Gordon Stein, CFO of CleanTech Lithium, explains why CTL acquired the 23 Laguna Verde licenses. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksAPC Technology Regulatory News (APC)

  • There is currently no data for APC

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results for the year ended 31 August 2018

17 Dec 2018 07:00

RNS Number : 5939K
APC Technology Group PLC
17 December 2018
 

17 December 2018

APC TECHNOLOGY GROUP PLC

("APC",the "Company" or the "Group")

Final Results for the year ended 31 August 2018

APC Technology Group PLC (AIM: APC), the provider of design, specification and distribution services for specialist electronic components and systems, lighting technologies and connectivity products, is pleased to announce its audited results for the year ended 31 August 2018.

Financial highlights

 

· Post-tax profit £0.6m (2017:£0.2m), significantly higher than prior year

 

· Earnings per share 0.5p, up from 0.1p in 2017

 

· EBITDA £1.15m, up from £0.8m in 2017

 

· Operating profit £0.9m, up from £0.5m in the prior year

 

· Revenue from continuing operations £17.1m (2017: £15.6m)

 

· Gross profit, before exceptional and non-recurring expenses £5.7m (2017: £5.4m)

 

· Gross margin, before exceptional and non-recurring expenses 33.1% (2017: 34.9%)

 

· Share placing and subscription in July 2018 to fund acquisitions, raising £2.9m (net of expenses) in new equity for the Group

 

· Year-end cash balances increased from £0.4m to £0.8m and net debt decreased to £2.7m (2017: £3.1m)

 

 

Operational highlights

 

· Acquisition of First Byte Micro Limited ("FBM") in January 2018, to enhance Locator offering

 

· Acquisition of Aspen Electronics Limited ("Aspen") in July 2018, to enhance RF and Microwave business

 

· Sale of investment in Open Energy Market in January 2018, to concentrate on core activities

 

· Orders taken in the year ("bookings") £16.5m (excluding Aspen), an increase of 3.1%

 

· Annualised bookings run rate in 2018 for the enlarged Group £22.5m, representing a healthy book to bill ratio for future growth

 

· Order highlights include:

 

o USD 1.0m repeat order for components for a defence aviation radar system

o £1.0m new order for Counter-IED technology components

o £4.1m of lighting orders in the year, up from £2.6m in 2017

o First order (£0.2m) of a series for smart buildings technology

 

 

· Business development highlights:

o Minimise Energy re-branded APC Lighting

o APC Lighting and APC Smartwave IoT technology combined to offer integrated Property Technology services to property and facility management companies

o Year-on-year APC Locator orders increased tenfold with FBM acquisition

o Radio Frequency (RF) team augmented and refocused following Aspen acquisition

o UK and Ireland distribution deal for 3D PLUS microelectronics products for space applications

o UK distribution deals signed with Oregano Systems and Seven Solutions (White Rabbit systems) to boost APC's time synchronisation business

o APC salesforce increased to leverage wider market opportunities

 

Tony Lochery, Chairman of APC, commented:

"2018 has been a transformational year for APC. We have significantly increased the scale and profitability of the business and this means that we can offer an even greater value added service to our technology partners and our customers. We will continue to pursue our three-faceted growth strategy of selling more of the technology and products that we have with our enlarged sales force, of signing new proven technology partners and through strategic bolt-on acquisitions.

We would like to thank our staff, shareholders and suppliers for their continued support over the past year."

 

Enquiries

APC Technology Group PLC +44 (0) 330 313 3220

Richard Hodgson, Chief Executive www.apcplc.com

Michael Thompson, Finance Director

Stockdale Securities Limited (Nominated Adviser and Broker) +44 (0)20 7601 6100

Mark Brown / Antonio Bossi / Edward Thomas

 

STRATEGIC REPORT AND OPERATIONS REVIEW

The Directors are pleased to present their Statutory Strategic Report for APC Technology Group PLC ("the Company") and its subsidiary undertakings (together "the Group") for the year ended 31 August 2018, together with a review of the Group's operations during the year.

Principal activities

The principal activity of the Group and Company during the year was the design, specification and distribution of specialist electronic components and systems, lighting technologies and connectivity products to the defence, aerospace, industrial, real estate, logistics and healthcare sectors.

Review of the year

The year ended 31 August 2018 has seen further progress in developing the Group's strategy of concentrating on our core strengths, the design, specification and distribution of specialist electronic products, components and systems. The Group has also seen a full year's benefit from the restructuring in 2016 and 2017, including the consolidation of the Finance and other Group functions in Rochester, resulting in a reduction in overheads.

The benefits of this strategy are reflected in our results for the year and we are pleased to be reporting an increased pre-tax profit of £555,000 (2017: £166,000) together with a further improvement in our cash flow. More details on our improved financial performance are set out in the Financial Results section of this Report.

In addition, the Board has strengthened the financial position of the Group in several ways:

· The supportive relationship with ABN has been further enhanced, as their continuing £6 million invoice discounting facility has been augmented by an Enterprise Finance Guarantee loan of £500,000.

· The creditor invoice financing facility with Pay4 Limited has been increased from £400,000 to £600,000.

· A share placing and subscription raised a total of £3.0 million before expenses in July 2018, at a price of 6.75p per Ordinary Share, a premium of approximately 2% over the mid-market price prevailing at the time.

More details on these financing measures are dealt with in the funding and cash flow section of this Report.

The Group has continued with the three core elements of its growth strategy:

· Increased revenue through our established and growth technologies: our sales teams have been reorganised and incentivised to operate more proactively in hunting down orders.

· Growth by signing new proven technology partners matching our core competencies.

· Sales growth through bolt-on acquisitions in complementary technologies, to provide additional revenue, and an additional bank of existing customers and to leverage the Group central functions.

During the year the Group made two acquisitions in furtherance of this strategy:

In January 2018 the Group completed the acquisition of First Byte Micro Limited ("FBM") for a net consideration of £0.5m, details of which are set out in note 6 below. FBM sources and supplies a wide range of electronic components from major blue chip manufacturers such as Altera, Seiko Instruments, Texas Instruments, and Cypress, and from others either directly under franchise or from authorised open market and worldwide sources. This acquisition provides a platform for a significant boost for APC Locator's business and FBM has now been rebranded APC Locator.

 

In July 2018 the Group acquired Aspen Electronics Limited ("Aspen") for a net consideration of £2.2 million, details of which are set out in note 6 below, funded by a combination of part of the proceeds of a share placing and subscription and the issue of 7,407,407 Ordinary Shares that are subject to a lock-in. Aspen is a premium distributor of electronic components, specialising in a wide range of radio frequency (RF) and microwave components and test and measurement equipment. The RF and Microwave business is complementary to APC's existing business, which the Board expects will lead to top-line synergy opportunities. In addition, Aspen has in-house component testing facilities, which allow it to provide enhanced value-added services to customers and suppliers. It also distributes own brand products and has an online sourcing business for lower value RF and microwave components.

 

As part of the realignment of the Group's activities, the Board also made the decision in January 2018 to sell the Group's 15% stake in Open Energy Market Limited ("OEM"), a company specialising in energy procurement. The Board had concluded that this activity was not core to the Group's business and a new equity partner was coming into OEM on terms that would have created a significant risk of APC not being able to achieve a successful exit from this investment. The proceeds of sale amounted to £307,000.

 

Review of continuing operations

Following the restructuring that took place in 2016, the Group continues to trade as a design, specification and distribution business, comprising individual sales-led teams with specialist areas of expertise that adopt common marketing, sales and post-sale processing standards. This combination maximises the opportunity for technical sales professionals to be incentivised to grow their focus area in an entrepreneurial way, whilst following a consistent framework. The teams have specialist expertise, allowing them to monitor technological advancements, major projects, legislation and industry needs. APC predominately designs-in and distributes high reliability, highly durable and long lifespan components and systems for critical applications, with customers often paying a premium for this high performance, high specification technology.

The UK electronic components market is currently worth €1.6bn per annum and growing (Source: IDEA/ECSN/AFDEC), APC is focused on growth market sectors.

During the year under review the Group made two acquisitions and added further authorised manufacturer distribution relationships, in order to strengthen the technology offering and gain access to wider markets to enable the teams to leverage their skills and expertise.

The activities of each of the teams, together with their progress in the year, is discussed below:

High Reliability Electronic Components

APC's Hi-Rel team specialises in the design-in of high reliability, high temperature and high voltage components into projects within the defence, aerospace, space and high-end industrial sectors. Operating to AS9120B aerospace quality standards for component distribution, APC is an authorised UK distributor for market-leading global manufacturers. Its engineer-led, technical sales team secures the design-in of electronic components within a finished system, aircraft or vehicle, often resulting in long-term recurring revenue from continued production.

In January 2018 it expanded its product portfolio to address the UK's growing space market (worth £13.7 billion in 2015 and forecast to reach £40 billion in 2030. Source: UK Space) with the appointment by 3D PLUS S.A., a premium manufacturer of space qualified advanced high density microelectronics products, including cameras. In the nine months since signing, APC has secured orders of €130,000, with 2019 orders forecast at €600,000. The turnaround of the oil and gas market has resulted in orders in excess of $100,000 for high temperature capacitors for a downhole application.

RF and Microwave Components

Sales of APC's radio frequency (RF) and microwave components remain buoyant, with orders placed within the financial year up 13% in comparison to 2017. Major Orders were secured for an international aircraft project and the Group's Counter-IED business remains strong with contracts totalling in excess of £1m. In July 2018, APC acquired Aspen Electronics Limited, a leading distributor of RF and microwave components into the military, telecoms, wireless and broadband markets. Aspen brings an additional 50 authorised product lines and 10 customer facing sales staff; with significant opportunity for synergy and cross-selling across APC and Aspen's client base. Defence orders remain strong with a $1m order for components for counter IED equipment.

Embedded Computing and Displays

APC is a Premier Channel Partner for the number one global manufacturer of embedded computer boards, industrial PCs and displays used in applications within defence, oil and gas, medical, transport, kiosks and industrial machinery. In addition APC has a range of complementary embedded and asset tracking products and components. The embedded product team has achieved project design wins for a wind turbine application and an above ground oil project with revenues expected in 2019, in addition to ongoing billings from existing design projects within equipment manufacturing, intrinsically safe computing equipment and military communication systems.

Component Sourcing Solutions

APC's component buyers and engineers have historically supported customers by sourcing obsolete or hard-to-find components and providing component level testing and processes. In January 2018, APC acquired First Byte Micro Ltd, an authorised and independent distributor of electronic components with a strong customer base of industrial equipment manufacturers and two decades of expertise. Leveraging its network of authorised open market sources for components, APC Locator delivers quick turn business within APC's client base, providing components from multiple high profile global manufacturers in addition to APC's portfolio of authorised distribution product lines. Within the first six months of trading it delivered £1m of bookings compared to a run rate of £1.5m per annum prior to acquisition.

Time and Frequency Synchronisation

APC Time provides systems to synchronise time and frequency across critical IT networks within financial trading institutions, broadcast, telecoms, power and data centres. As the UK and Ireland representative for one of the top three global timing system manufacturers, APC Time has experienced 30% compound annual growth since 2016, driven by technology changes and compliance requirements in key markets.

APC Time has continued its expansion, both through a focus on the growth markets of finance and broadcast and the signing of proven, complementary switching and antenna technology partners, enabling them to provide customers with a more complete solution.

Following the implementation of MiFID II regulations in January 2018, the financial trading sector continues to drive APC Time orders as institutions seek to improve their technology solutions and demonstrate ongoing compliance. Within the broadcast sector, technology changes are driving growth. The BBC has chosen APC's technology as the preferred time synchronisation technology across its major IP infrastructure upgrades. As a well-known industry innovator, the BBC's endorsement may well drive further adoption of APC's product portfolio within the sector.

Lighting Technologies 

APC's lighting team delivers project-based lighting solutions, from lighting design and product specification through to supply, installation and lighting commissioning. APC Lighting predominately operates through preferred supplier agreements with property and facilities management (FM) companies that manage property portfolios including commercial real estate, education, public sector, retail and leisure. Currently the team has four preferred supplier relationships worth circa £1m per annum and are in discussion with a further ten FM providers.

Working with global FM CBRE, APC Lighting has completed lighting upgrades at the Genting Arena events and exhibition venue in the Midlands, Morgan Stanley offices at Canary Wharf, Spitalfields Market, Birmingham NEC and at the Tower 42 skyscraper in London. Within the retail sector, working with both a retail real estate and a car park facilities company, they have upgraded lighting within retail venues in Maidstone, Paisley, Morecambe and Bexley.

Sensors and connectivity

As part of APC's property technologies offering, APC Smartwave specialises in providing the property and facilities management sector with the sensors, controls and technologies to create connected workspaces, improve employee wellbeing and drive cost savings through energy management and predictive maintenance. In 2018 APC Smartwave has supplied a range of smart building sensors that detect desk occupancy, temperature, humidity and other environmental conditions into offices within The Shard, the Deloitte building and most recently for use in a leading supermarket's London headquarters. In addition to operating through FM providers, APC has undertaken a major project with Network Rail Wales to a provide legionella compliance system to 76 remote trackside buildings, negating the need for manual monitoring by Network Rail staff.

Performance Management

Trading as EEVS, APC provides advisory and performance analysis services for clients undertaking energy efficiency projects within public sector, government, healthcare, education and the private sector. EEVS provides consultancy services to prove the financial return on energy efficiency investments, manage the risk of funded projects and set in place strong governance and supplier accountability structures between their customer and its suppliers.

This year, EEVS continued work on the Scottish Government's public sector energy performance contracting framework, developing performance measurement plans and reporting, with further public sector work with RF:FIT Cymru and the European Commission funded QualitEE project. EEVS continues to deliver quarterly assurance services for major facilities management based energy performance contracts for Lloyds Banking Group and Vodafone.

Financial results

 

Group revenue from continuing operations for the financial year was £17,149,000 (2017: £15,564,000). Gross profit (excluding exceptional and non-recurring expenses) was £5,681,000 this year (2017: £5,431,000), representing a gross margin of 33.1% compared with 34.9% last year. The small decrease was mainly attributable to the mix of products, but the effect of this was offset by the lower overhead base achieved by the restructuring in 2016 and 2017. The operating profit, before exceptional and other non-recurring costs, of £1,078,000 was up 43% on the £756,000 achieved in 2017.

This reflected a full year's benefit from last year's significant cost-cutting programme, as a result of which underlying operating overheads in 2018 were 7.5% less than in 2017 (after taking account of last year's £307,000 write-back of the investment in Open Energy Market Limited) despite the two acquisitions made in the year.

Profit before tax from continuing operations for the year improved from £166,000 in 2017 to £555,000 this year. The post-tax profit for the year improved from £192,000 in 2017 to £633,000 this year and earnings per share improved from 0.1p to 0.5p.

 

Funding and cash flow

 

In the financial year, there was a cash outflow from operating activities of £288,000, a significant improvement on the outflow of £719,000 in 2017. The Group ended the year with a gross cash balance of £777,000 (2017: £377,000). Like-for-like trade and other payables (excluding acquisitions in the year) reduced by £748,000.

 

The Group's net debt at 31 August 2018 was £2,688,000 (2017: £3,101,000), excluding the loan notes that had matured before the year-end and had been repaid by the date of this Report. The Group has an invoice discounting facility with ABN Amro of up to £6,000,000, of which £2,261,000 had been drawn down at the year-end (2017: £2,502,000). ABN has demonstrated considerable support for the business since the facility was established in early 2015. The facility itself continues with no fixed termination date and during the year was augmented by an additional loan of £500,000 under the Enterprise Finance Guarantee scheme. In addition, the Group had a trade payment credit facility with Pay4 Limited of £600,000, which was fully utilised at 31 August 2018.

 

In July 2018, the Board authorised a share placing and subscription by existing and new investors and Board members, for a total of 44,970,998 Ordinary Shares, as follows:

 

(a) 37,563,591 Ordinary Shares, at 6.75 pence per share, to raise approximately £2.54 million before expenses. These measures further strengthened the balance sheet, while enabling the Group's loan notes to be repaid either immediately or over several months, with all matured loan notes paid off by the end of November 2018.

 

(b) 7,407,407 shares were issued to the vendors of Aspen Electronics Limited. These shares, combined with part of the proceeds of the above placing, formed the net consideration of £2.2 million paid to the vendors of Aspen Electronics Limited.

 

The placing price of 6.75 pence per share represents a premium of approximately 2% above the mid-market price of the shares prevailing at the time.

 

On the basis of current financial projections and available funds and facilities, the Directors are satisfied that the Group and parent company have adequate resources to continue in operation for the foreseeable future. The Directors therefore continue to adopt the going concern basis of accounting when preparing the financial statements, as described more fully in the Directors' Report and the note on accounting policies in the financial statements.

 

Board of Directors and senior management

Throughout the year under review the composition of the Board remained unchanged, consisting of the Non-executive Chairman and three Executive Directors. The Group was therefore able to benefit from a full year of continuity.

Outlook

Last year we reported that the Group would pursue three main growth strategies:

· growth through increased bookings and billings from its existing and high growth technologies;

· growth through the signing of new complementary product lines; and

· growth through targeted bolt-on acquisitions.

 

The past year has been one of overlaying this growth strategy over the base achieved through the restructuring carried out in 2016 and 2017. This has resulted in an increase in the Group's profit for the year.

The year has already seen satisfying progress in these areas, with a restructuring and investment in the new sales team, with two acquisitions completed and with additional franchises added to broaden our offering. The Board is confident that the Group is on track to deliver on its medium term growth strategy and to continue to realise further profitable growth.

Given that the Group essentially connects rest of world, including European, suppliers with UK manufacturers, the Board is cognisant of the wider macro-economic factors which may impact the business model in the short term, as a result of the Brexit negotiations. Whilst the Group is not currently experiencing any such issues, the Board is keeping the situation under continuous review and will update the market in the event of any significant changes.

The Board would once again like to thank our management, staff and advisers for their enthusiasm, hard work, professionalism, dedication and commitment to the Group, and to express our appreciation and thanks to our suppliers, partners and shareholders for their continued support. 

 

 

Tony Lochery Richard Hodgson Michael Thompson Phil Lancaster

Non-executive Chairman Chief Executive Finance Director Business Development Director

 

14 December 2018

 

 

CONSOLIDATED STATEMENT OF INCOME

For the year ended 31 August 2018

 

 

 

2018

 

2017

 

 

 

Results from operations

 

Exceptional and non-recurring expenses

 

Total

 

Results from operations

 

Exceptional and non-recurring expenses

 

Total

 

 

 

 

 

(Note 3)

 

 

 

 

 

(Note 3)

 

 

 

Note

 

£000

 

£000

 

£000

 

£000

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Revenue

2

 

17,149

 

-

 

17,149

 

15,564

 

-

 

15,564

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales

 

 

(11,468)

 

-

 

(11,468)

 

(10,133)

 

(24)

 

(10,157)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit

 

 

5,681

 

-

 

 5,681

 

5,431

 

(24)

 

5,407

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Administrative expenses

 

 

(4,571)

 

(128)

 

(4,699)

 

(4,637)

 

(228)

 

(4,865)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating profit before share based payments and acquisition costs

 

 

1,110

 

(128)

 

982

 

794

 

(252)

 

542

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share based payments

 

 

(32)

 

-

 

(32)

 

(38)

 

-

 

(38)

 

Operating profit/(loss)

 

 

1,078

 

(128)

 

950

 

756

 

(252)

 

504

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Financing costs

4

 

(395)

 

-

 

(395)

 

(338)

 

-

 

(338)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit before taxation

 

 

683

 

(128)

 

555

 

418

 

(252)

 

166

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Taxation credit

 

 

78

 

-

 

78

 

26

 

-

 

26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year attributable to the equity holders of the parent

 

 

761

 

(128)

 

633

 

444

 

(252)

 

192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share from continuing and discontinued operations attributable to the equity holders of the parent during the year.

 

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

 

 

 

 

 

Basic earnings per share

5

 

 

 

 

 

 

 

 

From profit for the year

 

 

 

 

 

 

0.5p

 

0.1p

 

 

 

 

 

 

 

 

 

 

There were no other items of comprehensive income. Accordingly, no consolidated statement of comprehensive income has been prepared.

 

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

As at 31 August 2018

 

 

 

 

 

2018

 

2017

 

 

 

 

 

£000

 

£000

Non-current assets

 

 

 

 

 

 

 

Intangible assets

 

 

 

 

9,126

 

7,378

Property, plant and equipment

 

 

 

 

564

 

55

Associates and financial assets

 

 

 

 

-

 

307

 

 

 

 

 

9,690

 

7,740

Current assets

 

 

 

 

 

 

 

Inventories

 

 

 

 

1,330

 

832

Trade and other receivables

 

 

 

 

4,133

 

2,985

Current tax asset

 

 

 

 

73

 

-

Cash and cash equivalents

 

 

 

 

777

 

377

 

 

 

 

 

6,313

 

4,194

 

 

 

 

 

 

 

 

Total assets

 

 

 

 

16,003

 

11,934

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Trade and other payables

 

 

 

 

(4,375)

 

(4,332)

Borrowings

 

 

 

 

(3,820)

 

(3,478)

 

 

 

 

 

(8,195)

 

(7,810)

 

 

 

 

 

 

 

 

Total assets less current liabilities

 

 

 

 

7,808

 

4,124

 

 

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

 

 

Deferred tax

 

 

 

 

(110)

 

-

Net assets

 

 

 

 

7,698

 

4,124

 

 

 

 

 

 

 

 

Equity attributable to the equity holders of the parent

 

 

 

 

 

 

 

Called-up share capital

 

 

 

 

3,597

 

2,698

Share premium account

 

 

 

 

14,890

 

13,232

Share option reserve

 

 

 

 

308

 

297

Merger reserve

 

 

 

 

4,987

 

4,635

Retained earnings

 

 

 

 

(16,084)

 

(16,738)

 

 

 

 

 

 

 

 

Total equity

 

 

 

 

7,698

 

4,124

 

Consolidated statement of Changes in Equity

 

Attributable to the equity holders of the parent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share

 

Share option

 

 

 

 

 

 

 

 

 

 

Share

 

premium

 

valuation

 

Merger

 

Translation

 

Retained

 

 

 

 

capital

 

account

 

reserve

 

reserve

 

reserve

 

earnings

 

Total

 

 

£000

 

£000

 

£000

 

£000

 

£000

 

£000

 

£000

 

At 31 August 2016

2,556

 

12,895

 

548

 

4,635

 

(10)

 

(17,219)

 

3,405

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

 

-

 

-

 

-

 

 

-

 

192

 

192

 

Other comprehensive income

-

 

-

 

-

 

-

 

-

 

-

 

-

 

Total comprehensive income for the year

-

 

-

 

-

 

-

 

 

-

 

192

 

192

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with equity holders of the parent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issue of new shares

142

 

337

 

-

 

-

 

-

 

-

 

479

 

Share option charge

-

 

-

 

(251)

 

-

 

-

 

289

 

38

 

Non-controlling interest disposed

-

 

-

 

-

 

-

 

10

 

-

 

10

 

 

142

 

337

 

(251)

 

-

 

10

 

289

 

527

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 31 August 2017

2,698

 

13,232

 

297

 

4,635

 

-

 

(16,738)

 

4,124

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit for the year

-

 

-

 

-

 

-

 

 

-

 

633

 

633

 

Other comprehensive income

-

 

-

 

-

 

-

 

-

 

-

 

-

 

Total comprehensive income for the year

-

 

-

 

-

 

-

 

 

-

 

633

 

633

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Attributable to the equity holders of the parent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Share

 

Share option

 

 

 

 

 

 

 

 

 

 

Share

 

premium

 

valuation

 

Merger

 

Translation

 

Retained

 

 

 

 

capital

 

account

 

reserve

 

reserve

 

reserve

 

earnings

 

Total

 

 

£000

 

£000

 

£000

 

£000

 

£000

 

£000

 

£000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Transactions with equity holders of the parent

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Issue of new shares

899

 

1,784

 

-

 

352

 

-

 

-

 

3,035

 

Costs associated with share issue

-

 

(126)

 

-

 

-

 

-

 

-

 

(126)

 

Share option charge

-

 

-

 

11

 

-

 

-

 

21

 

32

 

 

899

 

1,658

 

11

 

352

 

-

 

21

 

2,941

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

At 31 August 2018

3,597

 

14,890

 

308

 

4,987

 

-

 

(16,084)

 

7,698

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                    

ConSolidated statement OF CASH FLOWS

For the year ended 31 August 2018

 

 

 

Group

 

Group

 

 

 

 

2018

 

2017

 

 

 

 

£000

 

£000

 

Reconciliation of cash flows from operating activities

 

 

 

 

 

 

 

 

 

 

 

Profit/(loss) before taxation including discontinued operations for the financial year

 

 

554

 

166

 

Loss on write-off of investment in associates

 

 

-

 

-

 

Gain on revaluation of other investment

 

 

-

 

(307)

 

Finance costs

 

 

395

 

338

 

Taxation receipts

 

 

111

 

26

 

Depreciation of property, plant and equipment

 

 

43

 

90

 

(Increase)/decrease in inventories

 

 

(76)

 

248

 

(Increase)/decrease in trade and other receivables

 

 

(136)

 

766

 

(Decrease)/Increase in trade and other payables

 

 

(1,211)

 

(2,084)

 

Share-based payments charge

 

 

32

 

38

 

Net cash used in operating activities

 

 

(288)

 

(719)

 

 

 

 

 

 

 

 

Cash flows from investing activities

 

 

 

 

 

 

Acquisition of property, plant and equipment

 

 

(5)

 

(13)

 

(Acquisition)/sale of subsidiary undertakings; net of cash acquired

 

 

(1,971)

 

641

 

Sale of other investment

 

 

307

 

-

 

Net cash from investing activities

 

 

(1,669)

 

628

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

Finance income

 

 

-

 

-

 

Finance costs

 

 

(395)

 

(338)

 

Proceeds of share issue (net of associated costs)

 

 

2,409

 

479

 

Finance leases

 

 

(4)

 

(21)

 

Increase/(decrease) in short-term borrowings

 

 

447

 

(96)

 

Increase/(decrease) in loan notes

 

 

(100)

 

-

 

Net cash from financing activities

 

 

2,357

 

24

 

 

 

 

 

 

 

 

Increase/(decrease) in net cash

 

 

400

 

(67)

 

 

 

 

 

 

 

 

Cash and cash equivalents as at 1 September

 

 

377

 

444

 

Increase/(decrease) in net cash

 

 

400

 

(67)

 

Cash and cash equivalents as at 31 August

 

 

777

 

377

 

 

 

 

NOTES TO THE CONSOLIDATED FINANCIAL INFORMATION

1. Basis of preparation

Statement of compliance

This financial information has been prepared under the historical cost convention, as modified by the revaluation of certain financial assets at fair value, as required by IAS 39 'Financial Instruments: Recognition and Measurement'. This financial information has been prepared in accordance with the recognition and measurement principles of IFRS as adopted by the European Union and on the same basis as the accounting policies adopted in the financial statements for the year ended 31 August 2018, but does not contain sufficient information to comply with IFRS as adopted by the European Union.

Going concern basis of accounting

The financial information has been prepared on a going concern basis, as management believes the Group will be able to meet its liabilities as they fall due.

In the financial year, there was a cash outflow from operating activities of £288,000, a significant improvement on the outflow of £719,000 in the previous year. Following last year's improvement in the Group's speed of discharging its liabilities, the current period saw a smaller further reduction in trade and other payables. Operating cash flow was also influenced positively by the Group's increased profitability and working capital cycle. The cash requirement of the Group was funded partly by trading, partly by improved working capital management and partly by a share issue to new and existing shareholders and Board members in July 2018. This raised a total of £2,909,000, of which £2,433,000 represented the consideration for the acquisition of Aspen Electronics Limited, leaving net proceeds of £476,000 to strengthen the Balance sheet.

These factors enabled a further reduction of £1.2 million in amounts due to suppliers and other creditors, while the Group's cash balances increased from £377,000 in 2017 to £777,000 this year The Group's matured loan notes have also been paid off in full since the financial year-end.

Management has examined going concern against a detailed profit, working capital, and cash flow forecast to 31 December 2019, which reflects the matters discussed in the preceding paragraph but does not reflect any additional share placings, new debt facilities, nor sale of any assets other than in the normal course of business. Based upon this review, the continuation of the £6,000,000 invoice discounting facility with ABN, which has no fixed termination date, agreement of extended payment terms with suppliers as necessary, and other prudent working capital management, the Board believes that the Group will continue to be able to meet its liabilities as they fall due. Management also has the ability to raise capital through issuance of additional loan notes, further private share placings, or sale of additional assets if required.

2. Revenue and segmental information

Operating segments

IFRS 8 'Operating Segments', requires consideration of the chief operating decision maker ("CODM") within the Group. In line with the Group's internal reporting framework and management structure, the key strategic and operating decisions are made by the CEO, who reviews internal monthly management reports, budget and forecast information as part of this process.

Accordingly, the CEO is deemed to be the CODM.

 The Company has determined that it has only a single reportable segment, being the design, specification and distribution of specialist electronic components and systems.

The Group had one customer representing over 10% of revenue (2017: none).

Revenue by product and service

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

 

 

 

£000

 

£000

 

Electronic Components

 

 

 

 

 

 

12,603

 

11,214

 

LED Lighting

 

 

 

 

 

 

3,765

 

3,504

 

Consulting

 

 

 

781

 

846

 

 

 

 

 

 

17,149

 

15,564

 

              

Revenue by geographic location

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

 

 

£000

 

£000

UK

 

 

 

 

 

 

16,685

 

15,216

North America

 

 

 

 

 

 

140

 

82

Europe and Asia

 

 

 

 

 

324

 

266

 

 

 

 

 

 

17,149

 

15,564

3. Exceptional and non-recurring expenses

 

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

 

 

£000

 

£000

Corporate re-organisation - compromise agreements and redundancy costs

 

37

 

399

Corporate re-organisation - professional fees

 

91

 

68

Corporate re-organisation - dilapidations and onerous lease provisions

 

-

 

57

Corporate re-organisation - third party creditors

 

-

 

(335)

Costs associated with aborted contract

 

-

 

24

Foreign exchange loss arising from unprecedented market volatility

 

-

 

39

 

 

 

 

 

 

 

128

 

252

Exceptional items are items that, by virtue of their nature and incidence, have been disclosed separately in order to draw them to the attention of the reader of the financial information. These costs are deemed as exceptional as they do not represent normal trading activities of the business.

4. Finance costs

 

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

 

 

£000

 

£000

 

Financing costs

 

 

 

 

 

 

 

 

 

Other interest payable

 

 

 

 

 

 

265

 

174

Other finance costs

 

 

 

 

 

 

130

 

164

 

 

 

 

 

 

 

395

 

338

5. Earnings per share

 

The calculation of basic earnings per share is based on the profit after taxation attributable to equity holders of the parent company for the period and the weighted average number of shares in issue during the period.

Diluted earnings per share is calculated by adjusting the weighted average number of shares outstanding by the dilutive effect of Ordinary Shares that the Company may potentially issue relating to its share option scheme.

Earnings per share on operating profit, before exceptional costs, share based payments and loss on discontinued operations, are considered to be the most realistic measure of earnings and the calculation is based on the weighted average number of shares.

The result for the year and the weighted average number of shares used in the calculations are set out below:

 

 

 

 

 

 

 

2018

 

2017

 

 

 

 

 

 

 

£000

 

£000

Earnings attributable to equity holders of the parent

 

 

 

633

 

192

 

 

 

 

 

 

 

Weighted average number of shares (thousands)

 

 

 

 

139,472

130,326

Dilutive/free shares

 

 

 

 

 

 

917

 

917

Diluted number of shares

 

 

 

 

 

 

140,389

 

131,243

 

 

 

 

 

 

 

 

 

 

Earnings per share

 

 

 

 

 

 

0.5p

 

0.1p

            

6. Acquisitions in the year

 

Business combinations are accounted for using the acquisition accounting method as at the acquisition date, which is the date at which control is transferred to the Group. Goodwill is measured at the acquisition date as the fair value of consideration, less the recognised amount of the identifiable assets and liabilities assumed, in accordance with the accounting policy definition set out in the Accounting Policy notes.

Acquisition of First Byte Micro Limited

On 10 January 2018 the Group acquired 100% of the share capital of First Byte Micro Limited ("FBM") a company incorporated in England, whose principal activity is acting as a franchised and independent distributor of electronic components. The purchase consideration consists of £1.2 million, of which £0.7 million represents cash at completion in FBM. Of the remaining £0.5 million, £0.27 million was paid in cash on completion and the residual £0.23 million will be paid 12 months after completion. Contingent consideration is payable to the previous owner remaining with the business for growth in profitability over and above that acquired. At the year-end no contingent consideration has been provided for as determination of such requires a full year trading to be completed.

 

As a result of the acquisition, the Group will have gained a significant capability in the sourcing of hard to find, obsolete and end-of life components, products and systems.

 

Eight months' trading has been included in the consolidation, contributing £251,000 revenue and £140,000 profit before tax. Full period results show revenue of £251,000 and a loss before tax of £21,000.

 

Acquisition of Aspen Electronics Limited

 

On 26 July 2018 the Group acquired 100% of the share capital of Aspen Electronics Limited, whose principal activity is acting as a premium distributor of electronic components, specialising in radio frequency (RF) and microwave components and test and measurement equipment. The net consideration consisted of £2.4 million, satisfied partly in Ordinary Shares in APC and partly in cash.

 

The RF and Microwave business is complementary to APC's existing business, which the Board expects will lead to top-line synergy opportunities. In addition, Aspen has in-house component testing facilities, which allow it to provide enhanced value-added services to key customers and suppliers.

 

One month's trading has been included within the consolidated group results. Revenue of £466,000 and a profit before tax of £53,000 has been recognised. Full year results show revenue of £5.3 million and a profit before tax of £106,000.

 

Recognised amounts of identifiable assets acquired and liabilities assumed.

 

 

 

 

 

First Byte Micro Limited

 

Aspen Electronics Limited

 

 

 

 

 

 

£000

 

£000

 

Cash and cash equivalents

 

 

 

 

718

 

986

 

Tangible fixed assets

 

 

 

 

-

 

550

 

Inventory

 

 

 

 

36

 

387

 

Trade and other receivables

 

 

 

 

130

 

881

 

Trade and other payables

 

 

 

 

(213)

 

(707)

 

Deferred taxes

 

 

 

 

-

 

(110)

 

 

 

 

 

 

671

 

1,987

 

Goodwill

 

 

 

 

553

 

1,195

 

Total purchase consideration

 

 

 

 

1,224

 

3,182

 

 

 

 

 

 

 

 

 

 

 

 

 

Analysed as follows:

 

 

 

 

 

First Byte Micro Limited

 

Aspen Electronics Limited

 

 

 

 

 

£000

 

£000

Initial cash consideration

 

 

 

 

276

 

1,460

Cash acquired

 

 

 

 

718

 

963

Vendor ordinary shares

 

 

 

 

-

 

259

New shares in APC Technology Group PLC

 

 

 

 

-

 

500

Deferred consideration

 

 

 

 

230

 

-

Total acquisition cost

 

 

 

 

1,224

 

3,182

 

 

New shares in APC Technology Group PLC were issued to the vendor at the placing price of 6.75p per share.

 

The fair value of the financial assets includes receivables with a fair value of £856,000. The best estimate at the acquisition date of the contractual cashflows potentially not collectible is £85,000.

 

Acquisition related costs of £69,000 have been charged to exceptional costs in the consolidated income.

 

The assessment of the fair value of assets and liabilities acquired remains under review and subject to change under the completion mechanism of the Sale and Purchase Agreement.

7. Publication of non-statutory accounts

 

The financial information set out in this announcement does not constitute the statutory financial statements for the year ended 31 August 2018 and the year ended 31 August 2017 in accordance with section 434 of the Companies Act 2006 but is derived from those accounts.

The financial statements for the years ended 31 August 2017 and 31 August 2018 were prepared in accordance with IFRS as adopted by the European Union and those for the year ended 31 August 2017 have been delivered to the Registrar of Companies. The financial statements for the year ended 31 August 2018 will be delivered to the Registrar of Companies following the Company's Annual General Meeting. The auditor's reports on both financial statements were unqualified, did not include references to any matters to which the auditor drew attention by way of emphasis without qualifying their report and did not contain statements under sections 498(2) or (3) of the Companies Act 2006.

The full audited financial statements of APC Technology Group PLC for the year ended 31 August 2018 are expected to be posted on Friday 25 January 2019 to those shareholders who have elected to receive hard copies. They will also be available to the public at the Company's registered office, 6 Stirling Park, Laker Road, Rochester, Kent, ME1 3QR and available to view on the Company's website at www.apcplc.com from the date of posting.

8. Annual General Meeting

 

The Annual General Meeting of the Company will be held on Friday 22 February 2019 at 11.00 a.m. at the offices of the Company's auditors, RSM UK Audit LLP, 25 Farringdon Street, London EC4A 4AB.

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.
 
END
 
 
FR DZLFFVLFXFBF
Date   Source Headline
1st Nov 201911:40 amRNSScheme of Arrangement becomes Effective
1st Nov 20197:30 amRNSSuspension - APC Technology Group Plc
31st Oct 20192:00 pmRNSScheme of Arrangement sanctioned by Court
30th Oct 20192:57 pmRNSForm 8.3 - APC Technology Group plc
25th Oct 20195:30 pmRNSAPC Technology Group
25th Oct 20192:30 pmRNSResults of Meetings
25th Oct 20192:22 pmRNSForm 8.3 - APC Technology Group
18th Oct 20199:45 amRNSForm 8.3 - [APC TECHNOLOGY GROUP PLC]
16th Oct 20193:26 pmRNSForm 8.3 - APC Technology Group plc
15th Oct 20199:06 amRNSForm 8.3 - [APC TECHNOLOGY GROUP PLC]
14th Oct 20199:27 amRNSForm 8.3 - [APC TECHNOLOGY GROUP PLC]
11th Oct 20199:34 amRNSForm 8.3 - [APC TECHNOLOGY GROUP PLC]
9th Oct 20198:42 amRNSForm 8.3 - [APC TECHNOLOGY GROUP PLC]
8th Oct 201910:25 amRNSForm 8.3 - [APC TECHNOLOGY GROUP PLC]
8th Oct 20199:30 amGNWForm 8.5 (EPT/RI) - APC Technology Group Plc
4th Oct 20199:53 amRNSForm 8.3 - APC Technology Group Plc
1st Oct 201912:52 pmRNSForm 8.3 - APC Technology Group Plc
1st Oct 201910:08 amRNSReplacement - Publication of Scheme Document
1st Oct 20199:56 amRNSForm 8.3 - APC Technology Group PLC
1st Oct 20197:00 amRNSPublication of Scheme Document
30th Sep 20199:35 amRNSForm 8.3 - APC Technology Group PLC
26th Sep 201910:00 amRNSForm 8 (OPD) APC Technology Group plc
25th Sep 201912:01 pmGNWForm 8.5 (EPT/RI) - APC Technology Group Plc
24th Sep 201911:52 amGNWForm 8.5 (EPT/RI) - APC Technology Group Plc
24th Sep 20197:00 amRNSFurther re. Recommended Cash Offer
23rd Sep 20194:40 pmRNSForm 8.3 - APC Technology Group plc
23rd Sep 20194:15 pmRNSForm 8.3 - APC Technology Group
23rd Sep 201911:25 amGNWForm 8.5 (EPT/RI) - APC Technology Group Plc
20th Sep 20194:40 pmRNSForm 8.3 - APC Technology Group plc
20th Sep 20193:45 pmRNSForm 8.3 - APC Technology Group
20th Sep 201910:13 amGNWForm 8.5 (EPT/RI) - - APC Technology Group Plc
19th Sep 20195:43 pmRNSForm 8.3 - APC Technology Group plc
19th Sep 20194:38 pmRNSForm 8.3 - APC Technology Group plc
19th Sep 201911:46 amGNWForm 8.5 (EPT/RI) - APC Technology Group Plc
19th Sep 201911:33 amGNWForm 8.3 - APC TECHNOLOGY GROUP PLC
18th Sep 20191:55 pmGNWForm 8.3 - APC Technology Group plc - AMENDMENT
18th Sep 20191:29 pmGNWForm 8.3 - APC Technology Group plc
18th Sep 201912:31 pmRNSForm 8.3 - APC Technology Group Plc
18th Sep 201911:00 amRNSForm 8 (OPD) - APC Technology Group plc
18th Sep 20197:00 amRNSRecommended Cash Offer for APC Technology
18th Jun 20193:15 pmRNSChange of Adviser
12th Jun 20197:00 amRNSAcquisition of EuroTech (Export)
21st May 20197:00 amRNSInterim Results
22nd Mar 20197:00 amRNSShare Issue
19th Mar 20197:00 amRNSDirectorate Change and Date of Results
14th Mar 201911:47 amRNSHolding(s) in Company
1st Mar 20199:00 amRNSHolding(s) in Company
27th Feb 20197:00 amRNSDirector/PDMR Shareholding
22nd Feb 20192:38 pmRNSResult of AGM
22nd Feb 20197:00 amRNSAGM Statement

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.