Last checked at 30 Sep 2015 07:00
· More significant contract wins
· Cash from operations of £361k, 38% up on same period last year (1H 2014: £261k)
Barrie Whipp, Executive Chairman, commented, " A very pleasing period for the Company and we are well placed to take advantage of recent significant contract wins" Enquiries:
| Crimson Tide plc Barrie Whipp | 01892 542444 |
| WH Ireland Limited James Joyce / James Bavister | 020 7220 1666 |
We have completed significant technical work on mpro5 with the core product achieving ever higher levels of functionality. Recently we have upgraded all of our web systems to Model View Controller functionality which has been universally praised by our customers.
In healthcare the mpro5 system has been developed further in the fields of haemophilia, autism and Ebola and we have a level of optimism in respect of opportunities in the wider healthcare field. We have also developed a version of mpro5 that deals with food health and safety, another area with tremendous upside. We have been working with a major University Health Science Center in the United States to develop the Ebola solution and hope to roll out pilots in West Africa shortly, whilst the autism version of mpro5 is now being used in the NHS for the first time.
Our landmark contract with a UK retailer announced recently, will see mpro5 rolled out across a wide spectrum of UK retail space and we are optimistic that this iteration of mpro5 will quickly produce publicity to fight fraudulent insurance claims and to make retail outlets safer for customers. During the period we wished Rowley Ager farewell as a Non- Executive Director and welcomed Robert Todd, a shareholder and friend of the Company for many years, in his place. Sam Roberts joined the board as Sales & Marketing Director and has been working hard on building a channel sales strategy including distributors, VARS and operators. We are starting to see the benefits of this strategy.
The Board and I feel that we are now seeing the benefits of the substantial gearing that we have generated. We are confident that the new channel strategy will result in greater opportunities and look forward to the future with ever increasing optimism. Barrie WhippExecutive Chairman30 September 2015 Operating and Financial Review I am once again pleased to report significant progress and comment on our results for the six months to 30 June 2015. Turnover for the six months to 30 June 2015 was £673k (2014: £614k) comprised mostly of longer-term subscription income (75 per cent) arising from contracts that typically cover an initial three year term. During the period we announced that we had begun to roll out mpro5 to the global food and beverage company's operations in Australia and new geographic locations are following. We also announced that revenues from a number of other long term contract wins for our mpro5 product are expected to build during 2015 as the solution is increasingly used in logistics, field audit, facilities maintenance and healthcare activities.
Hosting our services with Microsoft's Azure in the cloud has continued to benefit gross margins which are now over 90%. Operating profit before depreciation, amortisation and interest totalled £198k (2014: £172k) with margins remaining high at just under 30%. Our high operational gearing means that operating margins are likely to continue to improve as revenues increase with the addition of more subscribers without the same proportional increase in overheads.
In line with our strategy to continue to invest for future growth, certain areas of overhead spending have been targeted to increase over the course of the year, in particular, a higher level of investment in marketing, including the creation of a new channel sales initiative.
After depreciation, amortisation and interest costs, the Group achieved a profit before tax of £60k in the first half 2015 (2014: £25k).
Net cash generated from operating activities continues to increase year on year. During the period, cash generated from our operating activities totalled £361k (2014: £261k). We continue to invest the majority of this for future growth in assets for new subscribers. Net cash balances increased from £239k at the end of 2014 to £499k at 30 June 2015 partly assisted by asset finance from Lombard for new hand-held devices purchased for new contracts.
There have been no changes to Crimson Tide's accounting policies which can be found in the notes to the published 2014 Consolidated Financial Statements available on our website, www.crimsontide.co.uk.
The number of subscribers using Crimson Tide's mpro5 solution continues to build year on year. Furthermore, the current opportunity pipeline is extremely encouraging with companies of increasing size seriously looking to implement mpro5 in their businesses. Our business model, targeting long term contracted revenues gives the Board more reasons to remain very positive for the prospects for the Company.
Stephen Goodwin
Finance Director
30 September 2015
Crimson Tide plcUnaudited Consolidated Income Statement for the 6 months to 30 June 2015
Unaudited 6 Months ended 30 June 2015 | Unaudited 6 Months ended 30 June 2014 | Audited 12 Months ended 31 December 2014 | ||||
£000 | £000 | £000 |
| |||
| ||||||
Revenue | 673 | 614 | 1,210 |
| ||
Cost of Sales | (62) | (106) | (166) |
| ||
| ||||||
Gross Profit | 611 | 508 | 1,044 |
| ||
Overhead expenses | (413) | (336) | (715) |
| ||
| ||||||
Earnings before interest, tax, depreciation & amortisation |
198 |
172 |
329 |
| ||
Depreciation & Amortisation | (132) | (141) | (237) |
| ||
| ||||||
Profit from operations | 66 | 31 | 92 |
| ||
Interest income | - | - | - |
| ||
Interest payable and similar charges | (6) | (6) | (8) |
| ||
| ||||||
Profit before taxation | 60 | 25 | 84 |
| ||
Taxation | - | - | - |
| ||
| ||||||
Profit for the year attributable to equity holders of the parent |
60 |
25 |
84 |
| ||
| ||||||
Earnings per share | Unaudited 6 Months ended 30 June 2015 | Unaudited 6 Months ended 30 June 2014 | Audited 12 Months ended 31 December 2014 | |||
Basic and diluted earnings per Ordinary Share | 0.01p | 0.01p | 0.02p |
| ||
(see Note 2) |
|
Unaudited Consolidated Statement of Comprehensive Income
for the 6 months to 30 June 2015
Unaudited 6 Months ended 30 June 2015 | Unaudited 6 Months ended 30 June 2014 | Audited 12 Months ended 31 December 2014 | ||||
£000 | £000 | £000 |
| |||
Profit for the period | 60 | 25 | 84 |
| ||
Other comprehensive income/(loss) for period: |
| |||||
Exchange differences on translating foreign operations | (5) | (7) | (9) |
| ||
| ||||||
| ||||||
Total comprehensive profit recognised in the period and attributable to equity holders of parent |
55 |
18 |
75 |
| ||
|
Unaudited Consolidated Statement of Financial Position at 30 June 2015
Unaudited As at 30 June 2015 | Unaudited As at 30 June 2014 | Audited As at 31 December 2014 | |||
£000 | £000 | £000 | |||
Fixed Assets | |||||
Intangible assets | 1,308 | 1,213 | 1,260 | ||
Equipment, fixtures & fittings | 390 | 367 | 339 | ||
1,698 | 1,580 | 1,599 | |||
Current Assets | |||||
Inventories | 11 | 31 | 30 | ||
Trade and other receivables | 346 | 415 | 563 | ||
Cash and cash equivalents | 499 | 247 | 239 | ||
Total current assets | 856 | 693 | 832 | ||
Total assets | 2,554 | 2,273 | 2,431 | ||
Equity and liabilities | |||||
Equity | |||||
Share capital | 7,335 | 7,335 | 7,335 | ||
Capital redemption reserve | 49 | 49 | 49 | ||
Share premium | 1,090 | 1,090 | 1,090 | ||
Other reserves | 421 | 428 | 426 | ||
Reverse acquisition reserve | (5,244) | (5,244) | (5,244) | ||
Retained earnings | (1,726) | (1,845) | (1,786) | ||
Total Equity | 1,925 | 1,813 | 1,870 | ||
Creditors | |||||
Amounts falling due within one year | 513 | 460 | 561 | ||
Creditors | |||||
Amounts falling due after more than one year | 116 | - | - | ||
Total liabilities | 629 | 460 | 561 | ||
Total equity and liabilities | 2,554 | 2,273 | 2,431 | ||
|
|
|
Unaudited Consolidated Statement of Changes In Equity at 30 June 2015
Share capital | Capital redemp-tion reserve |
Share premium |
Other reserves | Reverse acquisi-tion reserve |
Retained earnings |
Total | |
£000 | £000 | £000 | £000 | £000 | £000 | £000 | |
Balance at 31 December 2013 | 7,335 | 49 | 1,090 | 435 | (5,244) | (1,870) | 1,795 |
Profit for the period | - | - | - | - | - | 25 | 25 |
Translation movement | - | - | - | (7) | - | - | (7) |
Balance at 30 June 2014 |
7,335 |
49 |
1,090 |
428 |
(5,244) |
(1,845) |
1,813 |
Balance at 31 December 2014 | 7,335 | 49 | 1,090 | 426 | (5,244) | (1,786) | 1,870 |
Profit for the period | - | - | - | - | - | 60 | 60 |
Translation movement | - | - | - | (5) | - | - | (5) |
Balance at 30 June 2015 |
7,335 |
49 |
1,090 |
421 |
(5,244) |
(1,726) |
1,925 |
Unaudited Consolidated Statement of Cashflows for the 6 months to 30 June 2015
Unaudited 6 Months ended 30 June 2015 | Unaudited 6 Months ended 30 June 2014 | Audited 12 Months ended 31 December 2014 | |||
£000 | £000 | £000 | |||
Cash flows from operating activities | |||||
Profit before tax | 60 | 25 | 84 | ||
Adjustments for: | |||||
Amortisation of Intangible Assets | 52 | 66 | 83 | ||
Depreciation of equipment, fixtures and fittings | 80 | 75 | 154 | ||
Profit on Sale of Assets | - | - | (6) | ||
Net Interest | 6 | 6 | 8 | ||
Operating cash flows before movement in working capital and provisions | 198 | 172 | 323 | ||
Decrease in inventories | 19 | 17 | 18 | ||
Decrease in trade and other receivables | 217 | 81 | (67) | ||
(Decrease)/increase in trade and other payables | (73) | (9) | 159 | ||
Cash generated from operations | 361 | 261 | 433 | ||
Taxes paid | - | - | - | ||
Net cash generated in operating activities | 361 | 261 | 433 | ||
Cash flows used in investing activities | |||||
Purchase of fixed assets | (230) | (80) | (218) | ||
Sale of fixed assets | - | - | 19 | ||
Interest received | - | - | - | ||
Net cash used in investing activities | (230) | (80) | (199) | ||
Cash flows from financing activities | |||||
Interest paid | (6) | (6) | (8) | ||
Net increase/(decrease) in borrowings | 135 | (60) | (119) | ||
Net cash from/(used in) financing activities |
129 |
(66) | (127) | ||
Net increase in cash and cash equivalents | 260 | 115 | 107 | ||
Net cash and cash equivalents at beginning of period | 239 | 132 | 132 | ||
Net cash and cash equivalents at end of period | 499 | 247 | 239 |
Unaudited 6 Months ended 30 June 2015 | Unaudited 6 Months ended 30 June 2014 | Audited 12 Months ended 31 December 2014 | |||
£000 | £000 | £000 | |||
Analysis of net funds: | |||||
Cash and cash equivalents | 499 | 247 | 239 | ||
Bank overdraft | - | - | - | ||
499 | 247 | 239 | |||
Other borrowing due within one year | (19) | (117) | (58) | ||
Borrowings due after one year | (33) | - | - | ||
Finance leases | (142) | (2) | (1) | ||
Net funds | 305 | 128 | 180 | ||
Notes to the Unaudited Interim Results for the 6 months ended 30 June 2015
1. Basis of preparation of interim report
The information for the period ended 30 June 2015 does not constitute statutory accounts as defined in section 434 of the Companies Act 2006. It has been prepared in accordance with the accounting policies set out in, and is consistent with, the audited financial statements for the twelve months ended 31 December 2014. A copy of the statutory accounts for that period has been delivered to the Registrar of Companies. The auditor's report on those accounts was unqualified and did not contain statements under Section 498 (2) or (3) of the Companies Act 2006.
2. Earnings per share
The calculation of the basic earnings per share is based on the profit attributable to ordinary shareholders and the weighted average number of ordinary shares in issue during the period.
The calculation of the diluted earnings per share is based on the profit per share attributable to ordinary shareholders and the weighted average number of ordinary shares that would be in issue, assuming conversion of all dilutive potential ordinary shares into ordinary shares.
Reconciliations of the profit and weighted average number of ordinary shares used in the calculation are set out below:
Unaudited 6 Months ended 30 June 2015
|
Unaudited 6 Months ended 30 June 2014
|
Audited 12 Months ended 31 December 2014
| |
Basic and diluted earnings per share | |||
Reported profit (£000) | 60 | 25 | 84 |
Reported profit per share (pence) | 0.01 | 0.01 | 0.02 |
Unaudited 6 Months ended 30 June 2015
|
Unaudited 6 Months ended 30 June 2014
|
Audited 12 Months ended 31 December 2014
| |
No. 000 | No. 000 | No. 000 | |
Weighted average number of ordinary shares: | |||
Shares in issue at start of period | 445,486 | 445,486 | 445,486 |
Effect of shares issued during the period | - | - | - |
Weighted average number of ordinary shares |
445,486 |
445,486 |
445,486 |