Adrian Hargrave, CEO of SEEEN, explains how the new funds will accelerate customer growth Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksImagination Technologies Group Regulatory News (IMG)

  • There is currently no data for IMG

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

24 Jun 2014 07:00

RNS Number : 3498K
Imagination Technologies Group PLC
24 June 2014
 



 

24 June 2014

 

Imagination Technologies Group plc

 

Strong licensing performance across full IP portfolio

 

Imagination Technologies Group plc (LSE: IMG, "Imagination", "the Group"), a leading multimedia, communications and processor technology company, today announces results for the year ended 30 April 2014.

 

Financial highlights

 

· Group revenues up 13% to £170.8m (2013: £151.5m)

o Good performance in Technology Business with revenues increased 17% to £147.5m (2013: £125.7m)

- Licensing revenues up 32% to £38.3m (2013: £29.1m)

- Royalty revenues up 15% to £109.0m (2013: £95.1m)

o Pure revenues of £23.2m (2013: £25.8m)

· Adjusted operating profit* of £24.1m (2013: £33.5m)

· Reported operating profit of £0.02m (2013: profit £11.3m)

· Adjusted earnings per share* 8.1p (2013: 9.4p)

· Reported earnings per share 0.3p (2013: 2.4p)

· Cash generated from operations before working capital of £28.3m (2013: £34.0m)

o Net debt of £5.0m (30 April 2013: Excluding MIPS tax liabilities £10.7m)

o Cash of £19.2m. Bank facilities renewed to 2018

 

* Adjusted profit excludes non-recurring items, items relating to acquisitions and investments, non-cash based share incentive charges and amortization of intangible assets acquired from acquisitions. The reconciliation from reported results to adjusted results is set out in note 2.

 

Business highlights

 

Technology business

 

Licensing & design wins

· Strong and growing licensing activities across all IP families involving many existing and new customers

· 115 licenses including 51 for PowerVR (37 GPU, 11 video and 3 camera vision IP), 48 for MIPS CPU, 11 for Ensigma RPU (3x last year), two for Ensigma VoIP and three for FlowCloud

· Accelerating growth in customer base with new licences involving over 50 partners:

o Existing customers included:- Actions, Allwinner, CSR, Freescale, HiSilicon, Intel, LG, MediaTek, Microchip, Mobileye, Realtek, Renesas, ST and others

o New customers included Atomos, Avago, Ineda, I&C Micro Systems, Lenovo, Toshiba and others

· Increasing number of customers signing licenses for IP from multiple families

· Licensing activity has resulted in around 60 new SoC design-wins which will contribute to future royalties

· Continued active and growing pipeline of prospects across all IP families

 

Partner chip shipments & royalties

· Total partner chip shipments of 1,259m

· Significant volume shipments in: all mobile segments (performance, mainstream and entry smartphones); tablet/personal computing; networking & enterprise; industrial; TV/STB & automotive

o Smartphone market continued to grow albeit with lower growth rates

o Average royalty rate maintained at prior year's level due to the mix

· PowerVR Series6 graphics shipping in volume across all key segments including mobile, TV and automotive

· Growing MIPS volume in developing 32-bit microcontroller and Internet of Things (IoT) markets, with MIPS 64-bit architecture well established in multiple markets

· Strong PowerVR video processing IP unit shipments

 

Pure business

· Continues to drive key markets

o Launch of Jongo wireless speaker products in key UK and US markets

o Continued refresh of DAB product line-up

· Strategic interest from key players in our wireless and multi-room speaker technologies resulted in a number of licenses signed

· Organisational changes to reduce costs and better align with our IP business

 

Hossein Yassaie, Chief Executive, commented:

 

"The significant growth in the licensing deal closure and the growing customer base confirm the strong alignment of our technologies to the existing and emerging markets as well as our partners' needs.

 

"The strong and growing demand across all IP areas, including PowerVR graphics & video, MIPS processors and Ensigma communications coupled with growing trends of customers opting for multiple IP families or IP platforms, validate the strength of our strategy and the relevance of our roadmaps.

 

"All the indications from existing and new customers are that the alternative that MIPS processors offer is credible, respected and welcome, both for the technological benefits and the much needed industry balance they can help to bring about. The active licensing trends and the strong support from the industry leaders for the recently launched prpl foundation, focused on MIPS ecosystem, are clear indications of our real and continued progress.

 

"As the licensing deal closures show, the demand for Ensigma communications technology is accelerating. This is driven by the emerging trends in the Internet of Things and home connectivity.

 

"Whilst there will continue to be fluctuations and changes in the markets in which we operate, we are confident that our comprehensive and complementary IP families, and the solution-centric IP platforms they are enabling, will allow us to take advantage of the numerous growth opportunities ahead."

 

Enquiries:

Imagination Technologies Group plc

Tel (today): 020 7457 2020

Sir Hossein Yassaie, CEO

Tel (thereafter): 01923 260 511

Richard Smith, CFO

Instinctif Partners

Tel: 020 7457 2020

Adrian Duffield / Kay Larsen

 

About Imagination Technologies

 

Imagination Technologies - a global leader in multimedia, processor, communication and cloud technologies - creates and licenses market-leading processor solutions including graphics, video, vision, CPU and embedded processing, multi-standard communications, cross-platform VoIP and VoLTE, and cloud connectivity. These silicon and software intellectual property (IP) solutions for systems-on-chip (SoC) are complemented by an extensive portfolio of software, tools and ecosystems. Target markets include mobile phone, connected home consumer, mobile and tablet computing, in-car electronics, networking, telecoms, health, smart energy and connected sensors. Imagination's licensees include many of the world's leading semiconductor manufacturers, network operators and OEM/ODMs. Corporate headquarters are located in the United Kingdom, with sales and R&D offices worldwide. See: www.imgtec.com.

 

Overview

 

Imagination has continued to innovate in the development of its three fundamental and strategic silicon IP families, PowerVR Multimedia, MIPS Processors, and Ensigma Communications. The three carefully developed IP families are central to the Group's overall strategy and they:

 

· offer a strong and comprehensive range of IP-level products that address each specific area very well

and

· enable solution-centric platforms that can efficiently address all key existing and new markets.

 

In each of our technology areas we have real advantages, unique qualities and growing ecosystems that our customers value. Additionally we are seeing that emerging demand for a solution-centric IP model is a fundamental industry trend, which is driven by the overall supply-chain evolution over the years ahead. Our strategy has been designed to both take advantage of the disruptive nature of each of our technologies and also address the overall changing needs of the market we operate in. Our customers' positive feedback and growing interest in our activities is a strong indicator of the relevance of our strategy to the markets we operate in and their future.

 

The Group's latest PowerVR Series6 Rogue graphics products are now shipping in key market segments with the new architecture delivering the significant performance benefits that we expected. While the architecture allows very high performance to be achieved with high levels of power efficiency, we have developed a broader range of cores and have had significant engagement across the range, particularly in cores optimised for area and power efficiency. The strength of our new low-end offerings from Series6XE has fuelled significant design wins in low and mid-range application processors for smartphones and tablets, which will reach the market over the next 12 to 24 months. Series6XT continues to set the standard for performance and efficiency for mid to high-end devices with industry leaders continuing to adopt higher end configurations from this family.

 

The smartphone market continues to develop with a smaller number of larger players shaping the market. While the market continues to grow at a healthy level its characteristics are trending towards maturity. The Group's technologies and partnerships create a strong position to take full advantage of this large market. Significantly Imagination is well poised to take advantage of the next wave of innovation in other related markets such as wearables.

 

The integration of MIPS has progressed very smoothly with the enlarged processor R&D team focused on development of new CPU cores. The business continues to make a positive financial contribution to the Group. Customer feedback on the Group's plans and roadmap has been very positive with a record level, well over 50 license deals, signed since the MIPS acquisition. Given the numerous opportunities we continue to believe that longer term MIPS has the potential to contribute significant additional value to the business. The creation of the prpl foundation, focussed on MIPS open source ecosystem development and with industry-leading founding members including Qualcomm and Broadcom, was among the key developments during the year.

 

The capabilities of our Ensigma communications technology are being recognised with significant growth in licensing during the year and many further potential customers also evaluating this disruptive technology. We expect the deployment of this technology to follow a similar trajectory to graphics in terms of migration to on-chip integration and volume potential.

 

In August 2013 the Group acquired Posedge, a provider of networking, security and connectivity IP and SoC design services. This acquisition strongly complements our Ensigma connectivity IP as well as boosting our SoC design services and IP platform delivery capability.

 

In December 2013 the Group acquired Kisel Microelectronics, a small but leading provider of digital RF IP. A significant number of partner designs, using Ensigma communications IP, depend on Kisel's RF technology which is highly complementary to our Ensigma offering. This acquisition has enabled us to make our communications offering more comprehensive covering both baseband and RF areas.

 

The Pure business continues to complement and accelerate the deployment of key new technologies developed by Imagination. The launch of the Jongo range of wireless multi-room speakers, deploying Ensigma communications IP, MIPS processors and the revolutionary Caskeid audio distribution, in both the UK and the US has been a key focus. We have now secured a number of licenses for the underlying technologies in this platform and expect these engagements to lead to significant and market-changing third-party products.

As part of the development of the Group and the growing focus on platform delivery we have undertaken an organisational restructure in the Pure division during the year to further align the activities, reduce cost and increase the focus on the critical projects for this business.

 

Investment in group-wide R&D remains critical to the success of the business. We continued to use a combination of organic growth and small scale acquisitions to develop the technology and capability to achieve our strategy. During the year we tightly controlled the rate of investment to ensure the operating cost base is effectively managed resulting in significantly lower cost growth rates than recent years, which we expect to sustain going forward.

 

The Group's capital investment programme continued with both the datacentre and the second phase of the three phase Kings Langley redevelopment now complete. The value of assets created by this programme over the last three years is now in excess of £50m.

 

Financial Review

 

Revenue

 

Group revenue for the period ending 30 April 2014 increased by 13% to £170.8m (2013: £151.5m).

 

Licensing revenue increased 32% to £38.3m (2013: £29.1m). H2 saw substantial growth both sequentially and year on year with revenue of £23.9m (H2 2013: £11.3m) from a wide range of existing and new licensees, across all of our technology areas. Licensing revenue was adversely affected by the strengthening of sterling in the year and increased on a dollar basis by 35%. The high levels of licensing activity also helped to increase the licensing backlog during the year.

 

Royalty revenue increased by 15% to £109.0m (2013: £95.1m). Royalty revenue was also adversely affected by the strengthening of sterling in the year and increased on a dollar basis by 18%.

 

Due to the slowdown in growth of the smartphone market and short-term competitive activities in the lower-end mobile segments, partners' chip shipments (excluding MIPS) decreased 1% to 530m (2013: 535m) units. MIPS' partner shipments totalled 729m units in the year.

 

The average royalty rate, excluding MIPS, was maintained at prior year levels due to a better mix than expected.

 

Pure continued to experience a difficult environment in the UK and some export markets which resulted in revenue of £23.2m (2013: £25.8m).

 

Profit and operating expenses

 

Driven by strong licensing successes in the high margin Technology business, Group gross profit was up 15% to £150.3m (2013: £130.7m) with overall gross margin increasing to 88% (2013: 86%).

 

Underlying Group operating expenses were tightly controlled growing less than expected to £126.3m (2013: £97.2m). The increase in operating expenses is primarily driven by the full year impact of MIPS costs following the acquisition in February 2013. The underlying rate of operating expense growth was significantly lower than previous years at 11%.

 

Underlying expenses are those expenses incurred before calculating adjusted operating profit* and exclude:

 

· non-cash share-based incentives charge of £13.2m (2013: £11.3m);

· amortisation of intangibles from acquisitions of £8.6m (2013: £4.2m);

· acquisition related costs of £1.3m (2013: £2.7m);

· impairment of investments of £2.6m (2013: £5.7m);

· gain on investments of £0.3m (2013: £1.8m);

· contingent acquisition consideration release of £1.6m (2013: £nil); and

· one-off Group restructuring costs of £0.4m (2013: £nil).

 

Adjusted operating profit for the Technology business was £31.5m (2013: £39.9m) reflecting the transitional conditions in the mobile segment. The adjusted net operating margin for the technology business was 21% (2013: 32%).

 

For Pure the difficult trading conditions resulted in an adjusted operating loss of £7.4m (2013: £6.4m). The organisational changes are expected to result in annual savings of £2.0m p.a..

 

Earnings and taxation

 

The Group's adjusted operating profit was £24.1m (2013: £33.5m). The reported operating profit was £0.02m (2013: profit £11.3m). Despite the 13% increase in revenue, the adjusted and reported operating profits reduced in the year. This was due to the increase in underlying expenses of 30% resulting from important investments made in R&D together with the full year impact of the MIPS acquisition.

 

The net tax position was a credit of £1.1m (2013: charge £5.9m). The deferred tax asset on the Group balance sheet to be utilised against future UK profits has reduced to £4.9m (2013: £10.4m). The tax credit in the year arose primarily from the finalisation of the 2013 tax filings for the US operations.

 

The Group's adjusted earnings per share was 8.1p (2013: 9.4p). The Group's reported earnings per share is 0.3p (2013: 2.4p).

 

Balance sheet

 

Goodwill at 30 April 2014 was £59.8m (2013: £55.0m). The increase of £4.8m is due to the acquisitions of Posedge and Kisel.

 

The investment balance increased to £21.1m (2013: £18.7m) following investments made during the year in Ineda Systems, NetSpeed, Onkyo, Blu-Wireless, Orca Systems, UBC Media and Toumaz totalling £3.6m, and a subsequent appreciation in the value of investments predominantly due to movements in share price and exchange rates of £1.0m which was recognised in the revaluation reserve. These increases were offset by a net £2.2m impairment charge which was recognised in the income statement.

 

Property, plant and equipment was £63.6m (2013: £45.9m) reflecting the capital expenditure of £22.3m (2013: £22.1m). The primary element of this is the re-development of the Group's property facilities in Kings Langley. This is the third year of the four year re-development plan.

 

Trade and other receivables were £51.0m (2013: £64.0m). The majority of the decrease is due to the timing of royalty receipts from customers.

 

Trade and other payables were £37.5m (2013: £35.6m).

 

Corporation tax payable was £0.2m (2013: £56.3m). The reduction in the balance reflected the tax liability that arose from the MIPS acquisition, which was settled on 14 June 2013.

 

Interest bearing loans and borrowings were £24.3m (2013: £31.0m). During the year £4.5m was repaid.

 

The deferred tax liability was £17.1m (2013: £19.2m).

 

Cash generated from operations before movements in working capital was £28.3m (2013: £34.0m).

 

The cash balance decreased to £19.2m (2013: £76.6m). The decrease reflects the £55.9m tax payment in June 2013 that arose as part of the MIPS acquisition. At the year end Group net debt was £5.0m (2013: excluding MIPS tax liabilities £10.7m).

 

On 17 June 2014 the Group renewed its existing bank facilities with a new 4 year term to June 2018.

 

* Adjusted profit is used by management to measure the performance of the business year on year by excluding non-recurring items (items which typically do not occur every year), items relating to acquisitions and investments, non-cash based share incentive charges and amortization of intangible assets acquired from acquisitions. The reconciliation from reported results to adjusted results is set out in note 2.

 

Technology Business

 

During the year the Technology business continued to make real progress in both licensing and design wins.

 

Licensing and design-wins

 

As expected the momentum in licensing accelerated in the second half of the year leading to a number of important licensing agreements and deal extensions involving over 50 customers and around 115 IP licenses. We saw expanding licensing activities for graphics and video with initial customer engagements for our new vision technology. Additionally there was very strong engagement and licensing for our MIPS processors and significant license growth for the Ensigma communications IP family. Increasing numbers of customers signed licenses for IP from multiple families. There is a growing and general trend towards demand for IP sub-systems or solutions combining multiple IP cores, an aspect that our strategy is designed to fully support.

 

The target markets for the deals closed include mobile phone and tablets/mobile computing across performance, mainstream and entry categories, TV/STB (set top box) and the emerging video streaming market, home connectivity and automation, wearables, IoT and embedded control, media players/camera, automotive, digital radio and industrial/enterprise equipment.

 

· Multimedia - The key technologies under this category are graphics, ray tracing, video and vision:-

 

o Graphics - The PowerVR graphics processor (GPU) family continues to lead the market in technological capability, roadmap strength and ecosystem and remains by far the most adopted and shipped technology of its kind. During the year there were 37 PowerVR GPU licenses across all markets and segments including several low-end use cases where we expect to regain market share over time.The PowerVR Series6 technology has seen further deployment in the market and is now shipping for use in automotive, DTV (digital TV) and mobile devices, delivering the latest features (e.g. OpenGL ES 3.x) and demonstrating the performance and power consumption advantages of this class-leading technology. During the year we launched both our PowerVR Series6XT and Series 6XE IP core families. These now provide solutions for the broadest range of performance and area requirements enabling us to support the full range of SoC requirements. We saw strong licensing activities in the year across the full range of these cores.We announced the PowerVR Wizard family of ray tracing IP cores, and began strategic collaboration with key developers. This technology has been very well received and is in early evaluation with a number of major partners.

 

o Video - Our PowerVR video decode and encode processor (VPU) families, which support the latest and emerging formats, continue to see strong volume growth. We are seeing a growing industry trend in favour of licensing rather than internal development, particularly as the next generation of advanced video standards are coming to market. During the year there were 11 video core licences.

 

o Camera Vision Processing - Vision processing is needed to get the best image from a camera sensor. This is an area that is important both for market opportunity and technology synergy reasons. Specifically it is clear that the deployment of camera functionality is relevant to many product categories and market segments. Furthermore careful and tight integration of camera vision processing, video encode and GPU cores can be used to achieve very important optimisations. We announced the first product, the Raptor architecture, in this family in November 2013. The technology has now been licensed to three partners.

 

· CPU and Processor cores

 

Customers' engagements and licensing activities have been strong and encouraging with around 48 licenses concluded globally for MIPS cores across existing and new customers during the year. Among these there were a number of strategically important agreements including, as reported at the first half, a key license with a new tier-one player.

 

The opportunities for MIPS include:

 

o Existing customers who have regained confidence in MIPS and continue their commitment to MIPS.

o Previous MIPS customers, who had in recent years engaged with other architectures, reconsidering their future direction.

o New markets with no barriers to entry and no legacy (wearables and IoT) where the partners have selected MIPS over competitors.

o Other markets that will become relevant as the Warrior family is delivered including mobile phones and tablets.

 

Development of the next generation MIPS Warrior family of processor cores and the drive to strengthen and build on the MIPS ecosystem continue as planned.

 

Strong progress has also been made in further strengthening the MIPS ecosystem with the recent launch of the industry body prpl (pronounced 'purple'). This foundation which is supported by many industry leaders is another key step to bringing together and further strengthening many key developer communities ensuring comprehensive support for the MIPS ecosystem.

 

Customer engagements with MIPS remain strong and there is considerable interest in the Warrior family of cores which we launched earlier in the year. We are seeing strong interest for the next cores from this family including a range of 64bit cores which will be available later in 2014.

 

An important growing market for processors is the wearable device market which is an exciting opportunity for MIPS cores given its efficient architecture and we have seen important progress in this area. During the year Google launched their wearable operating system Android Wear with MIPS announced as a launch partner.

 

Whilst the progress on MIPS is very encouraging, and is ahead of our internal plans, it should be noted that this is a long-term strategy to offer real choice in the CPU and processor IP market.

 

The MIPS family of processors combined with our Ensigma communications technology offer a highly efficient 'connected processor' which we believe is uniquely well positioned for many connected devices and the emerging IoT and Machine-to-Machine (M2M) applications.

 

· Communications

 

The Ensigma communications technology is an important and growing part of our business with a number of new customers licensing this technology during the year.

 

o Connectivity and broadcast - Our Ensigma programmable radio processing unit (RPU) family supports both high performance and low power connectivity standards. These include Wi-Fi, Bluetooth, Bluetooth LE and others as well as multi-standard broadcast receivers, which are essential for many mainstream markets. In particular home connectivity in support of streaming and automation as well as the emerging IoT markets offer major opportunities for our offerings here. We secured 11 further licenses for Ensigma technology during the year, representing 3x growth as this technology becomes a more sizable part of our business.

 

o VoIP - our family of video and voice over IP (VoIP) products, including platform agnostic SDKs, constitute an important element in our IP offering with relevance to both the arrival of 4G/LTE networks which require VoIP over LTE (VoLTE) and general internet-based communication. Two new licenses were signed for this technology during the year.

 

The Ensigma product offering was further enhanced during the year with the acquisition of Kisel, a small but leading provider of digital RF IP. This allows us to provide a comprehensive solution to customers who require it, while also working with customers who have their own RF partners or solutions.

 

· FlowCloud

 

This technology is an emerging one with considerable synergy and significant potential for Imagination. Given our strong silicon IP offerings in the key areas of processing and connectivity, we have been taking steps to ensure these technologies are complemented by relevant software technologies that can enable their easy and quick deployment in the emerging IoT and M2M markets. The FlowCloud platform technology has been designed to speed-up the deployment of cloud-managed connected devices in diverse markets including home automation, healthcare monitoring, energy management, security and monitoring, connected/intelligent toys, industrial and agricultural monitoring/control and many more. The technology aims to offer a ready-made ('shrink-wrapped') software platform, running on our silicon IP solutions and covering the server and client ends of such systems. FlowCloud is an application independent software platform that ensures all essential baseline services such as authentication, security, update/maintenance are available to the developers, alongside APIs for functions such as control, streaming, and payment services.

 

We signed three licenses for FlowCloud software IP during the year.

 

Partner chip shipments and SoC design-wins

 

Partner chip unit shipments grew strongly to 1,259m units. Non-MIPS shipments were broadly flat with prior year at 530m (2013: 535m). We have seen an increasing proportion of shipments using Series6 graphics technology and given the design wins achieved during the year we expect this to continue to grow.

 

The licensing activity in the year has resulted in a significant increase in new committed SoCs with around 60 new SoC design-wins added which will contribute to future royalties.

 

Pure business

 

Pure's focus has been and continues to be proactively helping to drive certain important developing and emerging markets that are strategic to our business:-

 

· Digital radio:- Pure's product line drove the market from the early days and set the much needed agenda to help develop this new market. This continues today in the form of supporting and driving the adoption of digital radio internationally. We now expect some of these markets, including the UK (which has started a digital tick mark transition phase) to begin migration towards a switch-over plan supported by governments whilst others such as Germany develop further in digital radio penetration. As a result we expect the global markets for digital radio to grow substantially over the next few years with our technology playing a key part and securing a major share. Pure was the first manufacturer to gain the Digital Radio Tick mark for its full, current range of home and in-car digital radios.

 

· Wireless home audio:- As a first step in helping to drive home connectivity and automation, Pure has been focussed on wireless audio streaming. These systems use many of Imagination's underlying IP offerings including MIPS processors, Ensigma connectivity processors and FlowCloud technology and are paving the way for the connected home revolution.

· There are now significant developing partnerships which include tier one players that have been impressed by Pure's products and technologies. The Caskeid stereo and multi-room wireless technologies which power Pure's new Jongo family of wireless speakers deliver industry leading performance and in particular synchronisation capabilities that uniquely match wired systems.

· Home automation:- A longer term goal is to contribute to the emergence and development of the home automation opportunities through the use of Imagination's processing, connectivity and FlowCloud technologies.

 

As part of the development of the Group and the growing focus on platform delivery we have undertaken an organisational restructure in the Pure division during the year to further align the activities, reduce cost and increase the focus on the critical projects for this business.

 

This year Pure has introduced a new mini version of its iconic Evoke digital radio, the Evoke D2, while Bluetooth has been introduced to selected digital radios to reflect the growing trend for wireless streaming. Pure also expanded its new Jongo multiroom speaker range by adding three tabletop wireless speakers, the Jongo T2, T4 and T6. Jongo is the first multiroom speaker range that can be used with any audio or radio app, thanks to the integration of Imagination's Bluetooth Caskeid technology. Pure's in-car digital radio range was boosted by a strategic relationship with the UK's biggest car accessory retailer Halfords, which produced a range of two exclusive 1-DIN car radios, the Highway 260DBi and the Highway 240Di.

 

Key international milestones included the launch of Pure's music service, Pure Connect, in the US, the celebration of 10 years of Pure digital radio in Switzerland and the ranging of Jongo in around 1,500 Walmart stores in the US.

Outlook

 

Licensing activity remains strong and we expect to see good performance in licensing during FY15 with high activity levels across all of our IP portfolio. We expect the demand for our graphics and video technologies to remain strong. The progress made with MIPS and the confidence created in the customer base will continue to drive the demand for our processor cores. Additionally the opportunities in home connectivity and IoT provide a positive environment for further development of our MIPS and Ensigma licensing business. We also expect the newer technologies including ray tracing (Wizard family) and vision (Raptor family) to make growing contributions.

 

Based on licensing and design wins achieved during the year, we expect to see shipment volumes increase during FY15 with growth predominantly coming in the second half of the year. The active licensing in MIPS is driving new SoC designs which will ultimately create new volume. Whilst, as stated before, the historical MIPS volume could be subject to some fluctuations, we expect for FY15 that it will be broadly flat. Non-MIPS volume will be driven by continued growth of existing customers' designs, the timing of the ramp-up for the new design-wins in the lower-end of the smartphone categories and the shipment build-up in newer technologies including Ensigma and Vision IP. We are confident that we will see this volume exceeding 1b unit shipment over the next three years. As all our IP families are increasingly making meaningful contributions to our volume and revenues we plan to report a more representative measure of our market penetration by reporting total volume comprising the units of the multimedia, processor and communications IP shipments.

 

The smartphone market was around 1b units in 2013, and is expected to grow to around 1.4b by 2016. Given our strong existing and growing partnerships across both of the important established platforms, iOS and Android, and we continue to believe an ultimate graphics market share of around 40% to 60% of the total smartphone market remains a reasonable and realistic goal.

 

Progress with MIPS has been encouraging and we remain confident in the opportunities for this business. The strong licensing performance during last year and the visibly growing industry engagement and support should be seen as a good indicator of the progress being made. This is a long-term strategic investment which we expect to create substantial value over a 4-5 year period.

 

Pure continues to showcase our technologies effectively and drive some of our key IP offerings. The focus in the near term is on wireless audio which is a major industry development area. The product focus and the reorganisation changes we have made recently are expected to improve Pure's financial performance.

 

The investments we have made over the last two years have provided us with the required structures for growth. We expect the growth in underlying operating expenses to be significantly lower than previous years at around 10% in FY15.

 

Given that the vast majority of our revenue is transacted in dollars, and while we have hedging policies in place, it should be noted that significant foreign exchange rate fluctuations could have an impact on our sterling reporting.

 

Fundamentally our multimedia (graphics and video) business is very strong with ray tracing and camera vision elements offering new and significant opportunities for the future. MIPS is meeting our expectations with next generation technology well-underway with growing customer endorsement and interest, whilst our Ensigma connectivity activities are now moving from investment to mass market exploitation. Additionally the comprehensive and complementary range of IP cores across these key areas is increasingly enabling us to offer solution-centric IP platforms in support of the new industry trends.

 

As a result the Board remains confident that the Group is on track to deliver continued progress.

 

Sir Hossein Yassaie

Chief Executive

24 June 2014

 

 

Consolidated income statement

Year to30 April 2014£'000

Year to30 April 2013£'000

Revenue

Cost of sales

170,835

(20,461)

151,467

(20,816)

Gross profit

150,374

130,651

Research and development expensesSales and administrative expensesGroup restructuring costsGain on investmentsImpairment of investmentsAcquisition related costsContingent acquisition consideration release

(114,835)(33,257)(397)348(2,585)(1,275)1,648

(83,956)(28,750)-1,763(5,679)(2,744)-

Total operating expenses

(150,353)

(119,366)

Operating profit

 

Financial incomeFinancial expenses

21

 

83(418)

11,285

 

1,195(320)

Net financing (expense)/income

 

(Loss)/profit before tax

 

Taxation credit/(charge)

 

 

 

 

 

(335)

 

(314)

 

1,089

875

 

12,160

 

(5,884)

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

775

 

6,276

Earnings per share

Basic

Diluted

0.3p0.3p

2.4p2.3p

During this year and the previous period all results arise from continuing operations.

Consolidated statement of comprehensive income

Year to30 April 2014£'000

Year to30 April 2013£'000

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

775

6,276

Other comprehensive income:

 

Items that are or maybe reclassified subsequently to profit or loss:

Exchange differences on translation of the balance sheets of foreign operations

Exchange differences on translation of part of the net investment in foreign operations

Change in fair value of assets classified as available for sale

Tax on items that are or may be reclassified subsequently to profit or loss

 

 

 

4,242(2,206)997

 

-

 

 

(797)--

 

-

Total other comprehensive income/(expense) for the financial year, net of income tax

3,033

(797)

Total comprehensive income for the financial year attributable to equity holders of the parent

3,808

5,479

 

Consolidated statement of financial position

At 30 April2014£'000

At 30 April2013£'000

Non-current assets

Other intangible assets

Goodwill

Property, plant and equipment

Investments

Deferred tax

Corporation tax

58,56059,83463,61621,0814,9281,657

59,61554,98145,87318,71110,446-

Current assets

Inventories

Trade and other receivables

Corporation tax

Cash and cash equivalents

209,6769,05451,0164,41519,248

189,6268,51264,018-76,572

83,733

149,102

Total assets

293,409

338,728

Current liabilities

Trade and other payables

Interest bearing loans and borrowings

Corporation tax payable

(37,514)(8,561)(240)

(35,575)(4,643)(56,279)

Non-current liabilities

 

Other payablesInterest bearing loans and borrowingsDeferred tax liabilityCorporation tax

(46,315)(6,010)(15,696)(17,062)(3,325)

(96,497)(2,871)(26,309)(19,241)(2,418)

 

 

Total liabilities

(42,093)

(88,408)

(50,839)

(147,336)

Net assets

205,001

191,392

EquityCalled up share capital

Share premium account

Other capital reserve

Merger reserve

Revaluation reserve

Translation reserve

Retained earnings

26,76999,6481,4232,4021,5831,41571,761

26,57199,2361,4232,402586(621)61,795

Total equity attributable to equity holders of the parent

205,001

191,392

 

 

Consolidated statement of changes in equity

Sharecapital£'000

Sharepremium£'000

Other capital reserve£'000

Mergerreserve£'000

Revaluationreserve£'000

Translationreserve£'000

Retainedearnings£'000

Total£'000

At 1 May 2012

Profit for the yearOther comprehensive income for the year:

Exchange differences on translation of foreign operations

Change in fair value of assets

classified as available for sale

26,425-

 

 

-

-

98,348-

 

 

-

-

1,423-

 

 

-

-

2,402-

 

 

-

-

586-

 

 

-

-

176-

 

 

(797)

-

48,0276,276

 

 

-

-

177,3876,276

 

 

 

(797)

 

-

Total other comprehensive income forthe year

Transactions with owners:Share based remunerationTax credit in respect of share-based incentives

Issue of shares at nil cost

Issue of new shares

-

-

 

-

31

115

-

-

 

-

-

888

-

-

 

-

-

-

-

-

 

-

-

-

-

 

-

-

-

(797)

-

 

-

-

-

-

11,316

 

(3,793)

(31)

-

(797)

11,316

 

(3,793)

-

1,003

At 30 April 2013

26,571

99,236

1,423

2,402

586

(621)

61,795

191,392

At 1 May 2013Profit for the yearOther comprehensive income for the year:Exchange differences on translation of the balance sheets of foreign operationsExchange differences on translation of part of the net investment in foreign operations

Change in fair value of assetsclassified as available for sale

26,571-

 

-

-

-

99,236-

 

-

-

-

1,423-

 

-

-

-

2,402-

 

-

-

-

586-

 

-

-

997

(621)-

 

4,242

(2,206)

-

61,795775

 

-

-

-

191,392775

 

4,242

(2,206)

997

Total other comprehensive income forthe year

Transactions with owners:Share based remunerationTax credit in respect of share-based incentivesPurchase of shares for LTIP

Issue of shares at nil cost

Issue of new shares

-

-

 

-

-

169

29

-

-

 

-

-

-

412

-

-

 

-

-

-

-

-

-

 

-

-

-

-

997

-

 

-

-

-

-

2,036

-

 

-

-

-

-

-

13,179

 

(2,713)

(1,106)(169)

-

3,033

 

13,179

 

(2,713)

(1,106)-

441

At 30 April 2014

26,769

99,648

1,423

2,402

1,583

1,415

71,761

205,001

 

Consolidated statement of cash flows

Year to30 April 2014£'000

Year to30 April 2013£'000

Cash flows from operating activitiesProfit after taxTax (credit) / charge

775(1,089)

6,2765,884

(Loss) / profit before taxAdjustments for:Depreciation and amortizationLoss on disposal of fixed assetsNet financing charge / (income)Share-based remunerationGain on investmentsImpairment of investmentsContingent acquisition consideration releaseGroup restructure costsExchange difference

(314)14,39218033513,179(348)2,585(1,648)397(479)

12,1608,374292(875)11,316(1,763)5,679--(1,146)

Operating cash flows before movements in working capitalChange in working capital, net of effects from acquisition of subsidiariesIncrease in inventoriesDecrease / (increase) in receivablesDecrease in payables

28,279(542)8,409(2,284)

34,037(2,598)(11,708)(22,263)

Cash generated by operationsInterest paidTaxes paid

33,862(580)(58,442)

(2,532)(103)(1,205)

Net cash flows from operating activitiesCash flows from investing activitiesInvestments made in the yearProceeds from disposal of investmentsAcquisition of intangible assetsAcquisition of property, plant and equipmentAcquisition of subsidiariesInterest received

(25,160)(2,643)-(1,717)(20,326)(2,484)41

(3,840)(7,399)795(1,128)(22,901)16,621226

Net cash used in investing activitiesCash flows from financing activitiesProceeds from the issue of share capitalDraw down of loanPurchase of own shares for LTIPRepayment of borrowings

(27,129)441-(1,106)(4,635)

(13,786)1,00330,952-(5,527)

Net cash from financing activitiesNet (decrease) / increase in cash and cash equivalentsEffect of exchange rate fluctuationCash and cash equivalents at the start of the period

(5,300)(57,589)26576,572

26,4288,8021,50866,262

Cash and cash equivalents at the end of the period

19,248

76,572

 

Notes to the condensed consolidated financial statements

 

1. The financial information set out above does not constitute the company's statutory accounts for the years ended 30 April 2014 or 2013 but is derived from those accounts. Statutory accounts for 2013 have been delivered to the registrar of companies, and those for 2014 will be delivered in due course. The auditors have reported on those accounts; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report and (iii) did not contain a statement under section 498 (2) or (3) of the Companies Act 2006.

 

2. Segment Reporting 

 

The Group determines and presents operating segments based on the information that is provided internally to the Board of Directors, which is the Group's chief operating decision maker. The Group is organized into two operating divisions which offer different services to different industries and are managed separately: the Technology business and the Pure business. The costs of the corporate head office and other costs which are not controlled by the operating divisions are allocated to these divisions. These divisions are the operating segments that are reported to the chief operating decision maker and are the Group's reportable segments. There is no inter-segment trading and no significant seasonality in the Group's operations although there is an increase in trading in the period leading up to Christmas.

Principal activities are as follows:

Technology business - the development of graphics, video, vision, processor, communications and connectivity technologies for licensing to semiconductor companies for incorporation into silicon devices.

Pure business - the development and marketing of consumer products to showcase the technologies of the Technology business and to develop new and emerging markets for such technologies.

Information regarding the operations of each reportable segment is included below. Performance is measured based on adjusted operating profit as shown in the table at the end of this note. Operating costs within the Technology business are not attributable to specific income streams and have not been allocated to specific income streams.

2014£'000

2013£'000

RevenueTechnology business

LicensingRoyaltiesOther

38,324109,033241

29,11295,0511,553

TotalPure business

147,59823,237

125,71625,751

Operating profit / (loss)

Technology businessPure business

170,8358,617(8,596)

151,46718,857(7,572)

Segment operating profitNet financing (expense) / income

21(335)

11,285875

(Loss) / profit before taxTaxation credit / (charge)

(314)1,089

12,160(5,884)

Profit for the financial year

775

6,276

 

2014£'000

2013£'000

Total assetsTechnology business

Pure business

251,88816,311

239,79610,923

Total segment assetsCash and cash equivalentsDeferred taxUnallocated assets

268,19919,2484,9281,034

250,71976,57210,446991

Total assetsTotal liabilitiesTechnology businessPure business

293,40982,3526,056

338,728143,0764,260

Total segment liabilitiesUnallocated liabilities

88,408-

147,336-

Total liabilitiesOther segment itemsCapital expenditure

Technology businessPure business

88,408

18,5915,724

147,336

21,7871,451

Depreciation and amortization

Technology businessPure business

24,31514,018374

23,2388,057317

14,392

8,374

Revenue is reported by geographical area of sales as follows:

2014£'000

2013£'000

USAAsiaUnited KingdomRest of EuropeRest of the worldRest of North America

94,21840,35917,23011,2894,6113,128

85,18932,51821,8129,3191,2181,411

170,835

151,467

The basis for attributing external customers to individual countries is the customer's country of domicile.

Revenue from the largest customer of the Group in the year, which is included in revenue for the Technology division, represents approximately £52,503,000 of the Group's total revenues. No other individual customer represents over 10% of the Group's revenue.

 

All revenue originated materially from the United Kingdom.

 

The operating profit, net assets and capital expenditure of the Group materially relate to the United Kingdom.

 

Adjusted profit

Adjusted profit is used by management to measure the performance of the business year on year by excluding non-recurring items (items which typically do not occur every year), items relating to acquisitions and investments, non-cash based share incentive charges and amortization of intangible assets acquired from acquisitions.

 

Year to 30 April 2014

Year to 30 April 2013

Technology£'000

Pure£'000

Total£'000

Technology£'000

Pure£'000

Total£'000

Reported operating profit / (loss)Share-based incentive costsNet gain on investmentsImpairment of investmentsAmortization of intangibles from acquisitionsAcquisition related costsContingent acquisition consideration releaseGroup restructuring costs

8,61712,401(348)2,5858,6071,275(1,648)-

(8,596)778-----397

2113,179(348)2,5858,6071,275(1,648)397

18,85710,190(1,763)5,6794,2072,744--

(7,572)1,126------

11,28511,316(1,763)5,6794,2072,744--

Adjusted operating profit / (loss)Net financing (expense) / income

31,489

(7,421)

24,068(335)

39,914

(6,446)

33,468875

Adjusted profit before tax

23,733

34,343

3. Taxation

 

There was a net tax credit in the period of £1,089,000 (2013: net tax charge £5,884,000).

 

The tax credit comprises:

 

· UK corporation tax charge of £81,000 (2013: £1,088,000) on profits for the period. This charge is offset by excess taxable deductions on the exercise of shares, the credit for which has been taken to reserves

· a current tax charge on overseas revenues not recoverable in the year of £2,531,000 (2013: £1,430,000).

· a current tax credit on overseas profits of £2,020,000 largely a result of an over provision in the 2013 accounts relating to MIPS (2013: £1,167,000)

· a deferred tax charge of £2,005,000 relating to the utilisation of a deferred tax asset previously recognised in respect of historical tax losses, and the effect of changes in tax rates (2013: £5,885,000)

· a deferred tax credit of £3,686,000 relating to the release of the deferred tax liability created on acquisitions of subsidiaries and the effect of changes in tax rates (2013: £1,352,000)

 

4. Earnings per share

2014£'000

2013£'000

Profit attributable to equity holders of the parent

775

6,276

 

2014Shares'000

2013Shares'000

Weighted average number of shares in issueLess: Weighted average number of shares held by Employee Benefit TrustEffect of dilutive shares: Employee incentive schemes

266,246(1,902)11,553

264,903(2,896)12,925

Weighted average number of shares potentially in issue

275,897

274,932

2014

2013

Earnings per share

BasicDiluted

0.3p0.3p

2.4p2.3p

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares in issue to assume conversion of all potential dilutive ordinary shares.

Adjusted earnings per share

2014£'000

2013£'000

Adjusted profit before tax - (see note 2)Adjusted taxation charge

23,733(2,431)

34,343(9,689)

Adjusted profit attributable to equity holders of the parent

21,302

24,654

 

2014Shares'000

2013Shares'000

Weighted average number of shares in issueLess: Weighted average number of shares held by Employee Benefit TrustEffect of dilutive shares: Employee incentive schemes

266,246(1,902)11,553

264,903(2,896)12,925

Weighted average number of shares potentially in issue

275,897

274,932

2014

2013

Adjusted earnings per share

BasicDiluted

8.1p7.7p

9.4p9.0p

 

Adjusted earnings per share is calculated using adjusted profit attributable to equity holders of the parent which is derived from the adjusted profit before tax described in note 2.

 

5. The Group's full Report & Financial Statements will be made available to shareholders by 22 August 2014. Additional copies will be available from the Company's registered office, Imagination House, Home Park Estate, Kings Langley, Hertfordshire WD4 8LZ.

 

6. The Annual General Meeting of Imagination Technologies Group plc will be held at Imagination House, Home Park Estate, Kings Langley, Hertfordshire WD4 8LZ at 11.00am on 19 September 2014.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR SELSILFLSEEM
Date   Source Headline
2nd Nov 20174:56 pmRNSScheme of Arrangement becomes effective
2nd Nov 20173:30 pmRNSForm 8.3 - IMG LN
2nd Nov 20173:20 pmRNSForm 8.3 - Imagination Technologies Group Plc
2nd Nov 20172:46 pmRNSCourt sanction of Scheme
2nd Nov 20171:37 pmRNSForm 8.3 - IMG LN
2nd Nov 20171:23 pmBUSForm 8.3 - IMAGINATION TECHNOLOGIES GROUP PLC
2nd Nov 20171:17 pmRNSForm 8.3 - Imagination Tech Group PLC
2nd Nov 20171:11 pmRNSForm 8.3 - Imagination Technologies Group plc
2nd Nov 201712:57 pmRNSRule 2.9 Announcement
2nd Nov 201712:13 pmRNSForm 8.3 - Imagination Technologies Plc
2nd Nov 201711:33 amRNSForm 8.3 - Imagination Technologies Group plc
2nd Nov 20179:38 amRNSForm 8.5 (EPT/RI)
2nd Nov 20179:23 amRNSForm 8.3 - IMAGINATION TECH GROUP PLC
1st Nov 20173:52 pmBUSForm 8.3 - IMAGINATION TECHNOLOGIES GROUP PLC - Amendment
1st Nov 20173:30 pmRNSForm 8.3 - IMG LN
1st Nov 20173:20 pmRNSForm 8.3 - Imagination Technologies Group Plc
1st Nov 20171:42 pmRNSForm 8.3 -IMG LN
1st Nov 20171:03 pmRNSTotal Voting Rights
1st Nov 20171:03 pmBUSForm 8.3 - IMAGINATION TECHNOLOGIES GROUP PLC
1st Nov 201712:58 pmRNSForm 8.3 - Imagination Technologies Group PLC
1st Nov 20179:55 amRNSForm 8.5 (EPT/RI)
1st Nov 20177:49 amRNSForm 8.5 (EPT/NON-RI)Imagination Technologies Grp
1st Nov 20177:06 amRNSRevised Timetable
31st Oct 20173:26 pmBUSForm 8.3 - IMAGINATION TECHNOLOGIES GROUP PLC
31st Oct 20173:20 pmRNSForm 8.3 - Imagination Technologies Group Plc
31st Oct 20172:44 pmRNSForm 8.3 - Imagination Technologies Group Plc
31st Oct 20172:31 pmRNSResults of Court Meeting and General Meeting
31st Oct 20172:10 pmRNSForm 8.3 - Imagination Technologies Group plc
31st Oct 20171:37 pmRNSForm 8.3 - IMG LN
31st Oct 201711:57 amRNSForm 8.3 - Imagination Technologies Group plc
31st Oct 201710:11 amRNSForm 8.5 (EPT/RI)
31st Oct 20177:00 amRNSStatement re Cash Acquisition
30th Oct 20176:04 pmRNSRule 2.9 Announcement
30th Oct 20173:20 pmRNSForm 8.3 - Imagination Technologies Group Plc
30th Oct 20171:50 pmRNSForm 8.3 - Imagination Technologies Group plc
30th Oct 20171:50 pmBUSForm 8.3 - IMAGINATION TECHNOLOGIES GROUP PLC
30th Oct 20171:41 pmRNSForm 8.3 - Imagination Technologies Group PLC
30th Oct 20179:33 amRNSForm 8.5 (EPT/RI)
30th Oct 20178:07 amRNSForm 8.5 (EPT/NON-RI)Imagination Technologies Grp
27th Oct 20173:20 pmRNSForm 8.3 - Imagination Technologies Group Plc
27th Oct 20172:59 pmRNSForm 8.3 - Imagination Technologies Group PLC
27th Oct 20172:23 pmRNSForm 8.3 - Imagination Technologies Group Plc
27th Oct 20171:52 pmBUSForm 8.3 - IMAGINATION TECHNOLOGIES GROUP PLC
27th Oct 201712:30 pmRNSForm 8.3 - Imagination Technologies Group PLc
27th Oct 20179:50 amRNSForm 8.5 (EPT/RI)
27th Oct 20177:37 amRNSForm 8.5 (EPT/NON-RI)Imagination Technologies Grp
26th Oct 20175:32 pmRNSRule 2.9 Announcement
26th Oct 20173:20 pmRNSForm 8.3 - Imagination Technologies Group Plc
26th Oct 20172:37 pmRNSForm 8.3 - Imagination Technologies Group Plc
26th Oct 20172:26 pmRNSForm 8.3 - Imagination Technologies Group PLC

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.