SDI Group plc
("SDI", "SDI Group", the "Company", or the "Group")
Final Results
30th July 2024, SDI Group plc, the AIM quoted Group focused on the design and manufacture of products for use in the lab equipment, industrial & scientific sensors and the industrial & scientific products markets, announces its final audited results for the year ended 30 April 2024, in line with market expectations.
Strategic and Operational Highlights
· Refreshed management team in place with refined strategy to deliver sustainable growth
· Further investments in commercial and operational capabilities
· Strategic review completed, leading to a re-segmentation of the portfolio under three areas: Lab Equipment, Industrial & Scientific Sensors and Industrial & Scientific Products - enabling further synergies for complementary businesses
· Acquisition of Peak Sensors ("Peak"), continuing track record of earnings enhancing acquisitions
· Group track record of five-year CAGR revenue and adjusted operating profit* growth of 28% and 20.1% respectively
Financial summary
· Revenues of
· Full year revenue performance year on year reflects a contraction at Atik, an improvement at SVS, and broadly flat in the other businesses, together with a full year contribution from LTE and FAST, and Peak which was acquired in the year
· Adjusted operating profit* of
· Adjusted profit before tax* of
· Adjusted Diluted EPS* of 5.78p (FY23: 9.02p)
· Cash generated by operations of
· Net debt (debt less cash, excluding leases) of
Post period-end highlights
· Additional internal resource added post-period end to support both organic and inorganic growth
· At 30 June 2024, continued cash generation has increased the facility headroom to
Outlook
· Management actions in H2 FY24, and in FY25 to date, taking positive effect
· Improved staff incentivisation (below Board), and a conservative view on certain sales opportunities, results in a reduction to FY25 guidance**
· Following conclusion of strategic review, the Group is now well placed for the future and expects longer-term organic growth to be in the range of 5-8%
· Acquisition pipeline providing potential for one or more acquisitions in FY25
Stephen Brown, Chief Executive Officer of SDI, said:
"I am pleased to report these results, delivered despite a challenging macroeconomic backdrop. Our refined strategy to drive organic growth across our portfolio businesses, alongside our proven track record of delivering value-enhancing acquisitions, will strengthen the SDI proposition. With our refreshed management team in place, our strategic review complete and our focus on three distinct and complementary global end-markets, we are well placed to deliver sustainable growth from a stable base and create value for our stakeholders."
A copy of the shareholder presentation regarding the financial results for the year ended 30 April 2024 will be made available on the Company's website www.sdigroup.com/investors/reports-presentations/ later today.
*before share based payments, acquisition costs, reorganisation costs, divestment of subsidiary undertaking, impairment of intangibles (FY23 only) and amortisation of acquired intangible assets.
**Analysts from our Broker, Cavendish Capital Markets Limited, and from Progressive Equity Research regularly provide research on the Company, accessible from our website, and the Group considers the average of their forecasts to represent market expectations. Prior to this announcement, FY25 expectations were Revenue of
Enquiries
|
||
|
SDI Group plc Stephen Brown, Chief Executive Officer Amitabh Sharma, Chief Financial Officer |
+44 (0)1223 727144 |
|
Cavendish Capital Markets Ltd (NOMAD & broker) Ed Frisby/Seamus Fricker - Corporate Finance Andrew Burdis/Sunila de Silva - ECM
|
+44 (0)20 7220 0500 |
|
Vigo Consulting (Financial Communications) Tim McCall / Rozi Morris / Fiona Hetherington
|
+44 (0)20 7390 0230 SDIGroup@vigoconsulting.com |
About SDI Group plc:
SDl Group plc ('SDI'), specialises in the acquisition and development of companies that design and manufacture products for use in the lab equipment, industrial & scientific sensors and the industrial & scientific products markets. SDI's current portfolio of 14 companies target markets including life sciences, healthcare, astronomy, plastics and packaging, manufacturing, precision optics, measurement instrumentation and art conservation.
SDI's growth strategy is twofold: 1) through the enhancement of its portfolio companies (organic growth) and, 2) through the identification and acquisition of complementary, niche technology businesses with established reputations in global markets (inorganic growth).
For more information, please see: www.SDIGroup.com
The information contained within this announcement is deemed to constitute inside information as stipulated under the Market Abuse Regulations (EU No. 596/2014) which is part of
Audited Report and Financial Statements
The results have been extracted from the audited financial statements of the Group for the year ended 30 April 2024. The results do not constitute statutory accounts within the meaning of Section 434 of the Companies Act 2006. Whilst the financial information included in this announcement has been prepared in accordance with
Statutory accounts for the year ended 30 April 2023, which incorporated an unqualified auditor's report, have been filed with the Registrar of Companies. The Auditor's report on these accounts did not draw attention to any matters by way of emphasis and did not contain statements under S498(2) or (3) Companies Act 2006.
The Group's Annual Report for the year ended 30 April 2024 will, on 27 August 2024, be available to view on the Company's website: www.sdigroup.com/investors/reports-presentations/, and be sent to shareholders together with a notice of AGM which will also be available on the Company's website.
Notice of AGM
The Company's Annual General Meeting will be held at the offices of Cavendish Capital Markets Ltd, One Bartholomew Close,
Chairman's Statement for the year ended 30 April 2024
Summary
A track record of delivery
I am pleased to report our robust performance during the year, especially with the headwinds faced by the business as trading normalised following COVID-19. We have met the expectations for adjusted operating profit and turnover that were set in December 2023 and have delivered free cash flow and reduced debt.
We welcomed Stephen Brown, formerly Chief Operating Officer ('COO') of AB Dynamics, as SDI's COO in September 2023 and he became our CEO in January 2024. Stephen's skillset, experience and track record are invaluable in the delivery of our strategy for growth, driving synergies through our portfolio companies, and the continuation of our track record in M&A. We reported previously that Stephen had made an excellent start within the Group, and I am pleased that this continues to be the case.
In our previous financial year, we reported an impairment of
SDI's successful buy and build strategy continued with the earnings-enhancing purchase of Peak Sensors during the year. We continue to identify new opportunities that fit our investment criteria, and there are several opportunities being actively considered. The Group's policy is to acquire small to medium-sized companies within the science and technology sectors with a manufacturing bias. We seek to acquire businesses with high-quality, niche technologies and strong existing management teams that have sustainable profits and cashflows, and the potential to grow.
Future acquisitions will be funded by earnings and cashflows from our existing businesses where possible. To ensure we maintain the right level of operating capital and funding available for acquisitions, the Board has again decided not to pay a dividend this financial year but will keep this under review. During the year, as part of our cash management processes our 70% owned Chinese subsidiary, Shanghai Fraser Static Technology Co., Ltd paid a
Market opportunity
SDI is a good example of
Board
We now have the Board in place to support SDI's growth plans. The three non-executive directors David Tilston, Andrew Hosty, and Louise Early, all have experience with global companies, which are much larger by turnover and market capitalisation. Ami Sharma, CFO, has been with the Company since August 2022 and Stephen Brown has been CEO since January 2024.
The Board, in common with our wider team and other stakeholders, is determined that the Group plays its part in addressing climate change, and that we indeed reap the benefits of being part of the solution. We wish to avoid, however, both pointless box-ticking where possible and exaggerated claims. We continue to evaluate our environmental, social and governance ('ESG') position. This is outlined further in the ESG section of the annual report.
Team
We now have over 500 employees across the Group and, on behalf of the Board, I would like to offer our appreciation and thanks to our colleagues across all of our portfolio companies. Their dedication, skills, experience and efforts throughout the year are key to the long-term success of our businesses.
Outlook
Over the last ten years, we have grown turnover from
There are many macro-economic concerns facing the manufacturing industry, but our broad spread of niche companies, and the structural tailwinds in a number of our businesses, along with actions driven by the recently completed strategic review gives us grounds to look forward to the future of SDI with confidence.
Ken Ford
Chairman
Date: 30th July 2024
Chief Executive Officer's Report for the year ended 30 April 2024
A strategy for sustainable growth
Overview
I am pleased to report the Group delivered these results despite facing headwinds in H1, including the unwinding of COVID-19 related orders, destocking by key customers and a high cost of debt. This performance is attributable to a strong second half of the year, fuelled by recent investments in our commercial and operational capabilities.
Encouragingly, our actions, coupled with positive market dynamics in most segments supported respectable profitability. Notably, several portfolio businesses achieved excellent levels of revenue and profitability, while some others exceeded expectations by year end. The Group remains committed to delivering and developing products that meet the evolving needs of our target markets. We have effectively implemented price adjustments to reflect supply chain cost increases, and many Group businesses are successfully transitioning from a reactive to a proactive sales culture.
Financial performance
In 2024, the Group delivered revenues of
Operational review
As noted on page 9, we re-segmented our businesses as a result of our recent strategic review after the year end. Commentaries on the year-on-year movements for our old segment structure are provided in the CFO report. My commentary below focusses on the new structure.
Our laboratory equipment businesses (Monmouth Scientific, Safelab Systems, Synoptics, and LTE Scientific) achieved growth of 7.8% to
Businesses in the industrial and scientific sensors sector (MPB Industries, Sentek, Peak Sensors, Chell Instruments, and Astles Control Systems) maintained relative consistency, achieving growth of 2.0% to
The industrial and scientific products sector (Fraser Anti-Static Technologies ('FAST'), Atik Cameras, Applied Thermal Control, Graticules Optics, and Scientific Vacuum Systems) experienced a sales decline of 14.8% to
We have made good progress in actively fostering synergies between portfolio companies operating in overlapping markets and/or offering similar products. Safelab and Monmouth have collaborated on successful joint tenders, including a notable
Additionally, the Group is capitalising on procurement advantages across its supply chain, launching joint digital campaigns, and organising combined sales conferences. These proactive initiatives will deliver enhanced organic growth across the Group.
The Group remains committed to supporting the long-term sustainability of its portfolio businesses through continued investment in research and development ('R&D') and the renewal or addition of a number of leaseholds. R&D expenditure amounted to
As a result of the continued investment in people for future growth, and a conservative view on certain sales opportunities, adjusted EBIT guidance for FY25 has been revised*. Following conclusion of the strategic review, the Group is now well placed for the future and expects longer-term organic growth to be in the range of 5-8%.
*Analysts from our Broker, Cavendish Capital Markets Limited, and from Progressive Equity Research regularly provide research on the Company, accessible from our website, and the Group considers the average of their forecasts to represent market expectations. Prior to this announcement, FY25 expectations were Revenue of
Strategy
In 2024, the Group implemented a new strategic framework to ensure sustainable success in a dynamic market environment. This is focused on two key areas that are closely aligned with our long-term growth objectives - growth initiatives for the portfolio businesses (organic growth) and value-enhancing acquisitions (inorganic growth).
Our organic growth strategy prioritises continuous product innovation, operational capability and capacity, and expansion into new geographic markets. As our customer and product base grows, we aim to increase repeat and recurring revenue streams through service, support, and upgrades and replacements.
The acquisition strategy leverages our management expertise, financial discipline, and stringent criteria to identify targets that accelerate overall growth and diversification. This approach strengthens our presence in existing markets and positions us for entry into strategically aligned new ones.
The strategy was borne out of the following Group motivators:
1. Growth through Acquisitions and Internal Development (Buy and Build) - Focus on achieving both sustainable organic and inorganic growth.
2. Strong Cash Flow Generation - Essential to facilitate our Buy and Build strategy.
3. Strategic Acquisitions - Prioritising impactful M&A that maximise value creation for the Group, where possible, creating a "double bump" impact with synergistic benefits.
4. Transparent Shareholder Engagement - We are committed to delivering on our strategy and demonstrating the value proposition to our shareholders.
Acquisitions and divestments
On 3 November 2023, the Group strategically expanded its product portfolio and market reach through a
The Group financed the acquisition of Peak Sensors through a combination of existing cash resources and a revolving credit facility with HSBC. The acquired company generated
In line with our focus on maximising synergies in operations, revenue, profitability, and markets, we strategically divested Uniform Engineering (acquired by the Group in January 2021) in February 2024.
Acquisitions continue to form a key part of the long-term strategic development of the Group and we operate a continuous process to identify and execute acquisition opportunities. We are currently evaluating a number of transactions with the potential to conclude one or more in the new financial year. The longer-term pipeline is also positive and we will continue to deliver further value-enhancing acquisitions in accordance with our inorganic strategy.
Summary
I am pleased to report these results, delivered despite a challenging macroeconomic backdrop. Our refined strategy to drive organic growth across our portfolio businesses, alongside our proven track record of delivering value-enhancing acquisitions, will strengthen the SDI proposition. With our refreshed management team in place, our strategic review complete and our focus on three distinct and complementary global end-markets, we have in place a stable business from which we are well placed to deliver sustainable growth from a stable base and create value for our stakeholders.
Stephen Brown
Chief Executive Officer
Date: 30th July 2024
New segment structure
The current segment structure, comprising Digital Imaging and Sensors and Control, has been in place since 2019. After a strategic review in 2024, the Board considers this segment structure is no longer appropriate for future needs. The Group has therefore decided to create the following three segments with effect from the start of FY25:
· Laboratory Equipment, comprising Safelab Systems, Monmouth Scientific, LTE Scientific and Synoptics;
· Industrial & Scientific Sensors, comprising Chell Instruments, Astles Control Systems, Sentek, MPB Industries and Peak Sensors; and
· Industrial & Scientific Products, comprising Atik Cameras, Fraser Anti-Static Techniques, Applied Thermal Controls, Graticules Optics and Scientific Vacuum Systems.
This new segment structure is expected to encourage synergies between Group companies and support portfolio adhesion. The Group will assign existing resources to drive these strategic benefits.
It is expected that the structure will advance the Group strategy by supporting businesses growth and profitability in route to market, enhanced value proposition and exploit value creation opportunities through the sharing and rebalancing of resource, joined up marketing activities and operational economies of scale.
Chief Financial Officer's Report for the year ended 30 April 2024
The financial resources to support investment in sustainable growth
Revenue and Profits
SDI Group revenues reduced by 2.7%, from
From the outset of the COVID-19 pandemic in FY21, our Atik Cameras business received substantial orders from one customer for cameras designed into an OEM's PCR equipment. FY23 revenues included
Gross profit (on materials only) reduced to
Adjusted operating profit reduced to
Looking at segment performance, on a reported basis, the Digital Imaging segment was impacted by the non-recurring COVID-19 related revenues and the associated lost gross profit. Atik's largest OEM customer also destocked over the period, reducing revenues by
The Sensors and Control segment grew 17.6% from
There are eleven companies in the Sensors and Control segment and several have made good contributions to the Group this year. Scientific Vacuum Systems ('SVS') is a lumpy revenue business: this year it had a strong sales performance (compared to last year) as it delivered a large project in October and started two others in the second half of the year. Chell Instruments performed well with strong DAQ sales. Safelab Systems delivered several school projects. Monmouth Scientific had a strong second half as it delivered a number of clean rooms. Astles Control Systems and Sentek also delivered revenues and profits which were higher than expected.
Reported operating profit increased to
Revised segmentation
As noted on page 9, we re-segmented our businesses after the year end as follows:
· Laboratory Equipment, comprising Safelab Systems, Monmouth Scientific, LTE Scientific and Synoptics;
· Industrial & Scientific Sensors, comprising Chell Instruments, Astles Control Systems, Sentek, MPB Industries and Peak Sensors; and
· Industrial & Scientific Products, comprising Atik Cameras, Fraser Anti-Static Techniques, Applied Thermal Controls, Graticules Optics and Scientific Vacuum Systems.
If this segmentation structure had been in place in FY24, the results of the segments would have been as follows:
|
2024 |
2023 |
Revenues
|
|
|
Laboratory Equipment |
26,835 |
24,898 |
Industrial & Scientific Sensors |
16,145 |
15,835 |
Industrial & Scientific Products |
22,866 |
26,844 |
Group |
65,846 |
67,577 |
|
|
|
Adjusted Operating Profit |
|
|
Laboratory Equipment |
3,237 |
2,359 |
Industrial & Scientific Sensors |
4,319 |
4,367 |
Industrial & Scientific Products |
3,853 |
8,192 |
Central costs |
(1,832) |
(2,109) |
Group |
9,577 |
12,809 |
Re-organisation costs
During the period, the Group incurred
Divestment of subsidiary undertaking
On 29th February 2024, SDI divested Uniform Engineering for a nominal sum. This divestment resulted in a loss of
Intangible Assets (excluding R&D)
Intangible assets increased by a net
Investment in R&D
Under IFRS we are required to capitalise certain development expenditure, and in the year ended 30 April 2024,
Interest Payable
Interest charges for the year increased to
Taxation
The taxation charge for the year was
Restatement
In previous years, deferred tax assets and liabilities have been grossed up on balance sheet. These balances have now been netted down by jurisdiction and the comparative numbers have been restated as a result. This has no impact on reported profits or net assets and is a presentational change only. The impact on total assets and total liabilities is shown in note 13.
We have reviewed the disclosure for the consolidated income statement and statement of comprehensive income. We consider the IAS1 presentation of expenses by nature better reflects SDI's business and hence have adjusted the format accordingly. We have also restated the prior year's results. This is a presentational adjustment only and does not impact on reported profit before tax.
Earnings per Share
Adjusted diluted EPS, an alternative performance measure which excludes certain non-cash and non-recurring expenses was 5.78p (FY23: 9.02p), a reduction of 35.9%. The diluted earnings per share for the Group increased to 4.04p (FY23: 3.72p).
Cash Flow and Working Capital
Cash generated from operations reduced to
Taxes paid have increased to
Our investment in fixed assets (excluding for acquisitions) remained similar at
Acquisition of new businesses remains our largest cash outlay, with
Funding
The Group acquired one business over the period, funded through additional debt.
Net debt (excluding lease liabilities), or bank debt less cash, was
The Group has an unstretched balance sheet and has sufficient access to funds, alongside its steady cash flow, to acquire new companies and invest in our current portfolio of businesses.
Amitabh Sharma
Chief Financial Officer
Date: 30th July 2024
Strategic report - Business Model
SDI Group is an AIM-quoted group specialising in the acquisition and development of a portfolio of companies that design and manufacture products for use in the lab equipment, industrial & scientific sensors and industrial & scientific products markets. Corporate expansion is being pursued, both through organic growth within its portfolio companies and through the acquisition of high-quality businesses with established reputations in global markets.
The Board believes there are many businesses operating within the market, a number of which have not achieved critical mass, and that presents an ideal opportunity for consolidation. This strategy will be primarily focused within the
We intend to continue to buy stand-alone businesses as well as smaller entities and technology acquisitions which bolt onto our existing ones. Our track record over recent years has been good, with seventeen businesses acquired over the three segments.
An important element of our strategy is that we are known to be a good acquirer, able to help sellers to achieve a sale quickly and easily, and without surprises.
We keep a lean headquarters and our businesses are run by seasoned local management with broad discretion within defined limits. Our aim is to grow them, profitably, and we seek to provide them with the resources necessary to grow. Acquired businesses often find that they can grow faster within the SDI Group than they were prepared to do under private ownership, and they are able to learn from and share experience with other companies in the Group.
Since the year end our current businesses now fall broadly into three segments, which we call Lab Equipment, Industrial & Scientific Sensors and Industrial & Scientific Products, and within these groupings there are significant commonalities of applications, industries served and technologies employed. This provides additional opportunity for knowledge sharing, which we encourage. The ability to generate synergies has increased as the Group has grown in scale and SDI has acquired businesses in closely related markets.
Growth in revenues and profit within our businesses depends on both technology advancement and seeking new customers, often by expanding geographical reach, and the Board sees geographical expansion as a driver of organic growth for the future.
By lowering the cost of capital of businesses we acquire and by facilitating their profitable growth, our business model has demonstrated that it can provide good returns to shareholders and can be scaled into the future.
Key Performance Indicators
A range of financial key performance indicators are monitored for each business and for the Group monthly against budget and over time by the Board and by management, including order pipeline, revenue, gross profit (on materials only), costs, adjusted operating profit, debtor days, months of stock and free cashflow.
In support of our acquisition strategy as outlined above, we monitor our acquisition pipeline, including any prospects that fail to progress. Post-acquisition, the Board discusses integration progress, and monitors financial performance against our initial plans. Over a longer period, we monitor the return on total invested capital of all of our businesses.
Additionally, the Board reserves specific agenda items for discussion of environment, social and governance matters, health and safety and other employee welfare-related issues.
Consolidated income statement and statement of comprehensive income
for the year ended 30 April 2024
|
Note |
|
2024 |
|
*Restated 2023 |
|
|
|
|
|
|
Revenue |
4 |
|
65,846 |
|
67,577 |
Other income |
|
|
104 |
|
112 |
Operating costs |
5 |
|
(58,660) |
|
(60,877) |
|
|
|
|
|
|
Operating profit |
|
|
7,290 |
|
6,812 |
|
|
|
|
|
|
Net financing expenses |
|
|
(1,627) |
|
(970) |
|
|
|
|
|
|
Profit before tax |
|
|
5,663 |
|
5,842 |
|
|
|
|
|
|
Income tax |
6 |
|
(1,409) |
|
(1,939) |
|
|
|
|
|
|
Profit for the year |
|
|
4,254 |
|
3,903 |
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
Equity holders of the parent company |
|
|
4,231 |
|
3,871 |
Non-controlling interest |
|
|
23 |
|
32 |
Profit for the year |
|
|
4,254 |
|
3,903 |
Statement of Comprehensive Income
|
|
|
|
|||
Profit for the year |
4,254 |
|
3,903 |
|||
|
|
|
|
|||
Other comprehensive income |
|
|
|
|||
Items that will not be reclassified subsequently to profit and loss: |
|
|
|
|
|
|
Remeasurement of net defined benefit liability |
|
|
- |
|
95 |
|
|
|
|
|
|
||
Items that will be reclassified subsequently to profit and loss: |
|
|
|
|
|
|
Exchange differences on translating foreign operations |
|
|
(38) |
|
142 |
|
|
|
|
|
|||
Total comprehensive income for the year |
4,216 |
|
4,140 |
|||
|
|
|
|
|||
Attributable to: |
|
|
|
|||
Equity holders of the parent company |
4,193 |
|
4,108 |
|||
Non-controlling interest |
23 |
|
32 |
|||
Total comprehensive income for the year |
4,216 |
|
4,140 |
Earnings per share |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share |
10 |
|
4.09p |
|
3.80p |
Diluted earnings per share |
10 |
|
4.04p |
|
3.72p |
*See note 5
Consolidated balance sheet
As at 30 April 2024
Company registration number: 06385396 |
Note |
|
30 April 2024 |
*Restated 30 April 2023 |
*Restated 1 May 2022 |
|
|
|
£'000 |
£'000 |
£'000 |
Non-current assets |
|
|
|
|
|
Intangible assets |
11 |
|
42,040 |
41,350 |
36,035 |
Property, plant and equipment |
|
|
8,219 |
8,219 |
4,074 |
Right-of-use leased assets |
|
|
6,488 |
6,469 |
7,305 |
Investments in associated undertakings |
|
|
- |
24 |
- |
Deferred tax asset |
|
|
144 |
148 |
27 |
|
|
|
56,891 |
56,210 |
47,441 |
Current assets |
|
|
|
|
|
Inventories |
|
|
10,577 |
13,504 |
7,273 |
Trade and other receivables |
|
|
12,677 |
11,980 |
7,544 |
Corporation tax asset |
|
|
87 |
- |
- |
Cash and cash equivalents |
|
|
1,430 |
2,711 |
5,106 |
|
|
|
24,771 |
28,195 |
19,923 |
|
|
|
|
|
|
Total assets |
|
|
81,662 |
84,405 |
67,364 |
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
Borrowings |
9 |
|
(20,636) |
(21,996) |
(10,656) |
Provisions |
|
|
(245) |
- |
- |
Deferred tax liability |
|
|
(4,841) |
(4,750) |
(2,858) |
|
|
|
(25,722) |
(26,746) |
(13,514) |
Current liabilities |
|
|
|
|
|
Trade and other payables |
|
|
(9,647) |
(15,444) |
(16,089) |
Provisions |
|
|
(22) |
(67) |
(163) |
Borrowings |
9 |
|
(841) |
(745) |
(779) |
Current tax payable |
|
|
- |
(111) |
(1,027) |
|
|
|
(10,510) |
(16,367) |
(18,058) |
|
|
|
|
|
|
Total liabilities |
|
|
(36,232) |
(43,113) |
(31,572) |
|
|
|
|
|
|
Net assets |
|
|
45,430 |
41,292 |
35,792 |
|
|
|
|
|
|
Equity |
|
|
|
|
|
Share capital |
|
|
1,046 |
1,041 |
1,022 |
Merger reserve |
|
|
2,606 |
2,606 |
2,606 |
Merger relief reserve |
|
|
424 |
424 |
424 |
Share premium account |
|
|
10,858 |
10,778 |
9,905 |
Share based payment reserve |
|
|
764 |
557 |
320 |
Foreign exchange reserve |
|
|
143 |
181 |
39 |
Retained earnings |
|
|
29,575 |
25,673 |
21,476 |
Total equity due to shareholders |
|
|
45,416 |
41,260 |
35,792 |
|
|
|
|
|
|
Non-controlling interest |
|
|
14 |
32 |
- |
Total equity |
|
|
45,430 |
41,292 |
35,792 |
|
|
|
|
|
|
*See note 13
Consolidated statement of cashflows
For the year ended 30 April 2024
|
Note |
2024 |
2023 |
|
|
£'000 |
£'000 |
Operating activities |
|
|
|
Profit before tax |
|
4,254 |
3,903 |
Depreciation |
|
2,021 |
1,941 |
Amortisation |
11 |
1,963 |
2,315 |
Finance costs and income |
|
1,627 |
970 |
Impairment of intangible assets |
11 |
- |
3,520 |
Decrease in provisions |
|
(15) |
(96) |
Taxation in the income statement |
6 |
1,409 |
1,939 |
Employee share-based payments |
|
128 |
351 |
Operating cash flows before movement in working capital |
|
11,387 |
14,843 |
Decrease/(increase) in inventories |
|
3,343 |
(2,929) |
(Decrease)/increase in trade and other receivables |
|
(92) |
2,689 |
Decrease in trade and other payables |
|
(5,252) |
(3,730) |
Cash generated from operations |
|
9,386 |
10,873 |
|
|
|
|
Interest paid |
|
(1,627) |
(970) |
Income taxes paid |
|
(1,925) |
(2,161) |
Cash generated from operating activities |
|
5,834 |
7,742 |
|
|
|
|
Investing activities |
|
|
|
Capital expenditure on fixed assets |
|
(966) |
(1,085) |
Sale of property, plant and equipment |
|
144 |
84 |
Expenditure on development and other intangibles |
|
(820) |
(323) |
Payment of deferred consideration |
|
(961) |
- |
Acquisition of subsidiaries, net of cash |
12 |
(2,386) |
(21,056) |
Net cash used in investing activities |
|
(4,989) |
(22,380) |
|
|
|
|
Financing activities |
|
|
|
Finance leases repayments |
|
(796) |
(789) |
Dividends paid to non-controlling interests in subsidiaries |
|
(41) |
- |
Proceeds from bank borrowing |
9 |
3,700 |
15,000 |
Repayment of borrowings |
9 |
(5,100) |
(3,000) |
Issues of shares and proceeds from option exercise |
|
85 |
892 |
Net cash from financing |
|
(2,152) |
12,103 |
|
|
|
|
Net changes in cash and cash equivalents |
|
(1,307) |
(2,535) |
|
|
|
|
Cash and cash equivalents, beginning of year |
|
2,711 |
5,106 |
Foreign currency movements on cash balances |
|
26 |
140 |
Cash and cash equivalents, end of year |
|
1,430 |
2,711 |
|
|
|
|
|
|
|
|
|
|
|
Consolidated statement of changes in equity As at 30 April 2024
|
|
|
|
|
|
|
||||
|
Share capital |
Merger reserve |
Merger relief reserve |
Foreign exchange |
Share premium |
Share based payment reserve |
Retained earnings |
Total equity due to shareholders |
Non-controlling interest |
Total equity |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2023 |
1,041 |
2,606 |
424 |
181 |
10,778 |
557 |
25,673 |
41,260 |
32 |
41,292 |
|
|
|
|
|
|
|
|
|
|
|
Shares issued |
5 |
- |
- |
- |
80 |
- |
- |
85 |
- |
85 |
Tax in respect of share options |
- |
- |
- |
- |
- |
- |
(249) |
(249) |
- |
(249) |
Share based payment transfer |
- |
- |
- |
- |
- |
80 |
(80) |
- |
- |
- |
Share based payment charge |
- |
- |
- |
- |
- |
127 |
- |
127 |
- |
127 |
Dividends paid |
- |
- |
- |
- |
- |
- |
- |
- |
(41) |
(41) |
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners |
5 |
- |
- |
- |
80 |
207 |
(329) |
(37) |
(41) |
(78) |
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
- |
- |
- |
- |
- |
- |
4,231 |
4,231 |
23 |
4,254 |
Other comprehensive income for the year: |
|
|
|
|
|
|
|
|
|
|
Foreign exchange on consolidation of subsidiaries |
- |
- |
- |
(38) |
- |
- |
- |
(38) |
- |
(38) |
Total comprehensive income for the period |
- |
- |
- |
(38) |
- |
- |
4,231 |
4,193 |
23 |
4,216 |
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2024 |
1,046 |
2,606 |
424 |
143 |
10,858 |
764 |
29,575 |
45,416 |
14 |
45,430 |
Consolidated statement of changes in equity As at 30 April 2023 |
|
|
|
|||||||
|
Share capital |
Merger reserve |
Merger relief reserve |
Foreign exchange |
Share premium |
Share based payment reserve |
Retained earnings |
Total equity due to shareholders |
Non-controlling interest |
Total equity |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2022 |
1,022 |
2,606 |
424 |
39 |
9,905 |
320 |
21,476 |
35,792 |
- |
35,792 |
|
|
|
|
|
|
|
|
|
|
|
Shares issued |
19 |
- |
- |
- |
873 |
- |
- |
892 |
- |
892 |
Tax in respect of share options |
- |
- |
- |
- |
- |
- |
117 |
117 |
- |
117 |
Share based payment transfer |
- |
- |
- |
- |
- |
(114) |
114 |
- |
- |
- |
Share based payment charge |
- |
- |
- |
- |
- |
351 |
- |
351 |
- |
351 |
|
|
|
|
|
|
|
|
|
|
|
Transactions with owners |
19 |
- |
- |
- |
873 |
237 |
231 |
1,360 |
- |
1,360 |
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
- |
- |
- |
- |
- |
- |
3,871 |
3,871 |
32 |
3,903 |
Other comprehensive income for the year: |
|
|
|
|
|
|
|
|
|
|
Actuarial gain on defined benefit pension |
- |
- |
- |
- |
- |
- |
95 |
95 |
- |
95 |
Foreign exchange on consolidation of subsidiaries |
- |
- |
- |
142 |
- |
- |
- |
142 |
- |
142 |
Total comprehensive income for the period |
- |
- |
- |
142 |
- |
- |
3,966 |
4,108 |
32 |
4,140 |
|
|
|
|
|
|
|
|
|
|
|
Balance at 30 April 2023 |
1,041 |
2,606 |
424 |
181 |
10,778 |
557 |
25,673 |
41,260 |
32 |
41,292 |
Notes to the financial information for the year ended April 2024
1. GENERAL INFORMATION
SDI Group PLC is a public company incorporated in
The summary accounts set out above do not constitute statutory accounts as defined by Section 434 of the
2 Significant Accounting policies
Basis of accounting
The summary accounts are based on the consolidated financial statements that have been prepared in accordance with
They have been prepared under the assumption that the Group operates on a going concern basis and on the historical cost basis. Historical cost is generally based on the fair value of the consideration given in exchange for goods and services.
Going concern
The Group ended FY24 with net debt (excluding leases) of
The Board has considered the potential of a downturn given the current economic environment. The Group is in a strong financial position with available facilities, sufficient headroom on all covenants associated with the revolving credit facility, good profitability, and a strong future order book, enabling it to face any reasonable likely challenge of the continued uncertain global economic environment. The Board has reviewed forecasts for the period to 30 April 2026, evaluated a severe downside scenario and performed a sensitivity analysis, all of which the Board considers extremely unlikely. In the event of a more severe scenario (without applying any mitigations), both covenants would come under some (but not severe) stress. However, mitigations would be obviously applied should this unlikely scenario present itself, such as (but not restricted to) further cost cutting, sale and leaseback of freehold property and potential disposal of assets. This would not cause any significant challenges to the Group's continued existence.
The Board therefore have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future and therefore continue to adopt the going concern basis in preparing the Annual Report and Accounts.
Changes in accounting policies
At the date of approval of these financial statements, certain new standards and amendments to and interpretations of existing standards have been published but are not yet effective. None of these pronouncements have been adopted early by the Group, and they have not been disclosed as they are not expected to have a material impact on the Group's financial statements. Management anticipates that all pronouncements will be adopted for the first period beginning on or after their effective date.
The directors have reviewed the disclosure for the Consolidated income statement and statement of comprehensive income and consider the IAS1 presentation of expenses by nature better reflects SDI's business and hence have adjusted the format accordingly. The prior year has been restated as a result. This is a presentational adjustment only and does not impact on reported profit before tax (see note 5). The effect of the change is as follows:
|
As at 30th April 2024 |
As at 30th April 2023 |
||||
|
As previously stated |
Restated |
Difference |
As previously stated |
Restated |
Difference |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
Revenue |
65,846 |
65,846 |
- |
67,577 |
67,577 |
- |
Cost of sales |
(24,297) |
- |
(24,297) |
(24,810) |
- |
(24,810) |
Gross Profit |
41,549 |
- |
41,549 |
42,767 |
- |
42,767 |
|
|
|
|
|
|
|
Other income |
104 |
104 |
- |
112 |
112 |
- |
|
|
|
|
|
|
|
Operating expenses |
(34,363) |
- |
(34,363) |
(32,547) |
- |
(32,547) |
Impairment of intangible assets |
- |
- |
- |
(3,520) |
- |
(3,520) |
Total operating expenses |
(34,363) |
(58,660) |
24,297 |
(36,067) |
(60,877) |
24,810 |
|
|
|
|
|
|
|
Operating profit |
7,290 |
7,290 |
- |
6,812 |
6,812 |
- |
There have been no other changes in policies during the year.
3 ALTERNATIVE PERFORMANCE MEASURES
The Group uses Gross Profit (on materials only), Adjusted Operating Profit, Adjusted Profit Before Tax, Adjusted Diluted EPS and Net Operating Assets as supplemental measures of the Group's profitability and investment in business-related assets, in addition to measures defined under IFRS. The Group considers these useful due to the exclusion of specific items that are considered to hinder comparison of underlying profitability and investments of the Group's segments and businesses and is aware that shareholders use these measures to evaluate performance over time. The adjusting items for the alternative measures of profit are either recurring but non-cash charges (share-based payments and amortisation of acquired intangible assets) or exceptional items (reorganisation costs and acquisition costs). Some items, e.g., impairment of intangibles are both non-cash and exceptional.
APM |
Description |
Gross profit (on materials only) |
Gross profit excluding any labour costs |
Adjusted operating profit |
Reported profit excluding any recurring but non-cash charges or exceptional items |
Adjusted profit before tax |
|
Adjusted diluted EPS |
Total net income divided by the weighted average number of shares outstanding and dilutive shares |
Net operating assets |
The total of all assets directly linked to the main operations minus all operational liabilities |
The following table is included to define the term Gross Profit (on materials only):
|
2024 £'000 |
*Restated 2023 £'000 |
|
|
|
Revenue |
65,846 |
67,577 |
Cost of purchases |
(24,297) |
(24,810) |
Gross Profit (on materials only) |
41,549 |
42,767 |
Gross Margin (on materials only) |
63.1% |
63.3% |
The following table is included to define the term Adjusted Operating Profit:
|
2024 £'000 |
2023 £'000 |
|
|
|
Operating Profit (as reported) |
7,290 |
6,812 |
|
|
|
Adjusting items (all costs): |
|
|
Non-underlying items |
|
|
Share based payments |
128 |
351 |
Amortisation of acquired intangible assets |
1,558 |
1,795 |
Exceptional items |
|
|
Reorganisation costs |
447 |
- |
Impairment of intangible assets |
- |
3,520 |
Acquisition costs |
155 |
331 |
Total adjusting items |
2,288 |
5,997 |
|
|
|
Adjusted Operating Profit |
9,578 |
12,809 |
Adjusted Profit Before Tax is defined as follows:
|
2024 £'000 |
2023 £'000 |
|
|
|
Profit before tax (as reported) |
5,663 |
5,842 |
|
|
|
Adjusting items (all costs): |
|
|
Non-underlying items |
|
|
Share based payments |
128 |
351 |
Amortisation of acquired intangible assets |
1,558 |
1,795 |
Exceptional items |
|
|
Reorganisation costs |
447 |
- |
Impairment of intangible assets |
- |
3,520 |
Acquisition costs |
155 |
331 |
Total adjusting items |
2,288 |
5,997 |
|
|
|
Adjusted Profit Before Tax |
7,951 |
11,839 |
*See note 5
Adjusted EPS is defined as follows:
|
2024 £'000 |
2023 £'000 |
|
|
|
Profit for the year |
4,254 |
3,903 |
|
|
|
Adjusting items (all costs): |
|
|
Non-underlying items |
|
|
Share based payments |
128 |
351 |
Amortisation of acquired intangible assets |
1,558 |
1,795 |
Exceptional items |
|
|
Reorganisation costs |
447 |
- |
Impairment of intangible assets (net of tax) |
- |
3,441 |
Acquisition costs |
155 |
331 |
Total adjusting items |
2,288 |
5,918 |
|
|
|
Less taxation on adjusting items calculated at the UK statutory rate |
(462) |
(369) |
Adjusted profit for the year |
6,080 |
9,452 |
|
|
|
Divided by diluted weighted average number of shares in issue (note 10) |
105,253,543 |
104,799,252 |
|
|
|
Adjusted Diluted EPS |
5.78p |
9.02p |
The following table is included to define the term Net Operating Assets:
|
2024 £'000 |
*Restated 2023 £'000 |
|
|
|
Net assets |
45,430 |
41,292 |
|
|
|
Deferred tax asset |
(144) |
(148) |
Corporation tax asset |
(87) |
- |
Cash and cash equivalents |
(1,430) |
(2,711) |
Borrowings and lease liabilities (current and non-current) |
21,477 |
22,741 |
Deferred & contingent consideration |
- |
961 |
Deferred tax liability |
4,841 |
4,750 |
Current tax payable |
- |
111 |
Total adjusting items within Net assets |
24,657 |
25,704 |
|
|
|
Net Operating Assets |
70,087 |
66,996 |
*See note 13
4 SEGMENT ANALYSIS
The Digital Imaging segment incorporates the Synoptics brands Syngene, Synbiosis, Synoptics Health and Fistreem, the Atik brands Atik Cameras, Opus and Quantum Scientific Imaging, and Graticules Optics. These businesses share significant characteristics including customer application, technology, and production location. Revenues derive from the sale of instruments, components for original equipment manufacturer ("OEM") customers' instruments, from accessories and service and from licence income.
The Sensors & Control segment combines our Sentek, Astles Control Systems, Applied Thermal Control, Thermal Exchange, MPB Industries, Chell Instruments, Monmouth Scientific, Uniform Engineering, Scientific Vacuum Systems, Safelab Systems, LTE Scientific, Fraser Anti-Static Techniques and Peak Sensors businesses. All of these businesses provide products that enable accurate control of scientific and industrial equipment. Their revenues also derive from the sale of instruments, major components for OEM customers' instruments, and from accessories and service.
The Board of Directors reviews operational results of these segments on a monthly basis and decides on resource allocations to the segments and is considered the Group's chief operational decision maker.
|
2024 |
2023 |
Revenues |
|
|
Digital Imaging |
10,959 |
20,870 |
Sensors & Control |
54,887 |
46,707 |
Group |
65,846 |
67,577 |
|
|
|
Adjusted Operating Profit |
|
|
Digital Imaging |
2,020 |
6,873 |
Sensors & Control |
9,388 |
8,045 |
Central costs |
(1,830) |
(2,109) |
Group |
9,578 |
12,809 |
|
|
|
Amortisation of acquired intangible assets |
|
|
Digital Imaging |
(183) |
(175) |
Sensors & Control |
(1,375) |
(1,620) |
Group |
(1,558) |
(1,795) |
Analysis of amortisation of acquired intangible assets has been included separately as the Group considers it to be an important component of profit which is directly attributable to the reported segments.
The Other category includes costs which cannot be allocated to the other segments and consists principally of Group head office costs.
|
2024 |
2023 |
Operating assets excluding acquired intangible assets |
|
|
Digital Imaging |
7,365 |
7,585 |
Sensors & Control |
30,934 |
32,155 |
Central costs |
827 |
1,075 |
Group |
39,126 |
40,815 |
|
|
|
Acquired intangible assets |
|
|
Digital Imaging |
4,670 |
4,844 |
Sensors & Control |
36,209 |
35,888 |
Group |
40,879 |
40,732 |
|
|
|
Operating liabilities |
|
|
Digital Imaging |
(1,400) |
(1,489) |
Sensors & Control |
(7,623) |
(11,024) |
Central costs |
(895) |
(2,038) |
Group |
(9,918) |
(14,551) |
|
|
|
Net operating assets |
|
|
Digital Imaging |
10,635 |
10,940 |
Sensors & Control |
59,520 |
57,019 |
Central costs |
(68) |
(963) |
Group |
70,087 |
66,996 |
|
|
|
Depreciation |
|
|
Digital Imaging |
528 |
506 |
Sensors & Control |
1,487 |
1,428 |
Central costs |
7 |
7 |
Group |
2,022 |
1,941 |
The geographical analysis of revenue by destination, analysis of revenue by product or service, and non-current assets by location are set out below:
Revenue by destination of external customer |
2024 |
*Restated 2023 |
|
£'000 |
£'000 |
|
|
|
United Kingdom (country of domicile) |
36,809 |
35,387 |
Europe |
12,127 |
10,038 |
America |
8,342 |
5,392 |
Asia |
6,976 |
15,255 |
Rest of World |
1,592 |
1,505 |
|
65,846 |
67,577 |
*On reviewing the geographical disclosure, we have combined China and Asia (excluding China) which were
Revenue by product or service: |
2024 |
2023 |
|
£'000 |
£'000 |
|
|
|
Instruments and spare parts |
61,046 |
63,616 |
Services |
4,800 |
3,961 |
|
65,846 |
67,577 |
There was no customer with more than 10% of the revenue in the current year (2023: 12.6%).
Analysis of revenue by performance obligation: |
2024 |
2023 |
|
£'000 |
£'000 |
|
|
|
Sale of goods, recognised at a point in time |
56,534 |
61,490 |
Sale of services, recognised over time |
4,801 |
3,961 |
Sale of goods, recognised over time |
4,511 |
2,126 |
|
65,846 |
67,577 |
Non-current assets by location |
2024 |
2023 |
|
£'000 |
£'000 |
|
|
|
United Kingdom |
56,432 |
55,668 |
Portugal |
581 |
701 |
America |
220 |
89 |
|
57,233 |
56,458 |
5 Operating costs
|
2024 |
*Restated 2023 |
|
£'000 |
£'000 |
|
|
|
Raw materials and consumables |
24,297 |
24,810 |
Staff costs |
23,184 |
21,925 |
Exceptional items |
- |
3,520 |
Other administrative expenses |
11,179 |
10,622 |
|
58,660 |
60,877 |
*The directors have reviewed the disclosure for the consolidated income statement and statement of comprehensive income. We consider the IAS1 presentation of expenses by nature better reflects SDI's business and hence have adjusted the format accordingly. We have also restated the prior year's results. This is a presentational adjustment only and does not impact on reported profit before tax. The exceptional item in the prior year represents an impairment of intangible assets (see note 11).
6 TaxATION
|
|
2024 |
2023 |
|
|
£'000 |
£'000 |
Current tax charge |
|
|
|
Current year |
|
1,703 |
2,209 |
Adjustments in respect to prior periods |
|
25 |
(481) |
|
|
|
|
Deferred tax charge |
|
|
|
Origination and reversal of temporary differences |
|
(234) |
(422) |
Adjustments in respect to prior periods |
|
(85) |
633 |
|
|
|
|
Total tax charge |
|
1,409 |
1,939 |
|
|
2024 |
2023 |
Reconciliation of effective tax rate |
|
£'000 |
£'000 |
|
|
|
|
Profit on ordinary activities before tax |
|
5,663 |
5,842 |
Profit on ordinary activities multiplied by standard rate of Corporation tax in the UK of 25% (2023: 19.493%) |
|
1,416 |
1,139 |
|
|
|
|
Effects of: |
|
|
|
Permanent differences |
|
204 |
870 |
R&D expenditure credits |
|
(258) |
(234) |
Adjustments to tax charge in respect of previous periods - current tax |
|
25 |
(481) |
Adjustments to tax charge in respect of previous periods - deferred tax |
|
(85) |
633 |
Foreign tax credits |
|
15 |
- |
Remeasurement of deferred tax for changes in tax rates |
|
- |
(20) |
Movement in tax not recognised |
|
120 |
- |
Difference in overseas tax rate |
|
(28) |
32 |
|
|
1,409 |
1,939 |
The Group takes advantage of the enhanced tax deductions for Research and Development expenditure in the UK and expects to continue to be able to do so.
The UK Finance Act 2021 which was substantively enacted on 24 May 2021 included provisions to increase the corporation tax rate to 25% effective from 1 April 2023.
7 TRADE AND OTHER Receivables
|
|
|
|
2024 |
2023 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
Trade receivables |
|
|
|
10,571 |
9,276 |
Other receivables |
|
|
|
325 |
846 |
Prepayments and accrued income |
|
|
|
1,781 |
1,858 |
|
|
|
|
12,677 |
11,980 |
All amounts are short-term. All of the receivables have been reviewed for potential credit losses and Expected Credit Loss has been estimated.
8 Trade and other payables
|
|
|
|
2024 |
2023 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
Trade payables |
|
|
|
3,567 |
4,147 |
Social security and other taxes |
|
|
|
1,250 |
1,456 |
Deferred and contingent consideration |
|
|
|
- |
961 |
Other payables |
|
|
|
431 |
314 |
Accruals, deferred income and contract liabilities |
|
|
|
4,399 |
8,566 |
|
|
|
|
9,647 |
15,444 |
Accruals and deferred income includes an amount of
During the year, contingent consideration of
All amounts are short-term. The carrying values are considered to be a reasonable approximation of fair value.
9 Borrowings
Borrowings are repayable as follows:
|
|
2024 |
|
2023 |
|
|
£'000 |
|
£'000 |
Within one year |
|
|
|
|
Finance lease liabilities |
|
841 |
|
745 |
|
|
841 |
|
745 |
|
|
|
|
|
After one and within five years |
|
|
|
|
Bank finance |
|
14,600 |
|
16,000 |
Finance lease liabilities |
|
6,036 |
|
5,996 |
|
|
20,636 |
|
21,996 |
|
|
|
|
|
Total borrowings |
|
21,477 |
|
22,741 |
Bank finance relates to amounts drawn down under the Group's bank facility with HSBC Bank plc, which is secured against all assets of the Group. On 1 November 2021 the Group renewed and expanded its committed loan facility with HSBC to
10 Earnings per share
The calculation of the basic earnings per share is based on the profits attributable to the shareholders of SDI Group plc divided by the weighted average number of shares in issue during the period. All profit per share calculations relate to continuing operations of the Group.
|
Profit attributable to shareholders £'000 |
Weighted average number of shares |
Earnings per share amount in pence |
Basic earnings per share: |
|
|
|
Year ended 30 April 2024 |
4,254 |
104,099,565 |
4.09 |
Year ended 30 April 2023 |
3,903 |
102,761,812 |
3.80 |
|
|
|
|
Dilutive effect of share options: |
|
|
|
Year ended 30 April 2024 |
|
1,153,978 |
|
Year ended 30 April 2023 |
|
2,037,440 |
|
|
|
|
|
Diluted earnings per share: |
|
|
|
Year ended 30 April 2024 |
4,254 |
105,253,543 |
4.04 |
Year ended 30 April 2023 |
3,903 |
104,799,252 |
3.72 |
At the year end, there were 1,421,200 (2023: 587,000) share options which were anti-dilutive but may be dilutive in the future.
11 INTANGIBLE ASSETS
The amounts recognised in the balance sheet relate to the following:
|
Customer relationships |
Other intangibles |
Goodwill |
Development costs |
Total |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
Cost |
|
|
|
|
|
As at 1 May 2022 |
16,607 |
2,410 |
20,107 |
2,868 |
41,992 |
Additions |
- |
- |
290 |
323 |
613 |
Additions on acquisition |
4,643 |
394 |
5,500 |
- |
10,537 |
Disposals/Eliminations |
- |
- |
- |
(1,178) |
(1,178) |
As at 1 May 2023 |
21,250 |
2,804 |
25,897 |
2,013 |
51,964 |
Adjustments to goodwill |
- |
- |
24 |
- |
24 |
Additions |
- |
- |
- |
820 |
820 |
Additions on acquisition |
660 |
10 |
1,139 |
- |
1,809 |
Disposals/Eliminations |
- |
- |
- |
(298) |
(298) |
As at 30 April 2024 |
21,910 |
2,814 |
27,060 |
2,535 |
54,319 |
|
|
|
|
|
|
Amortisation and impairment |
|
|
|
|
|
As at 1 May 2022 |
3,008 |
1,004 |
- |
1,945 |
5,957 |
Amortisation for the year |
1,271 |
533 |
- |
511 |
2,315 |
Impairment |
314 |
- |
3,206 |
- |
3,520 |
Disposals/Eliminations |
- |
- |
- |
(1,178) |
(1,178) |
As at 1 May 2023 |
4,593 |
1,537 |
3,206 |
1,278 |
10,614 |
Amortisation for the year |
1,431 |
137 |
- |
395 |
1,963 |
Disposals/Eliminations |
- |
- |
- |
(298) |
(298) |
At 30 April 2024 |
6,024 |
1,674 |
3,206 |
1,375 |
12,279 |
|
|
|
|
|
|
Net book value |
|
|
|
|
|
As at 30 April 2024 |
15,886 |
1,140 |
23,854 |
1,160 |
42,040 |
As at 30 April 2023 |
16,657 |
1,267 |
22,691 |
735 |
41,350 |
Capitalised development costs include amounts totalling
Goodwill relates to various acquisitions and has been allocated to each cash generating unit as appropriate. The cash generating units used to test impairment are generally the individual acquired businesses, or, where these have been operationally merged with others, the resulting merged businesses. Goodwill is not amortised but tested for impairment annually with the recoverable amount being determined from value in use calculations. Goodwill has been allocated for impairment testing to each Cash Generating Unit (CGU), as follows:
|
|
|
|
2024 |
2023 |
|
|
|
|
£'000 |
£'000 |
|
|
|
|
|
|
Synoptics |
|
|
|
453 |
453 |
Atik |
|
|
|
1,229 |
1,229 |
Graticules |
|
|
|
1,278 |
1,278 |
Sentek |
|
|
|
1,282 |
1,282 |
Astles Control Systems |
|
|
|
2,503 |
2,503 |
Applied Thermal Control |
|
|
|
1,028 |
1,028 |
MPB Industries |
|
|
|
630 |
630 |
Chell Instruments |
|
|
|
2,492 |
2,492 |
Scientific Vacuum Systems |
|
|
|
2,734 |
2,734 |
Safelab Systems |
|
|
|
3,561 |
3,561 |
LTE Scientific |
|
|
|
676 |
676 |
Fraser Anti-Static Techniques |
|
|
|
4,849 |
4,825 |
Peak Sensors Limited |
|
|
|
1,139 |
- |
|
|
|
|
23,854 |
22,691 |
During the year, Goodwill was tested for impairment in accordance with IAS 36. The recoverable amount of the Group's Goodwill was assessed by reference to the Value-In-Use ("VIU") calculations derived from 3-year budgeted cash flows and 2 years of extrapolated cash flows using inflationary growth rates (2% to 10% p.a.). This is equivalent to a 5-year forecast period, which is the maximum period expected unless a longer period is justifiable. Management's key assumption for all cash generating units and resulting cash flows is to maintain market share in their markets. Thereafter, the VIU is based on estimated long-term growth ("LTG") rates of 2% (2023: 2%).
A risk-adjusted, pre-tax discount rate specific to each individual CGU has been calculated and these all ranged between 16.67% and 20.67% (2023: 15.33% to 17%). The pre-tax discount rates have been prepared on a CGU basis given that the CGUs all operate across differing regions, and they all have a different capital structure and fixed asset base.
No impairments have been recognised across any CGUs.
The Directors have further considered the sensitivity of the key assumptions to changes, including reduced growth rates and operating margins, and increased discount rates. The Growth rates are based on economic data for the wider economy and represent a prudent expectation of growth.
The average remaining amortisation period of intangible assets excluding Goodwill is 9.3 years (2023: 8.1 years).
12 BUSINESS COMBINATIONS
On 3 November 2023, the Company acquired 100% of the share capital of Peak Sensors Limited, a company incorporated in England and Wales, for a consideration payable in cash.
The assets and liabilities acquired were as follows:
|
Book value £'000 |
Fair Value adjustment £'000 |
Fair Value £'000 |
Assets |
|
|
|
Non-current assets |
|
|
|
Intangible assets |
10 |
660 |
670 |
Right-of-use assets |
183 |
- |
183 |
Property, plant & equipment |
42 |
- |
42 |
Total non-current assets |
235 |
660 |
895 |
|
|
|
|
Current assets |
|
|
|
Inventories |
465 |
(50) |
415 |
Trade and other receivables |
620 |
- |
620 |
Cash and cash equivalents |
98 |
- |
98 |
|
|
|
|
Liabilities |
|
|
|
Trade and other payables |
(335) |
- |
(335) |
Borrowings - lease commitments |
(183) |
- |
(183) |
Deferred tax liability |
- |
(165) |
(165) |
Net assets acquired |
900 |
445 |
1,345 |
Goodwill |
|
|
1,139 |
Consideration and cost of investment |
|
|
2,484 |
|
|
|
|
Fair value of consideration transferred |
|
|
|
Cash paid in year |
|
|
2,484 |
|
|
|
2,484 |
Total cash paid in the year amounts to
Peak Sensors Limited contributed
If the acquisition of Peak Sensors Limited had been completed on the first day of the financial year, the additional impact on group revenues for the period would have been
The goodwill of
A third-party expert performed a detailed review of the acquired intangible assets and recognised acquired customer relationships and order book. The customer relationships intangible asset was valued using a multi-period excess earnings methodology. The estimated fair value of the customer relationships therefore reflects the present value of the projected stream of cash flows that are expected to be generated by existing customers going forwards, net of orders on hand at the date of acquisition. Key assumptions are the discount rate and attrition rate. Values of 16.5% and 15% were selected. After consulting with management to discuss their findings, management were in agreement with the inputs used and results obtained.
The deferred tax liability has been calculated on the amortisable intangible assets using the current enacted statutory tax rate of 25%.
The last financial year for Peak Sensors Limited before the acquisition completed was to 31 March 2023 and the current financial year has been extended by one month to April 2024 to align with that of SDI Group plc.
13 Prior year restatement
In prior years, the deferred tax assets and liabilities were shown gross of one another whereas they should have been netted off by jurisdiction. This has been corrected. As a result of this restatement, previously reported non-current assets and total assets for the year ended 30th April 2023 and 30th April 2022 have decreased by
The following table summarises the prior year restatement:
|
As at 30th April 2023 |
As at 1st May 2022 |
||||
|
As previously stated |
Restated |
Difference |
As previously stated |
Restated |
Difference |
|
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
£'000 |
|
|
|
|
|
|
|
Deferred tax asset |
734 |
148 |
586 |
1,586 |
27 |
1,559 |
Non-current assets |
56,796 |
56,210 |
586 |
49,000 |
47,441 |
1,559 |
Total assets |
84,991 |
84,405 |
586 |
68,923 |
67,364 |
1,559 |
|
|
|
|
|
|
|
Deferred tax liability |
(5,336) |
(4,750) |
(586) |
(4,417) |
(2,858) |
(1,559) |
Provisions for liabilities and charges |
(27,332) |
(26,746) |
(586) |
(15,073) |
(13,514) |
(1,559) |
Total liabilities |
(43,699) |
(43,113) |
(586) |
(33,131) |
(31,572) |
(1,559) |
|
|
|
|
|
|
|
Net assets |
41,292 |
41,292 |
- |
35,792 |
35,792 |
- |
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.