Roundtable Discussion; The Future of Mineral Sands. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksFST.L Regulatory News (FST)

  • There is currently no data for FST

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

25 Sep 2014 07:00

RNS Number : 5511S
Toumaz Limited
25 September 2014
 



25 September 2014

 

Toumaz Limited

 

Half year results

 

Toumaz Limited (AIM: TMZ, 'Toumaz', or 'the Group'), a pioneer in ultra-low power wireless semiconductor technology, has published its results for the six months ended 30 June 2014.

 

Highlights

 

· Group revenues up 32% to £10.8m (H1 2013: £8.2m)

o Digital Radio revenues up 27% to £7.4m (H1 2013: £5.8m)

o Connected Audio revenues up 18% to £2.8m (H1 2013: £2.4m)

o Healthcare revenues of £0.5m (H1 2013: Nil)

· EBITDA loss £5.6m unchanged (H1 2013: loss £5.6m)

· Cash £13.2m at 30 June 2014

 

Healthcare

 

· First NHS pilot started in September

· Healthy pipeline of private and NHS hospitals in the UK and around the world

· First two deployments of SensiumVitals® in UK and US went live in May

· Distributors appointed in key territories - evaluations have started in Australia and Portugal

· Grant funding awarded by the UK's Technology Strategy Board to support development of next generation system

 

Consumer Audio

 

· Strong growth in Digital Radio driven by international expansion of DAB

· Next generation Digital Radio solution launched in September - first revenues due Q4 2014

· Connected Audio benefiting from sector growth and relationship with Spotify - Philips launch new multi-room speakers based on Group's solutions

 

Anthony Sethill, CEO of Toumaz said:

 

"We have made encouraging progress in the first six months of the year. We have seen our first material Healthcare revenues from SensiumVitals®. Our Digital Radio and Connected Audio businesses also saw good growth - up 27% and 18% respectively.

 

"In Healthcare, we are developing a strong international pipeline and customer feedback from our first deployments has been positive. In the last month, we have started the first NHS pilot of SensiumVitals® and our first deployments in Australia and Portugal.

 

"Digital Radio is benefitting from international market growth and our next generation solution will enhance revenues and margins. Our Connected Audio solutions, enhanced by our relationship with Spotify, are driving design wins and growth."

 

Enquiries:

 

Toumaz Limited

+44 (0) 207 391 0630

Anthony Sethill, Chief Executive Officer

Jonathan Apps, Chief Financial Officer

Peel Hunt LLP (Nominated Adviser and Broker)

Richard Kauffer/Daniel Harris

+44 (0) 207 418 8900

Instinctif Partners

+44 (0) 207 457 2020

Adrian Duffield/Kay Larsen

 

About Toumaz (www.toumaz.com)

 

Toumaz Limited is a pioneer in low-power, wireless semiconductor and software technologies for Healthcare and Consumer Audio. The company has two divisions, Sensium Healthcare and Frontier Silicon. Sensium Healthcare develops wireless solutions for patient monitoring. Frontier Silicon provides chips, modules and software for Digital Radio and Connected Audio devices.

 

Overview

 

The first half of 2014 has seen the Group make significant progress, both in trading performance and investing for medium term growth.

 

In May, Healthcare saw the first live deployments of SensiumVitals® in Spire Healthcare's Montefiore Hospital in Brighton and Hurley Medical Center in Flint, Michigan. These deployments helped generate this unit's first notable revenues. The first NHS pilot began in September.

 

The Group has established sales and distribution networks in 19 territories. The system is being evaluated in hospitals in Australia and Portugal, with evaluations in further territories expected before the end of 2014.

 

In July, the Group was awarded funding by the UK's Technology Strategy Board to support development of its next generation system.

 

In Consumer Audio, both lines of business (Digital Radio and Connected Audio), have achieved healthy revenue growth - up 27% and 18% respectively. Digital Radio has benefited from the development of international markets. Connected Audio is seeing the benefits of its relationship with Spotify.

 

The Group's next generation chips are expected to provide the basis for strong market positions in Digital Radio and Connected Audio.

 

The Group's new Digital Radio chip was launched this month and is expected to generate first revenues before the end of the year.

 

The Group has continued to invest in its next generation Connected Audio chip, which is well positioned to deliver significant market impact - first revenues from this development are now expected in the second half of 2015.

 

Current trading and outlook

 

The Board expects the Group's trading for the rest of the year to be broadly in line with its expectations. In Consumer Audio, Toumaz expects to ship c.4.3m units this year, representing 23% increase on last year's 3.5m units. In September 2014, the Group shipped a record 602,000 units.

 

As both the Healthcare and Digital Radio businesses build revenue momentum and Toumaz continues to invest in Connected Audio, the Board believes that the prospects for strong medium term growth across the Group are increasingly encouraging.

 

Healthcare

 

The Group now has direct sales teams in the UK, France and Germany and distribution networks in a further 16 territories: the USA, Canada, Mexico, Australia, New Zealand, Italy, Portugal, Norway, Denmark, Sweden, South Africa and five countries in the Middle East. The business is investing significantly in sales and engineering resource.

 

The first deployments of SensiumVitals® went live in May, in Spire's Montefiore Hospital in Brighton and Hurley Medical Center in Flint, Michigan. The start dates of these deployments were a little later than initially anticipated, as in both cases the set-up process required optimisation of the system's software.

 

Despite these initial delays, feedback from clinicians has been encouraging. Over time, the scale of customisation required for future installations is expected to reduce.

 

The Spire deployment was the focus of a BBC News feature http://www.bbc.co.uk/news/health-28415753. This has generated a high degree of interest from other media, policy makers and potential customers. The film, which ran on BBC Breakfast TV, demonstrated how the system works and included interviews with nursing staff and patients.

 

In July, the Group was awarded grant funding from the UK's innovation agency, the Technology Strategy Board, to support development of its next generation system. This development will be a partnership with the University of Leicester, which should help facilitate uptake of the technology within the NHS - in particular, for patients in emergency care.

 

The first NHS pilot of SensiumVitals® started in September in an acute surgery ward. Further details will be provided when the pilot is completed. In the meantime, a healthy pipeline of private and NHS hospitals is being developed.

 

In the Rest of the World, progress has been good. Distributors have been appointed in key territories and evaluations in several markets are expected to start before the end of the year. In 2015, the aim will be to convert these evaluations into long term contracts.

 

Consumer Audio

 

Digital Radio

 

Results for H1 2014 have been encouraging, with year on year revenue growth of 27%. Key drivers have been strong market growth in Germany, where volumes are up 35%, and Norway, the first country to commit to Digital Switchover. The Group has been successful in maintaining market share in its core consumer DAB / DAB+ markets.

 

Continued market growth is expected as established territories such as Germany and Norway continue to grow, and newer or potential markets such as Netherlands and Italy start to build momentum.

 

In addition, the UK is introducing a Digital Tick campaign to promote "future ready" devices which will function effectively in a potential post-Digital Switchover environment. The Group's Frontier Silicon business was the first technology provider to have its solution approved as Digital Tick mark compliant.

 

The Group is well positioned to exploit this overall growth in the market and protect its market share as it introduces new solutions based on its next generation chip. The first of these, the Verona 2 module, was launched in September at the IFA consumer electronics show in Berlin.

 

These new solutions offer 50% lower power consumption, coupled with enhanced performance and functionality. By using a single, integrated chip instead of four separate chips, significant scope exists for margin improvements. Initial customer reaction to Verona 2 has been positive. First revenues are expected before the end of 2014 - with volumes increasing in 2015.

 

Connected Audio and Internet of Things

 

Growth in Connected Audio revenues has also been encouraging, up 18% year on year. Further increases are expected in the second half of 2014 following the successful launch of the Philips Spotify Connect solutions.

 

Key drivers of this growth have been increasing customer demand for the Group's new software development kits which are enabled for Spotify Connect, coupled with a number of high volume retailer promotions for Internet radios.

 

In September, at IFA in Berlin, Philips became the first major brand to launch a range of multi-room speakers using the latest iteration of the Group's Spotify-supported technology - an important endorsement of the Group's capabilities in Connected Audio. The Group has also secured several other design-wins, due to be announced early next year, which are expected to support continued revenue growth in 2015.

 

Development of the Group's next generation Connected Audio solution is at an advanced stage with first revenues expected in the second half of 2015 and volumes ramping in 2016. The next generation solution has attracted global Tier 1 brands as launch partners. This gives the company confidence that medium term prospects for the Connected Audio business are strong.

 

The Group is assessing a number of concepts and opportunities in the "Internet of Things". Focus is likely to be on areas where the Group can exploit both its existing market positions and its technology expertise, such as in low power RF.

 

Financial Review

 

Group revenue was up 32% to £10.8m (2013 £8.2m) with Digital Radio, up 27% to £7.4m (2013: £5.8m), making the largest contribution.

 

Digital Radio revenue growth was primarily due to growth in the German and Scandinavian markets.

 

Connected Audio revenues increased by 18% to £2.8m (H1 2013: £2.4m) primarily due to the uptake of its solutions for Spotify Connect and Internet Radio.

 

Healthcare revenues of £0.5m (H1 2013: nil) derive from patch and bridge sales as well as maintenance fees in the US.

 

EBITDA loss can be calculated as:

 

Six months to 30 June 2014

Six months to 30 June 2013

 

Revenue

£'000

10,788

£'000

8,234

Cost of sales

6,244

4,587

Gross profit

4,544

3,647

Research and development

5,133

5,349

Sales and admin expenses

4,962

3,889

EBITDA (loss)

(5,551)

(5,591)

 

Overall gross margins are 42.1% (2013: 44.3%), and gross profit has increased by £0.9m.

 

Research and development costs are expensed where possible and mainly reflect the ongoing development in the current financial year of the next generation Connected Audio silicon.

 

Sales and admin expenses have increased as planned due to the increase in SensiumVitals® sales and marketing heads (£0.4m). The Group was also adversely affected by foreign exchange movements (£0.3m).

 

EBITDA has remained unchanged.

 

Other non-trading costs primarily comprise the non-cash employee share based payments and amortisation and depreciation.

 

Group pre-tax loss was £7.6m (2013: loss £7.6m) with a loss per share of 0.46p (2013: loss 0.65p).

 

Cash and cash equivalents of £13.2m at 30 June 2014 (31 Dec 2013: £21.5m) and the balance at 31 August 2014 was £12.8m.

 

Toumaz Limited

Unaudited Interim Results

for the six month period ended 30 June 2014

 

Statement of Comprehensive Income

for the period ended 30 June 2014

Note

Unaudited

Six months

Ended

30 June 2014

Unaudited

Six months

Ended

30 June 2013

Audited

Year ended

31 December 2013

£'000

£'000

£'000

Revenue

10,788

8,234

21,948

Cost of sales

(6,244)

(4,587)

(12,201)

Gross profit

4,544

3,647

9,747

Amortisation of intangible assets

(1,269)

(1,314)

(2,531)

Impairment

-

-

(63)

Depreciation

(210)

(230)

(454)

Share based payment

(375)

(344)

(792)

Research & development

(5,133)

(5,349)

(9,148)

Sales & administrative expenses - other

(4,962)

(3,889)

(9,959)

Total administrative expenses

(11,949)

(11,126)

(22,947)

Loss from continuing operations

(7,405)

(7,479)

(13,200)

Finance income

49

29

39

Finance charges

(118)

(106)

(106)

Loss before taxation

(7,474)

(7,556)

(13.267)

Taxation

(95)

(30)

2,473

Other comprehensive (expense)/income

(7,569)

(7,586)

(10,794)

 

Items that will be reclassified subsequently to profit or loss

Exchange differences on translating foreign operations

(18)

62

40

Other comprehensive income/(expense) for the period

(18)

62

40

Total comprehensive loss for the period

(7,587)

(7,524)

(10,754)

Basic and diluted loss per share attributable to owners of the parent

4

(0.46)p

(0.65)p

(0.88)p

 

Consolidated Statement of Financial Position

at 30 June 2014

 

Note

Unaudited

30 June 2014

Unaudited

30 June 2013

Audited

31 December 2013

Assets 

£'000

£'000

£'000

Non-current assets

Goodwill

5

19,118

19,118

19,118

Other intangible assets

6

18,011

18,209

17,725

Property, plant and equipment

612

645

637

37,741

37,972

37,480

Other non-current assets

-

49

-

Current assets

Inventories

3,045

2,786

1,475

Tax receivable

1,709

1,076

2,721

Trade and other receivables

7

3,657

2,668

4,161

Cash and cash equivalents

13,173

7,984

21,549

Total current assets

21,584

14,514

29,906

Total assets

59,325

52,535

67,386

Liabilities 

Current liabilities

Trade and other payables 

8

7,330

7,771

8,259

Total liabilities

7,330

7,771

8,259

Equity

Share capital

9

4,189

2,964

4,101

Contingent consideration

109

500

318

Share premium

115,082

98,674

114,881

Share based payment reserve

2,942

2,136

2,567

Foreign exchange reserve

(134)

(94)

(116)

Retained earnings

(70,193)

(59,416)

(62,624)

Total equity

51,995

44,764

59,127

Total equity and liabilities

59,325

52,535

67,386

 

Consolidated Statement of Changes in Equity

for the period ended 30 June 2014 

 

 

Sharecapital

 

Contingent consideration

Share

premium

Share Based payment reserve

Retained earnings

Foreign exchange reserve

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 1 January 2014

4,101

318

114,881

2,567

(62,624)

(116)

59,127

Share-based payments

-

-

-

375

-

-

375

Contingent shares issued

8

(209)

201

-

-

-

-

Issue of share capital

80

-

-

-

-

-

80

Transactions with owners

88

(209)

201

375

-

-

455

Loss for the period

-

-

-

-

(7,569)

-

(7,569)

Other comprehensive losses

Exchange differences on translating foreign operations

 

-

 

-

 

-

 

-

 

-

 

(18)

 

(18)

Total comprehensive loss

-

-

-

-

(7,569)

(18)

(7,587)

At 30 June 2014

4,189

109

115,082

2,942

(70,193)

(134)

51,995

 

 

Share capital

 

Contingent consideration

Share

premium

Share Based payment reserve

Retained earnings

Foreign exchange reserve

Total equity

£'000

£'000

£'000

£'000

£'000

£'000

£'000

At 1 January 2013

2,839

1,081

98,033

1,916

(51,830)

(156)

51,883

Share-based payments

-

-

-

344

-

-

344

Contingent shares issued

18

(581)

563

-

-

-

-

Issue of share capital

107

78

-

-

-

185

Retention shares issued

-

-

-

(124)

-

-

(124)

Transactions with owners

125

(581)

641

220

 

 

405

Loss for the period

-

-

-

-

(7,586)

-

(7,586)

Other comprehensive losses

Exchange differences on translating foreign operations

 

-

 

-

 

-

 

-

 

-

 

62

 

62

Total comprehensive loss

-

-

-

-

(7,586)

62

(7,524)

At 30 June 2013

2,964

500

98,674

2,136

(59,416)

(94)

44,764

 

 

 

 

 

 

Share

capital

 

 

 

 

 

Contingent consideration

Share

premium

 

 

 

Share Based payment reserve

Retained earnings

 

 

 

 

Foreign exchange reserve

Total equity

 

£'000

£'000

£'000

£'000

£'000

£'000

£'000

 

 

At 1 January 2013

2,838

1,081

98,034

1,916

(51,830)

(156)

51,883

 

 

Share-based payments

-

-

-

792

-

-

792

 

Issue of share capital

1,239

-

16,657

-

-

-

17,896

 

Cost of share issue

-

-

(549)

-

-

-

(549)

 

Deferred consideration - retention element

 

-

 

-

-

(141)

-

 

-

(141)

 

Contingent shares issued

24

(763)

739

-

-

-

-

 

Transactions with owners

1,263

(763)

16,847

651

-

-

17,998

 

 

Loss for the period

-

-

-

-

(10,794)

-

(10,794)

 

 

Other comprehensive losses

 

 

Exchange differences on translating foreign operations

 

-

 

-

 

-

 

-

 

-

 

40

 

40

 

Total comprehensive loss

-

-

-

-

(10,794)

40

(10,754)

 

 

 

At 31 December 2013

4,101

318

114,881

2,567

(62,624)

(116)

59,127

 

 

Consolidated Cash Flow Statement

For the period ended 30 June 2014

Unaudited Six months Ended 30 June 2014

Unaudited Six months ended 30 June 2013

Audited Year ended 31 December 2013

£'000

£'000

£'000

Cash flows from operating activities

Loss before taxation

(7,474)

(7,556)

(13,267)

Amortisation

1,269

1,314

2,531

Depreciation

210

230

454

Impairment of prepayments

-

-

63

Share based payments

375

344

792

Net interest (received)/ paid

69

77

67

(Increase)/ decrease in inventories

(1,570)

(982)

329

Decrease/(increase) in trade and other receivables

582

1,104

(519)

Decrease in non-current debtors

-

172

221

(Decrease)/ increase in trade and other payables

(929)

(1,840)

479

Foreign exchange movements

(18)

62

40

Tax (paid)/ refund

916

(30)

900

Net cash outflow from operating activities

(6,570)

(7,105)

(7,910)

Cash flow from investing activities

Purchase of property, plant and equipment

(185)

(203)

(431)

Purchase on intangible assets

(1,555)

(1,781)

(2,514)

Interest (paid)/ received

(69)

(77)

(67)

Acquisition of subsidiaries, net of cash

-

1,849

-

Net cash used in investing activities

(1,809)

(212)

(3,012)

Cash flow from financing activities

Proceeds from issue of share capital

3

36

17,755

Share issue costs

-

-

(549)

Net cash inflow from financing activities

3

36

17,206

Net change in cash and cash equivalents

(8,376)

(7,281)

6,284

Cash and cash equivalents at beginning of period

21,549

15,265

15,265

Cash and cash equivalents at end of period

13,173

7,984

21,549

 

Notes to the Interim ReportFor the period ended 30 June 2014

 

1. Nature of operations and general information

 

Toumaz Limited and subsidiaries' ('the Group') principal activity is that of commercial exploitation of ultra-low power wireless infrastructure technologies with commercial propositions for the healthcare and electronic sectors.

 

Toumaz Limited is the Group's ultimate parent company. It is incorporated in the Cayman Islands. The address of Toumaz Limited's registered office is Elgin House, 119 Elgin Avenue, George Town, Grand Cayman, Cayman Islands. Toumaz Limited's shares are listed on the Alternative Investment Market of the London Stock Exchange.

 

Toumaz Limited's consolidated interim financial statements are presented in Pounds Sterling (£), which is also the functional currency of the parent company.

 

The financial information set out in this interim report does not constitute statutory accounts. The Group's statutory financial statements for the year ended 31 December 2013 are available from the Group's website. The auditor's report on those financial statements was unqualified

 

 2. Accounting Policies

 

Basis of Preparation

 

These interim condensed consolidated financial statements are for the six months ended 30 June 2014. They have been prepared following the recognition and measurement principles of IFRS. They do not include all of the information required for full annual financial statements, and should be read in conjunction with the consolidated financial statements of the Group for the year ended 31 December 2013.

 

These financial statements have been prepared on the going concern basis and under the historical cost convention.

 

These condensed consolidated interim financial statements have been prepared in accordance with the accounting policies adopted in the last annual financial statements for the year to 31 December 2013.

 

The accounting policies have been applied consistently throughout the Group for the purposes of preparation of these condensed consolidated interim financial statements.

 

3. Revenue by sector

Unaudited

30 June 2014

Unaudited

30 June 2013

Audited

31 December 2013

£'000

£'000

£'000

Digital Radio

7,444

5,841

15,401

Connected Audio

2,835

2,393

6,490

Healthcare

509

-

57

Revenue

10,788

8,234

21,948

 

4. Loss per share

The calculation of the basic loss per share is based on the loss attributable to ordinary shareholders divided by the weighted average number of shares in issue during the period. The impact of the share options and share warrant on the loss per share is anti-dilutive.

Basic loss per share

Unaudited

Six months

Ended

30 June 2014

Unaudited

Six months

Ended

30 June 2013

Audited

Year ended

31 December

2013

Loss for the period attributable to equity shareholders

£7,569,000

£7,586,000

£10,794,000

Weighted average number of 0.25p ordinary shares

1,642,838,694

1,169,915,080

 

1,225,760,858

(Loss) per share - basic and diluted

(0.46)p

(0.65)p

(0.88)p

 

5. Goodwill

Frontier Silicon

Toumaz Healthcare

Toumaz Microsystems

Total

£'000

£'000

£'000

£'000

Cost

At 1 January 2013

8,536

10,582

5,951

25,069

Additions

-

-

-

-

At 30 June 2013

8,536

10,582

5,951

25,069

Additions

-

-

-

-

At 31 December 2013

8,536

10,582

5,951

25,069

Additions

-

-

-

-

At 30 June 2014

8,536

10,582

5,951

25,069

Impairment

At 1 January 2013

-

-

5,951

5,951

Charge in period

-

-

-

-

At 30 June 2013

-

-

5,951

5,951

Charge in period

-

-

-

-

At 31 December 2013

-

-

5,951

5,951

Charge in period

-

-

-

-

At 30 June 2014

-

-

5,951

5,951

Net book amount at 30 June 2014

8,536

10,582

-

19,118

Net book amount at 30 June 2013

8,536

10,582

-

19,118

Net book amount at 31 December 2013

8,536

10,582

-

19,118

 

Toumaz Healthcare

 

Goodwill relating to Toumaz Healthcare results from the acquisition of Toumaz Healthcare Limited (formerly Toumaz UK Limited) on 3 November 2005.

 

Toumaz Microsystems

 

Goodwill relating to Toumaz Microsystems results from the acquisition of Future Waves UK Limited and Toumaz Asia on 20 May 2009.

 

Frontier Silicon

 

Goodwill relating to Frontier Silicon results from the acquisition of Frontier Silicon Ltd on 20 August 2012.

6. Other intangible assets

Marketing intellectual property

Customer intellectual property

Intellectual property

Licence & development fees

Total

£'000

£'000

£'000

£'000

£'000

Cost

At 1 January 2013

4,000

1,690

17,009

14,478

37,177

Additions

-

-

-

1,781

1,781

At 30 June 2013

4,000

1,690

17,009

16,259

38,958

Additions

-

-

-

733

733

Disposals

-

-

-

(2,421)

(2,421)

At 31 December 2013

4,000

1,690

17,009

14,571

37,270

Additions

-

-

-

1,555

1,555

At 30 June 2014

4,000

1,690

17,009

16,126

38,825

Amortisation

At 1 January 2013

133

47

6,983

12,272

19,435

Charge in period

200

70

873

171

1,314

At 30 June 2013

333

117

7,856

12,443

20,749

Charge period

200

71

703

243

1,217

Disposals

-

-

-

(2,421)

(2,421)

At 31 December 2013

533

188

8,559

10,265

19,545

Charge period

200

70

634

365

1,269

At 30 June 2014

733

258

9,193

10,630

20,814

 

 

 

 

 

Net book amount at 30 June 2014

3,267

1,432

7,816

5,496

18,011

Net Book amount at 30 June 2013

3,667

1,573

9,153

3,816

18,209

Net book amount at 31 December 2013

3,467

1,502

8,450

4,306

17,725

 

Intellectual property

 

Intellectual property relates to the valuation of beneficial licence agreements, trade names and customer relationships in Sensium Healthcare and Frontier Silicon at the date of their original acquisition.

 

Licence & development fees

 

The licences relate to technology on new projects essential to the future development of the new generation digital chips. The licences will be amortised in accordance with the Group accounting policy and will be subject to an annual impairment review.

 

Marketing

 

Marketing-related intangible assets are defined as those assets that are primarily used in the marketing or promotion of products and services. The Frontier solutions are well known and preferred by a majority of the consumer electronic brands who specifically instruct their manufacturers to use Frontier modules and solutions in their audio systems.

 

Customer relationships

 

Customer-related intangible assets may consist of customer lists, order or production backlogs, customer contracts and relationships, and non-contractual customer relationships. Frontier has developed relationships with both consumer electronic brands and manufacturers. The customer relationship valuation captures the economic benefits of having these trading relationships.

 

7. Trade and other receivables

Unaudited

30 June 2014

Unaudited

30 June 2013

Audited

31 December 2013

£'000

£'000

£'000

Trade receivables

2,037

1,128

1,405

Other debtors

637

559

1,734

Prepayments and accrued income

983

981

1,022

Trade and other receivables, net

3,657

2,668

4,161

 

Trade and other receivables are usually due within 30 - 60 days and do not bear any effective interest rate.

The fair value of these short term financial assets is not individually determined as the carrying amount is a reasonable approximation of fair value.

 

8. Trade and other payables

Unaudited

30 June 2014

Unaudited

30 June 2013

Audited 31 December 2013

£'000

£'000

£'000

Trade payables

4,096

4,053

3,255

Other payables

263

1,067

1,405

Accruals and deferred income

2,971

2,651

3,599

Trade and other payables

7,330

7,771

8,259

The fair value of trade and other payables has not been disclosed as, due to their short duration, management considers the carrying amounts recognised in the balance sheet to be a reasonable approximation of their fair value.

 

9. Share capital

Unaudited

30 June 2014

Unaudited

30 June 2013

Audited

31 December 2013

£

£

£

Authorised

4,000,000,000 ordinary shares of 0.25p

10,000,000

10,000,000

10,000,000

Allotted, issued and fully paid

1,675,547,064

1,185,776,014

1,640,553,901 

£

4,188,868

2,964,440

4,101,385

The movement in the number of shares is as follows:

Number of

ordinary shares

At 1 January 2013

1,135,651,456

Shares issued

50,124,558

At 30 June 2013

1,185,776,014

Shares issued

454,777,887

At 31 December 2013

1,640,553,901

Shares issued

34,993,163

At 30 June 2014

1,675,547,064

 

All shares are equally eligible to receive dividends and the repayment of capital and represent equal votes at meetings of shareholders.

 

Allotments

 

27 January 2014, 1,000,000 ordinary shares 0f 0.25p were issued in relation to the exercise of share options by employees.

29 April 2014, 2,631,920 ordinary shares of 0.25p were issued in settlement of deferred consideration under the acquisition agreement of Frontier Silicon (Holdings) Limited ("Frontier") in respect of Frontier's acquisition by Toumaz.

27 June 2014, 31,361,243 ordinary shares of 0.25p were issued ("JSOP Shares") pursuant to the implementation by the Company of the joint share ownership schedule to the LTIP ("JSOP").

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR PGUQABUPCGMC
Date   Source Headline
14th Oct 20197:30 amRNSSuspension - Frontier Smart Technologies Group
11th Oct 201910:42 amRNSResult of EGM and Suspension of Trading on AIM
8th Oct 20195:30 pmRNSFrontier Smart Technologies Group
3rd Oct 201910:00 amRNSClosure of Romania Operations
11th Sep 20199:30 amRNSBoard Appointments
9th Sep 20196:21 pmRNSRecommended Statutory Merger & AIM Cancellation
6th Sep 20193:20 pmRNSBlock Listing Update
5th Sep 201912:47 pmRNSHolding(s) in Company
3rd Sep 20194:39 pmRNSExercise of Options and Total Voting Rights
3rd Sep 20198:54 amRNSAmendment to Standby Facility
2nd Sep 20195:23 pmRNSHolding(s) in Company
30th Aug 20192:21 pmRNSDirector/PDMR Dealing
30th Aug 20197:00 amRNSHalf-Year Results
29th Aug 20197:00 amRNSResponse to Science Group Statement
28th Aug 20194:23 pmRNSHolding(s) in Company
28th Aug 20198:47 amRNSFrontier Investment Update and Buy-Back
23rd Aug 201912:31 pmRNSInvestment in Frontier Smart Technologies Grp Ltd
23rd Aug 201912:30 pmRNSConfirmation of Refinancing
21st Aug 20197:00 amRNSBoard Transition, Refinancing and Strategy
13th Aug 20197:00 amRNSBoard Change
7th Aug 201911:20 amRNSResponse to announcement by Frontier
7th Aug 20197:00 amRNSTrading & Discussion Update and EGM Requisition
31st Jul 20193:30 pmRNSExercise of Options and Total Voting Rights
30th Jul 20197:00 amRNSBoard Changes
22nd Jul 201910:09 amRNSHolding(s) in Company
22nd Jul 20197:00 amRNSCash offer for Frontier Smart Technologies Grp Ltd
19th Jul 20196:09 pmRNSExercise of Options and Total Voting Rights
19th Jul 20197:00 amRNSHolding(s) in Company
19th Jul 20197:00 amRNSInvestment in Frontier Smart Technologies Grp Ltd
18th Jul 20197:00 amRNSHolding(s) in Company
18th Jul 20197:00 amRNSInvestment in Frontier Smart Technologies Grp Ltd
17th Jul 20197:00 amRNSCash offer for Frontier Smart Technologies Grp Ltd
16th Jul 20197:00 amRNSHolding(s) in Company
16th Jul 20197:00 amRNSInvestment in Frontier Smart Technologies Grp Ltd
15th Jul 20198:02 amRNSHolding(s) in Company
15th Jul 20197:00 amRNSFurther Response to Science Group Offer
15th Jul 20197:00 amRNSInvestment in Frontier Smart Technologies Grp Ltd
12th Jul 20194:07 pmRNSInvestment in Frontier Smart Technologies Group
12th Jul 20193:00 pmRNSFurther Response to Science Group Offer
12th Jul 20197:00 amRNSHolding(s) in Company
12th Jul 20197:00 amRNSInvestment in Frontier Smart Technologies Grp Ltd
8th Jul 20197:00 amRNSInvestment in Frontier Smart Technologies Grp Ltd
8th Jul 20197:00 amRNSHolding(s) in Company
5th Jul 20197:00 amRNSFurther Response to Offer & update on discussions
2nd Jul 201912:20 pmRNSPublication of Offer Document
1st Jul 20199:01 amRNSResponse to Science Group Statement
1st Jul 20197:00 amRNSCash offer for Frontier Smart Technologies Grp Ltd
27th Jun 20194:10 pmRNSExercise of Options and Total Voting Rights
14th Jun 201911:40 amRNSInvestment in Frontier Smart Technologies Grp Ltd
14th Jun 20198:31 amRNSResponse to Science Group's announcement

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.