TIDMFDP

RNS Number : 8694O

First Derivatives PLC

02 June 2015

2 June 2015

First Derivatives plc

("FD", the "Company" or the "Group")

Preliminary results for the year ended 28 February 2015

FD (AIM:FDP.L, ESM:FDP.I), a leading provider of software and consulting services, today announces its results for the year ended 28 February 2015.

Financial Highlights

   -      Revenue GBP83.2m (2014: GBP69.9m)                                             +19% 
   -      Adjusted EBITDA GBP15.5m (2014: GBP12.5m)                              +24% 
   -      Profit before tax GBP17.5m (2014: GBP7.9m)                                 +120% 
   -      Adjusted* profit before tax GBP10.8m (2014: GBP9.2m)              +17% 
   -      Adjusted* fully diluted EPS 38.8p (2014: 34.2p)                   +13% 
   -      Full year dividend 13.5p per share (2014: 12.2p)                 +11% 
   -      Net debt GBP15.7m (2014: GBP11.2m) 

*Adjusted for amortisation of acquired intangibles, share based payments, profit on disposal of property, net gain on disposal of investment in associate, acquisition costs, finance translation income/charges (and associated taxation impact for EPS).

Business Highlights

- Purchase of majority stake in Kx Systems opens a range of new opportunities in Big Fast Data, strengthened by strategic acquisitions to position the Group in new vertical sectors.

- Strategic acquisition of Prelytix LLC to expand the Group's presence in the fast-growing marketing technology sector.

- Continued investment in software products with new clients for Delta Flow, Delta Stream and Delta Algo driving revenue growth of 29%.

- Further growth and strategic progress in consulting, with a total of six new Master Service Agreements helping to deliver revenue growth of 15%.

- Oversubscribed placing of new shares with new and existing institutional investors to accelerate growth.

- Further commitment during the period from Invest Northern Ireland of GBP3.9m to support up to 484 new jobs in Newry.

Post period-end highlights

- Strategic acquisitions of Affinity Systems and ActivateClients for a combined initial consideration of GBP7.1m.

   -      Board strengthened through the appointment of Virginia Gambale. 

- Good start to new financial year with another year of strong growth expected, moderately ahead of current consensus market expectations.

Seamus Keating, Chairman of FD, commented:"This was a very successful year for FD, with the purchase of a majority stake in Kx Systems enabling the Group to broaden its strategy. The subsequent investment across the business, including three strategic acquisitions in 2015, positions FD as a leading player in Big Fast Data across multiple vertical markets. This has been achieved while maintaining a strong focus on current trading, with a strong second half performance from both our consulting and software activities enabling the Group to report record results for FY 2015 and upgrade expectations for the current financial year. We will continue to invest to maximise the growth potential of the business and view the future with confidence."

For further information please contact:

 
First Derivatives plc                       +44(0)28 3025 2242 
 Brian Conlon, Chief Executive Officer       www.firstderivatives.com 
 Graham Ferguson, Finance Director 
 Ian Mitchell, Head of Investor Relations 
 
Investec Bank plc 
 (Nominated Adviser and Broker) 
 Dominic Emery 
 Sebastian Lawrence                         +44 (0)20 7597 4000 
 
Goodbody (ESM Adviser and Broker) 
 Linda Hickey 
 Finbarr Griffin                            +353 1 667 0420 
 
Walbrook PR 
 Paul Cornelius 
 Nick Rome 
 Helen Cresswell 
 Sam Allen                                  +44 (0)20 7933 8780 
 

About FD

FD is a global technology provider with nearly 20 years of experience of working with some of the world's largest finance, technology and energy institutions. It holds a 65% stake in Palo Alto-based Kx Systems, developer of the world-leading database technology, kdb+. It employs over 1,200 people worldwide and has operations in London, New York, Stockholm, Singapore, Hong Kong, Tokyo, Sydney, Toronto, Philadelphia, Dublin, Belfast and its headquarters in Newry.

For further information, please visit www.firstderivatives.com

CHAIRMAN'S STATEMENT

The financial year to 28 February 2015 was a very successful year for First Derivatives. We made significant progress in implementing our strategy with a number of key acquisitions and delivered strong financial performance. Revenue for the year increased by 19.0% to GBP83.2m, while adjusted EBITDA rose by 24.1% to GBP15.5m.

Net debt (loans and borrowings less cash and cash equivalents) at the period end was GBP15.7m (2014: GBP11.2m), the servicing of which is underpinned by the Group's cash generation and performance over recent years. The Board has recommended payment of a final dividend of 10.20p per share (2014: 9.00p per share) which, together with the interim dividend of 3.30p per share paid in December 2014, gives a total dividend for the year of 13.50p per share, an increase of 10.7% compared to the prior year. The final dividend, if approved at the AGM on 25 June 2015, will be paid on 17 July 2015 to those shareholders on the register on 19 June 2015.

Software

Software revenue increased by 28.9% to GBP24.9m (2014: GBP19.3m) with customer wins across our entire product portfolio. The size of the market opportunity in capital markets is significant and we continue to make progress positioning ourselves to capture a meaningful share of that opportunity. Our clients have challenges around balance sheet optimisation, regulation, transparency and risk management which can be met through real- time data analytics, which is the fundamental strength of our product suite.

Outside capital markets, we are engaged in discussions with a number of potential customers that are attracted by the capabilities of our flagship kdb+ and Delta products, reaffirming our view that our software is ideally suited to Big Fast Data opportunities across multiple sectors.

Consulting

Consulting revenues continued to grow strongly, rising by 15.3% to GBP58.3m (2014: GBP50.6m). This is the twelfth consecutive year of double-digit percentage growth in consultancy and reflects the strength of customer relationships, the skills of our consultancy staff and the recurring nature of our revenues.

During the year we were pleased to sign Master Service Agreements with a number of new high profile clients, adding to the strong relationships we have developed over the years. At a time when clients are typically reducing the number of vendors to enable them to manage these relationships more effectively, it represents a vote of confidence in the Group that the number of clients we engage with continues to increase. We see good potential to grow strongly within our existing client base, while continuing to target new clients.

We have continued our recruitment of both graduates and experienced consultants as we seek to provide our clients with the high quality service they expect and to allow us to widen our service offering. We are pleased with the continued support from Invest Northern Ireland, in the form of future grant assistance of up to GBP3.9m, announced in June 2014, to support the creation of 484 new high quality jobs within the Group over the next few years.

Corporate Development

The most significant acquisition activity was the increase in our stake in Kx Systems Inc. ("Kx") to 65.2% in October 2014 opening further opportunities within capital markets and the ability to penetrate other sectors with our software. Kx's principal product kdb+ is widely acknowledged as the world's pre-eminent time-series database.

The Group initiated a successful placing to raise GBP12.7m in February 2015 (an additional GBP2.6m was placed in March 2015 following shareholder approval) while also increasing our bank facilities to GBP36.5m in October 2014. This allowed us to complete three acquisitions in addition to the increase in our shareholding in Kx.

In February 2015 we acquired Prelytix LLC, a Massachusetts-based provider of predictive analytics software operating within the marketing technology sector for an initial consideration of GBP4.9m which by the achievement of performance targets could increase to GBP8.1m over a three year period.

Subsequent to the year end, in March 2015, we acquired Ontario based Affinity Systems Limited (a Kx Systems Inc. partner) for an initial consideration of GBP3.8m which, on the achievement of demanding future targets, could grow to GBP7.7m. Affinity is a software development consultancy specialising in utility, retail and healthcare data management. We also acquired ActivateClients Limited, a software business with important HTML5 capabilities targeting financial markets and based in Dublin, for an initial consideration of GBP3.3m, potentially increasing to GBP4.8m.

These acquisitions position us well to continue delivering strong growth in our software businesses within Capital Markets and the expertise to leverage our core software infrastructure assets across other important market sectors.

Board Changes

There were no changes to the Board during the financial year. On 3 March 2015, Virginia Gambale was appointed a Non-Executive Director of the Group. A U.S. citizen, Ms Gambale has extensive experience as an enterprise technology buyer in capital markets, a technology venture capital partner and an independent director across diverse industry sectors. On 24 March 2015, Pat Brazel resigned as a Non-Executive Director to join the Group in an executive role, as Global Head of Software Sales. On behalf of the Board I would like to thank Pat for his contribution to the Group and wish him success in his new role.

Current Trading and Outlook

The current financial year has started positively, with good growth in consultancy and a number of contract wins in software. The investment in the Group's sales capability in recent years is evident in the healthy pipeline of opportunities, while the high levels of visibility in both consultancy and software provides confidence that we will report another year of strong growth. This will be supplemented by a positive impact from the Group's recent acquisitions. Overall, the Group expects performance to be moderately ahead of current market forecasts.

I would like to thank the staff of First Derivatives and my Board colleagues for their hard work in achieving another successful year of growth for the Group.

Seamus Keating 1 June 2015

Chairman

CHIEF EXECUTIVE'S STATEMENT

Within the capital markets sector, market conditions improved over the past year with the drivers consistent with those of the prior year - firmer underlying economies providing opportunities for our clients to invest for growth; complex and widespread increases in and changes to regulation; and pressure to reduce costs, through the use of new technology or changes to the way that technology is delivered.

In addition to the solid market conditions, we have started to see the benefits of investment within our business in prior years. Our acquisition of Kx Systems ("Kx") in October 2014 has positioned the Group as a technology leader in the field of Big Fast Data and to maximise the commercial opportunities available to us we have invested both internally, in development, sales and marketing, as well as through acquisition as detailed in the Chairman's statement.

Review of activities

First Derivatives ("FD") provides software products that enable the world's largest finance, technology and energy institutions to meet the most demanding data management challenges they face. The Group also provides a range of associated consulting services within capital markets, where our customer base includes investment banks, brokers, exchanges, regulators and hedge funds.

The most significant development during the year was the increase in our investment in Kx Systems in October 2014. Kx is one of the world's leading Big Data vendors and its principal product, kdb+, is widely acknowledged as the pre-eminent time series database. FD and Kx have been partners for more than a decade - together we provide a market leading solution that allows organisations to capture, analyse and store large volumes of data, including streaming data.

In recent years we have made significant investments in sales and marketing across the business, which has assisted our growth rates and is reflected in the depth of our pipeline. Since we announced our acquisition of Kx, we have invested further to enable us to sell our software products to additional vertical markets and this is beginning to generate a number of interesting opportunities. I would caution that many of these opportunities are still at an early stage, but we are encouraged by our engagement with potential customers in respect of our ability to solve significant data challenges.

Software

Software sales during the period increased by 28.9% to GBP24.9m (2014: GBP19.3m). Our software provides a clear and, we believe, compelling client proposition. While the term Big Data has become associated with a number of software and services vendors analysing unstructured data, typically using Hadoop, our software addresses a related but more challenging problem, namely the rapid analysis of large datasets and/or streaming, structured data, increasingly termed Big Fast Data. We excel in this through the use of kdb+, which has been independently benchmarked as the world's leading time series database. Our software is therefore complementary to the unstructured Big Data companies, with whom we see opportunities to partner and collaborate.

Capital Markets Software

The technical capabilities of our software have helped us carve out a significant market share within capital markets, with kdb+ being the timeseries database of choice for 9 of the 10 top investment banks in the world as well as widespread usage of our Delta products - a suite of applications built on top of kdb+. Our products are used in areas such as market surveillance, trading, regulatory reporting, transaction cost analysis and algorithmic testing.

Our software addresses a market opportunity valued at billions of dollars or more per annum. It is offered as a hosted, multi-tenanted solution so the incremental cost of signing new customers can be minimal.

Our software applications share a common technology platform, which means that our software is easier to support, deploy and upgrade. Our approach fosters rapid prototyping and innovation and allows us to convert ideas to products very quickly. From its conception we made a conscious decision to deploy applications in the cloud and on mobile platforms - this decision has been validated by recent technology trends. Through the recent acquisition of ActivateClients we now have strengthened our HTML5 capabilities, and we are confident that we will not only have the fastest back end technology in the market but also slick front end visualisation.

Key wins over the past year have included:

- kdb+: Is now used by over 90 organisations and there were nearly 30 new deals signed this year across hedge funds, banks and technology suppliers.

- Market Surveillance: During the period, the Group won two contracts to implement Surveillance at IEX, a high-growth equity trading venue based in New York and Yieldbroker Pty Limited, an electronic marketplace designed for institutional investors and banking participants trading in Australian and New Zealand debt securities and derivatives. These contracts built on the momentum generated by the go live in November 2013 of the Group's flagship surveillance contract with the Australian Securities and Investment Commission. Our Surveillance product was also voted Market Surveillance Product of the Year at the Futures and Options World Awards in Singapore in September 2014.

- Energy Markets: After the period end, we secured our first customer within energy trading surveillance - a leading European oil and gas company is using our product to monitor trading activity in the futures market as regulators tighten controls within the industry.

- Exchanges: We signed the Shenzhen Stock Exchange earlier in the year as well as deploying an innovative algo trading testing platform at another large Asian Exchange.

- Foreign Exchange: Our Delta Flow platform had a positive year, with performance weighted to the second half, providing good momentum into the current year. We also signed a significant global player, EBS, ICAP's market leading electronic FX business, who are using our software for streaming analytics.

- Operations: During the year our Delta Operations Network has been successfully deployed at six banks in Europe and is offered as a managed service. These tools cover areas such as application monitoring, regulatory reporting, single customer views, reconciliations and testing.

Additional vertical markets

We have outlined in previous statements that while our software platform's heritage is within capital markets, we believe its competitive advantages in dealing with Big Fast Data are equally applicable to a number of additional vertical markets. In particular, given our nanosecond time stamping and geolocation capabilities, we see the structured data flowing from connected sensors, known as the Internet of Things, presenting an attractive opportunity.

During the year we secured significant deals with the Ontario Regulator (IESO), Purdue Pharma in the US and a leading oil and gas company in South America. This has confirmed our belief that we have a software product which is applicable across multiple industries globally. We are in discussions with a number of prospects in areas such as:

- Telecoms: customer profile monitoring/analysis; customer marketing; sensor data monitoring; network optimisation.

- Utilities: smart meter data retrieval and analysis; network monitoring; sensor data storage and analysis.

- Pharma: drug trial data capture, analysis and simulation; gene sequencing and analysis; regulatory reporting.

- Others: automotive plant monitoring; proximity marketing; preventative maintenance in manufacturing, web analytics.

We have accelerated our product roadmap and our entry to certain verticals by recent acquisitions; our acquisition of Prelytix, which specialises in predictive analytics generated by analysing real-time advertising data, website traffic and social media; and Affinity, which has developed a Sensor Data Management platform, which is currently applied to smart meter data but which can be adapted to handle data from any connected device. While these market opportunities are still evolving, we are encouraged by the initial interactions with potential customers.

Consulting

The Group has continued to build on its growing reputation as one of the leading niche capital markets consulting companies in the world. We have ongoing contracts with many of the leading global banks, providing implementation, support and development across a range of asset classes including credit, interest rate, foreign exchange, equity, cash and derivatives markets. The Group has been working in this area for nineteen years and our areas of expertise and delivery capability continue to broaden and deepen as we grow. This means we are able to bid for a wider range of assignments, many of which are larger than those FD has typically undertaken.

As a result of this increased activity, consulting recorded another solid period of growth, with revenues increasing by 15.3% to GBP58.3m (2014: GBP50.6m) in the year to 28 February 2015. We have continued to grow the number of chargeable consultants since the end of the period reflecting the continuing opportunity we see within our capital markets niche and we continue to enjoy excellent revenue visibility.

Our growth is built on a number of differentiators, which include the strength of our internal training programme, which emphasises both capital markets and technology skills and capabilities; the ability to operate a hybrid on-site and near shore support model for our clients; and a flexible pricing model allied with a global footprint. These differentiators have ensured that, at a time when many customers are rationalising their supplier lists, FD is growing its client base, as evidenced by an increase in the number of Master Service Agreements (MSAs) under which we operate with larger clients. In the past year, we have added six new MSAs taking the total to 80, and we have a number of potential new MSAs under discussion.

Our underlying philosophy remains unchanged. We provide people who understand the Capital Markets and who understand technology, differentiating ourselves from our competitors. To meet our clients' demands, we have developed and refined a number of consulting offerings, which are designed to allow us to bid for larger projects, to lock-in recurring revenue and to cross sell products. These include a hybrid Nearshore offering, which combines deploying a team of consultants in situ at the client, supported by a team with similar expertise at a lower cost in our headquarters in Newry. This approach addresses many of the concerns expressed around Nearshoring, such as cultural fit, time zone issues and consistency of service standards.

Our Multi-Vendor application support provides a single team to support a range of third party applications such as Calypso, Murex and Summit as well as legacy in-house systems. This multi-disciplined team is also responsible for upgrades, testing, customisation and development of interfaces at the client.

Management and Personnel

The Group now employs over 1,200 people, up from over 900 people at the same time last year. Our increased brand recognition and the opportunity to work on cutting edge technologies in locations around the world continue to help us secure new talent and achieve high retention rates. Once again I would like to pay tribute to all FD employees for their hard work, talent, flexibility and dedication.

Summary

We have had a great start to the year and our pipeline is very strong. We have invested heavily in our sales function and in buying new businesses to accelerate our product roadmap and to address new vertical markets. We believe that the growing strength of our brand, the quality of our consultants and the superiority of our products leaves us ideally placed to continue our historical growth trajectory in Capital Markets. Whilst challenges remain our initial entry into other verticals has been very encouraging and we believe that the solid foundation we have laid and the huge addressable size of these markets gives us a significant opportunity to deliver further growth for shareholders.

Brian Conlon 1 June 2015

Chief Executive Officer

Financial Review

The Group performed well in the year with sales increasing by GBP13.3 million (19.0%). Growth arose from further penetration in the two key business areas with consultancy sales increasing by GBP7.7 million (15.3%) and software sales by GBP5.6 million (28.9%). The profit before tax for the year of GBP17.5 million (2014: GBP7.9 million) represented growth of 119.9%.

Revenue from continuing operations increased by 19.0% over the prior year. Consulting revenues increased by 15.3% (2014: 22.0%) and software revenues increased by 28.9% (2014: 28.8%). Software revenue represented 29.9% of Group revenue for the year (2014: 27.6%) and on a pro forma basis, assuming Kx Systems had been consolidated for the entire year, software revenue would have been 34.9% of Group revenue.

The Group increased its stake in Kx Systems to 65.2% at the end of October 2014. Since then its performance has been in line with management expectations and consolidated into the Group results. Kx Systems will continue to be fully consolidated going forward. The Company also issued a put for the remaining non-controlling interest (NCI) of 34.8% under which the holders can require the Company to purchase the remaining interest at a fixed price for a period of seven years for cash. Changes in the fair value of the NCI put is accounted for directly in equity. At year end, a long term liability of GBP27.1m was recognised for the put option. The increased investment within Kx Systems has resulted in a gain of GBP9.6m in the Income Statement relating to the revaluation of the Group's existing interest. This has been treated as an exceptional gain for adjusted EBITDA purposes along with the associated costs of the transaction.

To finance this increased investment the Group renewed and increased its debt facility. As a result, finance expense increased to GBP0.7m (2014: GBP0.6m) as a result of increased borrowings in the second half of the year.

The Group's reported effective tax rate was 8.9% (2014: 19.5%). The effective rate has reduced as there is no deferred tax recognised on the gain arising on the deemed disposal of associate. Excluding the deemed disposal results in an effective tax rate of 19.8% which is in line with prior periods.

The adjusted profit before and after tax is detailed below and excludes the amortisation of acquired intangibles, share based payments, gain on disposal of property, finance translation income/charges, net gain on disposal of investment in associate, acquisition costs along with associated taxation impact of these adjustments.

 
                                             2015       2014 
                                          GBP'000    GBP'000 
 Reported profit for the year              15,915      6,401 
 
   Adjustments for: 
 Amortisation of acquired intangibles       2,205      1,579 
 Share based payment and related 
  costs                                     1,495        932 
 Gain on disposal of property             (1,669)      (988) 
 Acquisition related costs                    984          - 
 (Gain)/loss on foreign currency 
  translation                               (138)         19 
 Effects of investment in associate       (9,582)      (268) 
 Tax effect of the above                    (465)      (304) 
                                        ---------  --------- 
 
 Adjusted profit after tax                  8,745      7,371 
                                        =========  ========= 
 EPS (fully diluted)                        38.8p      34.2p 
 

Adjusted profit before tax rose by 18.2%, again reflecting profitable growth with adjusted earnings per share increasing by 13.4%. Fully diluted earnings per share growth was slightly lower due to the increase in the weighted average number of shares in issue to 22.6m (2014: 21.6m). The increase in shares was as a result of share options exercised, shares issued to increase our investment in Kx and a placing to institutional shareholders in February 2015.

The Group generated GBP11.2m of cash from operating activities (2014: GBP8.1m), representing 131.6% of result from operating activities (2014: 97.6%). At the year end, net debt was GBP15.7m. During the year the Group disposed of 7 properties which had been utilised in the business. This generated a gain on disposal of GBP1.7m (2014: GBP1.0m) and proceeds of GBP5.0m (2014: GBP7.1m). This disposal programme is now complete. Net assets at 28 February 2015 were GBP98.3m compared to GBP52.1m at 28 February 2014.

Consolidated statement of comprehensive income

Year ended 28 February 2015

 
                                                             2015       2014 
                                                  Note    GBP'000    GBP'000 
 
 Revenue                                           2       83,216     69,902 
 Cost of sales                                           (59,497)   (50,674) 
                                                        ---------  --------- 
 Gross profit                                              23,719     19,228 
 
 Other operating income                                     1,045      1,950 
 Administrative expenses                                 (16,288)   (12,890) 
                                                        ---------  --------- 
 Results from operating activities                          8,476      8,288 
 
 Acquisition and associate disposal costs                     984          - 
 Share-based payment and related costs                      1,495        932 
 Gain on disposal of property, plant and 
  equipment                                               (1,669)      (988) 
 Depreciation and amortisation                              3,959      2,636 
 Amortisation of acquired intangible assets 
  (IFRS3)                                                   2,205      1,579 
                                                        ---------  --------- 
 Adjusted EBITDA                                           15,450     12,447 
-----------------------------------------------  -----  ---------  --------- 
 
 Finance income                                                 3          4 
 Finance expense                                            (723)      (594) 
 Gain/(loss) on foreign currency translation                  138       (19) 
                                                        ---------  --------- 
 Net financing expense                                      (582)      (609) 
 
 Share of profit of associate using the 
  equity method, net of tax                                    57        268 
 Loss on dilution in associate using the 
  equity method                                              (60)          - 
 Gain on disposal of investment in associate 
  and settlement of pre-existing relationships              9,585          - 
                                                        ---------  --------- 
 Profit before income tax                                  17,476      7,947 
 
 Tax expense                                              (1,561)    (1,546) 
                                                        ---------  --------- 
 
 Profit for the year                                       15,915      6,401 
                                                        =========  ========= 
 

Consolidated statement of comprehensive income (continued)

Year ended 28 February 2015

 
                                                            2015      2014 
                                                 Note    GBP'000   GBP'000 
 
 Profit for the year                                      15,915     6,401 
 
   Other comprehensive income 
 Net exchange gain/(loss) on net investment 
  in foreign subsidiaries and associate                    2,334   (3,794) 
 Net loss on hedge of net investment in 
  foreign subsidiaries and associate                     (1,099)     (227) 
 Reclassification of loss on net investment                 (59)         - 
  in associate 
 Reclassification of gain on hedge investment                174         - 
  in associate 
 Reclassification of associate revaluation                 (167)         - 
  reserve 
                                                       ---------  -------- 
 Other comprehensive income for the period, 
  net of tax                                               1,183   (4,021) 
                                                       ---------  -------- 
 
 Total comprehensive income for the period 
  attributable to owners of the parent                    17,098     2,380 
                                                       =========  ======== 
 
 Earnings per share                                        Pence     Pence 
 Basic                                            4         77.2      34.4 
 Diluted                                          4         70.6      29.7 
                                                       =========  ======== 
 

All profits are attributable to the owners of the Company and related to continuing activities.

Consolidated balance sheet

Year ended 28 February 2015

 
                                                  2015      2014 
                                        Note   GBP'000   GBP'000 
 Assets 
 Property, plant and equipment           5       5,948     5,358 
 Intangible assets and goodwill          6     134,293    38,025 
 Investment in associate                             -     5,233 
 Trade and other receivables                     2,634     2,554 
 Deferred tax asset                              6,450     5,855 
                                              --------  -------- 
 Non current assets                            149,325    57,025 
                                              --------  -------- 
 
 
 Trade and other receivables                    29,952    20,571 
 Cash and cash equivalents                      14,705     4,393 
 Assets held for sale                                -     3,146 
                                              --------  -------- 
 Current assets                                 44,657    28,110 
                                                        -------- 
 
 Total assets                                  193,982    85,135 
                                              ========  ======== 
 
 Equity 
 Share capital                                     114        98 
 Share premium                                  55,286    22,251 
 Share option reserve                            6,262     6,627 
 Revaluation reserve                                 -       167 
 Currency translation adjustment 
  reserve                                      (1,690)   (3,040) 
 Retained earnings                              38,352    25,959 
                                              --------  -------- 
 Equity attributable to shareholders            98,324    52,062 
                                              ========  ======== 
 
 Liabilities 
 Loans and borrowings                           27,025     9,706 
 Deferred tax liabilities                       29,490     2,087 
 Trade and other payables                       11,284     4,008 
 Contingent deferred consideration               1,132         - 
                                                        -------- 
 Non-current liabilities                        68,931    15,801 
                                                        -------- 
 
 Loans and borrowings                            3,429     5,875 
 Trade and other payables                       18,936     8,785 
 Current tax payable                               490       430 
 Employee benefits                               3,872     2,182 
 Current liabilities                            26,727    17,272 
 
 Total liabilities                              95,658    33,073 
                                              --------  -------- 
 
 Total equity and liabilities                  193,982    85,135 
                                              ========  ======== 
 

Consolidated statement of changes in equity

Year ended 28 February 2015

 
                                                                                     Currency 
                                                      Share option  Revaluation   translation   Retained 
                        Share capital  Share premium       reserve      reserve    adjustment   earnings  Total equity 
                               GBP000         GBP000        GBP000       GBP000        GBP000     GBP000        GBP000 
 
Balance at 1 March 
 2014                              98         22,251         6,627          167       (3,040)     25,959        52,062 
                        -------------  -------------  ------------  -----------  ------------  ---------  ------------ 
Total comprehensive 
income 
for the year 
Profit for the year                 -              -             -            -             -     15,915        15,915 
Other comprehensive 
income 
Net exchange gain on 
 net 
 investment in foreign 
 subsidiaries 
 and associate                      -              -             -            -         2,334          -         2,334 
Net exchange loss on 
 hedge 
 of net investment in 
 foreign 
 subsidiaries and 
 associate                          -              -             -            -       (1,099)          -       (1,099) 
Reclassification of 
 loss 
 on net investment in 
 associate                          -              -             -            -          (59)          -          (59) 
Reclassification of 
 gain 
 on hedge of 
 investment in 
 associate                          -              -             -            -           174          -           174 
Reclassification of 
 associate 
 revaluation reserve                -              -             -        (167)                        -         (167) 
Total comprehensive 
 income 
 for the year                       -              -             -        (167)         1,350     15,915        17,098 
                        -------------  -------------  ------------  -----------  ------------  ---------  ------------ 
Transactions with 
owners 
of the Company 
Income tax relating to 
 share 
 options                            -              -         (199)            -             -          -         (199) 
Exercise of share 
 options                            4          4,243         (867)            -             -          -         3,380 
Change in fair value 
 of NCI 
 put                                -              -             -            -             -    (1,017)       (1,017) 
Issue of shares                     5         12,102             -            -             -          -        12,107 
Issue of shares as 
 purchase 
 consideration                      7         16,690             -            -             -          -        16,697 
Share based payment 
 charge                             -              -           721            -             -          -           721 
Transfer on forfeit of 
 share 
 options                            -              -          (20)            -             -         20             - 
Dividends                           -              -             -            -             -    (2,525)       (2,525) 
                        -------------  -------------  ------------  -----------  ------------  ---------  ------------ 
Balance at 28 February 
 2015                             114         55,286         6,262            -       (1,690)     38,352        98,324 
                        =============  =============  ============  ===========  ============  =========  ============ 
 

Consolidated statement of changes in equity

Year ended 28 February 2014

 
                                                                                     Currency 
                                                      Share option  Revaluation   translation   Retained 
                        Share capital  Share premium       reserve      reserve    adjustment   earnings  Total equity 
                               GBP000         GBP000        GBP000       GBP000        GBP000     GBP000        GBP000 
 
Balance at 1 March 
 2013                              87         12,895         3,341          167           981     21,903        39,374 
                        -------------  -------------  ------------  -----------  ------------  ---------  ------------ 
Total comprehensive 
income 
for the year 
Profit for the year                 -              -             -            -             -      6,401         6,401 
Other comprehensive 
income 
Net exchange loss on 
 net 
 investment in foreign 
 subsidiaries 
 and associate                      -              -             -            -       (3,794)          -       (3,794) 
Net exchange loss on 
 hedge 
 of net investment in 
 foreign 
 subsidiaries and 
 associate                          -              -             -            -         (227)          -         (227) 
                        -------------  -------------  ------------  -----------  ------------  ---------  ------------ 
Total comprehensive 
 income 
 for the year                       -              -             -            -       (4,021)      6,401         2,380 
Transactions with 
owners 
of the Company 
Income tax relating to 
 share 
 options                            -              -         3,350            -             -          -         3,350 
Exercise of share 
 options                            6          3,695         (752)            -             -          -         2,949 
Buy-back and 
 cancellation 
 of share options                   -              -             -            -             -      (314)         (314) 
Issue of shares                     4          4,562             -            -             -          -         4,566 
Issue of shares for 
 settlement 
 of deferred 
 consideration                      1          1,099             -            -             -          -         1,100 
Share based payment 
 charge                             -              -           757            -             -          -           757 
Transfer on forfeit of 
 share 
 options                            -              -          (69)            -             -         69             - 
Dividends                           -              -             -            -             -    (2,100)       (2,100) 
                        -------------  -------------  ------------  -----------  ------------  ---------  ------------ 
Balance at 28 February 
 2014                              98         22,251         6,627          167       (3,040)     25,959        52,062 
                        =============  =============  ============  ===========  ============  =========  ============ 
 

Consolidated cash flow statement

Year ended 28 February 2015

 
                                                        2015      2014 
                                                     GBP'000   GBP'000 
 Cashflows from operating activities 
 Profit for the year                                  15,915     6,401 
 Adjustments for: 
 Net finance costs                                       582       609 
 Share of profit of associate                           (57)     (268) 
 Share of loss on dilution in associate                   60         - 
 Depreciation of property, plant and 
  equipment                                            1,193       738 
 Amortisation of intangible assets                     4,971     3,477 
 Gain on sale of property, plant & equipment         (1,669)     (988) 
 Gain on sale of investment in associate             (9,585) 
 Equity settled share-based payment transactions         721       667 
 Grant income                                        (1,045)   (1,931) 
 Tax expense                                           1,561     1,546 
                                                              -------- 
                                                      12,647    10,251 
 Changes in: 
 Trade and other receivables                         (5,538)     (453) 
 Trade and other payables                              4,430     (793) 
                                                   ---------  -------- 
 Cash generated from operating activities             11,539     9,005 
 
 Taxes paid                                            (382)     (915) 
                                                   ---------  -------- 
 Net cash from operating activities                   11,157     8,090 
 
 Cash flows from investing activities 
 Interest received                                         3         4 
 Dividend received from associate                        896       773 
 Disposal of property, plant and equipment             5,035     7,065 
 Acquisition of subsidiaries, net of 
  cash acquired                                     (23,302)     (148) 
 Acquisition of property, plant and equipment        (2,228)   (2,907) 
 Acquisition of intangible assets                    (7,145)   (6,105) 
 Payment of deferred consideration                         -     (125) 
                                                   ---------  -------- 
 Net cash used in investing activities              (26,741)   (1,443) 
 
 Cash flows from financing activities 
 Proceeds from issue of share capital                 15,487     7,515 
 Payment to buy-back share options                         -     (314) 
 Proceeds from new borrowings                         29,152     1,000 
 Repayment of borrowings                            (11,747)   (9,829) 
 Payment of finance lease liabilities                (1,038)     (254) 
 Interest paid                                         (722)     (676) 
 Dividends paid                                      (2,525)   (2,204) 
                                                   ---------  -------- 
 Net cash used in financing activities                28,607   (4,762) 
 
 Net increase in cash and cash equivalents            13,023     1,885 
 Cash and cash equivalents at 1 March                  1,544     (322) 
 Effects of exchange rate changes on 
  cash held                                              138      (19) 
                                                   ---------  -------- 
 Cash and cash equivalents at 28 February             14,705     1,544 
                                                   =========  ======== 
 

Notes

   1       Basis of preparation 

The consolidated financial statements consolidate those of the Company and its subsidiaries (together referred to as the "Group").

The financial information included in this preliminary announcement does not constitute statutory accounts of the Group for the years ended 28 February 2015 or 28 February 2014, but is derived from those accounts. Statutory accounts for 2014 have been delivered to the Registrar of Companies and those for 2015 will be delivered following the Company's Annual General Meeting. The auditors have reported on those accounts; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

Both the consolidated financial statements and the Company financial statements have been prepared and approved by the directors in accordance with International Financial Reporting Standards as adopted by the EU ("IFRSs").

   2        Operating segments 

Business segments

The group has disclosed below certain information on its revenue by geographical location. Details regarding total can be found in the statement of comprehensive income.

The group's two revenue streams are separated as follows:

   --    Consulting activities which includes services to capital markets; and 
   --    Software activities which includes the sale of intellectual property and related services. 

Revenue by division

 
                2015     2014 
             GBP'000  GBP'000 
 
Consulting    58,320   50,593 
Software      24,896   19,309 
              ______   ______ 
 
Total         83,216   69,902 
              ______   ______ 
 

Geographical location analysis

 
                     Revenues       Non-current assets 
                    2015     2014       2015       2014 
                 GBP'000  GBP'000    GBP'000    GBP'000 
 
UK                35,182   26,857     20,983     17,915 
Rest of Europe    13,231    9,607     10,160     11,274 
America           28,531   26,230    110,091     20,225 
Australasia        6,272    7,208      1,641      1,756 
                  ______   ______     ______     ______ 
 
Total             83,216   69,902    142,875     51,170 
                  ______   ______     ______     ______ 
 
   3              Dividends 
 
                                               2015     2014 
                                            GBP'000  GBP'000 
 
Final dividend relating to the prior year     1,813    1,499 
Interim dividend paid                           712      601 
                                            -------  ------- 
                                              2,525    2,100 
                                            =======  ======= 
 

The dividends recorded in each financial year represent the final dividend of the preceding financial year and the interim dividend of the current financial year.

The final dividend relating to the prior year amounted to 9.0 (previous year: 8.4) pence per share and the interim dividend paid during the year amounted to 3.3 (previous year: 3.2) pence per share. The cumulative dividend paid during the year amounted to 12.30 (previous year: 11.60) pence per share.

After the respective reporting dates, the following dividends were proposed by the Directors. The dividends have not been provided for and there are no income tax consequences.

 
                                                        2015     2014 
                                                     GBP'000  GBP'000 
 
        10.20 pence per ordinary share (2013: 9.00 
         pence)                                        2,323    1,813 
                                                     =======  ======= 
 
   4       (a)     Earnings per ordinary share 

Basic

The calculation of basic earnings per share at 28 February 2015 was based on the profit attributable to ordinary shareholders of GBP15,915k (2014: GBP6,401k), and a weighted average number of ordinary shares ranking for dividend of 20,605k (2014: 18,623k).

 
                                2015       2014 
                           Pence per  Pence per 
                               share      Share 
 
Basic earnings per share        77.2       34.4 
                           =========  ========= 
 

Weighted average number of ordinary shares

 
                                                           2015         2014 
                                                    Number '000  Number '000 
 
Issued ordinary shares at 1 March                        19,542       17,484 
Effect of share options exercised                           604          421 
Effect of shares issued as purchase consideration           414            - 
Effect of shares issued to settle deferred 
 consideration                                                -          152 
Effect of shares issued for cash                             45          566 
Weighted average number of ordinary shares 
 at 28 February                                          20,605       18,623 
                                                    ===========  =========== 
 

Diluted

The calculation of diluted earnings per share at 28 February 2015 was based on the profit attributable to ordinary shareholders of GBP15,915k (2014: GBP6,401k) and a weighted average number of ordinary shares after adjustment for the effects of all dilutive potential ordinary shares of 22,554k (2014: 21,564k).

 
                                   2015        2014 
                                  Pence       Pence 
                              per share   per share 
 
Diluted earnings per share         70.6        29.7 
                             ==========  ========== 
 

Weighted average number of ordinary shares (diluted)

 
                                               2015    2014 
                                             Number  Number 
                                               '000    '000 
 
Weighted average number of ordinary shares 
 (basic)                                     20,605  18,623 
Effect of dilutive share options in issue     1,949   2,941 
Weighted average number of ordinary shares 
 (diluted) at 28 February                    22,554  21,564 
                                             ======  ====== 
 

At 28 February 2015 nil options (2014: 552k) were excluded from the diluted weighted average number of ordinary shares calculation as their effect would have been anti-dilutive.

The average market value of the Group's shares for the purposes of calculating the dilutive effect of share options was based on quoted market prices for the year during which the options were outstanding.

   4       (b) Earnings before tax per ordinary share 

Earnings before tax per share are based on profit before taxation of GBP17,476k (2014: GBP7,947k). The number of shares used in this calculation is consistent with note 4(a) above.

 
                                                    2015       2014 
                                               Pence per  Pence per 
                                                   share      share 
 
Basic earnings before tax per ordinary share        84.8       42.7 
Diluted earnings before tax per ordinary 
 share                                              77.5       36.9 
                                               =========  ========= 
 

Reconciliation from earnings per ordinary share to earnings before tax per ordinary share.

 
                                                    2015       2014 
                                               Pence per  Pence per 
                                                   share      share 
 
Basic earnings per share                            77.2       34.4 
Impact of taxation charge                            7.6        8.3 
                                               ---------  --------- 
Adjusted basic earnings before tax per share        84.8       42.7 
                                               =========  ========= 
 
Diluted earnings per share                          70.6       29.7 
Impact of taxation charge                            6.9        7.2 
                                               ---------  --------- 
Adjusted diluted earnings before tax per 
 share                                              77.5       36.9 
                                               =========  ========= 
 

Earnings before tax per share has been presented to facilitate pre-tax comparison returns on comparable investments.

   (c)    Normalised earnings after tax per ordinary share 

Normalised earnings after tax per share are based on profit after taxation of GBP8,745k (2014: GBP7,371k). The adjusted profit after tax has been calculated by adjusting for the amortisation of acquired intangibles after tax effect GBP1,764k (2014: GBP1,247k), share based payment and related charges after tax effect GBP1,196k (2014: GBP736k), profit on disposal of property, plant and equipment after tax effect GBP1,316k (2014: GBP760k), acquisition and associate disposal costs after tax effect GBP787k (2014: GBPNil), gain on foreign currency translation after tax effect GBP109k (2014: loss of GBP15k) and for the gain on disposal of investment GBP9,492k (2014: GBP268k). The number of shares used in this calculation is consistent with note 4(a&b) above.

 
                                                   2015       2014 
                                              Pence per  Pence per 
                                                  share      share 
 
Basic earnings after tax per ordinary share        42.4       39.6 
Diluted earnings after tax per ordinary 
 share                                             38.8       34.2 
                                              =========  ========= 
 
   5        Property, plant and equipment 
 
                             Land and    Plant and       Office      Total 
                            buildings    equipment    furniture 
                              GBP'000      GBP'000      GBP'000    GBP'000 
 Cost 
 At 1 March 2014                2,792        4,687          235      7,714 
 Additions                         32        1,960          236      2,228 
 Acquisition through 
  business combinations             -           25            -         25 
 Disposals                      (241)            -            -      (241) 
 Exchange adjustments             (3)        (350)          (4)      (357) 
                          -----------  -----------  -----------  --------- 
 At 28 February 
  2015                          2,580        6,322          467      9,369 
                          -----------  -----------  -----------  --------- 
 
   Depreciation 
 At 1 March 2014                  460        1,744          152      2,356 
 Charge for the 
  year                            221          936           36      1,193 
 Disposals                       (20)            -            -       (20) 
 Exchange adjustments             (5)         (97)          (6)      (108) 
                          -----------  -----------  -----------  --------- 
 At 28 February 
  2015                            656        2,583          182      3,421 
                          -----------  -----------  -----------  --------- 
 Net book value 
  At 28 February 
  2015                          1,924        3,739          285      5,948 
                          ===========  ===========  ===========  ========= 
 
 
                           Land and    Plant and       Office      Total 
                          buildings    equipment    furniture 
                            GBP'000      GBP'000      GBP'000    GBP'000 
 Cost 
 At 1 March 2013              8,494        2,696          165     11,355 
 Additions                      598        2,237           72      2,907 
 Disposals                  (3,811)            -            -    (3,811) 
 Reclassification 
  to assets held 
  for sale                  (2,419)            -            -    (2,419) 
 Exchange adjustments          (70)        (246)          (2)      (318) 
                        -----------  -----------  -----------  --------- 
 At 28 February 
  2014                        2,792        4,687          235      7,714 
                        -----------  -----------  -----------  --------- 
 
   Depreciation 
 At 1 March 2013                762        1,388          111      2,261 
 Charge for the 
  year                          233          462           43        738 
 Disposals                    (259)            -            -      (259) 
 Reclassification 
  to assets held 
  for sale                    (265)            -            -      (265) 
 Exchange adjustments          (11)        (106)          (2)      (119) 
                        -----------  -----------  -----------  --------- 
 At 28 February 
  2014                          460        1,744          152      2,356 
                        -----------  -----------  -----------  --------- 
 Net book value 
  At 28 February 
  2014                        2,332        2,943           83      5,358 
                        ===========  ===========  ===========  ========= 
 
   6        Intangible assets and goodwill 
 
                         Goodwill   Customer    Acquired   Brand name   Internally       Total 
                                       lists    Software                 developed 
                                                                          software 
                          GBP'000    GBP'000     GBP'000      GBP'000      GBP'000     GBP'000 
 Cost 
 Balance at 1 
  March 2014               13,526      3,547       9,011          361       22,394      48,839 
 Development costs              -          -           -            -        6,594       6,594 
 Acquisitions              73,736      5,659      12,332          194            -      91,921 
 Additions                      -          -         551            -            -         551 
 Disposals                      -          -       (785)            -            -       (785) 
 Exchange adjustments       3,161        319          73            5        (809)       2,749 
                        ---------  ---------  ----------  -----------  -----------  ---------- 
 At 28 February 
  2015                     90,423      9,525      21,182          560       28,179     149,869 
                        ---------  ---------  ----------  -----------  -----------  ---------- 
 Amortisation 
  and impairment 
  losses 
 Balance at 1 
  March 2014                    -      1,653       4,430          186        4,545      10,814 
 Amortisation 
  for the year                  -        644       1,509           52        2,766       4,971 
 Exchange adjustment            -        124       (136)            1        (198)       (209) 
                        ---------  ---------  ----------  -----------  -----------  ---------- 
 At 28 February 
  2015                          -      2,421       5,803          239        7,113      15,576 
                        ---------  ---------  ----------  -----------  -----------  ---------- 
 Carrying amounts 
  At 28 February 
  2015                     90,423      7,104      15,379          321       21,066     134,293 
                        =========  =========  ==========  ===========  ===========  ========== 
 
 
 
                            Goodwill   Customer    Acquired   Brand name   Internally      Total 
                                          lists    Software                 developed 
                                                                             software 
                             GBP'000    GBP'000     GBP'000      GBP'000      GBP'000    GBP'000 
 Cost 
 Balance at 1 
  March 2013                  14,943      3,810       9,514          387       16,761     45,415 
 Development costs                 -          -           -            -        5,987      5,987 
 Additions                         -          -         208            -            -        208 
 Adjustment to 
  deferred consideration          14          -           -            -            -         14 
 Exchange adjustments        (1,431)      (263)       (711)         (26)        (354)    (2,785) 
                           ---------  ---------  ----------  -----------  -----------  --------- 
 At 28 February 
  2014                        13,526      3,547       9,011          361       22,394     48,839 
                           ---------  ---------  ----------  -----------  -----------  --------- 
 Amortisation 
  and impairment 
  losses 
 Balance at 1 
  March 2013                       -      1,356       3,653          156        2,705      7,870 
 Amortisation 
  for the year                     -        450       1,084           45        1,898      3,477 
 Exchange adjustment               -      (153)       (307)         (15)         (58)      (533) 
                           ---------  ---------  ----------  -----------  -----------  --------- 
 At 28 February 
  2014                             -      1,653       4,430          186        4,545     10,814 
                           ---------  ---------  ----------  -----------  -----------  --------- 
 Carrying amounts 
  At 28 February 
  2014                        13,526      1,894       4,581          175       17,849     38,025 
                           =========  =========  ==========  ===========  ===========  ========= 
 
 
   7        Report and accounts 

Copies of the Annual Report will be available as of 9 June 2015 on the Group's website, www.firstderivatives.com and from the Group's headquarters at 3 Canal Quay, Newry, BT35 6BP.

This information is provided by RNS

The company news service from the London Stock Exchange

END

FR BRGDLISGBGUB

Fd Technologies Public (LSE:FDP)
Historical Stock Chart
From Feb 2024 to Mar 2024 Click Here for more Fd Technologies Public Charts.
Fd Technologies Public (LSE:FDP)
Historical Stock Chart
From Mar 2023 to Mar 2024 Click Here for more Fd Technologies Public Charts.