The next focusIR Investor Webinar takes places on 14th May with guest speakers from Blue Whale Growth Fund, Taseko Mines, Kavango Resources and CQS Natural Resources fund. Please register here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksMIRA.L Regulatory News (MIRA)

  • There is currently no data for MIRA

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

30 Dec 2015 07:00

MIRADA PLC - Interim Results

MIRADA PLC - Interim Results

PR Newswire

London, December 29

30 December 2015

mirada plc

(AIM: MIRA)

("mirada", “the Company” or "the Group")

Interim results for the six months to 30 September 2015

mirada plc, the AIM quoted leading audiovisual content interaction specialist, announces its unaudited interim results for the six months to 30 September 2015.

This was a busy period for the Company as it saw the continued commercial roll out of its iris inspire product over the first Televisa cable network in Monterrey and completion of the development of the new Over the Top (“OTT”) suite. The Televisa contract proved a useful reference point with the Company pitching for a number of significant potential new Tier 1 and Tier 2 contracts.

Operational Highlights

Interim results ahead of last year, and on track for full year performance to be in line with market expectations. Continued commercial deployment of the first Televisa network (Cablevision Monterrey), roll out 20% ahead of management expectations. Next two networks (Cablevisión and Cablemás, both with headquarters in Mexico City) expected to deploy mirada products commercially at the end of the current financial year. Two additional networks (Cablecom and Telecable) added to the Televisa Group, which substantially increased the contract’s long- term value. Successful deployment of the mirada designed user experience for Movistar+ in Spain.

Key Points

Revenue of £2.26 million (H1 2014: £2.19 million) during the six months to 30 September 2015. Increased adjusted EBITDA* of £0.18 million (H1 2014: £0.09 million loss), further increase expected once the Mexico City Televisa networks start their commercial roll out. Professional services fees expected to drive second half revenue higher in advance of the deployment of two additional networks in Mexico. The Board is confident of generating positive free cash flow during the new financial year (FY17).

*Adjusted EBITDA is defined as earnings before interest, tax, depreciation, amortisation and share based payment charges

Post period highlights

Strengthened the Board with the appointment of Gonzalo Babío (CFO) as an Executive Director. Rafael Martín Sanz stepped down as non-executive director to pursue other business interests. Placing on 24th November 2015 of 25,000,000 ordinary shares of 1 penny each to raise £1.5 million (6p per share), primarily subscribed by major shareholders, board and management. Good progress with Tier 1 and Tier 2 prospects.

Commenting on the future outlook of the Group, José Luis Vázquez, CEO of mirada, said:

“The commercial roll out of our new inspire product in Mexico marked a milestone for the Company and demonstrated our ability to manage large projects on behalf of Tier 1 customers. After several months of usage by a large number of subscribers, we are happy to report that the superior quality and performance of our products has been proven. We are confident that the product will receive a warm welcome amongst end subscribers when launched elsewhere in Mexico at the end of the current fiscal year.”

“We now have a suite of seamlessly integrated products, that enables customers to manage TV experience from a tablet or smartphone and to move content from one screen to another. In Televisa’s selection of our OTT solution we have gained a key reference that should help us win other deals. In addition, the OTT product opens an attractive new business line for mirada. The Company has recently been invited to submit proposals for important new business.”

“The team is performing well and is fully deployed on the projects announced in recent months. The immediate priority is the commercial roll out of the larger networks at Televisa, while continuing to develop our product suite.

“Our main shareholders have been supportive, having for the most part participated in the recent placing that reinforced our balance sheet. Meanwhile, we are working hard to increase our footprint among new customers.”

Enquiries:

mirada plc José Luis Vázquez, Chief Executive Officer+44 (0) 207 868 2104
Walbrook PR Nick Rome/Sam Allen mirada@walbrookpr.com+44 (0) 207 933 8783
Arden Partners plc (Nomad and Joint Broker) James Felix/Ciaran Walsh (Corporate Finance) Kam Bansil (Corporate Broking)+44 (0) 207 614 5900

Chief Executive Officer’s Statement

Overview

I am pleased to present the Group’s financial results for the six months ended 30 September 2015. During this period the Company’s flagship product, iris inspire, was commercially deployed in the first cable network in Mexico, Cablevisión Monterrey, and enjoyed growth ahead of expectations, ending the period with more than 100,000 set-top boxes spread among over 60,000 households. Additionally, the customer reported that the Video on Demand service was much more widely used than on the legacy platform – an endorsement of the quality of our product and offering our customers a better return on investment.

During the period the Company has been progressing successfully with the development of additional functionalities for the next generation of the iris inspire product, and further customisation of the services deployed for the Televisa Group. Although for internal reasons, Televisa delayed the launch of the commercial service over the next two networks to the end of mirada’s fiscal year, it continued to contract further professional services. These largely compensated for the delay in the subscriber-based license fees, albeit at a lower margin. As previously announced, the Board expects the next two networks at Televisa will be commercially rolled-out by April 2016, and the Board is confident that the other recently acquired cable networks will also start using the mirada products during the new fiscal year.

The team completed the OTT product, which has become an integral part of the iris inspire proposition, on time. Customers can now choose either the classic set-top box-based product or the full proposition, enabling integrated interface with the TV and other available screens (web, tablets, smartphones). A subscriber can select content, pause or play TV from companion devices, or move content from screen to screen. Customers can also choose the mirada OTT product without the need of a “living room proposition”, thereby expanding the potential user base.

We continue developing relationships with partners – set-top box vendors, conditional access suppliers, content delivery network suppliers – who are expanding mirada’s reach to customers in regions we would otherwise struggle to reach. Such partners are able to demonstrate the system and its benefits on our behalf and in this way we have been invited to participate in new territories in Central and Eastern Europe and Africa. Mirada is also reinforcing its presence through local players in these new markets (resellers and integrators) to service the new opportunities.

Financial Overview

Turnover was £2.26 million (H1 2014: £2.19 million). Professional services fees relating to the deployment of two additional networks in Mexico City will be recognised in the second half of the year.

Revenues in the Americas remained strong at 77% of the total revenues (H1 2014: 61%), in line with expectations.

Adjusted EBITDA was £0.18 million (H1 2014: £0.09 million loss), a £0.27 million improvement.

Operating Losses were £0.61 million (H1 2014: £0.70 million loss), a £0.09 million improvement.

Loans and borrowings increased by £0.96 million to £3.77 million (March 2015: £2.81 million). The additional funding was required to speed-up product development and incorporate additional functionalities for the next two networks. Cash and cash equivalents increased to £0.35 million at the end of the period (March 2015: £0.21 million).

Post period end, the Company completed an equity placing of £1.5 million on 24th November 2015, with the backing of major shareholders, directors and management. The funds are to be used to strengthen mirada’s balance sheet and working capital.

Appointments

During the period we were pleased to welcome Gonzalo Babío (CFO) as an Executive Director. The addition of such a highly experienced professional to our Board strengthens our ability to develop our relationships with big telecoms suppliers and improves our financial capabilities and corporate governance, which will be invaluable as we develop our business.

Outlook

The Company is confident that full year revenues will be in line with market expectations, due to the high degree of visibility of revenues until the year-end, mostly from professional services for Televisa. Subscriber-based license fees should start to flow in the new financial year, giving the Board confidence of reaching positive free cash flow over the year starting 1 April 2016.

Jose Luis Vazquez

Chief Executive Officer

30 December 2015

Consolidated income statement for the six months to 30 September 2015

Note6 months ended 30 September 20156 months ended 30 September 2014Year ended 31 March 2015
(Unaudited) £000(Unaudited) £000(Audited) £000
Revenue22,2642,1915,657
Cost of sales(107)(124)(234)
Gross profit2,1572,0675,423
Depreciation(8)(9)(21)
Amortisation(755)(575)(1,187)
Share-based payment charge(27)(31)(61)
Other administrative expenses(1,973)(2,154)(3,869)
Total administrative costs(2,763)(2,769)(5,138)
Operating (loss)/profit3(606)(702)285
Finance income--38
Finance expense(206)(185)(436)
(Loss) before taxation(812)(887)(113)
Taxation12-(62)
(Loss)/for period(800)(887)(175)
(Loss) per share
- basic and diluted4(0.7p)(1.0p)(0.2p)

The above amounts are attributable to the equity holders of the parent Company.

Consolidated statement of comprehensive income

Six months to 30 September 2015

6 months ended 30 September 20156 months ended 30 September 2014Year ended 31 March 2015
(Unaudited) £000(Unaudited) £000(Audited) £000
(Loss) for the financial period(800)(887)(175)
Currency translation differences33(77)(225)
Total comprehensive (expense) for the period(767)(964)(400)

Consolidated statement of financial position as at 30 September 2015

30 September 201530 September 201431 March 2015
(Unaudited) £000(Unaudited) £000(Audited) £000
Property, plant and equipment453941
Goodwill6,9466,9466,946
Intangible assets3,4072,3892,843
Deferred Tax assets551523543
Non-current assets10,9499,89710,373
Trade and other receivables3,3561,6793,565
Cash and cash equivalents3521,218206
Current assets3,7082,8973,771
Total assets14,74212,79414,144
Loans and borrowings(2,180)(557)(1,467)
Trade and other payables(2,108)(1,556)(1,790)
Provisions(500)(500)(500)
Current liabilities(4,788)(2,613)(3,757)
Net current liabilities/assets(1,082)28414
Total assets less current liabilities9,86710,18110,387
Interest bearing loans and borrowings(1,588)(1,703)(1,345)
Other non-current liabilities(42)(96)(66)
Non-current liabilities(1,630)(1,799)(1,411)
Net assets8,2378,3828,976
Issued share capital and reserves attributable to equity holders of the company
Share capital1,1411,1411,141
Share premium8,7488,7488,748
Other reserves2,7632,8782,730
Accumulated losses(4,415)(4,385)(3,643)
Equity 8,2378,3828,976

Consolidated statement of changes in equity

Six months to 30 September 2015

Share capital £000 Share premium £000Share option reserve £000Foreign exchange reserve £000Merger reserve £000Profit and loss account £000Total £000
At 1 April 20151,1418,748-2582,472(3,643)8,976
Profit for the financial period-----(800)(800)
Share based payment-----2828
Movement in foreign exchange reserve---33--33
At 30 September 20151,1418,748-2912,472(4,415)8,237

Share capital £000 Share premium £000Share option reserve £000Foreign exchange reserve £000Merger reserve £000Profit and loss account £000Total £000
At 1 April 20148615,776-4832,472(3,529)6,063
Profit for the financial period-----(887)(887)
Share based payment-----3131
Issue of shares2803,220----3,500
Share issue costs-(248)----(248)
Movement in foreign exchange reserve---(77)--(77)
At 30 September 20141,1418,748-4062,472(4,385)8,382
Share capital £000 Share premium £000Share option reserve £000Foreign exchange reserve £000Merger reserve £000Profit and loss account £000Total £000
At 1 April 20148615,776-4832,472(3,529)6,063
Profit for the financial period-----(175)(175)
Share based payment-----6161
Issue of shares2803,220----3,500
Share issue costs-(248)----(248)
Movement in foreign exchange reserve---(225)(225)
At 31 March 20151,1418,748-2582,472(3,643)8,976

Consolidated statement of cash flows six months to 30 September 2015

6 months ended 30 September 2015 (Unaudited)6 months ended 30 September 2014 (Unaudited)Year ended 31 March 2015 (Audited)
£000£000£000
Cash flows from operating activities
(Loss) for the period(800)(887)(175)
Adjustments for:
Depreciation of property, plant and equipment8921
Amortisation of intangible assets7555751,187
Share based payment charge273161
Profit on disposal of fixed assets--(11)
Finance income--(38)
Finance expense206185436
Taxation--62
Operating cash inflows/(outflows) before movements in working capital196(87)1,543
Decrease in trade and other receivables25698(2,144)
Decrease in provisions-(76)(76)
Increase in trade and other payables270(802)(444)
Net cash generated from operating activities722(867)(1,121)
Cash flows from investing activities
Interest and similar income received-28
Cash payments receipts for financial investments assets--(132)
Receipts for financial investment assets--23
Proceeds from disposal of property, plant and equipment--11
Purchases of property, plant and equipment(13)(13)(29)
Purchases of other intangible assets(1,259)(630)(1,795)
Net cash used in investing activities(1,272)(641)(1,914)
Cash flows from financing activities
Net payment to settle derivative--(121)
Interest and similar expense paid(206)(186)(420)
Issue of share capital-3,5003,500
Costs of share issue-(248)(248)
Loans received1,3792331,254
Repayment of loans(484)(432)(570)
Net cash (used in)/generated from financing activities6892,8673,395
Net (decrease)/increase in cash and cash equivalents 1401,359360
Cash and cash equivalents at the beginning of the period206(150)(150)
Exchange gains on cash and cash equivalents69(4)
Cash and cash equivalents at the end of the period3521,218206

Cash and cash equivalents comprise cash at bank less bank overdrafts.

Notes to the Accounts

1. Basis of Preparation

These interim financial statements have been prepared using policies based on International Financial Reporting Standards (IFRS and IFRIC Interpretations) issued by the International Accounting Standards Board (“IASB”) as adopted for use in the EU. They do not include all disclosures that would otherwise be required in a complete set of financial statements and should be read in conjunction with the 31 March 2015 Annual Report. The financial information for the half years ended 30 September 2015 and 30 September 2014 do not constitute statutory accounts within the meaning of Section 434 (3) of the Companies Act 2006 and both periods are unaudited.

The annual financial statements of Mirada plc are prepared in accordance with IFRS as adopted by the European Union. The comparative financial information for the year ended 31 March 2015 included within this report does not constitute the full statutory Annual Report for that period. The statutory Annual Report and Financial Statements for the year to 31 March 2015 have been filed with the Registrar of Companies. The independent Auditors’ Report on that Annual Report and Financial Statement for 2015 was unqualified, did not draw attention to any matters by way of emphasis, and did not contain a statement under 498 (2) or 498 (3) of the Companies Act 2006.

After making enquiries, the directors have concluded that the Group have adequate resources to continue operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the half-yearly consolidated financial statements.

The same accounting policies, presentation and methods of computation are followed in these interim consolidated financial statements as were applied in the Group’s latest annual audited financial statements. In addition, the IASB have issued a number of IFRS and IFRIC amendments or interpretations since the last Annual Report was published. It is not expected that any of these will have a material impact on the Group. The Board of Directors approved this interim report on 29 December 2015.

2. Segmental reporting

For management purposes the Group is currently organised into two operating divisions based upon the varying products and services provided by the Group –Digital TV & Broadcast and Mobile (which includes Interactive Marketing and Mirada Connect). The segment headed other relates to corporate overheads.

Segmental results for the 6 months ended 30 September 2015 are as follows:

Digital TVMobileOtherGroup
&Broadcast
£000£000£000£000
Revenue - external2,007257-2,264
Gross profit2,002155-2,157
Profit/(loss) before interest, tax, depreciation & amortisation50479(399)184
Depreciation(8)--(8)
Amortisation(743)(11)-(754)
Share Option charges--(27)(27)
Finance income----
Finance expense--(206)(206)
Taxation12--12
Segmental profit/(loss)(235)68(632)(799)

Segmental results for the 6 months ended 30 September 2014 are as follows:

Digital TVMobileOtherGroup
&Broadcast
£000£000£000£000
Revenue - external1,978195182,191
Gross profit1,934115182,067
Profit/(loss) before interest, tax, depreciation & amortisation9154(233)(87)
Depreciation(7)-(2)(9)
Amortisation(547)(12)(15)(575)
Share Option charges--(31)(31)
Finance income----
Finance expense--(185)(185)
Segmental profit/(loss)(463)41(466)(887)

Segmental results for the year ended 31 March 2015 are as follows:

Digital TVMobileOtherGroup
&Broadcast
£000£000£000£000
Revenue - external5,232425-5,657
Gross profit5,175248-5,423
Profit/(loss) before interest, tax, depreciation & amortisation2,08691(634)1,543
Depreciation(17)(1)(3)(21)
Amortisation(1,162)(25)-(1,187)
Profit on sale--1111
Share based payment charge--(61)(61)
Finance income--3838
Finance expense--(436)(436)
Taxation(62)--(62)
Segmental profit/(loss)84565(1,085)(175)

Revenue by location of customer

6 months ended 30 September 2015 (Unaudited) £0006 months ended 30 September 2014 (Unaudited) £000Year ended 31 March 2015 (Audited) £000
UK301327593
Spain224463953
Continental Europe-4652
Americas1,7391,3554,059
Total2,2642,1915,657

3. Earnings before interest, taxation, depreciation, amortisation and share-based payment charge

Reconciliation of operating loss to profit before interest, taxation, depreciation, amortisation and share-based payment charge:

6 months ended 30 September 2015 (Unaudited) £0006 months ended 30 September 2014 (Unaudited) £000Year ended 31 March 2015 (Audited) £000
Operating loss(606)(702)285
Depreciation8921
Amortisation of deferred development costs7555751,187
Share-based payment charge273161
Profit/(loss) before interest, taxation, depreciation and amortisation184(87)1,543

4. (Loss) per share

6 months ended 30 September 2015 (Unaudited)6 months ended 30 September 2014 (Unaudited)Year ended 31 March 2015 (Audited)
(Loss) for period(£799,540)(£887,041)(£175,078)
Weighted average number of shares114,057,69590,353,585104,315,229
Basic earnings/(loss) per share£ (0.007)£ (0.01)£ (0.002)

Adjusted (loss)/earning per share

Adjusted earnings per share is calculated by reference to the (loss)/profit from continuing activities before interest, taxation, amortisation and depreciation and share-based payment charge (see note 3).

6 months ended 30 September 2015 (Unaudited)6 months ended 30 September 2014 (Unaudited)Year ended 31 March 2015 (Audited)
Adjusted profit for period£184,059(£87,283)£1,543,178
Basic adjusted earnings/(loss) per share£0.002£ (0.001)£0.015
Diluted adjusted earnings/(loss) per share£0.002£ (0.001)£0.014

The Company may issue up to 5,602,238 (2014: 5,602,238) additional ordinary shares arising in connection with share options issued to staff.

5. Related party transactions

Transactions between the company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note.

6. Cautionary statement

Mirada plc has made forward-looking statements in this press release, including statements about the market for and benefits of its products and services, financial results, the potential benefits of business relationships with third parties and business strategies. These statements about future events are subject to risks and uncertainties that could cause Mirada plc’s actual results to differ materially from those that might be inferred from the forward-looking statements. Mirada plc can make no assurance that any forward-looking statements will prove correct.

7 Other

Copies of unaudited interim results have not been sent to shareholders,. However, copies are available on request from the Company Secretary at the Company’s registered office, 68 Lombard Street, London, EC3V 9LJ.

Date   Source Headline
19th Jun 20237:00 amRNSCancellation - Mirada PLC
9th Jun 202312:37 pmRNSResult of GM and update on AIM Cancellation
18th May 20237:00 amRNSProposed AIM cancellation & notice of GM
28th Dec 20221:11 pmRNSIncrease of loan facility
28th Dec 20227:00 amRNSHalf-year Report
28th Oct 202211:11 amRNSExtension of loan facility
26th Oct 20222:36 pmRNSResult of AGM
4th Oct 202212:46 pmRNSNotice of AGM
30th Sep 20227:00 amRNSFinal results for the year ended 31 March 2022
26th Sep 202212:43 pmRNSMirada further embeds in Skytel
26th Sep 20227:00 amRNSExtension of loan facility
12th May 20227:00 amRNSTrading Update
1st Apr 20227:00 amRNSBoard Change
2nd Dec 20217:00 amRNSInterim Results
23rd Nov 20217:00 amRNSMirada Surpasses 1m Android TV Operator Tier STBs
17th Nov 20217:00 amRNSStrategic collaboration with Shift 2 Stream
27th Oct 20211:31 pmRNSResult of AGM
30th Sep 20215:30 pmRNSNotice of AGM and posting of Annual Report
29th Sep 20217:01 amRNSNotice of Investor Presentation
29th Sep 20217:00 amRNSFinal Results
27th Sep 20217:00 amRNSExtension of loan facility
5th May 20217:00 amRNSYear End Trading Update
3rd Dec 20207:00 amRNSInterim Results
1st Dec 20207:00 amRNSNotice of Results and Investor Presentation
19th Nov 20207:00 amRNSIntegration and Deployment of Disney+
26th Oct 20207:00 amRNSCommercial launch of Android TV for izzi
30th Sep 20206:10 pmRNSChange of Registered Office
29th Sep 20207:00 amRNSCommercial launch of Spanish Pay TV platform Zapi
16th Sep 202012:59 pmRNSResult of AGM
17th Aug 20207:00 amRNSPosting of Annual Report and Notice of AGM
10th Aug 20207:00 amRNSCommercial launch of Iris in the US Virgin Islands
16th Jul 20207:00 amRNSFinal Results for the Year Ended 31 March 2020
13th Jul 20207:00 amRNSNotice of Results and Investor Presentation
24th Jun 20207:00 amRNSGlobal pandemic causes surge in TV consumption
21st May 202012:16 pmRNSExtension to loan maturity date
11th May 20207:00 amRNSLaunch of New Turn-Key Solution
29th Apr 20207:00 amRNSYear End Trading Update and COVID-19 Update
23rd Apr 20207:00 amRNSNotice of trading update & investor presentation
7th Apr 20207:00 amRNSCOVID-19 Update
21st Feb 20207:00 amRNSPresentation at UK Investor City Forum on 26.02.20
22nd Jan 20207:00 amRNSMirada to present at Growth and Innovation Forum
21st Jan 20206:25 pmRNSCompletion of Share Premium Account Cancellation
2nd Dec 20191:00 pmRNSResult of General Meeting
27th Nov 20197:00 amRNSMirada to present at Shares Investor Evening
18th Nov 201910:03 amRNSInterim Results: Replacement & Clarification
18th Nov 20197:00 amRNSInterim Results
18th Nov 20197:00 amRNSInterim Results
14th Nov 20197:00 amRNSNotice of Results
12th Nov 20197:00 amRNSNotice of GM
30th Sep 20195:00 pmRNSTotal Voting Rights

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.