30 Jun 2008 07:00
ο»Ώ
Β
Crimson Tide Plc
("Crimson Tide" or "the Company")
(A leading service provider of mobile data solutions for business)
Preliminary Announcement of Results toΒ 31 December 2007
Highlights
Turnover increasedΒ to Β£1.67m in theΒ 12 months toΒ 31Β DecemberΒ 2007Β fromΒ Β£1.10m in the 14 months toΒ 31 December 2006.Β
Turnover for comparative 12-month period up by 78%.
Loss before interest, tax, depreciation and amortisation of Β£0.35m for the 12Β months toΒ 31 DecemberΒ 2007,Β in line withΒ ourΒ expectations.Β
Significant improvement in second half of year with loss reducing consistently.
ContinuedΒ growth in customer base and contracted revenues; larger customers achieved.
Chairman's Statement
I am pleased to report the results for Crimson Tide plc for the twelve months endedΒ 31 December 2007, the company's first full year as anΒ AIMΒ listed company. I am particularly pleased to confirm that the growth in the business during the year was significant. Turnover grew to Β£1.67m which wasΒ 78% higher than the equivalent twelve month period in 2006 andΒ 51% higher than the last reported fourteen month periodΒ endingΒ 31 December 2006. The lossΒ before taxΒ for the year was Β£0.41m, in line with our expectations. Notably, theΒ loss for theΒ second half of the year at the EBITDA level was Β£0.13m,Β an improvement overΒ the loss in the firstΒ half of 43%.
Our mobile data solutions have attracted a wide range of new customers and the size of those customers has been larger than we anticipated. Our solutions are being used in many high street retail outlets and financial institutions. Contract wins with organisations such as Marks & SpencerΒ andΒ Knight Frank have validated our business model and demonstrated our ability to sell to larger organisations. Marks & Spencer monitorsΒ contractors cleaning their branches using our real-time handheld solutionΒ andΒ Knight Frank usesΒ our system to monitor facilities management in trophy buildings such as The Adelphi inΒ London. TheseΒ and otherΒ contracts have increased in numbers of users and further application development through the year. Our subscription based mobile data solutions have been proved to deliver fast, demonstrable return on investment.
Our operations in theΒ RepublicΒ ofΒ IrelandΒ had a good year and are now seamlessly integrated into our operational structure. A number of exciting applications have been developed by our staff inΒ IrelandΒ and we have introduced solutions to a number of vertical markets. We have some exciting opportunities in the retail and healthcare fields due for roll-out in 2008.
Building on the successes of 2007, our pipeline of new business opportunities is very strong, both from increasing numbers of subscribers from our existing customers and from new prospects. These opportunities include a range of applicationsΒ where we have customised solutions for existing vertical markets as well as solutions for areas new to us. We have made a good start to the year and are pressing forward with delivering a wide range of solutions, both in theΒ UKΒ &Β Ireland.
In summary, during the reported period, we have delivered all that was expected at the time weΒ floated onΒ AIM. We have controlled overheads, grown our revenues and,Β more importantly,Β increased our contracted, long-term subscriber base. The Directors areΒ continuing to work hardΒ to drive the business forwardΒ towards profitabilityΒ andΒ believe firmlyΒ that the market for our solutions is growing.
The Company'sΒ AGMΒ is to be held onΒ 23Β JulyΒ 2008Β atΒ 11.00 amΒ at IAF Securities Limited,Β 117 Jermyn Street,Β LondonΒ SW1Y 6HH.
Finally, I would like to thank Crimson Tide's team for their continued commitment and dedication.
BarrieΒ Whipp,Β
Executive Chairman
30Β June 2008
Enquiries:Β
|
Crimson Tide plc BarrieΒ Whipp, Executive Chairman |
01892 542444 |
|
W.H. Ireland Limited Tim Cofman-Nicoresti/Katy BirkinΒ |
0121Β 265 6330 |
|
Threadneedle Communications Graham Herring / Josh Royston |
020Β 7936 9605 |
Β Β Crimson Tide Plc
Unaudited consolidated income statement for the 12Β months toΒ 31 December 2007
|
Group |
|||||
|
YearΒ ended |
14 MonthsΒ Year ended |
||||
|
31 December 2007 |
31 December 2006 |
||||
|
Β£000 |
Β£000 |
||||
|
Revenue |
1,674 |
1,105 |
|||
|
Cost of sales |
(745) |
(524) |
|||
|
Gross profit |
|||||
|
929 |
581 |
||||
|
Total operating expenses |
(1,328) |
(876) |
|||
|
Loss from operations |
(399) |
(295) |
|||
|
Interest income |
10 |
6 |
|||
|
Interest payable and similar charges |
(19) |
(8) |
|||
|
Loss before taxation |
|||||
|
(408) |
(297) |
||||
|
Tax on loss on ordinary activities |
- |
- |
|||
|
Loss for the year attributable to equity holders of the parent |
|||||
|
(408) |
(297) |
||||
|
Loss per share |
|||||
|
Basic and diluted loss per ordinary share (pence) |
0.14p |
0.13p |
|||
Β Β Unaudited balance sheet as atΒ 31 December 2007Β
|
Group |
||||
|
As atΒ 31Β December 2007 |
As atΒ 31Β December 2006 |
|||
|
Β£000 |
Β£000 |
|||
|
Fixed Assets |
||||
|
Intangible assets |
889 |
732 |
||
|
Equipment, fixtures & fittings |
29 |
24 |
||
|
918 |
756 |
|||
|
Current Assets |
||||
|
Inventories |
25 |
28 |
||
|
Trade and other receivables |
383 |
414 |
||
|
Cash and cash equivalents |
175 |
394 |
||
|
583 |
836 |
|||
|
Total assets |
1,501 |
1,592 |
||
|
Equity and liabilities |
||||
|
Equity attributable to equity holders of the parent |
||||
|
Share capital |
5,790 |
5,679 |
||
|
Capital redemption reserve |
49 |
49 |
||
|
Share premium |
1,006 |
916 |
||
|
Other reserves |
507 |
457 |
||
|
Reverse acquisition reserve |
(5,244) |
(5,244) |
||
|
Retained earnings |
(1,571) |
(1,163) |
||
|
537 |
694 |
|||
|
Creditors |
||||
|
Amounts falling due within one year |
862 |
762 |
||
|
Creditors |
||||
|
Amounts falling due after more than one year |
102 |
136 |
||
|
Total liabilities |
964 |
898 |
||
|
Total equity and liabilities |
1,501 |
1,592 |
||
|
|
||||
Β Β Unaudited statement of changes in equity for the 12Β months endedΒ 31 December 2007
|
GroupΒ |
Share capital |
Capital redemp-tion reserve |
Share premium |
Other reserves |
Reverse acquisition reserve |
Retained earnings |
Total |
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Balance as atΒ 1Β NovemberΒ 2005 |
730 |
279 |
(866) |
143 |
|||
|
Loss for theΒ period |
(297) |
(297) |
|||||
|
Proceeds from new shares issued during the year |
600 |
(63) |
537 |
||||
|
Shares issued on acquisition of IDL |
40 |
44 |
84 |
||||
|
IFRSΒ 3 reverse acquisition conversion |
4,309 |
49 |
656 |
457 |
(5,244) |
227 |
|
|
Balance as atΒ 31 December 2006 |
5,679 |
49 |
916 |
457 |
(5,244) |
(1,163) |
694 |
|
Loss for the year |
(408) |
(408) |
|||||
|
Proceeds from new shares issued during the year |
110 |
96 |
206 |
||||
|
Proceeds from warrants exercised during the year |
1 |
1 |
|||||
|
SharesΒ to beΒ issuedΒ forΒ acquisition of IDL |
60 |
60 |
|||||
|
Additional costs for acquisition of IDL |
(6) |
(6) |
|||||
|
Translation movement |
(10) |
(10) |
|||||
|
Balance as atΒ 31 December 2007 |
5,790 |
49 |
1,006 |
507 |
(5,244) |
(1,571) |
537 |
Note: "IDL" means Intelligent Data Limited, acquired by Crimson TideΒ plcΒ onΒ 7 December 2006Β Β Β Unaudited consolidated cash flow statement for the year endedΒ 31 December 2007
|
Group |
Group |
||||
|
YearΒ endedΒ 31 December 2007 |
14 MonthsΒ endedΒ 31 December 2006Β |
||||
|
Β£000 |
Β£000 |
||||
|
Cash flows from operating activities |
|||||
|
Loss from operations |
(399) |
(295) |
|||
|
Depreciation of equipment, fixtures and fittings |
10 |
23 |
|||
|
Amortisation of Intangible Assets |
41 |
47 |
|||
|
Operating cash flows before movementsΒ in working capital |
(348) |
(225) |
|||
|
Decrease in inventories |
3 |
17 |
|||
|
Decrease inΒ trade and otherΒ receivables |
31 |
- |
|||
|
Increase/(Decrease)Β inΒ trade and otherΒ payables |
30 |
(33) |
|||
|
CashΒ used inΒ operating activities |
(284) |
(241) |
|||
|
Income taxes paid |
- |
- |
|||
|
Net cash used in operating activities |
(284) |
(241) |
|||
|
Cash flowsΒ used inΒ investing activitiesΒ |
|||||
|
Acquisition of subsidiaries |
(60) |
(467) |
|||
|
Interest received |
10 |
6 |
|||
|
Net cash used in investment activities |
(50) |
(461) |
|||
|
Cash flows from financing activities |
|||||
|
Net proceeds on issues of shares |
206 |
848 |
|||
|
Interest paid |
(19) |
(8) |
|||
|
Net (decrease)/increase in borrowings |
(49) |
147 |
|||
|
NetΒ cash from financing activities |
138 |
987 |
|||
|
Net (decrease)/increase in cash and cash equivalents |
(196) |
285 |
|||
|
Net cash and cash equivalents at beginning of periodΒ |
371 |
86 |
|||
|
Net cash and cash equivalents atΒ end of period |
175 |
371 |
|||
Β Β Crimson Tide Plc
Notes to the Consolidated Financial Statements for the 12Β months endedΒ 31 December 2007Β
Β
A. Significant accounting policiesΒ
Basis of preparation
The preliminary results for the period toΒ 31 December 2007Β are unaudited. The consolidated financial statements of Crimson Tide plc will be prepared and approved by the Directors in accordance with applicable law and International Financial Reporting Standards, incorporating International Accounting Standards (IAS) and Interpretations (collectively IFRSs) as endorsed by the European Union.
Basis of consolidation
The Group financial statements consolidate the financial statements of the Company and all of its subsidiaries.
On an acquisition, fair values are attributed to the Group's share of net assets. Where the cost of acquisition exceeds the values attributable to such net assets, the difference is treated as purchased goodwill, which is capitalised and subjected to annual impairment reviews. The results of acquired companies are brought in from the date of their acquisition.
Β
B. Acquisitions
On 7 December 2006 Crimson TideΒ plc acquired the entire share capital of Intelligent Data Limited (now renamed Crimson Tide (IE) Limited), a company based in Dublin, Ireland for an initial consideration of Β£220,000 satisfied by cash of Β£120,000 and the issue of 4 million ordinary shares at 2.5 pence per share.
Following the acquisition, additional consideration of β¬106,000 became due to the sellers in 2007 representing the net working capital balance acquired, of which β¬80,000 was paid during the year; the balance will be settled in 2008. Further consideration was paid to the sellers in April 2008 in the form ofΒ 3.2 millionΒ Crimson Tide plc shares valued at Β£60,000Β in recognition of achieving the target turnover of β¬1m in 2007, set out in the acquisition agreement.
Β
C. Taxation
No tax charge has been incorporated into the consolidated accounts for the period endedΒ 31 December 2007Β due to the availability of tax losses.
Β
D. Loss per share
|
Group |
||
|
YearΒ ended 31 December 2007 |
14 Months ended 31 December 2006 |
|
|
Basic and Diluted Loss per share |
||
|
Reported loss (Β£000) |
(408) |
(297) |
|
Reported loss per share (pence) |
0.14p |
0.13p |
The loss per shareΒ has been calculated by dividing the loss attributable to ordinary shareholders by the weighted average number of shares in issue calculated as follows:
|
YearΒ ended 31 DecemberΒ 2007 No. |
14 Months ended 31 December 2006 No. |
|||
|
Weighted average number of ordinary shares: |
||||
|
Opening balance |
279,899,089 |
200,759,180 |
||
|
Effect of share placing June 2007 |
6,298,630 |
- |
||
|
Effect of warrants exercised during year |
15,349 |
- |
||
|
Effect of Crimson Tide Plc shares post reverse acquisition |
- |
23,105,112 |
||
|
Effect of shares issued in acquisition of Crimson Tide (IE) Ltd |
- |
225,352 |
||
|
Weighted average number of ordinary shares |
286,213,068 |
224,089,644 |
||
Due to the Group's loss for the periods, the diluted loss per share is the same as the basic loss per share.Β Β
The financial information set out above does not constitute the Company's statutory accounts for the periods endedΒ 31 December 2007Β orΒ 31Β DecemberΒ 2006. Statutory accounts for 2006, which were prepared underΒ IFRS, have been delivered to the Registrar of Companies. The auditors have reported on the 2006Β accounts; their report was unqualified and did not contain a statement under section 237(2) or (3) of the Companies Act 1985. The statutory accounts for 2007Β which are prepared under accounting standards adopted by the EU will be finalised on the basis of the financial information presented by the directors in this preliminary announcement and will be delivered to the Registrar ofΒ Companies following the Company's annual general meeting.
Follow the stocks