The latest Investing Matters Podcast with Jean Roche, Co-Manager of Schroder UK Mid Cap Investment Trust has just been released. Listen here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksTTR.L Regulatory News (TTR)

  • There is currently no data for TTR

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

2015 Final Results

10 Mar 2016 07:00

RNS Number : 6158R
32Red Plc
10 March 2016
 

10 March 2016

 

32Red Plc("32Red" or the ''Group" or the ''Company")

'A record revenue year'

Final results for the year ended 31 December 2015

32Red, the award-winning online gaming operator, today announces its final results for the year ended 31 December 2015

 

Key highlights:

 

· Record revenue performance with total net gaming revenues up 52%

· Strong organic revenue growth, accelerating throughout the year

· Successful integration of Roxy Palace, acquired in July 2015

· 80% of net gaming revenues derived from regulated and taxed markets

· Mobile revenues up 71% on 2014, representing 44% of total casino revenues (2014: 32%)

· Marketing spend ROI metrics continued to strengthen in 2015

· Further solid progress in Italy, expected to break even in 2016

· Recommended final dividend of 1.7p per share (2014: 1.4p) bringing full ordinary dividend for the financial year to 2.8p (2014: 2.4p) in addition to Special Dividend of 3.0p per share declared on 10 February 2016

· Strong start to 2016 with like-for-like net gaming revenues for the first nine weeks of the year up 35% on the same period in 2015 and up 66% including the contribution from Roxy Palace

 

Key Financials:

 

 

 2015

 2014

%

 

 

 

 

Net Gaming Revenue

 

 

 

32RedRoxy Palace (acquired 14 July 2015)32Red ItalyTotal Net Gaming Revenue

£41.7m£5.2m£1.7m£48.7m

£31.0m-£1.1m£32.1m

+35%-+54%+52%

 

 

 

 

EBITDA

 

 

 

Underlying EBITDA* pre-POCTLess POCT paid in the yearUnderlying EBITDA* post- POCTLess Investment into ItalyEBITDA

£11.2m(£4.8m)£6.4m(£1.2m)£5.2m

£6.4m(£0.4m)£6.0m(£0.6m)£5.4m

+76%

+7%

-3%

 

 

 

 

Adjusted Earnings per share**

6.97p

7.08p

-2%

Full year dividend

2.8p

2.4p

+17%

Cash balance at 31 December

£10.3m

£7.0m

+45%

 

Commenting on the results, Ed Ware, Chief Executive Officer, said:

 

"2015 was a very exciting and indeed record-breaking year for 32Red, achieved despite significant external regulatory and tax headwinds. These results are an excellent demonstration of 32Red's core strengths - a talented and dedicated team, first class ROI-driven marketing skills and established, highly appealing online gaming brands.

 

The acquisition of the Roxy Palace business in July complements the strong organic growth delivered in the core business as we exploited targeted marketing opportunities and attracted new customers to the 32Red brand. Marketing expenditure will be increased again in 2016 we are well positioned for another year of progress, building on the excellent achievements in 2015."

 

 

Enquiries:

 

32Red Plc

Tel: +00 350 200 49396

Ed Ware, CEO

 

Jon Hale, CFO

 

 

 

Numis Securities Limited

Tel: +44 (0) 20 7260 1000

Michael Meade (Nominated Adviser) 

 

Chris Wilkinson (Corporate Broking)

 

Michael Burke (Corporate Broking)

 

 

 

Hudson Sandler

Tel: +44 (0) 207 796 4133

Alex Brennan

32Red@hudsonsandler.com

Bertie Berger

 

 

 

*Underlying EBITDA is Earnings before Interest, Tax, Depreciation and Amortisation derived from the 32Red & Roxy Palace businesses i.e. excluding results from its Italian operations and is stated before share option costs and exceptional items.** Adjusted Earnings Per Share is calculated on Underlying Earnings adding back exceptional items, share option costs, amortisation and losses from the Italian business and uses the weighted average number of ordinary shares for diluted earnings as calculated in note 6 to these accounts.

 

 

CHAIRMAN'S STATEMENT

 

I am pleased to report a year of outstanding growth for 32Red Plc in 2015, which was a year when the industry faced a fresh challenge following the introduction of a new Point of Consumption Tax ('POCT') regime in the UK. These record results are testament to the strengths of the 32Red brand, our reputation amongst customers for delivering a consistent and first class experience and the effectiveness of our targeted, returns driven marketing.

 

Financial review

32Red delivered an outstanding trading performance throughout 2015 with total net gaming revenues increasing by 52% to £48.7m (2014: £32.1m). This strong performance was driven by a combination of accelerated organic growth in our core business (+35% on 2014) and a contribution from Roxy Palace acquired on 14 July 2015.

This strong revenue growth resulted in a 76% increase in pre-POCT underlying EBITDA* to £11.2m (2014: £6.4m). After the payment of POCT of £4.8m in 2015 (2014: £0.4m), post-POCT underlying EBITDA* increased by 7% to £6.4m (2014: £6.0m). In line with our strategy for the long-term development of the 32Red brand in Italy, we saw opportunities to increase marketing investment in that market during the year which resulted in losses of £1.2m (2014 loss: £0.6m). After accounting for this investment, reported EBITDA for the year totalled £5.2m (2014: £5.4m).

 

Further to the acquisition of the business assets of Roxy Palace during the year, amortisation of intangible fixed assets increased to £2.2m for the year (2014: £1.1m) and exceptional items totalled £0.6m (2014: £0.2m). This resulted in Profit before Taxation of £1.1m (2014: £3.4m).

 

The Group had a cash balance of £10.3m as at 31 December 2015 (2014: £7.0m) and has no borrowings.

 

Key Financials:

 2015

 2014

%

 

 

 

 

Net Gaming Revenue

 

 

 

32RedRoxy Palace (acquired 14 July 2015)32Red ItalyTotal Net Gaming Revenue

£41.7m£5.2m£1.7m£48.7m

£31.0m-£1.1m£32.1m

+35%-+54%+52%

 

 

 

 

EBITDA

 

 

 

Underlying EBITDA* pre-POCTLess POCT paid in the yearUnderlying EBITDA* post- POCTLess Investment into ItalyEBITDA

£11.2m(£4.8m)£6.4m(£1.2m)£5.2m

£6.4m(£0.4m)£6.0m(£0.6m)£5.4m

+76%

+7%

-3%

 

 

 

 

Adjusted Earnings per share**

6.97p

7.08p

-2%

Full year dividend

2.8p

2.4p

+17%

Cash balance at 31 December

£10.3m

£7.0m

+45%

 

 

Further information of the underlying performance and of progress in Italy is detailed in the Chief Executive's Statement.

 

Roxy Palace acquisition

 

On 14 July 2015, the Company announced the acquisition of Roxy Palace, the remote online gaming business founded in 2002 with 230,000 registered players, for a total consideration of £8.4 million, comprising £2.0m in cash and the issue of 10,000,000 new Ordinary Shares. The Company acquired the customer database, intellectual property rights and certain other assets used in connection with the Roxy Palace business.

 

Roxy Palace is an excellent addition to the Group with a strong and well established complementary brand and market expertise. Since acquisition, the Roxy business has generated net gaming revenues of £5.2m (2014: nil) and was earnings accretive from the date of acquisition. The integration of the Roxy Palace business with the 32Red business was completed ahead of schedule and will deliver material cost synergies in 2016 and beyond.

 

Final dividend

 

Reflecting this strong performance as well as the Board's confidence in the outlook, 32Red is pleased to recommend a final dividend of 1.7p per share (2014: 1.4p) bringing the full ordinary dividend for the financial year ended 31 December 2015 to 2.8p (year ended 31 December 2014: 2.4p). If approved by shareholders, the final dividend will be paid on 15 April 2016 to shareholders on the register on 17 March 2016. The final dividend is in addition to a Special Dividend of 3.0p per share that was declared on 10 February 2016 and is payable on 16 March 2016 to all shareholders on the register on 19 February 2016.

 

People

 

A key driver behind the growth of the 32Red business is our excellent team of gaming professionals. Their skill and dedication means that we continue to achieve our goal of always exceeding customer expectations and growing the 32Red brand. I would like to take this opportunity to thank the entire 32Red team, including new colleagues joining from Roxy Palace, for their achievements during the year.

 

Current Trading and OutlookTrading during 2016 to date has been very strong across the Group's portfolio with like-for-like net gaming revenues for the first nine weeks of the year up 35% on the same period in 2015 and up 66% including the contribution from Roxy Palace. The Board remains committed to delivering strong growth, both organically and via acquisitions and, as the landscape continues to evolve, we remain encouraged by regulatory developments in new European markets. 32Red remains very well positioned to capture growth opportunities in the online gaming market and build on the excellent progress made in 2015. The Board looks forward to updating shareholders on progress at the interim trading update in July 2016.

*Underlying EBITDA is Earnings before Interest, Tax, Depreciation and Amortisation derived from the 32Red & Roxy Palace businesses i.e. excluding results from its Italian operations and is stated before share option costs and exceptional items.** Adjusted Earnings Per Share is calculated on Underlying Earnings adding back exceptional items, share option costs, amortisation and losses from the Italian business and uses the weighted average number of ordinary shares for diluted earnings as calculated in note 6 to these accounts.

 

 

CEO REVIEW

 

Our focused growth strategy

 

32Red has a clear and focused growth strategy underpinning the Group's record performance in 2015. This is aimed at successfully exploiting organic and selective M&A opportunities and therefore delivering sustainable long-term growth for all our stakeholders. This strategy revolves around three core pillars:

 

1. Growing our brands in our core UK market

The Company is focused on growing its established brands in our core UK market, where we continue to see significant growth potential. We will do this through developing and implementing return on investment (ROI) driven marketing campaigns that deliver real value for the 32Red business.

 

Following the introduction of new regulatory and licensing regimes in the UK, net gaming revenues derived from the UK were subject to a new 15% Point of Consumption Tax ("POCT'') from 1 December 2014, resulting in a change in the dynamics of the UK market. Smaller operators have withdrawn from the UK market and with some larger operators choosing to reduce their marketing expenditure, 32Red identified an opportunity to leverage its strong, established brand and grow its UK market share by accelerating marketing investment. This strategy resulted in a 35% organic growth in revenues, with growth accelerating during the year and H2 net gaming revenues for the core business up 34% on H1. Furthermore, I am pleased to report that this momentum has so far carried forward into 2016.

 

2. Expansion in new regulated markets

The Company is focused on growing its presence in regulated online gaming markets where the Board feels that 32Red has commercially viable opportunities and can exploit its full marketing strength. Currently the company generates 80% of net gaming revenues from taxed or regulated markets.

 

The Group's marketing expenditure in the core UK market will continue to be supplemented by controlled investment in Italy where we are establishing the 32Red brand to deliver the exciting long-term potential we see in that major online gaming market. Furthermore, the global online gaming regulatory landscape continues to evolve and the Board is encouraged by developments in potential new markets for 32Red.

 

3. Continue to do what's right for our customers

At the very core of everything we do is the customer. 32Red has a heritage in pure online gaming and the Company has established a strong reputation by innovating for its customers' enjoyment as well as protecting them. This is not only the right thing to do, but it strengthens our trusted brand in the marketplace, in turn driving more customers to our business and keeping them for longer.

 

 

2015 review - a record year

 

In 2015, the Company generated record levels of net gaming revenue of £48.7m in 2015, up 52% on 2014. Key to this progress was accelerated growth in the core 32Red business (+35% on 2014), as we attracted more customers to the 32Red brand through highly effective marketing. The Group also enjoyed a strong contribution from Roxy Palace, which was acquired in July, and fully integrated by the end of the year, slightly ahead of plan.

 

Total Net Gaming Revenues (NGR) 

2015

2014

Var

32Red Casino

£39.3m

£29.3m

+34%

32Red other products

£2.4m

£1.7m

+42%

32Red Italy

£1.7m

£1.1m

+54%

Total 32Red NGR

£43.4m

£32.1m

+35%

Roxy Palace*

£5.2m

-

-

Total NGR

£48.7m

£32.1m

+52%

* Roxy Palace business was acquired on 14 July 2015

 

Brand and marketing

 

In terms of evaluating the effectiveness of marketing, the business has historically reported 'Cost per Acquisition' and 'Yield per active player' KPIs. However, these KPIs are no longer a true reflection of how the business measures and evaluates its marketing and have been superseded by a 'Return on Investment' based analysis.

 

During the year we continued to drive our online and offline marketing campaigns to support and grow the brand. Our 'Master of Wow' theme and TV advertising continued to prove successful and emphasised the 32Red core proposition that the customer is at the centre of our 'pure-gaming' experience.

 

32Red Casino

 

Our core 32Red Casino brand enjoyed a year of excellent growth, with net gaming revenue up 34% to £39.3m (2014: £29.3m). Throughout 2015, marketing expenditure incurred in any one month was 'paid back' within less than 90 days in gross gaming revenue derived from new players directly attracted by that month's marketing spend. It is particularly pleasing to see this payback period remain fairly constant as marketing expenditure increases and provides further encouragement to accelerate marketing investment in this area. The Company has confidence in its detailed Customer Relationship Management ("CRM") techniques and award-winning player support, both of which are designed to build on this initial payback and maximise lifetime player value.

 

The fastest growing platform remains mobile devices and revenues derived from mobile customers increased by 71% on 2014, representing 44% of total 32Red casino revenues (2014: 32%). 

 

32Red Other ProductsKambi Sports Solutions continues to provide a fully managed sportsbook solution, enabling 32Red to offer a competitive sports betting experience to its customers through online and mobile channels, whilst also providing the Group with a cost effective customer acquisition channel.

 

In recognition of the importance of the racing industry to the betting industry, 32Red was delighted to enter into an agreement with the British Horseracing Authority to become an Authorised Betting Partner ("ABP'') in December 2015. 32RedSport has made voluntary contributions to the Levy since it commenced operations and, under this agreement, will continue to make voluntary contributions in respect of all bets placed on UK horseracing. Overall, sports betting revenues continue to grow and focus remains centred on cross-selling the casino products to new sportsbook players.

 

Poker and Bingo operations continue to benefit from increased investment in the marketing and value of the 32Red brand and from increased activity levels at the 32Red casino from which we can cross-sell and maximise lifetime player value. 

 

Roxy Palace

The successful integration of the recently acquired Roxy Palace operations was completed in December 2015, slightly ahead of schedule. Net Gaming Revenues have been in line with expectations during this integration phase and the Roxy Palace business will benefit from increased and more efficient marketing in the year ahead, as well as leveraging the skills and expertise in the 32Red business. This acquisition demonstrates the Company's ability to identify and successfully deliver attractive acquisitions and we will continue to explore further value creating opportunities in 2016.

 

ItalyFurther to the regulatory changes implemented at the beginning of 2015, we saw opportunities to increase our marketing expenditure and have made solid further progress. Net Gaming Revenues increased by 54% to £1.7m in 2015 (2014: £1.1m) and a total of 6,413 new players were recruited in 2015 (2014: 5,011) bringing the total number of active players to 12,774 (2014: 8,628).  While Italy remains a competitive market, the potential rewards are significant and we expect our Italian operations to break even during 2016 as the brand gains continued traction.

 

OutlookWe are confident that 2016 will be another year of strong organic revenue growth as we continue to increase marketing investment in both the 32Red and Roxy Palace brands. We will monitor the returns on this investment and are fully prepared to accelerate marketing spend if 'payback' averages remain encouraging and satisfy our strict criteria.

 

The online gaming industry continues to grow, driven by mobile devices and regulation. Consolidation will remain a key feature and the industry and we continue to evaluate potential acquisitions that may complement our strong organic growth. With our strong brands, marketing expertise and reputation for first class customer service we are well positioned for another year of progress, building on the excellent achievements in 2015.

 

 

 

Edward Ware,Chief Executive Officer, 32Red Plc

 

 

 

 

 

32Red Plc

 

 

 

Consolidated Statement of Comprehensive Income

 

 

 

for the year ended 31 December 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Notes

2015

2014*

 

 

£

£

 

 

 

 

Net gaming revenues

3

48,660,355

32,088,021

Cost of sales

 

(35,843,110)

(21,172,561)

Gross profit

 

12,817,245

10,915,460

Administrative expenses

 

(7,581,169)

(5,492,977)

EBITDA before share option costs and exceptional items

 

5,236,076

5,422,977

Share option costs

 

(555,981)

(392,691)

Depreciation and amortisation

 

(2,687,549)

(1,486,027)

Loss on impairment

8

(356,188)

-

Operating profit before exceptional items

2

1,636,358

3,544,259

Exceptional items

4

(587,322)

(150,000)

Operating profit after exceptional items

 

1,049,036

3,394,259

Finance income

5

22,206

11,519

Profit on ordinary activities before taxation

 

1,071,242

3,405,778

Tax on ordinary activities

7

(106,944)

(127,082)

Profit and total comprehensive income for the year

 

964,298

3,278,696

 

 

 

 

Earnings per share (p)

 

 

 

Basic

6

1.23p

4.49p

Diluted

6

1.14p

4.20p

 

 

 

 

* Certain prior year expenses have been reclassified (see note 11)

 

 

 

32Red Plc

 

 

 

 

 

 

 

 

Consolidated Statement of Changes in Equity

 

 

 

 

 

 

for the year ended 31 December 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Equity attributable to equity holders of 32Red Plc

 

 

 

 

 

 

 

 

 

 

 

 

 

Share

 capital

Share

 premium

Share options reserve

 

 

EBT

reserve

Retained earnings

 

Total

equity

 

 

£

£

£

£

£

 

£

 

 

 

 

 

 

 

 

 

Balance 1 January 2014

 

143,891

444,238

964,199

 

(6,856)

2,219,856

 

3,765,328

Shares options lapsed/exercised

 

-

-

(480,731)

-

480,731

 

-

Share options charge

 

-

-

392,691

-

-

 

392,691

Shares issued for cash

 

3,469

2,980

-

-

-

 

6,449

Shares acquired by the EBT

 

-

-

-

(323,871)

-

 

(323,871)

Shares transferred from the EBT

 

-

-

-

174,151

(90,976)

 

83,175

Dividends paid

 

-

-

-

-

(1,456,356)

 

(1,456,356)

Transactions with owners

 

3,469

2,980

(88,040)

 

(149,720)

(1,066,601)

 

(1,297,012)

Profit and total comprehensive income for the year

 

-

-

-

 

-

3,278,696

 

3,278,696

Balance 31 December 2014

 

147,360

447,218

876,159

(156,576)

4,431,951

 

5,746,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance 1 January 2015

 

147,360

447,218

876,159

 

(156,576)

4,431,951

 

5,746,112

Shares options lapsed/exercised

 

-

-

(21,184)

-

21,184

 

-

Share options charge

 

-

-

555,981

-

-

 

555,981

Shares issued

 

20,000

6,380,000

-

-

-

 

6,400,000

Shares acquired by the EBT

 

-

-

-

(402,022)

-

 

(402,022)

Shares transferred from the EBT

 

-

-

-

78,326

(35,501)

 

42,825

Dividends paid

 

-

-

-

-

(1,952,051)

 

(1,952,051)

Transactions with owners

 

20,000

6,380,000

534,797

 

(323,696)

(1,966,638)

 

4,644,733

Profit and total comprehensive income for the year

 

-

-

-

 

964,298

 

964,298

Balance 31 December 2015

 

167,360

6,827,218

1,410,956

(480,272)

3,429,881

 

11,355,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

               

 

 

 

32Red Plc

 

 

 

 

 

Consolidated Statement of Financial Position

 

 

 

 

 

as at 31 December 2015

 

 

 

 

 

 

 

 

 

 

 

 

Notes

 

2015

 

2014

 

 

 

£

 

£

 

 

 

 

 

 

Assets

 

 

 

 

 

Non-current

 

 

 

 

 

Intangible assets

8

 

8,814,700

 

1,905,144

Property, plant and equipment

9

 

1,061,493

 

805,937

 

 

 

9,876,193

 

2,711,081

 

 

 

 

 

 

Current

 

 

 

 

 

Other receivables

 

 

1,393,243

 

930,115

Cash and cash equivalents

 

 

10,255,347

 

7,049,103

 

 

 

11,648,590

 

7,979,218

 

 

 

 

 

 

Total assets

 

 

21,524,783

 

10,690,299

 

 

 

 

 

 

Equity

 

 

 

 

 

Equity attributable to shareholders of 32Red Plc

 

 

 

Called up share capital

 

 

167,360

 

147,360

Share premium

 

 

6,827,218

 

447,218

Share option reserve

 

 

1,410,956

 

876,159

EBT Reserve

 

 

(480,272)

 

(156,576)

Retained earnings

 

 

3,429,881

 

4,431,951

Total equity

 

 

11,355,143

 

5,746,112

 

 

 

 

 

 

Non-current liabilities

 

 

 

 

 

Trade and other payables

 

 

-

 

294,938

 

 

 

-

 

294,938

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Social security and other employee taxes

 

 

82,774

 

78,364

Trade and other payables

 

 

10,086,866

 

4,570,885

 

 

 

10,169,640

 

4,649,249

 

 

 

 

 

 

Total liabilities

 

 

10,169,640

 

4,994,187

 

 

 

 

 

 

Total equity and liabilities

 

 

21,524,783

 

10,690,299

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

       

 

32Red Plc

 

 

 

 

 

 

Consolidated Statement of Cash Flows

 

 

 

 

for the year ended 31 December 2015

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

2015

 

2014

 

 

 

 

 

 

£

 

£

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cash flows from operating activities

 

 

 

 

 

 

Profit and total comprehensive income for the year

 

 

964,298

 

3,278,696

 

Adjustments for:

 

 

 

 

 

 

Amortisation of intangible assets

 

 

 

2,210,979

 

1,094,228

 

Depreciation of property, plant and equipment

 

 

 

476,570

 

391,799

 

Impairment loss on intangible fixed assets

 

356,188

 

-

 

Share options charge

 

555,981

 

392,691

 

Interest income

 

(22,206)

 

(11,519)

 

 

 

 

 

 

4,541,810

 

5,145,895

 

Change in other receivables

 

 

 

(463,128)

 

247,071

 

Change in trade and other payables

 

 

 

5,365,385

 

1,033,351

 

Cash generated from operating activities

 

 

 

9,444,067

 

6,426,317

 

Corporation tax paid

 

 

 

(139,932)

 

(84,742)

 

Net cash from operating activities

 

 

 

9,304,135

 

6,341,575

 

 

 

 

 

 

 

 

 

Investing activities

 

 

 

 

 

 

 

Interest received

 

22,206

 

11,519

 

Additions to intangible assets

 

(2,076,723)

 

(718,362)

 

Cash used in business combinations

(1,000,000)

 

-

 

Additions to property, plant and equipment

(739,179)

 

(290,127)

 

Disposal of property, plant and equipment

 

 

 

 

7,053

 

-

 

 

 

 

 

(3,786,643)

 

(996,970)

 

Financing activities

 

 

 

 

 

 

 

Shares issued for cash

 

 

-

 

6,449

 

Proceeds on disposal of shares by the EBT

 

 

 

42,825

 

83,175

 

Shares acquired by the EBT

 

 

 

(402,022)

 

(323,871)

 

Dividends paid during the year

 

 

 

(1,952,051)

 

(1,456,356)

 

 

 

 

 

 

(2,311,248)

 

(1,690,603)

 

 

 

 

 

 

 

 

 

 

Cash and cash equivalents, beginning of the year

7,049,103

 

3,395,101

 

Net increase in cash and cash equivalents

3,206,244

 

3,654,002

 

Cash and cash equivalents, end of the year

 

10,255,347

 

7,049,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

                   

 

 

Notes:

 

1

Accounting policies

 

The financial statements have been prepared in accordance with International Financial Reporting Standards ('IFRSs') as adopted by the European Union and issued by the International Accounting Standards Board ('IASB'). These accounting policies comply with each IFRS that is mandatory for accounting periods commencing on or after 1 January 2015. The financial statements have been prepared under the historical cost convention and on a going concern basis.

 

 

2

Operating profit before exceptional items

 

2015

 

2014

 

 

 

£

 

£

 

This is stated after charging the following administrative expenses:

 

 

 

 

 

 

 

 

 

 

 

Auditor's remuneration - audit fees

 

53,500

 

45,000

 

Depreciation of owned property, plant and equipment

476,570

 

391,799

 

Amortisation of other intangible assets

 

2,210,979

 

1,094,228

 

Loss on impairment of intangible fixed assets

 

356,188

 

-

 

Operating lease rentals

 

234,900

 

96,000

 

Share options charge

 

555,981

 

392,691

 

Foreign exchange losses

 

87,517

 

64,490

 

 

 

 

 

 

 

 

3

Segment information

 

Business segment

For management purposes and for transacting with customers, the Group's operations can be segmented into the following reporting sections:

 

 

 

2015

 

2014

 

 

 

£

 

£

 

Casino

 

 

 

 

 

Net gaming revenue - underlying

 

39,361,681

 

29,269,237

 

Net gaming revenue - Italy

 

1,716,390

 

1,115,043

 

Net gaming revenue - Roxy Palace

 

5,205,341

 

-

 

 

 

46,283,412

 

30,384,280

 

 

 

 

 

 

 

Segmental gross profit before marketing costs - underlying

 

23,977,281

 

19,716,535

 

Segmental gross profit before marketing costs - Italy

 

634,981

 

795,197

 

Segmental gross profit before marketing costs - Roxy Palace

 

2,863,636

 

-

 

 

 

27,465,898

 

20,511,732

 

 

 

 

 

 

 

Other products

 

 

 

 

 

Net gaming revenue

 

2,376,943

 

1,703,741

 

 

 

 

 

 

 

Segmental gross profit before marketing costs

889,082

 

963,027

 

 

 

 

 

 

 

Consolidated

 

 

 

 

 

Net gaming revenue

 

48,660,355

 

32,088,021

 

 

 

 

 

 

 

Gross profit before marketing costs

 

28,364,980

 

21,474,759

 

 

 

 

 

 

 

Marketing costs - underlying

 

(13,047,197)

 

(8,785,015)

 

Marketing costs - Italy

(1,427,407)

 

(493,302)

 

Marketing costs - Roxy Palace

(1,073,131)

 

-

 

Administrative expenses - underlying

(10,021,891)

 

(7,786,831)

 

Administrative expenses - Italy

 

(362,251)

 

(865,352)

 

Administrative expenses - Roxy Palace

 

(796,745)

 

-

 

Exceptional items

 

(587,322)

 

(150,000)

 

Operating profit

 

1,049,036

 

3,394,259

 

 

 

 

 

 

 

 

 

The directors consider that it is not meaningful to distinguish aggregate marketing costs and administrative expenses between the business segments. With the exception of Italy, geographical segment information is not used by management for the measurement of operating performance and is not readily available.

 

Aggregate net assets are split between the business segments as follows:

 

 

2015

 

2014

 

 

£

 

£

Casino

 

 

 

 

Other receivables - underlying

 

1,347,698

 

928,188

Other receivables - Italy

 

20,647

 

(73)

Other receivables - Roxy Palace

 

22,892

 

-

Cash and cash equivalents - underlying

 

9,444,199

 

6,892,707

Cash and cash equivalents - Italy

 

122,615

 

94,643

Cash and cash equivalents - Roxy Palace

 

675,981

 

-

Trade and other payables - underlying

 

(9,028,979)

 

(4,445,599)

Trade and other payables - Italy

 

(43,740)

 

(45,448)

Trade and other payables - Roxy Palace

 

(316,067)

 

-

 

 

2,245,246

 

3,424,418

Other products

 

 

 

 

Other receivables - underlying

 

2,006

 

2,000

Cash and cash equivalents - underlying

 

12,552

 

61,753

Trade and other payables - underlying

 

(698,080)

 

(374,776)

 

 

(683,522)

 

(311,023)

 

 

 

 

 

Consolidated net assets

 

1,561,724

 

3,113,395

Other non-current assets

 

9,876,193

 

2,722,081

Social security and other taxes

 

(82,774)

 

(78,364)

 

 

11,355,143

 

5,746,112

 

 

 

 

 

           

Non-current assets are used by all the business segments and a split has not been made by segment because management internally review the assets and liabilities in aggregate. Furthermore "social security and other taxes" relate to all business segments and cannot be split in a meaningful way.

 

 

 

 

4

Exceptional items

 

 

 

2015

 

2014

 

 

£

 

£

GBGA legal costs

 

96,973

 

150,000

Due Diligence costs

 

126,988

 

-

Restructuring costs

 

363,541

 

-

 

 

587,322

 

150,000

During the year, legal costs of £96,973 (2014: £150,000) were expensed in respect of industry lobbying and legal advice received in connection with the UK Government's proposed Point of Consumption Tax and regulation. As a result of the acquisition and subsequent relocation of the Roxy Palace business on 14 July 2015, the Company incurred due diligence costs of £126,988 (2014: £nil) and restructuring costs of £363,541 (2014: £nil). The Roxy Palace relocation and restructuring was completed on 10 December 2015 and no further exceptional costs are expected to be incurred in 2016 in respect of the acquisition. 

 

 

 

5

Finance income and costs

 

The following amounts have been included in the income statement for the reporting periods presented:

 

 

 

2015

 

2014

 

 

£

 

£

Interest income from short term deposits

 

22,206

 

11,519

 

 

 

 

 

 

 

6

Earnings per share

 

Basic earnings per share have been calculated by dividing the net results attributable to ordinary shareholders by the weighted average number of shares in issue during the relevant financial periods.

 

The weighted average number of shares used for basic earnings per share amounted to 78,337,590 shares (2014: 72,950,326).

 

Diluted earnings per share is calculated by adjusting the weighted average number of ordinary shares outstanding to assume conversion of all dilutive potential ordinary shares. For share options, a calculation is done to determine the number of shares that could have been acquired at fair value (determined as the average annual market share price of the Company's shares) based on the monetary value of the subscription rights attached to the outstanding share options. The number of shares calculated as above is compared with the number of shares that would have been issued assuming the exercise of the share options.

 

 

 

 

 

 

2015

 

2014

 

 

£

 

£

 

 

 

 

 

Net profit attributable to ordinary shares

 

964,298

 

3,278,696

 

 

 

 

 

Weighted average number of ordinary shares:

 

 

 

 

for basic earnings

 

78,337,590

 

72,950,326

for diluted earnings

 

84,412,146

 

78,018,153

 

 

 

 

 

Basic earnings per share

 

1.23p

 

4.49p

 

 

 

 

 

Diluted earnings per share

 

1.14p

 

4.20p

 

 

 

 

 

Weighted average number of ordinary shares for basic earnings

78,337,590

 

72,950,326

Weighted average options and warrants

 

6,074,556

 

5,067,827

Weighted average number of ordinary shares for diluted earnings

84,412,146

 

78,018,153

 

 

 

 

 

      

 

 

 

7

Taxation

 

2015

 

2014

 

 

 

£

 

£

 

Analysis of charge in period

 

 

 

 

 

 

 

 

 

 

 

Current tax:

 

 

 

 

 

Tax on profit on ordinary activities

 

106,944

 

127,082

 

In 2015, assessable income is taxed in Gibraltar at the mainstream corporate income tax rate of 10% (2014: 10%).

 

 

 

2015

 

2014

 

 

£

 

£

 

 

 

 

 

Taxable profit

 

1,071,242

 

3,405,778

 

 

 

 

 

Profit on ordinary activities multiplied by the standard rate of corporation tax in Gibraltar of 10% (2012: 10%)

 

107,124

 

340,578

Effects of:

 

 

 

 

Depreciation in excess of capital allowances

 

273,823

 

129,631

Expenses not deductible for tax purposes

 

49,053

 

39,269

Income not subject to corporation tax

 

(323,056)

 

(382,396)

Tax charge

 

106,944

 

127,082

 

 

 

 

 

 

 

 

8 Intangible assets

 

 

Brand and domain names

 

Player database

 

Website develop-ment

 

Software and other licences

 

Total

 

 

£

 

£

 

£

 

£

 

£

Cost

 

 

 

 

 

 

 

 

 

 

At 1 January 2014

 

794,254

 

672,806

 

385,623

 

2,790,603

 

4,643,286

Additions acquired during the year

 

218,825

 

140,209

 

-

 

359,328

 

718,362

Disposals during the year

 

-

 

-

 

-

 

(901,250)

 

(901,250)

At 31 December 2014

 

1,013,079

 

813,015

 

385,623

 

2,248,681

 

4,460,398

Additions acquired through business combinations

 

3,971,047

 

4,428,953

 

-

 

-

 

8,400,000

Additions acquired during the year

 

778,347

 

-

 

43,294

 

255,082

 

1,076,723

Disposals during the year

 

(1,167,146)

 

(672,807)

 

(318,489)

 

(759,073)

 

(2,917,515)

At 31 December 2015

 

4,595,327

 

4,569,161

 

110,428

 

1,744,690

 

11,019,606

 

 

 

 

 

 

 

 

 

 

 

Amortisation

 

 

 

 

 

 

 

 

 

 

At 1 January 2014

 

276,507

 

487,137

 

353,053

 

1,245,579

 

2,362,276

Charge for the year

 

181,686

 

203,838

 

32,570

 

676,134

 

1,094,228

Disposals during the year

 

-

 

-

 

-

 

(901,250)

 

(901,250)

At 31 December 2014

 

458,193

 

690,975

 

385,623

 

1,020,463

 

2,555,254

Charge for the year

 

948,183

 

519,443

 

34,594

 

708,759

 

2,210,979

Loss on impairment

 

356,188

 

-

 

-

 

-

 

356,188

Disposals during the year

 

(1,167,146)

 

(672,807)

 

(318,489)

 

(759,073)

 

(2,917,515)

At 31 December 2015

 

595,418

 

537,611

 

101,728

 

970,149

 

2,204,906

 

 

 

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

 

 

 

At 31 December 2015

 

3,999,909

 

4,031,550

 

8,700

 

774,541

 

8,814,700

At 31 December 2014

 

554,886

 

122,040

 

-

 

1,228,218

 

1,905,144

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9 Property, plant and equipment

 

 

Motor vehicles

 

Computer

and office equipment

 

Leasehold improvements

 

Total

 

£

 

£

 

£

 

£

Cost

 

 

 

 

 

 

 

At 1 January 2014

204,179

 

1,969,364

 

277,484

 

2,451,027

Additions during the year

-

 

247,886

 

42,241

 

290,127

Disposals during the year

-

 

(113,759)

 

-

 

(113,759)

At 31 December 2014

204,179

 

2,103,491

 

319,725

 

2,627,395

Additions during the year

52,174

 

506,641

 

180,364

 

739,179

Disposals during the year

(35,264)

 

(95,570)

 

(277,485)

 

(408,319)

At 31 December 2015

221,089

 

2,514,562

 

222,604

 

2,958,255

 

 

 

 

 

 

 

 

Depreciation

 

 

 

 

 

 

 

At 1 January 2014

75,052

 

1,285,840

 

182,526

 

1,543,418

Charge for the year

40,836

 

310,385

 

40,578

 

391,799

Disposals during the year

-

 

(113,759)

 

-

 

(113,759)

At 31 December 2014

115,888

 

1,482,466

 

223,104

 

1,821,458

Charge for the year

42,575

 

354,313

 

79,682

 

476,570

Disposals during the year

(28,211)

 

(95,570)

 

(277,485)

 

(401,266)

At 31 December 2015

130,252

 

1,741,209

 

25,301

 

1,896,762

 

 

 

 

 

 

 

 

Net book value

 

 

 

 

 

 

 

As at 31 December 2015

90,837

 

773,353

 

197,303

 

1,061,493

As at 31 December 2014

88,291

 

621,025

 

96,621

 

805,937

 

 

 

 

 

 

 

 

 

 

 

10 Business CombinationsOn 14 July 2015, the Company acquired the trade and business assets of the Roxy Palace casino for total consideration of £8,400,000 comprising £2,000,000 in cash and the issuance of 10,000,000 new Ordinary Shares. The business assets acquired consist of the customer database, intellectual property rights and domain names used in connection with the Roxy Palace business and were acquired via the acquisition of the entire issued share capital of Eucalyptus Investment Limited, a wholly-owned subsidiary of Hyperlink Media Limited and Applied Logics Limited. The sole liabilities assumed by the Group are in respect of player balances and this amount was deducted from the cash consideration payable. Under IFRS 3 'Business Combinations', the Board has assigned fair values to the assets and liabilities acquired as detailed below:-

 

 

 

 

 

 

 

Roxy Palace

Book Value

£

 

Roxy Palace

Fair Value

£

 

 

 

 

 

 

 

 

Intangible assets acquired

 

 

 

 

 

 

 

Brand and Domain names

 

 

 

 

-

 

3,971,047

Player database

 

 

 

 

-

 

4,428,953

 

 

 

 

 

-

 

8,400,000

 

 

 

 

 

 

 

 

Current liabilities acquired

 

 

 

 

 

 

 

Player balances

 

 

 

 

(147,535)

 

(147,535)

 

 

 

 

 

 

 

 

Net assets/(liabilities) acquired

 

 

 

 

(147,535)

 

8,252,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Consideration Paid

 

 

 

 

Consideration

 

Consideration

 

 

 

 

 

£

 

£

Equity consideration

 

 

 

 

 

 

 

Issue of 10,000,000 new Ordinary Shares

 

 

 

 

 

 

6,400,000

 

 

 

 

 

 

 

 

Cash consideration

 

 

 

 

 

 

 

Paid on date of acquisition

 

 

 

 

1,000,000

 

 

Less player liabilities assumed

 

 

 

 

(147,535)

 

 

 

 

 

 

 

 

 

852,465

Deferred consideration

 

 

 

 

 

 

 

Paid on 14 January 2016

 

 

 

 

500,000

 

 

Payable on 31 December 2016

 

 

 

 

500,000

 

 

 

 

 

 

 

 

 

1,000,000

 

 

 

 

 

 

 

 

Fair value of total consideration

 

 

 

 

 

 

8,252,465

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

In 2015, the Group's net gaming revenue from Roxy Palace gaming operations amounted to £5,205,341.

 

 

 

 

11 Reclassification of prior year expensesLicence fees and gaming taxation costs have historically been included in Administrative expenses, but following the introduction of Point of Consumption Tax in the UK in December 2014, the Company now includes such costs in Cost of Sales. The 2014 Consolidated Statement of Comprehensive Income has been restated to reflect this reclassification. There is no change to the reported EBITDA or Profit before Taxation in 2014.

 

Consolidated Statement of Comprehensive Income

 

 

2014

As previously stated

 

Adjustment

 

2014 Restated

 

 

 

£

 

£

 

£

 

 

 

 

 

 

 

 

Cost Sales

 

 

19,891,579

 

1,280,982

 

21,172,561

Administrative expenses

 

 

6,773,465

 

(1,280,982)

 

5,492,483

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

12 Publication of Non-Statutory Accounts

 

The financial information set out in this preliminary announcement does not constitute statutory accounts as defined under Gibraltar company law.

 

The summarised Consolidated Statement of Financial Position at 31 December 2015 and the summarised Consolidated Statement of Comprehensive Income, summarised Consolidated Statement of Changes in Equity, summarised Consolidated Statement of Cash Flows and associated notes for the year then ended have been extracted from the Group's 2015 statutory financial statements upon which the auditor's opinion is unqualified and unmodified. The full 2015 statutory financial statements are detailed on the Company's website www.32Redplc.com.

 

Those financial statements have not yet been delivered to the registrar of companies.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR DMGGFRLFGVZM
Date   Source Headline
6th Jun 20173:25 pmRNSProposed cancellation of trading on AIM
6th Jun 20173:14 pmRNSOffer Update for 32Red plc by Kindred Group plc
5th May 20177:00 amRNSOffer Update for 32Red plc by Kindred Group plc
27th Mar 20177:00 amRNSUpdate on Offer conditions for 32Red plc
9th Mar 20177:00 amRNSFinal Results
3rd Mar 201712:58 pmRNSHolding(s) in Company
3rd Mar 201712:56 pmRNSPublication of Offer Document
3rd Mar 201712:48 pmRNSOffer Document Posted for 32Red by Kindred Group
2nd Mar 20173:15 pmRNSForm 8 (OPD) 32Red plc
1st Mar 201710:46 amRNSForm 8 (DD) - 32Red plc
1st Mar 20177:00 amRNSForm 8 (OPD) 32Red plc
28th Feb 201711:26 amRNSForm 8 (DD) - 32Red plc
27th Feb 201710:44 amRNSForm 8 (DD) - 32Red plc
24th Feb 20171:17 pmRNSPosting of offer announcement
24th Feb 201710:45 amRNSForm 8 (DD) - 32Red Plc
23rd Feb 20177:02 amRNSDividend Declaration
23rd Feb 20177:00 amRNSRECOMMENDED CASH OFFER for 32Red by Kindred Group
1st Feb 20177:00 amRNSTrading Update
16th Dec 20163:52 pmRNSIssue of Equity
30th Sep 20167:00 amRNSPDMR Notification
21st Sep 20162:10 pmRNSDirector dealings
21st Sep 20162:07 pmRNSPDMR Notification
21st Sep 20167:01 amRNSKey partner contracts
21st Sep 20167:00 amRNSInterim Results
1st Aug 20164:35 pmRNSPrice Monitoring Extension
29th Jul 20167:00 amRNSPost Close Trading Update
3rd Jun 20164:57 pmRNSHolding(s) in Company
2nd Jun 201611:49 amRNSIssue of Equity
13th May 20167:00 amRNSSponsorship agreement and trading update
3rd May 20164:40 pmRNSSecond Price Monitoring Extn
3rd May 20164:35 pmRNSPrice Monitoring Extension
6th Apr 20168:11 amRNSDirector Dealing
5th Apr 201611:40 amRNSResult of AGM
18th Mar 20164:55 pmRNSDirector Dealings
10th Mar 20164:27 pmRNSAmendment to Final Dividend record date
10th Mar 20168:30 amRNS2015 Final Results Replacement
10th Mar 20167:00 amRNS2015 Final Results
10th Feb 20167:00 amRNSBoard approves special dividend of 3.00p per share
21st Jan 20167:00 amRNSPost Close Trading Update
30th Nov 20153:48 pmRNSDirector Dealing
13th Nov 20154:00 pmRNSComment on Share Price movement
1st Oct 20151:12 pmRNSLTIP and Share option awards
24th Sep 20159:01 amRNSReplacement - Interim Results
24th Sep 20157:00 amRNSInterim Results
16th Sep 20153:56 pmRNSHolding(s) in Company
23rd Jul 20151:40 pmRNSDirector Dealing
22nd Jul 20157:00 amRNSTrading Update
14th Jul 20154:55 pmRNSAcquisition - Correction
14th Jul 20157:00 amRNSAcquisition
15th Jun 20155:36 pmRNSAnnual Report and Accounts

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.