REMINDER: Our user survey closes TODAY, please submit your responses here

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksWAND.L Regulatory News (WAND)

  • There is currently no data for WAND

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Interim Results

26 Sep 2013 07:00

RNS Number : 9345O
WANdisco Plc
26 September 2013
 



 

26 September 2013

WANdisco plc

 

Interim Results for the six months ended 30 June 2013

 

WANdisco plc ("WANdisco" or the "Group"), a provider of continuous-availability software for global enterprises to meet the challenges of Big Data and distributed software development, announces its interim results for the six months ended 30 June 2013. The results demonstrate further, accelerated growth in bookings, underscoring the continued strong customer response to our products across multiple markets.

 

Financial Highlights

 

 

Six months to 30 June

2013

Six months to 30 June

2012

12 months to 31 December

2012

Bookings

$6.10m

$3.39m

$7.92m

Deferred Revenue

$8.96m

$4.94m

$6.37m

Revenue

$3.51m

$2.92m

$6.03m

Adjusted EBITDAi

$(3.32)m

$0.35m

$(3.00)m

Net cash

$5.45m

$22.0m

$14.54m

 

i. Adjusted EBITDA is earnings before interest, tax, depreciation, amortisation, exceptional items and share based payments

 

Operational Highlights

 

· Strong and encouraging early progress in Big Data market

o From platform development to product launch and first customer wins in four months

o Early customers such as a major UK telecommunications company, NSN and Miaozhen confirm that continuous availability is essential for Hadoop deployment in the enterprise

o Leveraging patented technology DConE creates significant competitive advantage

o Strategic partnership announced today with Hortonworks to target Enterprise Hadoop with SAP 

 

· Application Lifecycle Management (ALM) market leadership extended through customer wins, key product enhancements and acquisition

o Notable new customers included General Atomics, FutureWei (a division of Huawei), Société Générale, Maxim, Canon, Cisco, Blue Cross Blue Shield, LSI Corp and ADP

o Significant growth from existing customers included Home Depot, Nokia, John Deere, Mentor Graphics, Western Digital, Ladbrokes and McAfee all of whom expanded their use of WANdisco products within their organisations

o Subversion MultiSite launched, enhancing WANdisco's offering to large, global enterprises

o Purchase of TortoiseSVN in June opens up expanded online audience for WANdisco products

 

· Patent portfolio further strengthened, enhancing WANdisco's market lead

o Issuance of USPTO patent for Distributed Computing Systems

o Three new distributed computing patent applications filed with USPTO in March

o Further patent application relating to distributed computing and Hadoop filed post period end

 

· Significant and experienced appointments made to Group Board and management team

o Paul Harrison appointed as Chief Financial Officer on 1 September 2013

o Former British Telecom and CollabNet executives appointed post period end

 

· Continued progress with expansion efforts outside of core US market

o Three experienced enterprise sales representatives added in Europe

o Distribution agreement signed with China-based Big Data distributor Comrise

o Miaozhen, leading China advertising company, standardises on WANdisco Hadoop Big Data product after the period end

 

· Equity Placing launched to fund accelerated investment in opportunities for growth

 

 

 Commenting on the results, David Richards, Chairman and Chief Executive Officer, said:

 

"We are delighted with the progress we've made in this first half, particularly the strong and accelerated growth achieved in our bookings. The bedrock of our Group, our ALM business, continues to go from strength to strength, supported by a refreshed and world-class product set and by our increasingly embedded links with the software development and open-source communities we serve. In ALM we have added further new, blue-chip customers to our base and maintaining this momentum will be a key focus for us in the second half.

 

We continue to focus hard on the commitments we made at the time of our IPO. During the past six months, our pursuit of the growth opportunities has not relented. In Big Data we have moved fast to develop products ahead of schedule; hire key talent to drive future sales and innovation; and secured some very significant first customers for our offering. Today's partnership with Hortonworks marks the next landmark in our Big Data strategy. Through this partnership, fully integrated with SAP, WANdisco will underpin what will become the de-facto standard for Enterprise Hadoop implementations globally.

 

As a result of this strong progress, the Directors remain confident that the Group continues on track to achieve its commercial and bookings targets for the current financial year."

 

 

All Group announcements & news can be found on http://www.wandisco.com

 

Enquiries:

 

WANdisco plc

via FTI Consulting LLP

David Richards, Chairman and Chief Executive Officer

Paul Harrison, Chief Financial Officer

 

 

FTI Consulting LLP

+44 (0)20 7831 3113

Matt Dixon / Sophie McMillan / Jon Snowball

 

Panmure Gordon & Co.

+44 (0)20 7886 2500

Fred Walsh / Grishma Patel / Ben Roberts (Investment Banking)

Adam Pollock / Charles Leigh-Pemberton (Corporate Broking)

 

 

 

About WANdisco plc

WANdisco (LSE: WAND) is a provider of enterprise-ready, continuous-availability software solutions that enable globally distributed organizations to meet today's data challenges of secure storage, scalability and availability. WANdisco's products are differentiated by the company's patented, active/active data replication technology, serving crucial high availability (HA) requirements, including Hadoop Big Data and Application Lifecycle Management (ALM). Fortune Global 1000 companies including AT&T, Motorola, Intel and Halliburton rely on WANdisco for performance, reliability, security and availability. For additional information, please visit www.wandisco.com.

 

Business Review

 

Introduction and Overview

The first half of our financial year has been characterised by strong progress on the execution of our strategy. Our unique active/active replication technology is currently directed at two complementary markets; Application Lifecycle Management ("ALM") and Big Data. The past six months have seen the Group take significant steps forward to establish and extend its clear market leadership in both of these fast-growth segments.

 

We are reporting significant growth in bookings and revenue in the ALM business. To help maintain and build upon this momentum we have begun to build out a strong enterprise sales force to support adoption of products across both ALM and Big Data. We have also augmented our European and American presence with the establishment of our first office in China, where first customers for both ALM (Huawei) and Big Data (Miaozhen) have already been secured.

 

Following the acquisition of AltoStor in November 2012, we have invested in building a formidable position around this core team to access the rapidly expanding Big Data market. This market is estimated by Wikibon to show 58% compound growth between now and 2016 reaching over $50 billion in size by the end of that period. In just four months, we released our Big Data architecture, launched our first product and secured our first sale to a tier 1 UK telecommunications company. Shortly after this deal, NSN, whose systems reach nearly 45% of the world's 4G LTE subscribers announced that it would utilise WANdisco's solutions for its own customers. This stands as testament to the capabilities of our technology and serves as further proof that the availability of data is rapidly emerging as a key concern for global industry. 

 

We have attracted some of the founding architects of Hadoop; the platform increasingly establishing itself as the Big Data standard. Combining their expertise with our active/active replication technology, we have developed the de facto, patented, continuous data availability solution for Hadoop. We are seeing substantially increased interest in Big Data as corporates appreciate the competitive advantage to be gained through leveraging and securing the considerable volume of structured and unstructured information potentially at their disposal. The pace of this market has exceeded our expectations and we therefore intend to continue to invest in engineering excellence and distribution capability to take maximum advantage of this significant opportunity.

 

We strengthened our management team with a number of key appointments both during and after the period end. In September 2013, Paul Harrison joined the business as CFO from FTSE100 software provider, The Sage Group plc, where for 13 years he served as its CFO. Richard Fletcher joined as VP Global Engineering having served as CIO for BT plc's Conferencing division.

 

Our target markets

WANdisco's patented technology, DConE, has already been applied to multiple markets. The initial market targeted was the ALM software developer community. It is this business which contributes the majority of our revenues today. Through the combination of AltoStor's excellence in Hadoop and DConE, we are now uniquely positioned to target the fast growing Big Data market.

 

ALM

WANdisco's differentiated, patented technology provides a cost-effective solution to the problems faced by organisations with globally distributed software engineering teams. By using WANdisco's technology in conjunction with Apache Subversion ("Subversion"), an open source version control system, software developers at globally distributed sites are able to access the same data program at all times which helps improve productivity, and prevent downtime and data loss.

 

During the period, the business added 29 new customers across a broad range of vertical industries, contributing to bookings of $3.4 million. These included General Atomics, FutureWei (a division of Huawei), Société Générale, Maxim Canon, Cisco, Blue Cross Blue Shield, LSI Corp, ADP and Areva. These blue chip customers were attracted to WANdisco's Subversion product because our technology uniquely addresses their need to manage software development teams more effectively. The evidence of this added value was also seen in customers such as Home Depot, Nokia, John Deere and McAfee Mentor Graphics, Western Digital and Ladbrokes renewing and frequently purchasing additional subscription licences. This has contributed to bookings from existing customers in the period of $2.5 million.

 

Our leading Subversion product has been materially enhanced during the period, as has the bench-strength of the already strong team driving its adoption. These enhancements have continued after the period end, particularly through the release of 'Subversion MultiSite plus' which strengthens and extends WANdisco's offering to large, globally distributed organisations. Furthermore, recognising the emergence of the GIT platform in the source code management community, we released GIT Multisite after the period end to strong reviews.

 

Big Data

The opportunity to become the continuous data standard in the fast growing Big Data market is highly significant. As businesses increasingly appreciate the potential of the value brought by harnessing the high volume, structured and unstructured data they create, they are investing in technology capable of capturing that opportunity.

 

The open source data standard, Hadoop, has emerged as a leading platform in this space so much so that it has transformed from representing an inexpensive means of storing unstructured and structured data (compared to conventional databases) to a live transaction processing platform. This enhanced role brings with it the need for continuous availability of data. By applying our replication technology to Hadoop, we have created a unique solution that meets that need.

 

The Big Data market is characterised by the presence of a number of application software vendors whose products deliver functionality such as data integration and analysis. For all these vendors, our strategy is to provide the essential infrastructure that ensures continuous availability. To this end, we are currently engaged in a number of discussions with software businesses which represent potentially valuable additional routes to market for our product. Our strategic partnership with Hortonworks, announced today, is a significant example of this aspect to our strategy, which will now see both of our companies jointly target the Enterprise Hadoop opportunity with a combined product that integrates fully with SAP HANA.

 

Our flagship product, WANdisco Non-Stop Hadoop, was released to the market ahead of schedule during the period and we made our first sale to a tier one UK telecommunications company shortly afterwards. This was followed by our announcement on 28 June of a contract with NSN, which will use WANdisco's technology to serve as a significant differentiator in the market. Together, these accounted for $0.2 million of bookings in the period.

 

With the gathering momentum in the Big Data market, we have accelerated and increased our investment in attracting engineering and sales expertise. We intend to continue this investment to secure the early mover advantage that we see for the business.

 

Financial Performance

The Group has delivered a strong first half financial performance driven by substantial growth in subscriptions.

 

Bookings for the half year were $6.1 million representing an 80 per cent increase over the same number in the prior period. We disclose bookings as they are a forward indicator of activity in a subscriptions business such as ours. The inherent value of our products has led a number of customers to seek multi-year deals, evidenced by the announcement post period end of a $1.8 million multi-year agreement with a longstanding Fortune 100 ALM customer. Deals of this nature serve as an attractive means for us of securing forward revenue.

 

Consistent with this, the focus in the half year has been upon increasing deferred revenue which, with a strategy of seeking multi year deals, resulted in a balance on the deferred revenue account of $8.96 million (2012: $4.94 million). During this period of rapid growth, revenue numbers - recognised rateably over the life of the contract - are more a reflection of historic performance rather than future results. Revenue rose from $2.92 million to $3.51 million; an increase of 20.2%.

 

The EBITDA loss of $3.32 million reflects the investment being made in both the ALM and Big Data markets. As stated above, we intend to continue to invest in the Big Data market whilst driving the ALM business to profitability, something increased scale will bring.

 

Net cash stood at $5.45 million at 30 June 2013 (31 December 2012: $14.55 million). The decrease in cash reflects investment in recruiting an enterprise sales force and highly skilled Big Data software engineers. The Big Data market is developing rapidly and our investment here will enable us to capitalise on our early mover advantage.

 

Current Trading and Outlook

We are pleased with the progress we've made in this first half, particularly the strong growth achieved in our bookings which have advanced at a much faster rate than in prior periods. The bedrock of our Group, our ALM business, continues to go from strength to strength, supported by a refreshed and world-class product set and by our increasingly embedded links with the software development and open-source communities we serve.

 

We continue to focus hard on the commitments we made at the time of our IPO. During the past six months, our pursuit of the growth opportunities open to us has not relented. In Big Data we have moved fast to develop product, forge partnerships, hire key talent and secure significant first customers for our offering. In ALM we have added further new, blue-chip customers to our base and significantly increased the number of multi-year customer deals. Maintaining this momentum is our key goal in the second half.

 

As a result of this strong progress, the Directors remain confident that the Group continues on track to achieve its commercial and bookings targets for the current financial year.

 

 

David Richards

Chairman and Chief Executive

26 September 2013

 

WANdisco plc

 

Condensed consolidated statement of comprehensive income - Unaudited

For the six month period ended 30 June 2013

 

6 months to 30 June 2013

6 months to 30 June 2012

Year to 31 December 2012

 

Before

Exceptional

Before

Exceptional

Before

Exceptional

 

exceptional

items

exceptional

items

exceptional

items

 

items

(Note 3)

Total

items

(Note 3)

Total

items

(Note 3)

Total

 

Note

$000

$000

$000

$000

$000

$000

$000

$000

$000

 

Revenue

3,506

-

3,506

2,915

-

2,915

6,031

-

6,031

 

Cost of sales

(679)

-

(679)

(204)

-

(204)

(497)

-

(497)

 

-----------------------------------------------

-----------------------------------------------

---------------------------------------------

-----------------------------------------------

-----------------------------------------------

------------------------------------------------

------------------------------------------------

-----------------------------------------------

----------------------------------------------

 

Gross Profit

2,827

-

2,827

2,711

-

2,711

5,534

-

5,534

 

-----------------------------------------------

-----------------------------------------------

---------------------------------------------

---------------------------------------------

----------------------------------------------

------------------------------------------------

------------------------------------------------

-----------------------------------------------

---------------------------------------------

 

Wages & Salaries

(3,475)

(757)

(4,232)

(1,953)

-

(1,953)

(5,911)

-

(5,911)

 

Other operating expenses

(3,240)

-

 

(3,240)

(877)

(2,716)

(3,593)

(3,438)

(2,656)

(6,094)

 

Depreciation & amortisation

(2,414)

-

(2,414)

(627)

-

(627)

(2,070)

-

(2,070)

 

-----------------------------------------------

------------------------------------------------

---------------------------------------------

----------------------------------------------

----------------------------------------------

---------------------------------------------

------------------------------------------------

-----------------------------------------------

----------------------------------------------

 

Loss from operations

(6,302)

(757)

(7,059)

(746)

(2,716)

(3,462)

(5,885)

(2,656)

(8,541)

 

Finance income / (expense)

5

69

(524)

(455)

(179)

-

(179)

(216)

776

560

 

-----------------------------------------------

-----------------------------------------------

---------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

------------------------------------------------

-----------------------------------------------

---------------------------------------------

 

Loss before tax

(6,233)

(1,281)

(7,514)

(925)

(2,716)

(3,641)

(6,101)

(1,880)

(7,981)

 

Income tax credit

6

-

-

-

-

-

-

-

-

-

 

-----------------------------------------------

------------------------------------------------

---------------------------------------------

-------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

----------------------------------------------

 

Loss for the period

(6,233)

(1,281)

(7,514)

(925)

(2,716)

(3,641)

(6,101)

(1,880)

(7,981)

 

-----------------------------------------------

---------------------------------------------

---------------------------------------------

----------------------------------------------

----------------------------------------------

----------------------------------------------

-----------------------------------------------

-----------------------------------------------

----------------------------------------------

 

Other comprehensive income

Foreign currency translation differences -foreign operations

(236)

-

(236)

24

-

24

16

-

16

-----------------------------------------------

-----------------------------------------------

---------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

------------------------------------------------

-----------------------------------------------

------------------------------------------------

Other comprehensive income for the period net of tax

-

-

-

-

-

-

-

-

-

----------------------------------------------

-----------------------------------------------

---------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

-----------------------------------------------

Total comprehensive income for the period

(6,469)

(1,281)

(7,750)

(901)

(2,716)

(3,617)

(6,085)

(1,880)

(7,965)

========

==============

==============

==============

==============

==============

==============

==============

==============

 

 

Loss per share

 

Basic and diluted

7

$0.35

$0.31

$0.49

 

---------------------------------------------

-----------------------------------------------

---------------------------------------------

 

 

All activities relate to continuing operations.

 

 

Condensed consolidated balance sheet - Unaudited

As at 30 June 2013

 

30 June

30 June

31 December

Note

2013

2012

2012

$000

$000

$000

Assets

Intangible assets

8

6,148

1,736

5,541

Property, plant and equipment

346

33

129

---------------------------------

-------------------------------

-------------------------------

Non-current assets

6,494

1,769

5,670

---------------------------------

-------------------------------

-------------------------------

Trade and other receivables

4,855

1,297

2,486

Cash and cash equivalents

5,454

21,982

14,545

---------------------------------

-------------------------------

-------------------------------

Current assets

10,309

23,279

17,031

---------------------------------

-------------------------------

-------------------------------

Total assets

16,803

25,048

22,701

---------------------------------

-------------------------------

-------------------------------

Liabilities

Loans and borrowings

-

(297)

-

Trade and other payables

(1,703)

(3,855)

(3,665)

Deferred income

9

(8,961)

(4,940)

(6,368)

Deferred government grant

-

(112)

(36)

Provisions

(320)

(304)

(393)

---------------------------------

-------------------------------

-------------------------------

Current liabilities

(10,984)

(9,508)

(10,462)

---------------------------------

-------------------------------

-------------------------------

Loans and borrowings

-

-

-

Deferred tax liabilities

(5)

(5)

(5)

---------------------------------

-------------------------------

-------------------------------

Non-current liabilities

(5)

(5)

(5)

---------------------------------

-------------------------------

-------------------------------

Total liabilities

(10,989)

(9,513)

(10,467)

---------------------------------

-------------------------------

-------------------------------

Net assets

5,814

15,535

12,234

===================================================

==================================================

==================================================

Equity

Share capital

3,390

3,219

3,388

Share premium

23,338

20,176

23,332

Translation reserve

(230)

14

6

Reverse acquisition reserve

1,247

1,305

1,247

Retained earnings

(21,931)

(9,179)

(15,739)

---------------------------------

-------------------------------

-------------------------------

Total equity

5,814

15,535

12,234

===================================================

==================================================

==================================================

 

 

Condensed consolidated cash flow statement - Unaudited

For the six month period ended 30 June 2013

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

Cash flows from operating activities

Loss before tax for the period

(7,514)

(3,641)

(7,981)

Adjustments for:

Depreciation

61

23

52

Amortisation of intangible assets

2,353

604

2,018

Finance costs

(69)

179

216

Foreign exchange

524

(76)

(776)

Change in trade and other receivables

(2,369)

(109)

(1,394)

Change in trade and other payables

(1,887)

1,290

1,092

Change in deferred income

2,593

474

1,902

Grant received

-

137

139

Release of grant income

(36)

(25)

(105)

Change in provisions

(73)

(110)

(21)

Share based payments charge

1,322

473

813

Interest paid

-

(79)

(101)

--------------------------------------

--------------------------------------

--------------------------------------

Net cash used in operating activities

(5,095)

(860)

(4,146)

--------------------------------------

--------------------------------------

--------------------------------------

Cash flows from investing activities

Purchase of property, plant and equipment

(278)

(13)

(138)

Purchase of intangible assets

-

-

(1,000)

Acquisition of subsidiary

-

-

(1,500)

Development expenditure in respect of intangible asset

(3,008)

(998)

(2,912)

--------------------------------------

--------------------------------------

--------------------------------------

Net cash used in investing activities

(3,286)

(1,011)

(5,550)

--------------------------------------

--------------------------------------

--------------------------------------

Cash flows from financing activities

Proceeds from the issue of ordinary share capital net of transaction costs

 

8

 

24,252

 

24,161

Repayment of borrowings

-

(473)

(770)

--------------------------------------

--------------------------------------

--------------------------------------

Net cash from financing activities

8

23,779

23,391

--------------------------------------

--------------------------------------

--------------------------------------

Net (decrease)/increase in cash and cash equivalents

(8,373)

21,908

13,695

Effect of exchange rate fluctuations on cash and cash equivalents

 

(718)

 

-

 

776

Cash and cash equivalents at start of period

14,545

74

74

--------------------------------------

--------------------------------------

--------------------------------------

Cash and cash equivalents at end of period

5,454

21,982

14,545

============================================================

============================================================

============================================================

 

 

Condensed consolidated statement of changes in equity - Unaudited

For the six month period ended 30 June 2013

 

 

Share

 

Share

 

Translation

Reverse acquisition

 

Retained

Total

capital

Premium

reserve

reserve

earnings

equity

$000

$000

$000

$000

$000

$000

Six months ended 30 June 2013

At 1 January 2013

3,388

23,332

6

1,247

(15,739)

12,234

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Loss for the period

-

-

-

-

(7,514)

(7,514)

Foreign currency translation differences

-

-

(236)

-

-

(236)

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total comprehensive income for the period ended 30 June 2013

-

-

(236)

-

(7,514)

(7,750)

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Share based payments charge

-

-

-

-

1,322

1,322

Issue of shares by WANdisco plc

-

-

-

-

-

-

Share issue costs

-

-

-

-

-

-

Shares allotted under the share option scheme

2

6

-

-

-

8

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total contributions by and distributions to owners

2

6

-

-

1,322

1,330

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

At 30 June 2013

3,390

23,338

(230)

1,247

(21,931)

5,814

===========================================

===========================================

=========================================

=========================================

==========================================

=========================================

Six months ended 30 June 2012

At 1 January 2012

448

-

(10)

-

(6,011)

(5,573)

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total comprehensive income for the period

Loss for the period

-

-

-

-

(3,641)

(3,641)

Foreign currency translation differences

-

-

24

-

-

24

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total comprehensive income for the period

-

-

24

-

(3,641)

(3,617)

Transactions with owners recorded directly in equity

Issue of shares by WANdisco Inc

2,761

-

-

-

-

2,761

Shares issued by WANdisco plc in exchange for WANdisco inc shares

(1,305)

-

-

1,305

-

-

Shares issued by WANdisco plc

1,306

22,121

-

-

-

23,427

Share issue costs

-

(1,956)

-

-

-

(1,956)

Shares allotted under share option scheme

9

11

-

-

-

20

Share based payment charge

-

-

-

-

473

473

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total contributions by and distributions to owners

2,771

20,176

-

1,305

473

24,725

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Balance at 30 June 2012

3,219

20,176

14

1,305

(9,179)

15,535

===========================================

===========================================

=========================================

=========================================

==========================================

=========================================

Year ended 30 December 2012

At 1 January 2012

448

-

(10)

-

(6,011)

(5,573)

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total comprehensive income for the period

Loss for the period

-

-

-

-

(7,981)

(7,981)

Foreign currency translation differences

-

-

16

-

-

16

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total comprehensive income for the period

-

-

16

-

(7,981)

(7,965)

Transactions with owners recorded directly in equity

Issue of shares by WANdisco Inc

2,761

-

-

-

-

2,761

Shares issued by WANdisco plc in exchange for WANdisco inc shares

(1,247)

-

-

1,247

-

-

Shares issued by WANdisco plc

1,289

21,908

-

-

-

23,197

Share issue costs

-

(1,946)

-

-

-

(1,946)

Shares allotted under share option scheme

54

95

-

-

-

149

Shares issued as part of Altostor acquisition

83

3,275

-

-

(2,560)

798

Share based payment charge

-

-

-

-

813

813

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Total contributions by and distributions to owners

2,940

23,332

-

1,247

(1,747)

25,772

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

-----------------------------------

Balance at 31 December 2012

3,388

23,332

6

1,247

(15,739)

12,234

===========================================

===========================================

=========================================

=========================================

==========================================

=========================================

 

 

Notes to the Consolidated Half Yearly Financial Statements

 

1. Basis of preparation

 

WANdisco plc (the "Company") is a public limited company incorporated and domiciled in Jersey. The Condensed Consolidated Half-yearly statements of the Company for the half year ended 30 June 2013 comprise the Company and its subsidiaries (together referred to as the "Group").

 

The Condensed Consolidated Half-yearly Financial Statements have been prepared in accordance with AIM rules for companies and the requirements of IAS 34 "Interim Financial Reporting" as adopted by the European Union ("EU").

 

The condensed Consolidated Half-yearly Financial Statements do not constitute financial statements and do not include all the information and disclosures required for full annual financial statements. The Condensed Consolidated Half-yearly Financial Statements were approved by the Board on 26 September 2013.

 

The annual Financial Statements of the Group are prepared in accordance with International Financial Reporting Standards ("IFRSs") as endorsed by the EU, IFRIC interpretations, under the historical cost accounting convention, and with those parts of Jersey Law (1991) applicable to companies under IFRS. The condensed set of Financial Statements has, other than in respect of the matters referred to below, been prepared applying the accounting policies and presentation that were applied in the preparation of the Company's Published Consolidated Financial Statements for the year ended 31 December 2012.

 

The following new standards and amendments to standards that are effective for the first time for the financial year beginning 1 January 2013, have been adopted, but are not considered to have a material impact on the group:

 

Amendments to IAS 1 - "Presentation of items of Other comprehensive income";

Amendments to IFRS 13 - "Fair Value Measurement";

Amendments to IFRS 7 - "Financial Instruments: Disclosures - Offsetting Financial Assets and Liabilities";

Amendments to IAS 31 - "Financial Instruments: Disclosures - Offsetting Financial Assets and Liabilities"; and

Annual improvements to IFRSs - "2009-2011 Cycle".

 

Going concern

As at 30 June 2013 the Group had net assets of $5,814,000 (30 June 2012: $15,535,000) as set out in the Condensed Consolidated Interim Balance Sheet above. The Directors have prepared detailed forecasts of the Group's performance over the coming years. As a consequence, the Directors believe that WANdisco plc and the Group are well placed to manage its business risks successfully despite the current uncertain economic outlook. After making enquiries the Directors have a reasonable expectation that WANdisco plc and the Group have sufficient working capital available for its present requirements, that is for the next 12 months from the date of this report. Accordingly, they continue to adopt the going concern basis in preparing the historical financial information.

 

Functional and presentational currency

This consolidated financial information is presented in US dollars, which is the functional currency of the Group. Billings to the Group's customers during the period were all in US dollars by WANdisco, Inc. with certain costs being incurred by WANdisco International Limited in Sterling. All financial information has been rounded to the nearest thousand US dollars unless otherwise stated.

 

Use of estimates and judgments

The preparation of financial information in conformity with Adopted IFRSs requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets, liabilities, income and expenses. The estimates and associated assumptions are based on historical experiences and various other factors that are believed to be reasonable under the circumstances, the results of which for the basis of making the judgements about carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates. In preparing these Condensed Consolidated Half-yearly Financial Statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the Consolidated Financial Statements of the Group for the year ended 31 December 2012.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period or in the period of the revision and future periods if the revision affects both current and future periods.

 

2 Segmental analysis

 

Operating segments

The Directors consider there to be one operating segment, being that of development and sale of licences for software and related maintenance. 

 

Geographical segments

The Group recognises revenue in three geographical regions based on the location of customers, as set out in the following table:

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

North America

2,780

2,528

5,257

Europe

620

298

589

Rest of the world

106

89

185

------------------------------------------

------------------------------------------

------------------------------------------

Total

3,506

2,915

6,031

============================================================

============================================================

============================================================

 

Management makes no allocation of costs, assets or liabilities between these segments since all trading activities are operated as a single business unit.

 

The Group has no customers representing individually over 10% of revenue in the half year ended 30 June 2013.

 

3. Exceptional items

 

Exceptional items comprise the following:

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

Expenses related to the placing of ordinary shares and admission to trading on AIM

-

2,716

2,656

Currency exchange loss/(gain)

Share base payment charge in relation to acquisitions

524

757

-

-

(776)

-

-----------------------------------

-----------------------------------

-----------------------------------

Exceptional items

1,281

2,716

1,880

===================================================

=====================================================

=====================================================

 

The Group incurred one-off legal and professional fees in the year ended 31 December 2012 in relation to the placing of Ordinary Shares and Admission to AIM.

 

The exchange loss/(gain) is a result of the fact the majority of the Group cash balance is held in sterling denominated accounts.

 

The share based payment charges recognised in the half year in relation to the acquisition of AltoStor ($730,000) and TortoiseSVN.net ($27,000) have been classified as exceptional.

 

4. Adjusted earnings before interest, taxation, depreciation and amortisation (EBITDA)

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

Operating loss

(7,059)

(3,462)

(8,541)

Adjust for:

Amortisation and depreciation

2,414

627

2,070

Exceptional items

-

2,716

2,656

-----------------------------------

-----------------------------------

-----------------------------------

EBITDA before exceptional items

(4,645)

(119)

(3,815)

Adjust for share based payments

1,322

473

813

-----------------------------------

-----------------------------------

-----------------------------------

Adjusted EBITDA before exceptional items

(3,323)

354

(3,002)

=====================================================

=====================================================

====================================================

 

5. Financial income and expenses (pre-exceptional items)

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

Charges on debt factoring and interest expense on bank loans

-

81

37

Interest receivable on promissory notes

-

(1)

(1)

Bank interest receivable

(28)

(1)

(79)

Interest payable

-

-

44

Exchange (gains)/losses

(41)

100

215

-----------------------------------

-----------------------------------

-----------------------------------

Finance (income)/expense

(69)

179

216

=====================================================

=====================================================

====================================================

 

6. Income tax

 

No tax charge or credit has been included for the 6 months ended 30 June 2013 (6 months ended 30 June 2012 - $nil).

 

7. Loss per share

 

Basic loss per share

Basic loss per share is calculated in accordance with IAS 33 "Earnings per Share" and is based on the loss attributable to ordinary shareholders and a weighted average number of Ordinary Shares outstanding:

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

Loss for the period attributable to ordinary shareholders

7,514

3,641

7,981

============================================================

============================================================

============================================================

 

Weighted average number of ordinary shares

000s

of shares

000s

of shares

000s

of shares

At start of period

21,421

4,549

4,549

Effect of shares issued in the period

11

7,187

11,831

------------------------------------

-----------------------------------

-----------------------------------

Weighted average number of ordinary shares during the period

21,432

11,736

16,380

====================================================

====================================================

===================================================

Basic loss per share

$

$

$

Basic loss per share

0.35

0.31

0.49

============================================================

============================================================

============================================================

 

Adjusted loss per share

Adjusted loss per share is based on the result attributable to ordinary shareholders before exceptional items and the cost of share based payments and a weighted average number of Ordinary Shares outstanding:

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

Loss for the period attributable to ordinary shareholders

7, 514

3,641

7,981

Add back:

Exceptional items

(524)

(2,716)

(1,880)

Share based payments

(1,322)

(473)

(813)

---------------------------------------

---------------------------------------

--------------------------------------

Adjusted basic loss

5,668

452

5,288

============================================================

============================================================

============================================================

$

$

$

Adjusted loss per share

0.26

0.03

0.33

============================================================

============================================================

============================================================

 

Diluted earnings per share:

Due to the Group having losses in each of the periods, the fully diluted loss per share for disclosure purposes, as shown in the consolidated statement of comprehensive income, is the same as for basic loss per share.

 

8. Intangible assets

 

Intangible assets comprise capitalised development costs, Software and other intangibles.

 

6 months

6 months

Year to

Capitalised Development costs

to 30 June

to 30 June

31 December

2013

2012

2012

Cost:

$000

$000

$000

Balance at the start of the period

6,304

3,392

3,392

Additions

3,008

998

2,912

----------------------------------------

----------------------------------------

----------------------------------------

Balance at the end of the period

9,312

4,390

6,304

---------------------------------------

----------------------------------------

----------------------------------------

Amortisation:

Balance at the start of the period

(3,850)

(2,049)

(2,049)

Amortisation

(1,731)

(605)

(1,801)

---------------------------------------

----------------------------------------

----------------------------------------

Balance at the end of the period

(5,581)

(2,654)

(3,850)

---------------------------------------

----------------------------------------

----------------------------------------

Carrying amount

3,731

1,736

2,454

============================================================

============================================================

============================================================

 

Software

2013

2012

2012

Cost:

$000

$000

$000

Balance at the start of the period

995

-

-

Additions

-

-

1,000

Effect of movement in foreign exchange

(48)

-

(5)

----------------------------------------

----------------------------------------

----------------------------------------

Balance at the end of the period

947

-

995

---------------------------------------

----------------------------------------

----------------------------------------

Amortisation:

Balance at the start of the period

(122)

-

-

Amortisation

(239)

-

(122)

---------------------------------------

----------------------------------------

----------------------------------------

Balance at the end of the period

(361)

-

(122)

---------------------------------------

----------------------------------------

----------------------------------------

Carrying amount

586

-

873

============================================================

============================================================

============================================================

 

 

Other Intangibles

2013

2012

2012

Cost:

$000

$000

$000

Balance at the start of the period

2,308

-

-

Additions

-

-

2,308

----------------------------------------

----------------------------------------

----------------------------------------

Balance at the end of the period

2,308

-

2,308

---------------------------------------

----------------------------------------

----------------------------------------

Amortisation:

Balance at the start of the period

(94)

-

-

Amortisation

(383)

-

(94)

---------------------------------------

----------------------------------------

----------------------------------------

Balance at the end of the period

(477)

-

(94)

---------------------------------------

----------------------------------------

----------------------------------------

Carrying amount

1,831

-

2,214

============================================================

============================================================

============================================================

---------------------------------------

---------------------------------------

---------------------------------------

Total carrying amount

6,148

1,736

5,541

============================================================

============================================================

============================================================

 

 

Carrying value of intangible assets

The carrying amount of the intangible assets is allocated across cash generating units (CGUs). A CGU is defined as the smallest group of assets that generate cash inflows from continuing use, that are largely independent of the cash inflows of other assets or groups thereof. The recoverable amount of the CGUs are determined using Value In Use (VIU) calculations. As at 30 June 2013, the Group had one CGU, the DConE CGU. The Group's patented DConE replication technology forms the basis of the Group's products for the ALM market. This technology also underpins the enterprise-ready, Apache-Hadoop products the Group has developed for the Big Data market.

 

Development costs are predominantly capitalised staff costs associated with new products and services. Development costs are allocated to the DConE CGU. The recoverable amount of the DConE CGU has been calculated on a VIU basis at both 30 June 2013 and 30 June 2012. These calculations use cash flow projections based on financial forecasts and approximate long term growth rates. The cash flow forecasts are discounted back to present value using a pre-tax discount rate of 8.0%. The directors have reviewed the recoverable amount of the CGU and do not consider there to be any indication of impairment.

 

Other intangibles arose as part of the acquisition of AltoStor, Inc. in November 2012. The intangibles arising as part of the AltoStor acquisition are allocated to the DConE CGU, the recoverable amount of which has been determined on a VIU basis as described above.

 

The software relates to the purchase of an item of software by WANdisco International Limited from Syntevo GmBH in September 2012. This software is being amortised over a period of two years and is allocated to the DConE CGU as described above.

 

9. Deferred income

 

Deferred income represents contracted sales for which services to customers will be provided in future years.

The movement in deferred income is as follows:

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

$000

$000

$000

Balance at the start of the period

6,368

4,466

4,466

Customer bookings

6,099

3,389

7,916

Revenue recognised in period

(3,506)

(2,915)

(6,014)

---------------------------------------

----------------------------------------

----------------------------------------

Balance at the end of the period

8,961

4,940

6,368

============================================================

============================================================

============================================================

 

Included in the period end balance at 30 June 2013 above are amounts falling due after one year of $3,713,000 (30 June 2012: $1,966,000; 31 December 2012: $2,166,000).

 

10. Share based payments

 

WANdisco plc operates share option plans for qualifying employees of the Group. Options in the plans are settled in equity in the Company and are normally subject to a vesting schedule but not conditional on any performance criteria being achieved.

 

On 16 May 2012, in connection with the acquisition of WANdisco, Inc., options were granted to employees to replace options that they held over the shares of WANdisco, Inc.. The terms of these replacement options and the number of shares under option are the same as the options that each employee previously held. The exercise price is equivalent to the exercise price for the WANdisco, Inc. shares translated at the exchange rate on the day the replacement options were issued. On 21 June 2012 and 7 December 2012 new options were granted to certain employees.

 

The terms and conditions of the grants are detailed in the full group financial statements for the year ended 31 December 2012.

 

AltoStor related share-based payments

As part of the acquisition of AltoStor Inc. on 16 November 2012, a total of 375,651 restricted shares have been issued to the former owners of the AltoStor Inc. business. These shares have been treated as contingent consideration and have been accounted for under IFRS 2 'Share-based Payments' rather than as part of the acquisition consideration under IFRS 3 'Business Combinations'.

 

A share based payment charge of $730,000 has been recognised in the 6 months ended 30 June 2013 in relation to these restricted shares.

 

TortoiseSVN.net related share-based payments

On 7 June 2013, the group acquired TortoiseSVN.net for a nominal fee. As part of the transaction, the lead developer of TortoiseSVN.net has joined WANdisco, and 50,000 restricted shares have been issued as part of his remuneration package. These shares have been accounted for under IFRS 2 'Share-based payments' and a share based payment charge of $27,000 has been recognised in the 6 months ended 30 June 2013 in relation to these restricted shares.

 

The number and weighted average exercise price of share options (including previous options in WANdisco, Inc. were as follows:

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

Number

Number

Number

Balance at the start of the period

2,681,470

6,909,912

6,909,912

Granted (WANdisco, Inc.)

-

3,084,000

3,084,000

Forfeited (WANdisco, Inc.)

-

(14,500)

(14,500)

Lapsed (WANdisco, Inc.)

-

-

-

Exercised (WANdisco, Inc.)

-

(7,669,522)

(7,669,522)

Granted (WANdisco plc)

-

96,525

811,525

Forfeited (WANdisco plc)

(147,892)

(10,000)

(99,678)

Exercised (WANdisco plc)

(11,791)

(63,542)

(340,267)

---------------------------------------

---------------------------------------

-----------------------------------------

Balance at the end of the period

2,521,787

2,332,873

2,681,470

============================================================

============================================================

============================================================

Exercisable at the end of the period

212,256

2,332,873

201,397

============================================================

============================================================

============================================================

Vested at the end of the period

219,827

555,194

214,927

============================================================

============================================================

============================================================

 

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

Weighted average exercise price for

2013

2012

2012

$

$

$

Shares granted (WANdisco, Inc.)

-

0.36

0.36

Shares forfeited (WANdisco, Inc.)

-

0.58

0.58

Options exercised (WANdisco, Inc.)

-

0.36

0.36

Shares granted (WANdisco plc)

-

3.12

6.71

Shares forfeited (WANdisco plc)

4.97

0.45

1.26

Options exercised (WANdisco plc)

0.63

0.36

0.38

============================================================

============================================================

============================================================

Exercise price in the range:

From

0.36

0.36

0.36

To

7.19

3.14

7.19

============================================================

============================================================

============================================================

Years

Years

Years

Weighted average contractual life remaining

8.6

8.8

9.1

============================================================

============================================================

============================================================

 

 

The fair value of each option grant is estimated on the date of grant using the Black-Scholes option-pricing model with the following weighted average assumptions:

 

6 months

6 months

Year to

to 30 June

to 30 June

31 December

2013

2012

2012

Dividend yield

0.0%

0.0%

0.0%

Risk free interest rate

3.5%

3.5%

3.5%

Stock price volatility

40%

40%

40%

Expected life (years)

5

5

5

Weighted average fair value of options granted during the period

WANdisco, Inc.

-

$0.15

$0.15

WANdisco plc

-

$1.26

$2.46

 

The dividend yield is based on the Company's forecast dividend rate and the current market price of the underlying common stock at the date of grant.

 

Expected life in years is determined from the average of the time between the date of grant and the date of which the option lapse.

 

Expected volatility is based on the historical volatility of shares of listed companies with a similar profile to the Company.

 

The risk-free interest rate is based on the Treasury bond rates for the expected life of the option.

 

11. Contingent liabilities

 

Given the nature of the business there are potentially claims which could arise against the Group. The Directors have made provision for any known claims based on their assessment of the likely outcome.

 

12. Events after the balance sheet date

 

There are no significant or disclosable post-balance sheet events.

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
IR FMGZLZKVGFZZ
Date   Source Headline
4th Oct 20237:00 amRNSWANdisco plc rebrands as Cirata plc
22nd Sep 20236:24 pmRNSHolding(s) in Company
11th Sep 20237:00 amRNSInterim results
7th Sep 20233:30 pmRNSNotice of Results
30th Aug 20236:04 pmRNSResult of Annual General Meeting
18th Aug 20236:05 pmRNSBlock Admission Notification
16th Aug 20238:07 amRNSGM Signs Multi-Project Contract with WANdisco
31st Jul 20237:00 amRNSHolding(s) in Company
28th Jul 20233:25 pmRNSHolding(s) in Company
26th Jul 20237:00 amRNSBoard Changes
25th Jul 20237:30 amRNSRestoration - WANdisco plc
25th Jul 20237:00 amRNSConfirmation of Exchange Rate
24th Jul 202310:45 amRNSResult of GM
17th Jul 20235:00 pmRNSPosting of Annual Report and Accounts
12th Jul 20231:45 pmRNSPublication of Annual Report and Accounts
11th Jul 20237:00 amRNSContract Win
10th Jul 20237:00 amRNSContract Renewal
7th Jul 20237:00 amRNSConfirmation of Fundraise
5th Jul 20236:29 pmRNSPublication of Notice of General Meeting
5th Jul 202311:30 amRNSUpdate to Fundraise Timetable
4th Jul 20237:00 amRNSResult of Fundraising
3rd Jul 202312:00 pmRNSLaunch of Fundraise
29th Jun 20237:00 amRNSPreliminary Unaudited Results FY22
28th Jun 202311:51 amRNSUpdate on Timing of Results and Equity Issue
26th Jun 20233:30 pmRNSTurnaround Plan Momentum
26th Jun 20237:00 amRNSWANdisco Signs New Agreement with Accenture
15th Jun 20239:46 amRNSFCA investigation timeline update
9th Jun 20237:00 amRNSSuccessful Shareholder General Meeting Next Steps
6th Jun 20233:49 pmRNSResult of General Meeting
19th May 20236:22 pmRNSPublication of Circular and Notice of GM
19th May 20236:04 pmRNSBoard Change
15th May 20237:00 amRNSExploring Funding Options
9th May 20235:30 pmRNSWANdisco
9th May 20237:00 amRNSAppointment of Interim Chief Executive
4th May 20237:00 amRNSOrganisation Update
28th Apr 20237:00 amRNSIndependent Investigation Update
20th Apr 20237:00 amRNSFCA Investigation
5th Apr 20237:00 amRNSExecutive Chair Appointment Confirmation
4th Apr 20237:00 amRNSContract Renewals
3rd Apr 20237:00 amRNSBoard Change and Investigation Update
22nd Mar 20237:00 amRNSAppointment of Interim Chair
10th Mar 20239:31 amRNSIndependent Investigation Appointment
9th Mar 20237:30 amRNSSuspension - WANdisco plc
9th Mar 20237:00 amRNSTrading Revision
7th Mar 20237:00 amRNSAppointment of Joint Broker
6th Mar 20237:00 amRNSResponse to press speculation
1st Mar 20238:16 amRNSTotal Voting Rights
1st Feb 20234:05 pmRNSTotal Voting Rights
24th Jan 20237:00 amRNS$9m industrial and consumer goods contract win
11th Jan 20237:00 amRNSFY22 Trading Update

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.