideration payable
up to £3.08m following the first and second anniversaries of the
transaction. The earn-out was subject to the achievement of certain
maintainable EBITDA performance targets in the first and second
12-month periods following the completion of the acquisition. The
final earn-out payment of £1,794k was made in H1 FY25. The excess
above the £1,751k recorded on 31 March 24 is shown within
exceptional costs (note 4).
|
|
Unaudited
|
Unaudited
|
Audited
|
Contingent consideration
|
|
30-Sep-24
|
30-Sep-23
|
31-Mar-24
|
|
|
|
|
|
Amounts due within one year
|
|
£'000s
|
£'000
|
£'000
|
Contingent
consideration
|
|
-
|
1,869
|
1,751
|
Discounted value
|
|
-
|
(31)
|
-
|
|
|
-
|
1,838
|
1,751
|
Amounts due after one year
|
|
|
|
|
Contingent
consideration
|
|
-
|
-
|
-
|
Discounted value
|
|
-
|
-
|
-
|
|
|
-
|
-
|
-
|
Discounted contingent consideration
|
|
-
|
1,838
|
1,751
|
12. SHARE CAPITAL
Equity share capital
|
Number
|
£'000
|
At 30 September and 31 March 2024
|
51,496,084
|
515
|
Issue of share capital
|
34,019,007
|
340
|
At 30 September 2023
|
85,515,091
|
855
|
On 26 June 2024 34,019,007 shares
were allotted with a nominal value of £0.01 following an equity
raise with a subscription price of £0.33 per share. The total cash
raised was £11,226,272. Transaction costs of £637,052 were
incurred, leaving net proceeds of £10,589,220.
13. AVAILABILITY OF INTERIM REPORT
Copies of this report are available
on the Company's website at http://www.sysgroup.com.