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

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksHYR.L Regulatory News (HYR)

  • There is currently no data for HYR

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Half Yearly Report

23 Sep 2015 07:00

RNS Number : 8830Z
HydroDec Group plc
23 September 2015
 

23 September 2015

Hydrodec Group plc

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

 

Unaudited Interim Results

 

Hydrodec Group plc (AIM: HYR), the clean-tech industrial oil re-refining group, today announces unaudited results for the six months ended 30 June 2015.

 

Financial highlights

 

· 2015 has been, and continues to be, challenging, but the Company does not expect short term issues to impact 2016 expectations.

 

· The ramp up of key projects has been slower than expected. In the UK, the Company continues to face, and react to, oil price volatility and difficult market conditions.

 

· Total revenue and other income of US$21.3 million (H1 2014: US$29.4 million) includes business interruption income of US$1.5 million from the Canton insurance settlement but limited revenues from the plant as ramp-up is ongoing; it is also impacted by lost production during re-location of operations in Australia, whilst revenues in the UK are adversely impacted as a result of the lower price of oil.

 

· Total sales volumes increased to 33.2 million litres (H1 2014: 25.5 million litres), with the acquisition of the business and assets of Eco Oil Limited ("Eco-Oil") in April 2015.

 

· Gross profit of US$2.8 million (H1 2014: US$7.9 million); reflects limited revenues from the Canton facility, lost production in Australia, and the adverse impact of the lower price of oil in the UK.

 

· Operating EBITDA1 loss of US$3.2 million (H1 2014: US$1.6 million profit); reflecting production delays in the US, the costs associated with relocation of operations in Australia and the effects of the decline in the price of oil and changing market conditions on margins in the UK Recycling business.

 

· Overall loss for the period of US$7.5 million (H1 2014: US$3.0 million) included transaction costs and one-off restructuring costs incurred in relation to the integration of the Eco-Oil business, the re-commissioning of the rebuilt and expanded plant in Canton and the relocation of Australian operations.

 

1 EBITDA adjusted for growth expenditure of US$1.2 million (H1 2014: US$1.1 million), including acquisition costs of US$0.4m and restructuring costs of US$0.5 million (H1 2014: US$nil)

 

Operational and strategic highlights

 

· The rebuilt and expanded facility in Canton, Ohio was fully installed largely as expected but has experienced performance issues with plant and contractors slowing ramp up of production. The pace and continuing execution of the Canton ramp-up is the key performance imperative. At the time of this announcement, four Trains (out of six) are in production at a reduced rate producing approximately 38,000 litres of SUPERfineTM base oil per day. The previously announced issues with heat exchangers have been resolved; repaired units are now fitted to four Trains. Plans are in place to bring Trains 5 and 6 into production and we expect to switch production to transformer oil shortly. The business benefits from secure feedstock supply and ample stock. We have now revised our production projections for Canton for the year to 10 million litres assuming building to full production during October.

 

· The acquisition of the business and assets of Eco-Oil has consolidated feedstock collection for the proposed lubricant oil re-refinery in the UK. A full restructure of the consolidated UK recycling business is nearing completion, with an approximate 36% reduction in headcount as well as site consolidation benefits expected to generate annualised synergies of c.US$2.5 million.

 

· The Company has entered into an agreement for lease with The Manchester Ship Canal Company Limited (a member of the Peel Ports Group) for the proposed long term lease of a nine acre site near Eastham Locks, Port Wirral, Merseyside in North West England, for the first phase development of a used oil re-refinery in the UK. The Company continues to ensure that it delivers on all aspects of the consultation and engagement process required by the NSIP regime, to work on the design and value engineering of the project and to develop the planning submission for the proposed re-refinery to be submitted later this year.

 

· Commenced tolling under the outsourcing arrangement with Southern Oil in Australia; product achieving '500hr' oil status with encouraging market response.

 

Market outlook

 

· In the US, despite slower than expected ramp up to full production, we remain confident that the rebuilt and expanded plant has a unique market proposition and is well placed in 2016 to leverage the production of the highest quality transformer oil produced in the US, meeting all US and international standards.

 

· In the UK, lower oil prices have created a significant market dislocation in supply and demand for used oil and used oil products. Hydrodec UK has responded, and continues to react to, and operate in, a tough trading environment, with a second phase of restructuring underway. The security of feedstock supply delivered by the combined business underpins the rationale and longer term strategy for a UK re-refinery where base oil margins are less volatile and continue to trade at a significant premium to fuel oil.

Commenting on the results, Ian Smale, Chief Executive of Hydrodec, said: "We remain focused on managing the resources of the Company and on delivering the comprehensive six point plan set out at this year's Annual General Meeting against a backdrop of very difficult underlying market conditions and performance issues with plant and contractors in key projects. We remain confident that the key elements of our comprehensive strategy are in place and believe that the delivery of this strategy and plan will drive the Company to profitability."

 

The Company also announces today that Gillian Leates, Non-Executive Director and Chair of the Audit Committee, has retired from the Board and as Chair of the Audit Committee with effect from the close of yesterday's Board meeting, in order to focus on her other business interests, including as Non-Executive Chairman of React Group plc. Lord Moynihan, Chairman, commented: 'On behalf of the Board I would like to express our deep appreciation to Gill for her exceptional contribution and commitment to Hydrodec over the last six years. As a long standing member of the Board, she has been integral to the development of Hydrodec over the past six years. We all wish her well for the future.'

For further information please contact:

Hydrodec Group plc

 

020 3300 1643

Ian Smale, Chief Executive

Chris Ellis, Chief Financial Officer

James Hodges, General Counsel and Company Secretary

 

 

 

 

Peel Hunt LLP (Nominated Adviser and Broker)

 

020 7418 8900

Justin Jones

Mike Bell

 

 

 

Vigo Communications (PR adviser to Hydrodec)

 

020 7016 9570

Patrick d'Ancona

Chris McMahon

 

 

Notes to Editors:

Hydrodec's technology is a proven, highly efficient, oil re-refining and chemical process initially targeted at the multi-billion US$ market for transformer oil used by the world's electricity industry. Spent oil is currently processed at two commercial plants with distinct competitive advantage delivered through very high recoveries (near 100%), producing 'as new' high quality oils at competitive cost and without environmentally harmful emissions. The process also completely eliminates PCBs, a toxic additive banned under international regulations. Hydrodec's plants are located at Canton, Ohio, US and Young, New South Wales, Australia. In 2013, Hydrodec acquired the business and assets of OSS Group, the UK's largest collector, consolidator and processor of used lubricant oil and seller of processed fuel oil, with a national network of oil storage and transfer stations. Used oil is converted into processed fuel oil at OSS's plant at Stourport and principally sold on to the UK quarry and power industry. In April 2015, Hydrodec further acquired the business and assets of Eco Oil, a leading UK waste oil collector and supplier of recycled industrial fuel oil into the power and road stone industries. It is also one of four significant providers of waste management services to the marine industry in the UK, specifically oily-water slops or marine pollutant (MARPOL). In line with our stated intention to develop a base oil re-refinery in the UK, we have an exclusive licence agreement with California-based Chemical Engineering Partners (CEP) to develop the CEP wiped-film evaporation and hydrogenation technology in the UK as well as the basic engineering for a 75 million litre per annum capacity base oil re-refinery.

Hydrodec's shares are listed on the AIM Market of the London Stock Exchange. For further information, please visit www.hydrodec.com.

 

Chief Executive's Report

 

Operations

 

At the Company's Annual General Meeting on 9 June 2015, we set out a clear, focused and comprehensive six point plan to drive the Company to profitability. The first half of 2015 has been challenging, but has delivered progress in terms of the Company's strategic plan despite a backdrop of difficult underlying market conditions as well as performance issues with contractors and equipment in key projects.

 

The interim results reflect the re-commissioning of the rebuilt and expanded plant in Canton and the relocation of Australian operations as well as the impact of lower oil prices disproportionately affecting the UK collections business. In addition, they reflect the transaction costs and one-off restructuring costs incurred in relation to the integration of the Eco-Oil business, without the benefit of cuts in growth and overhead costs which arise in the second half of the year.

 

In the United States, we have commissioned the rebuilt and expanded facility in Canton, Ohio including the necessary remedial action on plant and equipment that slowed production ramp-up over the summer. We have achieved design specification production from individual processing trains and remain confident that noted efficiency improvements will be attainable with full production from the plant in due course. At the time of this announcement, four Trains (out of six) are in production at a reduced rate producing approximately 38,000 litres of SUPERfineTM base oil per day. Previously announced issues with heat exchangers have been resolved with repaired units now fitted to four Trains which will allow us to plan for Trains 5 and 6 to be in production. We expect to switch production to transformer oil shortly. Given the delay to the ramp up of Trains 3 to 6 and based on revised internal forecasts, we have now revised our production projections for Canton for the year to 10 million litres assuming building to full production during October.

 

In Australia, tolling has commenced under the outsourcing arrangements with Southern Oil, with all transition and residual operating cost savings now delivered. Our product has achieved '500hr' oil status, certifying the oil to be high quality transformer oil and efforts to further develop market penetration of our SUPERfineTM product are underway. We expect the Australian operation to be cash flow positive by the year end supported by better margin structures compensating for some lost production during transition.

 

In the UK, our objective remains to deploy world leading technology that delivers a European hub for re-refining, producing high quality new oils from used oils for use in their original purpose. We have consolidated feedstock collection for the proposed lubricant re-refinery through the acquisition of the business and assets of Eco-Oil and are realising significant efficiencies through the transition of the OSS and Eco-Oil businesses under a combined Hydrodec (UK) operating structure and brand; revenue, scale and efficiency savings are estimated to deliver approximately US$2.5 million of benefit on an annualised basis. Significantly, the reduced oil price has changed the character of the UK waste oil market from oil as an opportunity value proposition to a liability cost for workshops and operators. In the short term, however, this pricing lag both compresses margins and reduces oil available for collection. An additional market feature is a reduction in demand for PFO with the decline in UK coal-fired power generation, pushing markets increasingly into Europe. A number of steps to mitigate both pricing lag and market structure are underway as Hydrodec UK continues to respond and operate in a tough trading environment.

 

Overall, the Company's priorities remain clear, and the Board remains confident that our focused and comprehensive six point plan will deliver value for shareholders: delivering the rebuild and expansion of our US market position through our Canton re-refinery; embedding the outsourcing relationship with Southern Oil in Australia; delivering the leading oil and associated waste management business in the UK; securing the technology platform of the Company through patents and partnership with key technology providers under the guidance of the Safety and Technology Board Committee; building out into the large lubricant oil re-refining market to be value accretive to Hydrodec shareholders; and, growth through technology de-risking expansion through partnership, collaboration or integration along the value chain. The key elements of this comprehensive strategy are in place; the Board and management all believe that delivery of this strategy and plan will drive the Company to profitability.

 

Ian Smale

Chief Executive

 

 

Chief Financial Officer's Review

 

The following provides a review of Hydrodec's results for the 6 months ended 30 June 2015. The half year results include additional costs related to the acquisition and consolidation of Eco-Oil's assets in the UK as well as re-commissioning costs in both the US and Australia. The impact of the restructuring charges incurred in H1 2015 will further reduce direct and overhead costs in H2 2015.

 

Overview

 

In the period, the Group sold 33.2 million litres of oil, an increase of 30% on the previous year driven by the acquisition of the Eco-Oil business at the start of Q2. Total income declined 27% as Business Interruption income ceased on 31st March and Average Selling Price ("ASP") declined as a result of the fall in world oil prices.

 

The focus for H2 is the continued ramp up to full production in the US of the expanded six Train facility at Canton and to complete the consolidation of the UK Recycling business to build a sustainably profitable business despite lower oil prices.

 

Re-Refining

 

6 months

6 months

% change

 

30-Jun-15

30-Jun-14

 

Volume ('000 litres)

5,281

6,058

(13%)

ASP per litre (US$/litre)

$0.84

$0.96

(13%)

Revenue (US$'000)

4,797

9,894

(52%)

EBITDA pre one-off costs

(363)

3,142

-

 

Whilst the US plant remained under construction for the first half of the year, oil sales were restricted in that region to traded oil (3.6 million litres) which was lower compared to the prior year as the business focus moved to re-commissioning the plant. In Australia the business traded oil to maintain supply to key customers while the operations were transferred to the Southern Oil Refinery, however because of extended commissioning there was some sales disruption to the business during the transition resulting in a decline in volumes of 20%.

 

Recycling

 

6 months

6 months

% change

 

30-Jun-15

30-Jun-14

 

Volume

25,982

19,770

31%

ASP per litre

$0.33

$0.53

(38%)

Revenue

16,547

19,538

(15%)

EBITDA pre one-off costs

(1,207)

537

-

 

Overall volumes increased due to the acquisition of Eco-Oil on 1 April 2015. On a like for like basis volumes declined by 16% due to the focus on higher margin business and the impact of the decline in oil prices on the collection cycle at the end of 2014 as suppliers retained their feedstock on the expectation of a price recovery through Q1. The UK Recycling business has suffered further margin compression as a result of the recent decline in world oil prices. The business has successfully mitigated some of this impact by pushing down feedstock acquisition costs and following the acquisition of Eco-Oil has undertaken a significant restructuring exercise to bring down the fixed cost base for the combined business. Whilst some of these restructuring costs were incurred in H1 as noted below the impact of most of these changes will only materialise in H2 and further cost reductions will continue through Q3 and Q4.

 

Growth Costs and Overheads

 

6 months

6 months

% change

 

30-Jun-15

30-Jun-14

 

Indirect Operating Costs

7,464

7,773

(4%)

Growth Costs*

805

1,069

(25%)

Total

8,269

8,842

(6%)

 

*Excludes one off transaction costs of US$422,000 for the acquisition of Eco-Oil

 

Despite the acquisition of Eco-Oil during the year, the Group has reduced ongoing indirect overheads by 6% compared to the first half of 2014, driven by a reduction in Growth and other indirect employee costs.

 

Exceptional and other items

 

In the half year, the Group accounted for a net charge of US$175,000 of exceptional and other costs. This consists of:

 

· Transaction costs related to the acquisition of Eco-Oil of US$422,000

· Bargain purchase on the acquisition of Eco-Oil of US$847,000

· Restructuring costs in the Recycling business of US$105,000 as the business restructured Eco-Oil and OSS.

· Re-commissioning costs of US$115,000 in the US

· Re-commissioning costs of US$380,000 in Australia

· The cash associated with exceptional items in the period was an outflow of US$1,022,000

 

 

 

Cash Flow

 

 

6 months to

6 months to

Year to

 

 

30 June 2015

30 June 2014

31 December 2014

 

 

 

 

 

EBITDA

 

(3,193)

1,590

1,610

Gain on disposal of Fixed Assets

 

(521)

-

(1,473)

Change in Working Capital

 

(3,000)

(1,197)

8,500

Operating Cash Flow

 

(6,714)

393

8,637

Capital Expenditure

 

(10,912)

(3,102)

(19,023)

Acquisition of Intangibles

 

-

-

(1,000)

Acquisition of Eco-Oil

 

(3,575)

-

-

Growth, Re-commissioning and Restructuring

 

(1,826)

(1,069)

(2,278)

Non-recurring Cash Outflows

 

(16,313)

(4,171)

(22,301)

Proceeds from Loans/Equity

 

9,630

1,160

3,017

Net Proceeds from Disposals

 

648

-

3,546

Partner Capital Contribution

 

650

-

2,468

Non-recurring Cash Inflows

 

10,928

1,160

9,031

Net Finance/Lease repayment Costs

 

(197)

(620)

(1,858)

Taxes Paid

 

(14)

(18)

(40)

Foreign Exchange

 

(254)

(204)

(274)

Movement in Cash

 

(12,564)

(3,460)

(6,805)

Net Cash at start of Period

 

14,946

21,902

21,902

FX Variance on opening balance

 

 

 

(151)

Net cash at end of Period

 

2,382

18,442

14,946

 

Net cash expended in the first six months of 2015 was a US$12.6 million outflow compared to a US$3.5 million outflow in the prior year comparable period. EBITDA was US$4.8 million lower and working capital outflows increased by US$1.8 million driven mostly by the build-up of feedstock in the US in anticipation of the production restart at Canton. Capital expenditure in the period was US$10.9 million, of which US$10 million related to the construction of the expanded plant in the US with the remainder of the lease facility being drawn against it of US$9.6 million. The remaining US$0.9 million primarily relates to the UK as the Group progresses its planning permission process in respect of the planned UK based re-refinery. The acquisition of Eco-Oil for US$3.6 million completed during the period. Overall, the Group held US$2.4 million in cash on its balance sheet at the end of the period. Under the terms of the arrangements with G&S, a further US$1.7 million should be received in H2 along with disposal proceeds arising from the restructuring of the UK businesses.

 

Risk management process

 

The Group has policies, processes and systems in place to help identify, evaluate and manage risks at all levels throughout the organisation. Risks are regularly reviewed and monitored by Business Unit or functional management teams. The executive team review the major risks across the Group on a quarterly basis to ensure that the management of these risks has appropriate focus. The Board review these at least twice a year.

 

The principal risks that could potentially have a significant impact on our business in the future are set out on pages 20 and 21 of the 2014 Annual Report. The pace and execution of Canton ramp-up is the key performance imperative and short term financial risk for the Group. The Annual Report can be downloaded at www.hydrodec.com

 

Chris Ellis

Chief Financial Officer

 

 

CONSOLIDATED CONDENSED STATEMENT OF INCOME

 

 

6 months to

6 months to

Year to

 

30 June 2015

30 June 2014

31 December 2014

 

 

(unaudited)

(unaudited)

(audited)

 

 

 

 

 

 

Note

USD'000

USD'000

USD'000

 

 

 

 

 

Revenue

2

19,825

25,414

46,185

Other income

2

1,519

4,018

8,552

Total income

 

21,344

29,432

54,737

Cost of sales

 

(18,576)

(21,540)

(40,445)

Gross profit

 

2,768

7,892

14,292

Operating costs:

 

 

 

 

Employee benefit expense

 

(4,643)

(5,801)

(12,201)

Other operating costs

 

(5,226)

(5,120)

(9,177)

Depreciation

 

(277)

(152)

(542)

Impairment of property, plant and equipment

 

-

-

(809)

Foreign exchange gain/(loss)

 

(7)

34

(227)

Total operating costs

 

(10,153)

(11,039)

(22,956)

Operating loss

 

(7,385)

(3,147)

(8,664)

 

 

 

 

 

Analysed as:

 

 

 

 

Underlying operating loss

 

(4,980)

(1)

(2,870)

Growth costs

2

(1,227)

(1,069)

(2,278)

Amortisation of intangible assets

 

(1,930)

(1,796)

(3,513)

Share based payments costs

 

(17)

(281)

(324)

Bargain purchase on acquisition

 

847

-

-

(Loss)/Profit on disposal of assets

 

521

(2)

1,473

Re-commisioning/ Restructuring costs

 

(599)

-

(343)

Impairment of property, plant and equipment

 

-

-

(809)

Operating loss

 

(7,385)

(3,149)

(8,664)

 

 

 

 

 

Finance costs

3

(201)

(95)

(236)

Finance income

 

4

14

45

Loss on ordinary activities before taxation

 

(7,582)

(3,230)

(8,855)

 

 

 

 

 

Income tax

 

18

187

403

Loss for the period

 

(7,564)

(3,043)

(8,452)

 

 

 

 

 

Loss for the period attributable to:

 

 

 

 

Non-controlling interests

 

(184)

489

986

Owners of the parent

 

(7,380)

(3,532)

(9,438)

Total loss for the period

 

(7,564)

(3,043)

(8,452)

 

 

 

 

 

Loss per share - basic/diluted

4

(1.06) cents

(0.41) cents

(1.14) cents

 

 

 

 

6 months to

6 months to

Year to

Non-GAAP measure

 

30 June 2015

30 June 2014

31 December 2014

 

Note

USD'000

USD'000

USD'000

Operating EBITDA

2

(3,193)

1,590

1,610

 

CONSOLIDATED CONDENSED STATEMENT OF COMPREHENSIVE INCOME

 

 

 

 

6 months to

6 months to

Year to

 

30 June 2015

30 June 2014

31 December 2014

 

 

(unaudited)

(unaudited)

(audited)

 

 

 

0

0

 

 

USD'000

USD'000

USD'000

 

 

 

 

 

Total loss for the period

 

(7,564)

(3,043)

(8,452)

Other comprehensive income

 

 

 

 

Items that may be reclassified to profit and loss:

 

 

 

 

Exchange differences on translation of foreign operations

 

(417)

1,361

(2,670)

Partner capital contribution

 

325

-

1,234

Revaluation of fixed assets

 

-

-

548

Total comprehensive loss for the period

 

(7,656)

(1,682)

(9,340)

 

 

 

 

 

 

 

 

 

 

Other comprehensive income for the period attributable to:

 

 

 

 

Non-controlling interests

 

(184)

489

986

Owners of the parent

 

(7,472)

(2,171)

(10,326)

Total comprehensive loss for the period

 

(7,656)

(1,682)

(9,340)

 

 

CONSOLIDATED CONDENSED STATEMENT OF FINANCIAL POSITION

 

 

 

30 June 2015

30 June 2014

31 December 2014

 

 

(unaudited)

(unaudited)

(audited)

 

Note

USD'000

USD'000

USD'000

 

 

 

 

 

Non-current assets

 

 

 

 

Property, plant and equipment

 

49,914

25,467

36,790

Intangible assets

5

20,433

22,223

20,387

Investments

 

-

117

-

 

 

70,347

47,807

57,177

Current assets

 

 

 

 

Trade and other receivables

6

8,475

8,843

8,310

Insurance receivable

 

-

6,971

-

Inventories

 

3,668

1,820

1,721

Cash and cash equivalents

 

2,382

18,442

14,946

 

 

14,525

36,076

24,977

Current liabilities

 

 

 

 

Trade and other payables

7

(15,561)

(11,422)

(16,636)

Provisions

 

(663)

(263)

(319)

 

 

(16,224)

(11,685)

(16,955)

Net current assets/(liabilities)

 

(1,699)

24,391

8,022

 

 

 

 

 

Non-current liabilities

 

 

 

 

Employee obligations

 

(90)

(114)

(143)

Provisions

 

(1,084)

(673)

(507)

Borrowings

8

(10,352)

(904)

(367)

Deferred taxation

 

(1,706)

(1,884)

(1,453)

Other non current liabilities

 

(1,000)

-

(1,000)

 

 

(14,232)

(3,575)

(3,470)

Net assets

 

54,416

68,623

61,729

 

 

 

 

 

Equity attributable to equity holders of the parent

 

 

 

 

Called up share capital

9

5,870

6,841

6,250

Share premium account

 

124,518

134,891

123,243

Merger reserve

 

4,980

50,571

46,204

Treasury reserve

 

-

(45,659)

(41,716)

Employee benefit trust

 

(1,219)

(1,356)

(1,239)

Foreign exchange reserve

 

3,719

3,660

5,017

Share option reserve

 

7,652

8,234

7,556

Revaluation reserve

 

513

-

548

Profit and loss account

 

(97,856)

(92,926)

(90,234)

 

 

48,177

64,256

55,629

 

 

 

 

 

Non-controlling interests

 

6,239

4,367

6,100

Total equity

 

54,416

68,623

61,729

 

 

UNAUDITED CONSOLIDATED CONDENSED STATEMENT OF CHANGES IN EQUITY

 

 

 

 

 

 

 

Employee

Foreign

Share

Profit

Total attributable to owners of the parent

Non

 

 

Share

Share

Revaluation

Merger

Treasury

 benefit

 exchange

 option

 and loss

controlling

Totalequity

 

 capital

premium

 reserve

 reserve

 reserve

 trust

 reserve

 reserve

 account

interest

At 1 January 2014

6,619

130,524

-

48,940

(44,186)

(1,312)

2,850

7,330

(85,454)

65,311

3,872

69,183

 

 

 

-

 

 

 

 

 

 

 

 

 

Exchange differences

221

4,351

-

1,631

(1,473)

(44)

(4,692)

-

-

(6)

6

-

Share-based payment

-

-

-

-

-

-

-

659

-

659

-

659

Issue of shares

1

15

-

-

-

-

-

-

-

16

-

16

Transactions with owners

222

4,366

-

1,631

(1,473)

(44)

(4,692)

659

-

669

6

675

Exchange differences

-

-

-

-

-

-

5,502

245

(4,386)

1,361

-

1,361

Loss for the period

-

-

-

-

-

-

-

-

(3,532)

(3,532)

489

(3,043)

Total comprehensive income

-

-

-

-

-

-

5,502

245

(7,918)

(2,171)

489

(1,682)

At 30 June 2014

6,841

134,890

-

50,571

(45,659)

(1,356)

3,660

8,234

(93,372)

63,809

4,367

68,176

 

 

 

 

 

 

 

 

 

 

 

 

 

Exchange differences

(591)

(11,647)

-

(4,367)

3,943

117

12,543

-

-

(2)

2

-

Share-based payment

-

-

-

-

-

-

-

(24)

-

(24)

-

(24)

Issue of shares

-

-

-

-

-

-

-

-

-

-

-

-

Issue costs

-

-

-

-

-

-

-

-

-

-

-

-

Investment from partner

-

-

-

-

-

-

-

-

-

-

1,234

1,234

Transactions with owners

(591)

(11,647)

-

(4,367)

3,943

117

12,543

(24)

-

(26)

1,236

1,210

Exchange differences

-

-

-

-

-

-

(11,186)

(654)

7,809

(4,031)

-

(4,031)

PPE revaluation

-

-

548

-

-

-

-

-

-

548

-

548

Investment from partner

-

-

-

-

-

-

-

-

1,234

1,234

-

1,234

Loss for the period

-

-

 

-

-

-

-

-

(5,905)

(5,905)

497

(5,408)

Total comprehensive income

-

-

548

-

-

-

(11,186)

(654)

3,138

(8,154)

497

(7,657)

At 31 December 2014

6,250

123,243

548

46,204

(41,716)

(1,239)

5,017

7,556

(90,234)

55,629

6,100

61,729

 

 

 

 

 

 

 

 

 

 

 

 

 

Change in exchange rates

57

1,275

(35)

(339)

394

20

(1,370)

-

-

2

(2)

-

Share-based payment

-

-

-

-

-

-

-

18

-

18

-

18

Investment from partner

-

-

-

-

-

-

-

-

325

325

-

325

Cancellation of shares

(437)

-

-

(40,885)

41,322

-

-

-

-

-

-

-

Transactions with owners

(380)

1,275

(35)

(41,224)

41,716

20

(1,370)

18

325

345

(2)

343

Change in exchange rates

-

-

-

-

-

-

72

78

(567)

(417)

-

(417)

Investment from partner

-

-

-

-

-

-

-

-

-

-

325

325

Loss for the period

-

-

-

-

-

-

-

-

(7,380)

(7,380)

(184)

(7,564)

Total Comprehensive Income

-

-

-

-

-

-

72

78

(7,947)

(7,797)

141

(7,656)

At 30 June 2015

5,870

124,518

513

4,980

-

(1,219)

3,719

7,652

(97,856)

48,177

6,239

54,416

 

 

CONSOLIDATED CONDENSED STATEMENT OF CASH FLOWS

 

 

 

6 months to

6 months to

Year to

 

 

30 June 2015

30 June 2014

31 December 2014

 

 

(unaudited)

(unaudited)

(audited)

 

 

USD'000

USD'000

USD'000

Cash flows from operating activities

 

 

 

 

Loss before tax

 

(7,582)

(3,230)

(8,855)

Net finance costs

 

197

81

191

Amortisation, depreciation and impairment

 

3,189

3,421

7,445

Bargain purchase recognised in statement of comprehensive income

 

(847)

-

-

Loss/(gain) on disposal of fixed assets

 

(521)

2

(1,473)

Share based payment expense

 

17

281

324

Foreign exchange movement

 

(247)

(238)

(47)

Operating cash flows before working capital movements

 

(5,794)

317

(2,415)

 

 

 

 

 

Increase in inventories

 

(1,551)

(248)

(149)

Decrease in receivables

 

2,365

383

6,986

(Decrease)/increase in trade and other payables

 

(3,480)

(1,304)

2,143

Increase in provisions

 

(334)

(28)

(480)

Taxes paid

 

(14)

(18)

(40)

Net cash (outflow)/inflow from operating activities

 

(8,808)

(898)

6,045

Cash flows from investing activities

 

 

 

 

Acquisition of ECO Assets

 

(3,575)

-

-

Purchase of property, plant and equipment

 

(10,912)

(3,102)

(19,023)

Purchase of other intangible assets

 

-

-

(1,000)

Proceeds from disposal of property, plant and equipment

 

648

-

1,851

Proceeds from sale of investment

 

-

-

1,695

Interest received

 

4

14

45

Net cash outflow from investing activities

 

(13,835)

(3,088)

(16,432)

Cash flows from financing activities

 

 

 

 

Issue of new shares

 

-

17

17

Proceeds from loans

 

9,630

1,143

3,000

Expansion capital partner contribution

 

650

2,468

Interest paid

 

(201)

(94)

(236)

Repayment of lease liabilities

 

(540)

(1,667)

Net cash inflow/(outflow) from financing

 

10,079

526

3,582

(Decrease)/(decrease) in cash and cash equivalents

 

(12,564)

(3,460)

(6,805)

Movement in net cash

 

 

 

 

Cash

 

14,946

21,902

21,902

Exchange differences on cash and cash equivalents

 

-

-

(151)

Opening cash and cash equivalents

 

14,946

21,902

21,751

Decrease in cash and cash equivalents

 

(12,564)

(3,460)

(6,805)

Closing cash and cash equivalents

 

2,382

18,442

14,946

Reported in the Consolidated Statement of Financial Position as:

 

 

 

Cash and cash equivalents

 

2,382

18,442

14,946

 

 

  

NOTES TO THE UNAUDITED INTERIM REPORT

 

1. Basis of Preparation 

Hydrodec Group plc is the Group's ultimate parent company. It is incorporated and domiciled in England and Wales. The address of Hydrodec Group plc's registered office is 6 Hay's Lane, London, United Kingdom. Hydrodec Group plc's shares are listed on the Alternative Investment Market of the London Stock Exchange.

The Group presents its financial statements in US dollars, as the Group's business is influenced by pricing in international commodity markets which are primarily dollar based.

These consolidated condensed interim financial statements have been approved by the Board of Directors on 22 September 2015.

The interim consolidated financial statements for the six months ended 30 June 2015, which are unaudited, do not constitute statutory accounts within the meaning of Section 435 of the Companies Act 2006. Accordingly, this condensed report is to be read in conjunction with the Annual Report for the year ended 31 December 2014, which has been prepared in accordance with IFRS as adopted by the European Union, and any public announcements made by the Group during the interim reporting period.

The statutory accounts for the year ended 31 December 2014 have been reported on by the Group's auditors, received an unqualified audit report and have been filed with the registrar of companies at Companies House. The unaudited condensed interim financial statements for the six months ended 30 June 2015 have been drawn up using accounting policies and presentation expected to be adopted in the Group's full financial statements for the year ending 31 December 2015, which are not expected to be significantly different to those set out in note 1 to the Group's audited financial statements for the year ended 31 December 2014.

The financial statements have been prepared on the going concern basis, which assumes that the Group will have sufficient funds to continue in operational existence for the foreseeable future. As highlighted in the risk management section of the CFO's Report, a key underlying risk to this basis is the pace and execution of the ramp up of production at Canton.

 

 

2. Revenue and operating loss

 

2.1. segment analysis

Following the acquisition of the principal assets and business of OSS Group Limited in September 2013 and now of Eco Oil Limited in April 2015, the Group now operates two main operating segments:

Re-refining: principally the treatment of used transformer oil and the sale of SUPERFINETM oil

Recycling: principally the collection and treatment of waste lubricant oil and the sale of recycled oil products

 

The financial information detailed below is frequently reviewed by the Board (the Chief Operating Decision Maker).

 

 

Re-refining

Recycling

Unallocated

Total

6 months to 30 June 2015

USD'000

USD'000

 USD'000

USD'000

 

 

 

 

 

Revenue and other income

4,797

16,547

-

21,344

Operating EBITDA

(363)

(1,207)

(1,623)

(3,193)

Growth Costs

(715)

(422)

(90)

(1,227)

Bargain Purchase

-

847

-

847

Re-commisioning Costs

(494)

-

-

(494)

Restructuring Costs

-

(105)

-

(105)

Amortisation and depreciation

(1,486)

(1,699)

(4)

(3,189)

Share-based payment costs

-

-

(17)

(17)

Foreign exchange profit / (loss)

(25)

48

(30)

(7)

Operating (loss)/profit

(3,083)

(2,538)

(1,764)

(7,385)

 

 

 

 

 

 

Re-refining

Recycling

Unallocated

Total

6 months to 30 June 2014

USD'000

USD'000

 USD'000

USD'000

Revenue and other income

9,894

19,538

-

29,432

Operating EBITDA

3,142

537

(2,089)

1,590

Growth Costs

-

-

(1,069)

(1,069)

Amortisation and depreciation

(1,585)

(1,820)

(16)

(3,421)

Share-based payment costs

-

-

(281)

(281)

Foreign exchange profit / (loss)

74

(40)

-

34

Operating (loss)/profit

1,631

(1,323)

(3,455)

(3,147)

 

 

 

 

 

 

Re-refining

Recycling

Unallocated

Total

Year ended 31 December 2014

USD'000

USD'000

 USD'000

USD'000

Revenue and other income

20,057

34,680

-

54,737

Operating EBITDA

4,944

764

(4,098)

1,610

Growth Costs

(1,772)

-

(506)

(2,278)

Amortisation, depreciation and impairment

(3,277)

(3,360)

-

(6,637)

Share-based payment costs

-

-

(324)

(324)

Foreign exchange loss

(67)

(88)

(72)

(227)

Operating (loss)/profit

(172)

(2,684)

(5,000)

(7,856)

 

 

 

 

2.2. geographic analysis

 

The Group's revenues from external customers and its non-current assets are divided into the following geographical areas:

 

 

6 months to 30 June 2015

6 months to 30 June 2014

Year to 31 December 2014

 

Revenue and other income

Non-current assets

Revenue and other income

Non-current assets

Revenue and other income

Non-current assets

 

USD'000

USD'000

USD'000

USD'000

USD'000

USD'000

 

 

 

 

 

 

 

UK

16,547

17,380

19,538

12,474

34,680

11,580

USA*

2,706

33,235

6,416

8,906

13,910

23,733

Australia

2,091

11,994

3,478

15,437

6,147

13,078

Unallocated

-

7,738

-

10,990

-

8,786

 

21,344

70,347

29,432

47,807

54,737

57,177

 

*2015 income includes USD1,510,000 for business interruption.

 

2.3. loss ON ORDINARY ACTIVITIES

The loss on ordinary activities before taxation is stated after charging/(crediting) the following amounts:

 

 

6 months to

6 months to

Year to

 

30 June 2015

30 June 2014

31 December 2014

 

USD'000

USD'000

USD'000

Grant Income

-

(797)

(1,641)

Cost of goods sold

 

 

 

- inventory expensed

4,437

6,115

11,058

- other direct costs

10,398

11,117

20,313

- employee benefit expense

2,759

2,835

6,493

- depreciation

982

1,473

2,581

Depreciation

277

152

542

Impairment of assets

-

-

809

 

 

2.4. growth costs

The business continues to invest in long term strategic growth initiatives focused on geographic expansion and research and development. These costs are analysed as follows:

 

 

 

6 months to

6 months to

Year to

 

30 June 2015

30 June 2014

31 December 2014

 

USD'000

USD'000

USD'000

 

 

 

 

Market expansion development costs

448

454

1,270

New product development

357

615

1,008

Transaction fees and onetime costs

422

-

-

Growth costs

1,227

1,069

2,278

 

 

 

 

 

6 months to

6 months to

Year to

 

30 June 2015

30 June 2014

31 December 2014

 

USD'000

USD'000

USD'000

 

 

 

 

Employee benefit expense

460

635

1,342

Other costs

767

434

936

Growth costs

1,227

1,069

2,278

 

 

3. Finance costs

 

6 months to

6 months to

Year to

 

30 June 2015

30 June 2014

31 December 2014

 

USD'000

USD'000

USD'000

 

 

 

 

Bank overdrafts and leases

201

95

236

 

201

95

236

 

 

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 year.

 

The weighted average number of shares used in the calculations are set out below:

 

 

6 months to

6 months to

Year to

 

30 June 2015

30 June 2014

31 December 2014

 

 

Number of Shares

 

Number of Shares

 

744,099,472

744,038,008

744,074,814

 

 

In the period, the share options and warrants were anti-dilutive and diluted earnings per share is the same as basic. The calculation of the weighted average number of shares excludes shares held by the Employee Benefit Trust.

 

  

5. TANGIBLE FIXED ASSETS

 

Land and Buildings

Plant and Equipment

Assets in Course of Construction

Total

 

 

 

 

 

 

 

 

 

 

Cost

 

 

 

 

At 31 December 2013

4,977

25,100

-

30,077

Exchange translation

215

1,084

-

1,299

Additions

-

371

2,810

3,181

At 30 June 2014

5,192

26,555

2,810

34,557

Exchange translation

(361)

(4,776)

-

(5,137)

Additions

7

547

15,288

15,842

Revaluation

-

548

-

548

Disposals

-

(1,424)

-

(1,424)

At 31 December 2014

4,838

21,450

18,098

44,386

Exchange translation

(67)

(297)

-

(364)

Acquisition

894

3,091

-

3,984

Additions

14

96

10,675

10,785

Disposals

(6)

(536)

-

(542)

At 30 June 2015

5,672

23,804

28,773

58,249

 

 

 

 

 

Accumulated depreciation

 

 

 

 

At 31 December 2013

330

7,084

-

7,414

Exchange translation

14

306

-

320

Provided in the period

74

1,464

-

1,538

At 30 June 2014

418

8,854

-

9,273

Exchange translation

(42)

(2,604)

-

(2,646)

Provided in the period

127

1,458

-

1,585

Impairment

-

809

-

809

Disposals

-

(1,424)

-

(1,424)

At 31 December 2014

503

7,093

-

7,596

Exchange translation

(7)

(98)

-

(105)

Provided in the period

54

1,205

-

1,259

Disposals

(3)

(412)

-

(415)

At 30 June 2015

547

7,788

-

8,335

 

 

 

 

 

Carrying amount

 

 

 

 

At 30 June 2015

5,125

16,016

28,773

49,914

At 30 June 2014

4,774

17,701

2,810

25,285

At 31 December 2014

4,335

14,357

18,098

36,790

 

6. Intangibles

 

Re-Refining

 

Recycling

Total

 

Royalty

Hydrodec Technology

Goodwill

CEP License

 

Contracts

Brand Name

 

 

USD'000

USD'000

USD'000

USD'000

 

USD'000

USD'000

USD'000

 

 

 

 

 

 

 

 

 

Cost

 

 

 

 

 

 

 

 

At 31 December 2013

5,010

25,859

6,725

-

 

2,354

2,201

42,149

Exchange translation

167

862

224

-

 

78

73

1,404

Additions

-

-

-

-

 

-

-

-

At 30 June 2014

5,177

26,721

6,949

-

 

2,432

2,274

43,553

Exchange translation

(584)

(2,307)

(600)

(52)

 

(209)

(195)

(3,947)

Additions

-

-

-

2,000

 

-

-

2,000

At 31 December 2014

4,593

24,414

6,349

1,948

 

2,223

2,079

41,606

Exchange translation

(292)

252

65

20

 

23

21

90

Additions

-

-

-

-

 

818

1,287

2,105

At 30 June 2015

4,301

24,666

6,414

1,968

 

3,064

3,387

43,801

 

 

 

 

 

 

 

 

 

Accumulated amortisation and impairment

 

 

 

 

 

 

 

 

At 31 December 2013

2,925

12,361

3,300

-

 

179

195

18,960

Exchange translation

18

430

110

-

 

7

6

571

Provided in the period

279

858

-

-

 

318

344

1,799

At 30 June 2014

3,222

13,649

3,410

-

 

504

545

21,330

Exchange translation

(229)

(1,215)

(292)

-

 

(43)

(45)

(1,824)

Provided in the period

272

836

-

-

 

289

316

1,713

At 31 December 2014

3,265

13,270

3,118

-

 

750

816

21,219

Exchange translation

(1)

163

31

-

 

18

8

219

Provided in the period

255

784

-

-

 

455

436

1,930

At 30 June 2015

3,519

14,217

3,149

-

 

1,223

1,260

23,368

 

 

 

 

 

 

 

 

 

Carrying amount

 

 

 

 

 

 

 

 

At 30 June 2015

782

10,449

3,265

1,968

 

1,841

2,127

20,433

At 30 June 2014

1,955

13,072

3,539

-

 

1,928

1,729

22,223

At 31 December 2014

1,328

11,144

3,231

1,948

 

1,473

1,263

20,387

 

 7. Trade and other receivables

 

 

 

As at

As at

As at

 

30 June 2015

30 June 2014

31 December 2014

 

USD'000

USD'000

USD'000

 

 

 

 

Trade receivables

6,632

5,243

4,270

Prepayments and accrued income

1,546

1,812

3,790

Other receivables

292

1,788

198

Other taxation and social security

5

-

52

 

8,475

8,843

8,310

 

 

8. Trade and other payables

 

As at

As at

As at

 

30 June 2015

30 June 2014

31 December 2014

 

USD'000

USD'000

USD'000

 

 

 

 

Trade payables

7,776

3,939

6,624

Accruals

4,988

6,017

5,207

Other loan obligations due within 1 year

2,630

-

3,000

Deferred income

-

571

1,496

Finance lease obligations due within 1 year

168

895

309

 

15,562

11,422

16,636

 

The carrying values of trade and other payables are considered to be a reasonable approximation of fair value.

 

9. NON-CURRENT LIABILITIES - borrowings

 

As at

As at

As at

 

30 June 2015

30 June 2014

31 December 2014

 

USD'000

USD'000

USD'000

 

 

 

 

Finance lease liabilities due in 1-5 years

10,348

904

367

Other Loans

4

-

-

 

10,352

904

367

 

During 2015 the Hydrodec of North America financed the plant in Canton in order to finance the expansion.

10. share capital

 

 

 

No

 

 

Issued and fully paid - ordinary shares of 0.5 pence each

 

As at 31 December 2014

803,356,138

 

 

As at 30 June 2015

746,682,805

 

 

Pursuant to the liquidation of Virotec International plc and its subsidiary VIN Australia Pty Ltd, on 16 April 2015 the Company cancelled 56,673,333 ordinary shares held by those entities.

11. ACQUISITIONS

On 1 April 2015 the Group acquired the principle business and assets of Eco-Oil from Eco-Oil International Limited and its subsidiaries. The acquisition was made as part of the Group's strategy to secure the supply chain for used oil collection in the UK following the acquisition of OSS in August 2013 and underpins Hydrodec's plan to invest in a base oil re-refinery in the UK.

 

The details of the business combination are as follows:

 

 

Fair Values

 

USD'000

 

 

Amount settled in Cash

3,575

 

 

Recognised amount of identifiable net assets

 

Property, plant and equipment

3,846

Other intangible assets

2,085

Total non-current assets

5,931

 

 

Trade and other receivables

2,531

Inventories

396

Total current assets

2,926

 

 

Trade and other payables

(3,669)

Total current liabilities

(3,669)

 

 

Borrowings

(32)

Provisions

(467)

Deferred tax liability

(267)

Total non-current liabilities

(766)

 

 

Identifiable net assets

4,422

 

 

Bargain purchase on acquisition

(847)

 

 

Consideration settled in cash

3,575

Acquisition costs charged to expenses

422

Net cash paid relating to the acquisition

3,997

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR BCGDCIXDBGUD
Date   Source Headline
6th Apr 20217:00 amRNSCancellation - Hydrodec Group plc
1st Apr 20215:30 pmRNSHydrodec Group
31st Mar 20217:00 amRNSBusiness Update
3rd Feb 20213:42 pmRNSFinancing update
2nd Oct 20201:26 pmRNSHolding(s) in Company
1st Oct 20207:30 amRNSSuspension - Hydrodec Group plc
1st Oct 20207:00 amRNSTrading and year end update
13th Jul 20203:06 pmRNSHolding(s) in Company
10th Jul 20209:05 amRNSHolding(s) in Company
26th Jun 20207:00 amRNSAnnual Report and Accounts Extension
19th May 20207:00 amRNSTrading Update
7th Apr 20207:00 amRNSHolding(s) in Company
24th Mar 20201:08 pmRNSCanton facility update
14th Feb 20207:00 amRNSTrading Update
2nd Jan 20204:47 pmRNSHolding(s) in Company
24th Dec 20197:00 amRNSFinancing update
6th Dec 20197:30 amRNSDirectorate Change
21st Nov 20197:00 amRNSHolding(s) in Company
6th Nov 20199:14 amRNSHolding(s) in Company
8th Oct 20197:00 amRNSHolding(s) in Company
2nd Oct 201911:01 amRNSHolding(s) in Company
30th Sep 20194:40 pmRNSSecond Price Monitoring Extn
30th Sep 20194:35 pmRNSPrice Monitoring Extension
30th Sep 201911:09 amRNSChange of Registered Office
30th Sep 201911:01 amRNSHolding(s) in Company
27th Sep 20197:00 amRNSUnaudited Interim Results
13th Aug 20197:00 amRNSDisposal of Hydrodec's Australian Plant
1st Jul 20191:14 pmRNSUpdate on the sale of Australian operations
20th Jun 20195:49 pmRNSResult of AGM
20th Jun 20197:00 amRNSAGM Statement
28th May 201910:14 amRNS2018 Annual Report and Accounts and Notice of AGM
28th May 20197:00 amRNSFinal Results
2nd Apr 20197:00 amRNSGrant of Options
29th Mar 20197:00 amRNSPre-close Trading Update
12th Mar 20197:00 amRNSBoard Changes and Appointments at HoNA
31st Dec 20181:26 pmRNSHolding(s) in Company
28th Dec 20187:00 amRNSHydrodec takes control of N.American operations
1st Nov 20183:50 pmRNSChange of Registered Office
1st Nov 20181:00 pmRNSHolding(s) in Company
31st Oct 20183:10 pmRNSHolding(s) in Company
31st Oct 20189:20 amRNSHolding(s) in Company
30th Oct 20185:15 pmRNSHolding(s) in Company
30th Oct 20184:30 pmRNSHolding(s) in Company
30th Oct 20182:30 pmRNSHolding(s) in Company
30th Oct 20182:30 pmRNSHolding(s) in Company
25th Oct 201811:00 amRNSResult of General Meeting
25th Oct 20187:00 amRNSResult of Open Offer
9th Oct 20183:30 pmRNSPosting of circular and notice of general meeting
8th Oct 201810:20 amRNSResult of Placing
8th Oct 20189:05 amRNSSecond Price Monitoring Extn

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.