13 November 2024
Tatton Asset Management plc
("TAM plc", the "Group" or the "Company")
AIM: TAM.L
UNAUDITED INTERIM RESULTS
For the six-month period ended 30 September 2024
"Record net Inflows continue to drive shareholder returns"
Tatton Asset Management plc, the investment management and IFA support services group, today announces its interim results for the six-month period ended 30 September 2024 (the "Period").
FINANCIAL HIGHLIGHTS
● |
Group revenue increased 23.7% to |
● |
Adjusted operating profit1 up 22.8% to |
● |
Adjusted operating profit1 margin 50.3% (Sep 2023: 50.7%) |
● |
Adjusted fully diluted EPS2 increased 30.0% to 13.67p (Sep 2023: 10.52p) |
● |
Strong financial liquidity position, with net cash of |
● |
Interim dividend up 18.8% to 9.5p (Sep 2023: 8.0p) |
● |
Strong balance sheet with net assets of |
OPERATIONAL HIGHLIGHTS
● |
Assets Under Management/Influence ("AUM/I3") increased 34.9% to |
● |
Current (November 2024) AUM/I3 is |
● |
Organic net inflows were |
● |
Tatton's IFA firms increased by 6.5% to 1,038 (Mar 2024: 975) and the number of accounts increased by an annualised 10.4% to 139,330 (Mar 2024: 126,150) |
● |
Paradigm Mortgages completions reduced by 4.3% to |
● |
Paradigm Consulting members increased to 437 (Mar 2024: 424) |
● |
Launch of new range of Passive funds following demand from our IFAs |
1 |
Operating profit before share-based payment charges, amortisation of acquired intangibles and operating loss relating to non-controlling interest.
|
2 |
Adjusted fully diluted earnings per share is adjusted for share-based payment charges, amortisation of acquired intangibles, the unwinding of discount on deferred consideration and the tax thereon. The dilutive shares for this measure assume that all contingently issuable shares will fully vest.
|
3 |
"AUM/I" is Assets under management and influence including 100% of 8AM Global Limited AUM |
Paul Hogarth, Chief Executive Officer of Tatton Asset Management, commented:
"We have delivered record net inflows of
"Our record organic net inflows driven by our strong proposition, consistent investment performance and market leading service have underpinned our performance in this period. We continue to deliver against our strategic objectives, positioning the business for long term growth on an organic basis and we remain well positioned to execute our New Roadmap to Growth target of
"Paradigm continues to deliver stable and robust results given the wider
"Macro and geopolitical uncertainty remains; however, I am confident that Tatton's strong foundations will support our continued consistent growth. While our net inflows in this period have been exceptional, we expect them to return to more normal levels of c.
"The Board is confident in the future prospects of the Group, and we remain on track to meet the Board's expectations for the full year."
For further information please contact:
Tatton Asset Management plc Paul Hogarth (Chief Executive Officer) Paul Edwards (Chief Financial Officer) Lothar Mentel (Chief Investment Officer)
|
+44 (0) 161 486 3441 |
Zeus - Nomad and Broker Martin Green (Investment Banking) Dan Bate (Investment Banking and QE)
|
+44 (0) 20 3829 5000 |
Singer Capital Markets - Joint Broker Peter Steel (Investment Banking)
|
+44 (0) 20 7496 3000 |
Gracechurch Group - Financial PR and IR Heather Armstrong / Henry Gamble / Rebecca Scott
|
+44 (0) 20 4582 3500 tatton@gracechurchpr.com |
Trade Media Enquiries Roddi Vaughan Thomas |
+44 (0) 7469 854 011 |
For more information, please visit: www.tattonassetmanagement.com
OPERATIONAL REVIEW
Record net inflows continue to drive shareholder returns
The Group has made strong progress in the first half of this financial year, delivering record net inflows of
Group revenue for the period increased by 23.7% to
Profit before tax, after the impact of share-based payment charges, amortisation of intangibles relating to acquisitions, and net finance income, increased to
Basic earnings per share was 13.03p (Sep 2023: 8.97p). When adjusted for share-based payment charges, amortisation of intangibles relating to acquisitions, and finance costs relating to the unwinding of discounts on deferred consideration, basic adjusted earnings per share1 was 14.29p (Sep 2023: 11.08p). Adjusted earnings per share fully diluted for the impact of share options1 was 13.67p (Sep 2023: 10.52p), an increase of 30.0%.
Tatton
Overview of performance
Tatton continues to perform strongly with increased momentum of organic net inflows driven by a strong proposition, consistent investment performance and market leading service. These factors have ensured the continued support from our independent financial advisers ("IFAs"). The total AUM/I1 at the end of the period increased to
co-branded propositions and appointed investment adviser ("AIA") relationships. These relationships, coupled with the continued support across the base of our firms, have helped to contribute to a record level of net inflows in the first half of this financial year.
The strong growth in net inflows, investment returns and our increased distribution activity have all contributed to Tatton's revenue, which has grown by 28.1% to
Tatton at the heart of the IFA community
The IFA sector remains in very good health and there has never been more demand for its services. We remain a passionate supporter of IFAs and continue to champion the sector at every opportunity and in turn, we remain thankful for the continued support and loyalty shown to us by the IFA community, which has been hard earned. Our business model focuses on keeping the IFA at the heart of our business and at the centre of our value chain.
We continue to work closely with IFAs, supporting them in the services they provide to meet their clients' needs. This allows us to develop a deep understanding of our IFAs, which helps us to continue to develop and improve our products and services. Accordingly, during this period, we were pleased to launch a range of highly competitive Passive funds in response to demand from our IFAs and their clients. These funds offer a low cost, diversified investment option that aligns with the principles of long-term wealth accumulation.
Managed Portfolio Services ("MPS") - long-term growth opportunity
While we are happy to offer new products and services, the core of our strategy and product range will remain MPS, and we will continue to promote and support the growth of the on-platform MPS market through wide-ranging IFA engagement. As assets on platforms continue to increase, now at over
In July 2024, there was
Our IFA centric ethos remains the cornerstone of our strategy. We remain dedicated to enhancing our support of the IFA community, integrating our propositions and where possible, taking a more holistic approach to our relationships to support mutual growth of both IFA businesses and Tatton.
Finally, we wanted to provide an update on Perspective Financial Group ("Perspective"), an IFA consolidator in the
The existing contract is due to come to an end in January 2026 and although discussions are ongoing, both parties may mutually agree to end the existing relationship. This relationship delivered
Summary
We are mindful of the impact that the recent Autumn Budget may have on investor sentiment, however we do not believe that new measures materially impact or change the MPS landscape and opportunity.
We continue to maintain our strong organic growth momentum into the second half of the financial year and, regardless of the outcome of our discussions with Perspective, we look forward with real confidence to meeting the target of
Paradigm
Overview of performance
Paradigm has delivered a steady and resilient performance in the period, delivering revenue of
Paradigm Consulting continues to perform very consistently and in line with our expectations as it delivers best-in-class IFA compliance and support services. It remains a strategically important part of the Group, giving invaluable insight into the needs, wants and demands of the IFA community.
Paradigm Mortgages has delivered a resilient performance, delivering
Paradigm performing robustly against the wider Mortgage market
This activity is against the backdrop of
Outlook - opportunities for Paradigm in an evolving market
Looking forward, the
While mortgage rate reductions and price growth in certain areas are supporting market activity, affordability remains a key issue. As such, a good leading indicator for the health of the market is new mortgage applications. Recent applications have seen a strong improvement, with September 2024 being 16% up on August 2024 and, importantly, 47% higher than September 2023. In the second half of this financial year, we anticipate that market conditions will improve and we are optimistic that, coupled with the increase in applications, this will lead to a greater level of completions. As guidance, we anticipate the second half of the year to be similar to the first, although there remains potential for upside.
Longer term, supply constraints are expected to persist, continuing to influence activity across the
Separately disclosed items and alternative performance measures
Alternative performance measures ("APMs") provide additional information to investors and other external shareholders to support further understanding of the Group's results of operations as supplemental measures of performance. The APMs are used by the Board and management to analyse the business and financial performance, track the Group's progress and help develop long-term strategic plans. Some APMs are also used as key management incentive metrics. Separately disclosed items are adjusting items to operating profit and total
Statement of financial position and cash
The Group's balance sheet remains strong, with net assets of
Issue of new shares
In the period, the Group issued 37,480 new shares, which were issued to satisfy the exercise of options related to the Company's Save As You Earn ("SAYE") employee share option schemes.
Dividend proposal
In this interim period, the Board recommends an increase in the interim dividend to 9.5p (Sep 2023: 8.0p), an increase of 18.8%. This proposed dividend follows the 50/50 split implemented in the prior year, maintaining our policy of paying a dividend that is approximately 70% of adjusted earnings. This dividend reflects the confidence of the Board in the Group's financial performance, high levels of cash and liquidity, and headroom over our regulatory capital requirement.
The interim dividend of 9.5p per share, totalling
Business risk
The Board identified principal risks and uncertainties which may have a material impact on the Group's performance in the Group's 2024 Annual Report and Accounts (pages 23 and 24) and believes that the nature of these risks remains largely unchanged at the half year. The Board will continue to monitor and manage identified principal risks throughout the second half of the year.
Post balance sheet events
There have been no post balance sheet events.
Going concern
As stated in note 2.2 of these condensed financial statements, the Directors believe that the business is well placed to manage its business risk successfully and are satisfied that the Group has adequate resources to continue in operational existence for at least twelve months from the date that the financial statements are authorised for issue. Accordingly, these condensed financial statements have been prepared on a going concern basis.
Summary and outlook
The Group has delivered a record first half result, maintaining strong organic growth of revenue and profits and delivering against our strategic objectives. Positive markets helped support asset growth, with AUM/I1 reaching
Net inflows remained very strong in the first six months and we remain focused on continuing to deliver consistent growth as we maintain our
In summary, we look forward to making further progress over the rest of the financial year and the Board remains confident in the future prospects of the Group.
1. Alternative performance measures are detailed in note 27 of the 2024 Annual Report and Accounts.
Financial Statements
CONSOLIDATED STATEMENT OF TOTAL COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024
|
Note |
Unaudited six months ended |
Unaudited six months ended |
Audited year ended |
Revenue |
|
21,660 |
17,506 |
36,807 |
Share of post-tax (loss)/profit from joint venture |
|
(81) |
257 |
(1,188) |
Administrative expenses |
|
(11,939) |
(10,030) |
(19,155) |
Operating profit |
|
9,640 |
7,733 |
16,464 |
Share-based payment costs |
5 |
843 |
829 |
1,458 |
Amortisation of acquisition-related intangibles |
5 |
329 |
310 |
633 |
Operating loss relating to non-controlling interest |
5 |
82 |
- |
59 |
Gains arising on changes in fair value of contingent consideration |
|
- |
- |
(1,350) |
Exceptional items |
|
- |
- |
1,250 |
Adjusted operating profit (before separately disclosed items)1 |
|
10,894 |
8,872 |
18,514 |
Finance income |
|
485 |
206 |
640 |
Finance costs |
|
(23) |
(246) |
(353) |
Profit before tax |
|
10,102 |
7,693 |
16,751 |
Taxation charge |
6 |
(2,382) |
(2,302) |
(3,830) |
Profit and total comprehensive income for the financial year |
|
7,720 |
5,391 |
12,921 |
Profit and total comprehensive income attributable to the owners of the Parent Company |
|
7,806 |
5,391 |
12,986 |
Profit and total comprehensive income attributable to |
|
(86) |
- |
(65) |
|
|
|
|
|
Earnings per share - Basic |
7 |
13.03p |
8.97p |
21.39p |
Earnings per share - Diluted |
7 |
12.69p |
8.66p |
21.02p |
Adjusted earnings per share - Basic1 |
7 |
14.29p |
11.08p |
23.73p |
Adjusted earnings per share - Diluted1 |
7 |
13.91p |
10.69p |
23.32p |
Adjusted earnings per share - Fully Diluted1 |
7 |
13.67p |
10.52p |
22.91p |
1. See note 27 of the 2024 Annual Report and Accounts.
All revenue, profit and earnings are with respect to continuing operations.
There were no other recognised gains or losses other than those recorded above in the current or prior period and therefore a statement of other comprehensive income has not been presented.
CONSOLIDATED STATEMENT OF FINANCIAL POSITION
AS AT 30 SEPTEMBER 2024
|
Note |
Unaudited six months ended |
Unaudited six months ended |
Audited year ended |
Non-current assets |
|
|
|
|
Investment in joint ventures |
9 |
5,298 |
6,820 |
5,352 |
Goodwill |
10 |
9,796 |
9,337 |
9,796 |
Intangible assets |
11 |
3,510 |
3,405 |
3,686 |
Property, plant and equipment |
12 |
700 |
328 |
816 |
Deferred tax assets |
|
3,174 |
1,541 |
2,571 |
Other receivables |
13 |
- |
188 |
188 |
Total non-current assets |
|
22,478 |
21,619 |
22,409 |
Current assets |
|
|
|
|
Trade and other receivables |
13 |
5,268 |
4,078 |
5,108 |
Financial assets at fair value through profit or loss |
15 |
1,132 |
175 |
106 |
Corporation tax |
|
200 |
570 |
- |
Cash and cash equivalents |
|
26,916 |
24,222 |
24,838 |
Total current assets |
|
33,516 |
29,045 |
30,052 |
Total assets |
|
55,994 |
50,664 |
52,461 |
Current liabilities |
|
|
|
|
Trade and other payables |
14 |
(7,626) |
(8,013) |
(8,109) |
Corporation tax |
|
- |
- |
(2) |
Total current liabilities |
|
(7,626) |
(8,013) |
(8,111) |
Non-current liabilities |
|
|
|
|
Other payables |
14 |
(982) |
(2,315) |
(1,016) |
Total non-current liabilities |
|
(982) |
(2,315) |
(1,016) |
Total liabilities |
|
(8,608) |
(10,328) |
(9,127) |
Net assets |
|
47,386 |
40,336 |
43,334 |
Equity |
|
|
|
|
Share capital |
|
12,110 |
12,102 |
12,102 |
Share premium account |
|
15,614 |
15,487 |
15,487 |
Own shares |
|
(2,695) |
(2,567) |
(3,278) |
Other reserve |
|
2,041 |
2,041 |
2,041 |
Merger reserve |
|
(28,968) |
(28,968) |
(28,968) |
Retained earnings |
|
49,312 |
42,241 |
45,892 |
Equity attributable to equity holders of the entity |
|
47,414 |
40,336 |
43,276 |
Non-controlling interest |
|
(28) |
- |
58 |
Total equity |
|
47,386 |
40,336 |
43,334 |
The financial statements were approved by the Board of Directors on 13 November 2024 and were signed on its behalf by:
PAUL EDWARDS
DIRECTOR
Company registration number: 10634323
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024
|
Share capital (£'000) |
Share premium (£'000) |
Own Shares (£'000) |
Other reserve (£'000) |
Merger reserve (£'000) |
Retained earnings (£'000) |
Total equity attributable to share-holders (£'000) |
Non-controlling interest (£'000) |
Total equity (£'000) |
At 1 April 2023 |
12,011 |
15,259 |
- |
2,041 |
(28,968) |
41,438 |
41,781 |
- |
41,781 |
Profit and total comprehensive income |
- |
- |
- |
- |
- |
5,391 |
5,391 |
- |
5,391 |
Dividends |
- |
- |
- |
- |
- |
(6,006) |
(6,006) |
- |
(6,006) |
Share-based payments |
- |
- |
- |
- |
- |
521 |
521 |
- |
521 |
Deferred tax on share-based payments |
- |
- |
- |
- |
- |
254 |
254 |
- |
254 |
Current tax on share-based payments |
- |
- |
- |
- |
- |
643 |
643 |
- |
643 |
Issue of share capital on exercise of employee share options |
91 |
228 |
- |
- |
- |
- |
319 |
- |
319 |
Own shares acquired in the period |
- |
- |
(2,567) |
- |
- |
- |
(2,567) |
- |
(2,567) |
At 30 September 2023 |
12,102 |
15,487 |
(2,567) |
2,041 |
(28,968) |
42,241 |
40,336 |
- |
40,336 |
Profit and total comprehensive income |
- |
- |
- |
- |
- |
7,595 |
7,595 |
(65) |
7,530 |
Acquisition of a subsidiary |
- |
- |
- |
- |
- |
- |
- |
123 |
123 |
Dividends |
- |
- |
- |
- |
- |
(4,840) |
(4,840) |
- |
(4,840) |
Share-based payments |
- |
- |
- |
- |
- |
459 |
459 |
- |
459 |
Deferred tax on share-based payments |
- |
- |
- |
- |
- |
506 |
506 |
- |
506 |
Own shares acquired in the year |
- |
- |
(780) |
- |
- |
- |
(780) |
- |
(780) |
Own shares utilised on exercise of options |
- |
- |
69 |
- |
- |
(69) |
- |
- |
- |
At 31 March 2024 |
12,102 |
15,487 |
(3,278) |
2,041 |
(28,968) |
45,892 |
43,276 |
58 |
43,334 |
Profit and total comprehensive income |
- |
- |
- |
- |
- |
7,806 |
7,806 |
(86) |
7,720 |
Dividends |
- |
- |
- |
- |
- |
(4,740) |
(4,740) |
- |
(4,740) |
Share-based payments |
- |
- |
- |
- |
- |
438 |
438 |
- |
438 |
Deferred tax on share-based payments |
- |
- |
- |
- |
- |
574 |
574 |
- |
574 |
Current tax on share-based payments |
- |
- |
- |
- |
- |
(75) |
(75) |
- |
(75) |
Issue of share capital on exercise of employee share options |
8 |
127 |
- |
- |
- |
- |
135 |
- |
135 |
Own shares utilised on exercise of options |
- |
- |
583 |
- |
- |
(583) |
- |
- |
- |
At 30 September 2024 |
12,110 |
15,614 |
(2,695) |
2,041 |
(28,968) |
49,312 |
47,414 |
(28) |
47,386 |
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2024
|
Note |
Unaudited six months ended 30-Sep 2024 (£'000) |
Unaudited six months ended 30-Sep 2023 (restated*) (£'000) |
Audited year ended 31-Mar 2024 (£'000) |
Operating activities |
|
|
|
|
Cash generated from operations |
19 |
10,233 |
8,266 |
16,930 |
Corporation tax paid |
|
(2,715) |
(2,160) |
(3,740) |
Net cash from operating activities |
|
7,518 |
6,106 |
13,190 |
Investing activities |
|
|
|
|
Payment for the acquisition of a joint venture, net of cash acquired |
|
- |
- |
(254) |
Dividends received from joint venture |
|
- |
120 |
255 |
Purchase of intangible assets |
11 |
(125) |
(120) |
(249) |
Purchase of property, plant and equipment |
12 |
(36) |
(66) |
(115) |
Payments for financial assets at fair value through profit or loss |
|
(1,000) |
- |
- |
Interest received |
|
510 |
210 |
640 |
Contingent consideration |
|
- |
- |
(937) |
Net cash (used in)/from investing activities |
|
(651) |
144 |
(660) |
Financing activities |
|
|
|
|
Interest paid |
|
- |
(64) |
(63) |
Dividends paid |
8 |
(4,740) |
(6,006) |
(10,846) |
Proceeds from the issue of shares |
|
88 |
249 |
249 |
Purchase of own shares |
|
- |
(2,567) |
(3,278) |
Repayment of loan liabilities |
|
(19) |
- |
(18) |
Repayment of lease liabilities |
|
(118) |
(134) |
(230) |
Net cash used in financing activities |
|
(4,789) |
(8,522) |
(14,186) |
Net increase/(decrease) in cash and cash equivalents |
|
2,078 |
(2,272) |
(1,656) |
Cash and cash equivalents at beginning of period |
|
24,838 |
26,494 |
26,494 |
Net cash and cash equivalents at end of period |
|
26,916 |
24,222 |
24,838 |
* See note 2.1 for details regarding the prior period restatement.
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
1. General Information
Tatton Asset Management plc (the "Company") is a public company limited by shares. The address of the registered office is Paradigm House, Brooke Court, Lower Meadow Road, Wilmslow, SK9 3ND. The registered number is 10634323.
The Group comprises the Company and its subsidiaries. The Group's principal activities are discretionary fund management, the provision of compliance and support services to independent financial advisers, the provision of mortgage adviser support services and the marketing and promotion of multi-manager funds.
The condensed consolidated interim financial statements for the six months ended 30 September 2024 do not constitute statutory accounts as defined under section 434 of the Companies Act 2006. The Annual Report and Accounts (the "financial statements") for the year ended 31 March 2024 were approved by the Board on 17 June 2024 and have been delivered to the Registrar of Companies. The auditor, Deloitte LLP, reported on these financial statements; its report was unqualified, did not contain an emphasis of matter paragraph and did not contain statements under section 498 (2) or (3) of the Companies Act 2006.
News updates, regulatory news and financial statements can be viewed and downloaded from the Group's website, www.tattonassetmanagement.com. Copies can also be requested from: The Company Secretary, Tatton Asset Management plc, Paradigm House, Brooke Court, Lower Meadow Road, Wilmslow, SK9 3ND.
2. Accounting Policies
The principal accounting policies applied in the presentation of the interim financial statements are set out below. The accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in the consolidated financial statements.
2.1 Basis of preparation
The unaudited condensed consolidated interim financial statements for the six months ended 30 September 2024 have been prepared in accordance with IAS 34 "Interim Financial Reporting" as adopted by the
The condensed consolidated financial statements have been prepared on a going concern basis and prepared on a historical cost basis, except for financial assets and financial liabilities measured at fair value. The consolidated financial statements are presented in sterling and have been rounded to the nearest thousand (£'000). The functional currency of the Company is sterling as this is the currency of the jurisdiction wherein all of the Group's sales are made.
The preparation of financial information in conformity with IFRSs requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Although these estimates are based on management's best knowledge of the amount, event or actions, actual events may ultimately differ from those estimates.
The key accounting policies set out below have, unless otherwise stated, been applied consistently to all periods presented in the consolidated financial statements.
A restatement has been made to the Consolidated Statement of Cash Flows for the interim period ending 30 September 2023 to reflect dividends received from joint ventures as cash flows from investing activities, whereas it was shown as cash flows from financing activities in the prior year. This has reduced cash flows used in investing activities and increased cash flows used in financing activities by
In the prior interim period, a separate Joint venture reserve of
The accounting policies adopted by the Group in these interim financial statements are consistent with those applied by the Group in its consolidated financial statements for the year ended 31 March 2024.
2.2 Going concern
The Board has reviewed detailed papers prepared by management that consider the Group's expected future profitability, dividend policy, capital position and liquidity, both as they are expected to be and also under more stressed conditions. In doing so, the Directors have considered the current economic environment, with its high interest rates, high yet falling inflation, cost of living pressures, and the impact of climate change.
Whilst macroeconomic conditions and the impact of climate change may affect the Group, and are considered under the Group's principal risks, these are not considered to impact the going concern basis of the Group - the Board is satisfied that the business can operate successfully in these conditions but will continue to monitor developments in these areas. The Board uses the approved budget as its base case and then applies stress tests to this. In its stress tests, the Board has considered a significant reduction in equity market values, for example if there was a repeat of market impacts seen at the start of COVID-19, or sudden and high volumes of outflows from AUM as a result of a reputational, regulatory or performance issues. This would reduce revenue and profitability, however the results of these tests show that there are still sufficient resources to continue as a going concern. There are not considered to be any plausible scenarios which would lead to the failure of the Company. The Board closely monitors KPIs and reports from management around investment performance, feedback from IFAs and key regulatory changes or issues. Accordingly, the Directors continue to adopt the going concern basis in preparing these financial statements.
2.3 Adoption of new and revised standards
New and amended IFRS standards that are effective for the current year
· Amendment to IFRS 16 "Lease Liability in a Sale and Leaseback"
· Amendment to IAS 1 "Classification of Liabilities as Current or Non-current"
· Amendments to IAS 1 "Non-current Liabilities with Covenants"
· Amendments to IAS 7 and IFRS 7 "Supplier Finance Arrangements"
The Directors adopted the new or revised standards listed above, but they have had no material impact on the financial statements of the Group.
Standards in issue but not yet effective
The following IFRS and IFRIC interpretations have been issued but have not been applied by the Group in preparing these financial statements, as they are not yet effective. The Group intends to adopt these standards and interpretations when they become effective, rather than adopting them early.
Effective date 1 January 2025 or later:
· IFRS S1 "General Requirements for Disclosure of Sustainability-related Financial Information" and IFRS S2
"Climate-related Disclosures"
· Amendments to IAS 21 "Lack of Exchangeability"
· IFRS 18 "Presentation and Disclosure in Financial Statements"
· Amendments to the Classification and Measurement of Financial Instruments (Amendments to IFRS 9 "Financial Instruments" and IFRS 7 "Financial Instruments: Disclosures")
· IFRS 19 "Subsidiaries without Public Accountability: Disclosures"
With the exception of the adoption of IFRS 18, the adoption of the above standards and interpretations is not expected to lead to any changes to the Group's accounting policies nor have any other material impact on the financial position or performance of the Group. The impact of IFRS 18 on the Group is currently being assessed and it is not yet practicable to quantify the effect of this standard on these consolidated financial statements. However, there is no impact on presentation for the Group in the current year given the effective date - this will be applicable for the Group's 2027/28 Annual Report and Accounts.
2.4 Operating segments
The Board is considered to be the chief operating decision maker ("CODM"). The Group comprises two operating segments, which are defined by trading activity:
· Tatton - investment management services
· Paradigm - the provision of compliance and support services to IFAs and mortgage advisers
Some centrally incurred overhead costs are allocated to the Tatton and Paradigm divisions on an appropriate pro rata basis. There remain central overhead costs within the Operating Group which have not been allocated to the Tatton and Paradigm divisions which are classified as "Unallocated" within note 4.
2.5 Significant judgements, key assumptions and estimates
In the process of applying the Group's accounting policies, which are described in the consolidated financial statements for the year ended 31 March 2024, management have made judgements and estimations about the future that have an effect on the amounts recognised in the financial statements. The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods. Changes for accounting estimates would be accounted for prospectively under IAS 8.
The judgements, estimates and assumptions applied in the interim financial statements, including the key sources of estimation uncertainty, were the same as those applied in the Group's last annual financial statements for the year ended 31 March 2024. Management have reviewed those key estimates which were disclosed in the 31 March 2024 financial statements and are satisfied that the methodology applied and criteria assessed are still appropriate.
3. Capital Management
The components of the Group's capital are detailed on the Consolidated Statement of Financial Position and as at the reporting date the Group had capital of
The Group's objectives when managing capital are (i) to safeguard the Group's ability to continue as a going concern so that it can continue to provide returns for shareholders and benefits for other stakeholders; (ii) to maintain a strong capital base and utilise it efficiently to support the development of its business; and (iii) to comply with the regulatory capital requirements set by the FCA. Capital adequacy and the use of regulatory capital are monitored by the Group's management and Board. There is one active regulated entity in the Group: Tatton Investment Management Limited, regulated by the FCA.
Regulatory capital is determined in accordance with the requirements of the FCA's Investment Firms Prudential Regime and the Capital Requirements Directive IV prescribed in the
The Group actively monitors its capital base to ensure that it maintains sufficient and appropriate capital resources to cover the relevant risks to the business and to meet consolidated and individual regulated entity regulations and liquidity requirements. The Group frequently assesses the adequacy of its own funds on a consolidated and legal entity basis. This includes continuous monitoring of "K-factor" variables, which captures the variable nature of risk involved in the Group's business activities. A regulatory capital update is additionally provided to senior management on a monthly basis. In addition to this, the Group has implemented a number of "Key Risk Indicators", which act as early warning signs with the aim of notifying senior management if own funds misalign with the Group's risk appetite and internal thresholds.
The FCA requires the Group to hold more regulatory capital resources than the total capital resource requirement. The total capital requirement for the Group is the higher of the Group's Own Funds requirement (based on 25% of fixed overheads), its Own Harm requirement (based on the Group's requirement for harms from ongoing activities as calculated in the ICARA) and Wind-down requirement (capital requirement should the firm wind down). The total capital requirement for the Group is
4. Segment Reporting
Information reported to the Board of Directors as the chief operating decision maker for the purposes of resource allocation and assessment of segmental performance is focused on the type of revenue. The principal types of revenue are discretionary fund management and the marketing and promotion of the funds run by the companies under Tatton Capital Limited ("Tatton") and the provision of compliance and support services to IFAs and mortgage advisers ("Paradigm").
The Group's reportable segments under IFRS 8 are, therefore, Tatton and Paradigm, with centrally incurred overhead costs applicable to the segments being allocated to the Tatton and Paradigm divisions on an appropriate pro rata basis. Unallocated central overhead costs of the Operating Group are classified as "Unallocated" in the tables that follow to provide a reconciliation of the segment information to the financial statements. Unallocated costs include general corporate expenses, head office salaries, and other administrative costs that are not directly attributable to the operating segments. These costs are managed at the corporate level and are not allocated to the segments for performance evaluation.
The principal activity of Tatton is that of discretionary fund management of investments on-platform and the provision of investment wrap services.
The principal activity of Paradigm is that of the provision of support services to IFAs and mortgage advisers. The Paradigm division includes the trading subsidiaries of Paradigm Partners Limited and Paradigm Mortgages Services LLP, which operate as one operating segment as they have the same economic characteristics, they are run and managed by the same management team, and the methods used to distribute the products to customers are the same.
For management purposes, the Group uses the same measurement policies as are used in its financial statements. The information presented in this note is consistent with the presentation for internal reporting. Total assets and liabilities for each operating segment are not regularly provided to the CODM.
Period ended 30 September 2024 |
Tatton |
Paradigm |
Unallocated |
Group (£'000) |
Revenue |
18,508 |
3,152 |
- |
21,660 |
Share of post-tax loss from joint ventures |
(81) |
- |
- |
(81) |
Administrative expenses |
(7,209) |
(2,419) |
(2,311) |
(11,939) |
Operating profit/(loss) |
11,218 |
733 |
(2,311) |
9,640 |
Share-based payment costs |
183 |
82 |
578 |
843 |
Amortisation of acquisition-related intangibles assets |
311 |
18 |
- |
329 |
Non-controlling interest |
- |
82 |
- |
82 |
Adjusted operating profit/(loss)1 |
11,712 |
915 |
(1,733) |
10,894 |
Period ended 30 September 2024 |
Tatton |
Paradigm |
Unallocated (£'000) |
Group |
Statutory operating costs included the following: |
|
|
|
|
Depreciation |
97 |
47 |
8 |
152 |
Amortisation |
385 |
20 |
- |
405 |
1. Adjusted operating profit is one of the APMs that the business uses. Full details of the KPIs and APMs that the key decision makers use are detailed in note 27 of the 2024 Annual Report and Accounts.
Period ended 30 September 2023 |
Tatton |
Paradigm |
Unallocated |
Group |
Revenue |
14,451 |
3,059 |
(4) |
17,506 |
Share of post-tax profit from joint ventures |
257 |
- |
- |
257 |
Administrative expenses (restated) |
(6,242) |
(2,186) |
(1,602) |
(10,030) |
Operating profit/(loss) (restated) |
8,466 |
873 |
(1,606) |
7,733 |
Share-based payment costs (restated) |
210 |
86 |
533 |
829 |
Amortisation of acquisition-related intangibles assets |
310 |
- |
- |
310 |
Adjusted operating profit/(loss)1 |
8,986 |
959 |
(1,073) |
8,872 |
Period ended 30 September 2023 |
Tatton |
Paradigm |
Unallocated |
Group |
Statutory operating costs included the following: |
|
|
|
|
Depreciation |
122 |
64 |
6 |
192 |
Amortisation |
324 |
6 |
- |
330 |
Note that the share-based payments costs in period to 30 September 2023 have been restated to reflect the charge relating to employees of the relevant divisions. This has reduced administrative expenses within "Unallocated", with an increased charge being reflected in Tatton and Paradigm.
Year ended 31 March 2024 |
Tatton |
Paradigm |
Unallocated |
Group |
Revenue |
30,864 |
5,943 |
- |
36,807 |
Share of post-tax loss from joint ventures |
(1,188) |
- |
- |
(1,188) |
Administrative expenses |
(11,092) |
(4,421) |
(3,642) |
(19,155) |
Operating profit/(loss) |
18,584 |
1,522 |
(3,642) |
16,464 |
Share-based payment costs |
340 |
186 |
932 |
1,458 |
Gain arising on changes in fair value of contingent consideration |
(1,350) |
- |
- |
(1,350) |
Exceptional items |
1,250 |
- |
- |
1,250 |
Amortisation of acquisition-related intangibles assets |
621 |
12 |
- |
633 |
Non-controlling interest |
- |
59 |
- |
59 |
Adjusted operating profit/(loss)1 |
19,445 |
1,779 |
(2,710) |
18,514 |
Year ended 31 March 2024 |
Tatton |
Paradigm |
Unallocated |
Group |
Statutory operating costs included the following: |
|
|
|
|
Depreciation |
249 |
112 |
14 |
375 |
Amortisation |
734 |
16 |
- |
750 |
All turnover arose in the
5. Separately Disclosed Items
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Share-based payments charges |
843 |
829 |
1,458 |
Amortisation of acquisition-related intangible assets |
329 |
310 |
633 |
Operating loss due to non-controlling interest |
82 |
- |
59 |
Gain arising on changes in the fair value of contingent consideration |
- |
- |
(1,350) |
Exceptional items |
- |
- |
1,250 |
Total separately disclosed costs |
1,254 |
1,139 |
2,050 |
Separately disclosed items that are shown separately on the face of the Statement of Total Comprehensive Income reflect costs and income that do not reflect the Group's trading performance and may be considered material (individually or in aggregate if of a similar type) due to their size or frequency, and are adjusted to present adjusted operating profit so as to ensure consistency between periods. The costs or income above are all included within administrative expenses except for the Exceptional costs in March 2024 of
Although some of these items may recur from one period to the next, operating profit has been adjusted for these items to give better clarity regarding the underlying performance of the Group. The APMs are consistent with how the business performance is planned and reported within the internal management reporting to the Board. Some of these measures are also used for the purpose of setting remuneration targets.
Share-based payment charges
Share-based payments is a recurring item, although the value will change depending on the estimation of the satisfaction of performance obligations attached to certain awards. It is an adjustment to operating profit since it is a significant non-cash item. Adjusted operating profit represents largely cash-based earnings and more directly relates to the trading performance of the financial reporting period.
Amortisation of client relationship intangible assets
Payments made for the introduction of client relationships and brands that are deemed to be intangible assets are capitalised and amortised over their useful life, which has been assessed to be ten years. This includes
Operating loss due to non-controlling interest
There are
Gain arising on changes in the fair value of contingent consideration
In the year ending 2024, the Group revalued its financial liability at fair value through profit or loss relating to the contingent consideration on the acquisition of the Verbatim funds business and 8AM Global Limited. This resulted in a credit of
Exceptional items
During the year ending March 2024, the Group reviewed the investment in the 8AM joint venture for impairment and recognised an impairment loss in the year of
6. Taxation
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Current tax |
|
|
|
Current tax on profits for the period |
2,609 |
2,354 |
4,798 |
Adjustment for under-provision in prior periods |
(173) |
- |
(290) |
|
2,436 |
2,354 |
4,508 |
Deferred tax |
|
|
|
Current year (credit)/charge |
(54) |
5 |
(173) |
Adjustment in respect of previous years |
- |
- |
(505) |
Effect of changes in tax rates |
- |
(57) |
- |
|
(54) |
(52) |
(678) |
Total tax expense |
2,382 |
2,302 |
3,830 |
The reasons for the difference between the actual tax charge for the period and the standard rate of corporation tax in the
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Profit before taxation |
10,102 |
7,693 |
16,751 |
Tax at |
2,526 |
1,923 |
4,188 |
Expenses not deductible for tax purposes |
51 |
44 |
462 |
Income not taxable |
- |
- |
(443) |
Adjustments in respect of previous years |
(173) |
- |
(795) |
Effect of changes in tax rates |
- |
(57) |
- |
Capital allowances in excess of depreciation |
(12) |
22 |
6 |
Deferred tax asset not recognised |
- |
- |
142 |
Share-based payments |
(10) |
370 |
270 |
Total tax expense |
2,382 |
2,302 |
3,830 |
The deferred tax asset in both the current and prior year was calculated based on the expected timing of reversal of the related temporary differences.
7. Earnings per Share
Basic earnings per share is calculated by dividing the earnings attributable to ordinary shareholders by the weighted average number of ordinary shares during the period.
Number of shares |
Unaudited six months ended |
Unaudited six months ended |
Audited |
Basic |
|
|
|
Weighted average number of shares in issue1 |
60,517,749 |
60,127,572 |
61,064,870 |
Effect of own shares held by an Employee Benefit Trust ("EBT") |
(601,783) |
(60,761) |
(358,196) |
|
59,915,966 |
60,066,811 |
60,706,674 |
Diluted |
|
|
|
Effect of weighted average number of options outstanding for the year |
1,607,132 |
2,182,144 |
1,075,124 |
Weighted average number of shares in issue (diluted)2 |
61,523,098 |
62,248,955 |
61,781,798 |
Fully diluted |
|
|
|
Effect of full dilution of employee share options which are contingently issuable or have future attributable service costs |
1,095,272 |
1,012,719 |
1,096,621 |
Adjusted diluted weighted average number of options and shares for the year3 |
62,618,370 |
63,261,674 |
62,878,419 |
Own shares held by an EBT represents the Company's own shares purchased and held by the EBT, shown at cost. The EBT has not purchased any of the Company's own share in the period (2023: 139,500). The Company utilised 117,084 (2023: 139,500) of the shares during the period to satisfy the exercise of employee share options. At September 2024, there remained 541,716 (2023: nil) of the Company's own shares being held by the EBT (2023: nil).
1. The weighted average number of shares in issue includes contingently issuable shares where performance obligations have been met and there will be little to no cash consideration, but the share options have yet to be exercised.
2. The weighted average number of shares is diluted due to the effect of potentially dilutive contingent issuable shares from share option schemes.
3. The dilutive shares used for this measure differ from those used for statutory dilutive earnings per share; the future value of service costs attributable to employee share options is ignored and contingently issuable shares for long-term incentive plan options are assumed to fully vest.
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Earnings attributable to ordinary shareholders |
|
|
|
Basic and diluted profit for the period |
7,806 |
5,391 |
12,986 |
Share-based payments charge |
843 |
829 |
1,458 |
Amortisation of acquisition-related intangible assets |
329 |
310 |
633 |
Exceptional costs |
- |
- |
1,250 |
Gain arising on changes in the fair value of contingent consideration |
- |
- |
(1,350) |
Unwinding of discount on deferred consideration |
23 |
100 |
201 |
Tax impact of adjustments |
(440) |
27 |
(770) |
Adjusted basic and diluted profits for the period and attributable earnings |
8,561 |
6,657 |
14,408 |
|
|
|
|
Earnings per share (pence) - Basic |
13.03 |
8.97 |
21.39 |
Earnings per share (pence) - Diluted |
12.69 |
8.66 |
21.02 |
Adjusted earnings per share (pence) - Basic |
14.29 |
11.08 |
23.73 |
Adjusted earnings per share (pence) - Diluted |
13.91 |
10.69 |
23.32 |
Adjusted earnings per share (pence) - Fully Diluted |
13.67 |
10.52 |
22.91 |
8. Dividends
The Directors consider the Group's capital structure and dividend policy at least twice a year ahead of announcing results and do so in the context of its ability to continue as a going concern, to execute its strategy and to invest in opportunities to grow the business and enhance shareholder value. The Company's dividend policy is described in the Directors' Report on pages 62 and 63 of the 2024 Annual Report and Accounts. As at 30 September 2024, the Company's distributable reserves were
During the period, Tatton Asset Management plc paid the final dividend related to the year ended 31 March 2024 of
During the year ended 31 March 2024,
The Directors are proposing an interim dividend with respect to the financial year ended 31 March 2025 of 9.5p (2024: 8p) per share, which will absorb
9. Investment in Joint Ventures
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Opening investment |
5,352 |
6,762 |
6,762 |
Profit for the period after tax |
23 |
257 |
269 |
Amortisation of intangible assets relating to joint ventures |
(104) |
(104) |
(207) |
Deferred tax credit |
27 |
25 |
33 |
Impairment loss |
- |
- |
(1,250) |
Distribution of profits |
- |
(120) |
(255) |
Closing investment |
5,298 |
6,820 |
5,352 |
Impairment in the year ended March 2024 relates to an impairment review which was carried out over the investment in 8AM Global Limited. A value in use calculation was performed, with the recoverable amount being lower than the carrying value of the investment. An impairment loss of
10. Goodwill
|
Goodwill (£'000) |
Cost and carrying value at 31 March 2023 and 30 September 2023 |
9,337 |
Recognised as part of a business combination |
459 |
Cost and carrying value at 31 March 2024 and 30 September 2024 |
9,796 |
The carrying value of goodwill includes
The carrying value of goodwill also includes
Goodwill relating to 8AM Global Limited is shown within Investments in Joint Ventures (see note 9).
None of the goodwill is expected to be deductible for income tax purposes.
Impairment loss and subsequent reversal
Goodwill is subject to an annual impairment review based on an assessment of the recoverable amount from future trading. Where, in the opinion of the Directors, the recoverable amount from future trading does not support the carrying value of the goodwill relating to a subsidiary company, then an impairment charge is made. Such an impairment is charged to the Statement of Total Comprehensive Income.
Impairment testing
For the purpose of impairment testing, goodwill is allocated to the Group's operating companies, which represent the lowest level within the Group at which the goodwill is monitored for internal management accounts purposes. Goodwill acquired in a business combination is allocated, at acquisition, to the CGUs or group of units that are expected to benefit from that business combination. The Directors test goodwill annually for impairment, or more frequently if there are indicators that goodwill might be impaired. The Directors do not consider there to be any indicators of impairment at 30 September 2024. The growth rates, discount rates and cash flow assumptions used in the impairment review at 31 March 2024 are detailed in the 2024 Annual Report and Accounts.
11. Intangibles
|
Computer software |
Client |
Brand |
Total |
Cost |
|
|
|
|
Balance at 1 April 2023 |
1,235 |
4,034 |
98 |
5,367 |
Additions |
120 |
- |
- |
120 |
Balance at 30 September 2023 |
1,355 |
4,034 |
98 |
5,487 |
Additions |
129 |
- |
- |
129 |
Acquired as a business combination |
365 |
- |
- |
365 |
Balance at 31 March 2024 |
1,849 |
4,034 |
98 |
5,981 |
Additions |
125 |
- |
- |
125 |
Balance at 30 September 2024 |
1,974 |
4,034 |
98 |
6,106 |
Accumulated amortisation and impairment |
|
|
|
|
Balance at 1 April 2023 |
(892) |
(845) |
(15) |
(1,752) |
Charge for the period |
(123) |
(202) |
(5) |
(330) |
Balance at 30 September 2023 |
(1,015) |
(1,047) |
(20) |
(2,082) |
Charge for the period |
(6) |
(202) |
(5) |
(213) |
Balance at 31 March 2024 |
(1,021) |
(1,249) |
(25) |
(2,295) |
Charge for the period |
(95) |
(201) |
(5) |
(301) |
Balance at 30 September 2024 |
(1,116) |
(1,450) |
(30) |
(2,596) |
Carrying amount |
|
|
|
|
At 1 April 2023 |
343 |
3,189 |
83 |
3,615 |
At 30 September 2023 |
340 |
2,987 |
78 |
3,405 |
At 31 March 2024 |
828 |
2,785 |
73 |
3,686 |
At 30 September 2024 |
858 |
2,584 |
68 |
3,510 |
All amortisation charges on intangible assets are included within administrative expenses in the Consolidated Statement of Total Comprehensive Income.
12. Property, Plant and Equipment
|
Computer and office equipment |
Fixtures |
Right-of-use |
Total |
Cost |
|
|
|
|
Balance at 1 April 2023 |
354 |
480 |
991 |
1,825 |
Additions |
58 |
8 |
- |
66 |
Balance at 30 September 2023 |
412 |
488 |
991 |
1,891 |
Additions |
39 |
10 |
622 |
671 |
Disposals |
(104) |
- |
(689) |
(793) |
Balance at 31 March 2024 |
347 |
498 |
924 |
1,769 |
Additions |
26 |
10 |
- |
36 |
Balance at 30 September 2024 |
373 |
508 |
924 |
1,805 |
Accumulated depreciation and impairment |
|
|
|
|
Balance at 1 April 2023 |
(234) |
(398) |
(739) |
(1,371) |
Charge for the period |
(40) |
(44) |
(108) |
(192) |
Balance at 30 September 2023 |
(274) |
(442) |
(847) |
(1,563) |
Charge for the period |
(46) |
(29) |
(108) |
(183) |
Disposals |
104 |
- |
689 |
793 |
Balance at 31 March 2024 |
(216) |
(471) |
(266) |
(953) |
Charge for the period |
(44) |
(9) |
(99) |
(152) |
Balance at 30 September 2024 |
(260) |
(480) |
(365) |
(1,105) |
Carrying amount |
|
|
|
|
At 1 April 2023 |
120 |
82 |
252 |
454 |
At 30 September 2023 |
138 |
46 |
144 |
328 |
At 31 March 2024 |
131 |
27 |
658 |
816 |
At 30 September 2024 |
113 |
28 |
559 |
700 |
All depreciation charges are included within administrative expenses in the Consolidated Statement of Total Comprehensive Income.
Right-of-use assets
The Group leases buildings, motor vehicles and IT equipment. The Group has applied the practical expedient for short-term leases and so has not recognised IT equipment within rights-of-use assets. The average lease term is five years. One lease expired in the year ended March 2024 and a new lease was entered into in its place. The future lease payments relating to lease liabilities are fixed.
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Amounts recognised in profit and loss |
|
|
|
Depreciation on right-of-use assets |
(99) |
(108) |
(216) |
Interest expense on lease liabilities |
(27) |
(3) |
(6) |
Expense relating to short-term leases |
(35) |
(33) |
(66) |
Expense relating to low value assets |
(1) |
(1) |
- |
|
(162) |
(145) |
(288) |
At 30 September 2024, the Group is committed to
The total cash outflow for all leases amounts to
13. Trade and Other Receivables
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Trade receivables |
239 |
420 |
878 |
Amounts due from related parties |
- |
2 |
- |
Accrued income |
3,874 |
2,837 |
3,427 |
Prepayments |
673 |
760 |
756 |
Other receivables |
482 |
247 |
235 |
|
5,268 |
4,266 |
5,296 |
Less non-current portion: |
|
|
|
Contingent consideration |
- |
(188) |
(188) |
Total non-current trade and other receivables |
- |
(188) |
(188) |
Total current trade and other receivables |
5,268 |
4,078 |
5,108 |
Trade and other receivables, excluding prepayments, are financial assets. The carrying value of these financial assets is considered a fair approximation of their fair value. Accrued income is made up of contract assets, which are balances due from customers that arise when the Group delivers the service. Payment for services is not due from the customer until the services are complete and therefore a contract asset is recognised over the period in which the services are performed to represent the entity's right to consideration for the services transferred to date. This usually relates to providing one month of investment management service prior to receiving the cash from the customer in the following month.
The Group applies the IFRS 9 simplified approach to measuring expected credit losses ("ECLs") for trade receivables and accrued income at an amount equal to lifetime ECLs. In line with the Group's historical experience, and after consideration of current credit exposures, the Group does not expect to incur any credit losses and has not recognised any ECLs in the current year (2023: £nil).
Trade receivable amounts are all held in sterling.
14. Trade and Other Payables
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Trade payables |
70 |
720 |
328 |
Accruals |
4,675 |
3,434 |
4,389 |
Deferred income |
111 |
121 |
238 |
Contingent consideration |
926 |
3,089 |
903 |
Lease liabilities |
569 |
130 |
659 |
Other payables |
2,257 |
2,834 |
2,608 |
|
8,608 |
10,328 |
9,125 |
Less non-current portion: |
|
|
|
Contingent consideration |
(425) |
(2,315) |
(402) |
Lease liabilities |
(512) |
- |
(567) |
Other payables |
(45) |
- |
(47) |
Total non-current trade and other payables |
(982) |
(2,315) |
(1,016) |
Total current trade and other payables |
7,626 |
8,013 |
8,109 |
Trade payables, accruals, lease liabilities, contingent consideration and other payables are considered financial liabilities. The Directors consider that the carrying amount of trade payables approximates to their fair value.
Within other payables, there is a loan of
Trade payable amounts are all held in sterling.
15. Financial Instruments
The Group's treasury activities are designed to provide suitable, flexible funding arrangements to satisfy the Group's requirements. The Group uses financial instruments comprising borrowings, cash and items such as trade receivables and payables that arise directly from its operations. The main risks arising from the Group's financial instruments are interest rate risks, credit risks and liquidity risks. The Board reviews policies for managing each of these risks and they have been fully disclosed in the FY24 Annual Report and Accounts. The Group finances its operations through a combination of cash resource and other borrowings.
Fair value estimation
IFRS 7 requires the disclosure of fair value measurements of financial instruments by level of the following fair value measurement hierarchy:
· Quoted prices (unadjusted) in active markets for identical assets or liabilities (level 1)
· Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (level 2)
· Inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs) (level 3)
All financial assets, except for financial investments, are held at amortised cost and are classified as level 1. The carrying amount of these financial assets are amortised at cost approximates to their fair value. Financial investments are categorised as financial assets at fair value through profit or loss and are classified as level 1 and the fair value is determined directly by reference to published prices in an active market.
Financial assets at fair value through profit or loss (level 1)
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
Financial investments in regulated funds or model portfolios |
1,132 |
175 |
106 |
All financial liabilities, except for contingent consideration, are categorised as financial liabilities measured at amortised cost and are also classified as level 1. The only financial liabilities measured subsequently at fair value on level 3 fair value measurement represent contingent consideration relating to a business combination.
Contingent consideration has been valued using a discounted cash flow method that was used to capture the present value arising from the contingent consideration. The unobservable inputs at 31 March 2024 were:
· the risk-adjusted discount rate of 8.01%; and
· the probability-adjusted level of assets under management, which had a range of
Financial assets at fair value through profit or loss (level 3)
Contingent consideration |
£'000 |
Balance at 1 April 2023 |
2,989 |
Unwinding of discount rate |
100 |
Balance at 30 September 2023 |
3,089 |
Contingent consideration paid |
(937) |
Unwinding of discount rate |
101 |
Changes in the fair value of contingent consideration |
(1,350) |
Balance at 31 March 2024 |
903 |
Unwinding of discount rate |
23 |
Balance at 30 September 2024 |
926 |
The unwinding of the discount rate and the changes in fair value of contingent consideration have been recognised in the Consolidated Statement of Total Comprehensive Income.
16. Equity
|
Number |
Authorised, called up and fully paid |
|
At 1 April 2023 |
60,055,722 |
Issue of share capital on exercise of employee share options |
455,678 |
At 30 September 2023 and 31 March 2024 |
60,511,400 |
Issue of share capital on exercise of employee share options |
37,480 |
At 30 September 2024 |
60,548,880 |
17. Share-based Payments
During the period, a number of share-based payment schemes and share option schemes have been utilised by the Company.
(A) Schemes
(I) Tatton Asset Management plc EMI scheme ("TAM EMI scheme")
The options granted in 2021 vested and became exercisable in July 2024. There have been 117,084 options exercised during the period from this scheme. The weighted average share price at the date of exercise was
The vesting conditions for the scheme are detailed in the Remuneration Committee Report on pages 58 to 61 of the 2024 Annual Report and Accounts. The weighted average fair value of the options granted during the six months to September 2024 was
|
Number |
Weighted |
Outstanding at 1 April 2023 |
2,804,439 |
0.59 |
Granted during the period |
204,523 |
- |
Forfeited during the period |
(6,961) |
- |
Lapsed during the period |
(27,919) |
- |
Exercised during the period |
(346,896) |
|
Outstanding at 30 September 2023 |
2,627,186 |
0.63 |
Exercisable at 30 September 2023 |
1,878,861 |
0.88 |
Outstanding at 1 October 2023 |
2,627,186 |
0.63 |
Forfeited during the period |
(57,556) |
- |
Outstanding at 31 March 2024 |
2,569,630 |
0.64 |
Exercisable at 31 March 2024 |
1,878,861 |
0.88 |
Outstanding at 1 April 2024 |
2,569,630 |
0.64 |
Granted during the period |
61,964 |
- |
Forfeited during the period |
(5,649) |
- |
Exercised during the period |
(117,084) |
- |
Outstanding at 30 September 2024 |
2,508,861 |
0.66 |
Exercisable at 30 September 2024 |
2,012,966 |
0.82 |
(II) Tatton Asset Management plc Sharesave scheme ("TAM Sharesave scheme")
On 6 July 2020, 2 August 2021, 4 August 2022 and 25 August 2023, the Group launched all employee Sharesave schemes for options over shares in Tatton Asset Management plc, with the schemes in the periods 2020 and 2021 being administered by Yorkshire Building Society and the schemes in 2022 and 2023 being administered by Link Group. Employees are able to save between
The 2021 TAM Sharesave scheme vested in August 2024 and 37,480 share options vested, with 24,480 being exercised in the period to 30 September 2024. Over the life of the 2022 TAM Sharesave scheme, it is estimated that, based on current savings rates, 45,487 share options will be exercisable at an exercise price of
Within the accounts of the Group, the fair value at grant date is estimated using the Black-Scholes methodology for 100% of the options. Share price volatility has been estimated using the historical share price volatility of the Company, the expected volatility of the Company's share price over the life of the options and the average volatility applying to a comparable group of listed companies.
Key valuation assumptions and the costs recognised in the accounts are explained in notes 17(B) and 17(C) respectively.
|
Number |
Weighted |
Outstanding at 1 April 2023 |
95,095 |
2.57 |
Granted during the period |
27,131 |
2.91 |
Forfeited during the period |
(2,656) |
3.07 |
Exercised during the period |
(108,781) |
2.29 |
Outstanding at 30 September 2023 |
10,789 |
3.47 |
Exercisable at 30 September 2023 |
- |
- |
Outstanding at 1 October 2023 |
10,789 |
3.47 |
Granted during the period |
63,342 |
2.93 |
Forfeited during the period |
(4,154) |
3.22 |
Outstanding at 31 March 2024 |
69,977 |
3.53 |
Exercisable at 31 March 2024 |
- |
- |
Outstanding at 1 April 2024 |
69,977 |
3.53 |
Granted during the period |
23,233 |
3.63 |
Forfeited during the period |
(1,019) |
3.59 |
Exercised during the period |
(24,480) |
3.60 |
Outstanding at 30 September 2024 |
67,711 |
3.54 |
Exercisable at 30 September 2024 |
13,000 |
3.60 |
(B) Valuation assumptions
Assumptions used in the option valuation models to determine the fair value of options at the date of grant were as follows:
|
EMI scheme |
Sharesave scheme |
|||
|
2024 |
2023 |
2022 |
2023 |
2022 |
Share price at grant (£) |
7.04 |
4.74 |
4.03 |
4.91 |
4.25 |
Exercise price (£) |
- |
- |
- |
3.89 |
3.26 |
Expected volatility (%) |
34.49 |
35.24 |
34.05 |
35.13 |
34.05 |
Expected life (years) |
3.00 |
3.00 |
3.00 |
3.00 |
3.00 |
Risk free rate (%) |
3.98 |
4.64 |
1.71 |
4.74 |
1.71 |
Expected dividend yield (%) |
2.27 |
3.06 |
3.11 |
2.95 |
3.11 |
(C) IFRS 2 share-based option costs
|
Unaudited six months ended |
Unaudited six months ended |
Audited |
TAM EMI scheme |
804 |
797 |
1,376 |
TAM Sharesave scheme |
39 |
32 |
82 |
|
843 |
829 |
1,458 |
The Consolidated Statement of Cash Flows shows an adjustment to Net cash from operating activities relating to share-based payments of
18. Related Party Transactions
Ultimate controlling party
The Directors consider there to be no ultimate controlling party.
Relationships
Balances and transactions between the Parent Company and its subsidiaries, which are related parties, have been eliminated on consolidation and are not disclosed in this note. The Group has trading relationships with the following entities in which Paul Hogarth, a Director, has a beneficial interest:
Entity |
Nature of transactions |
Suffolk Life Pensions Limited |
The Group pays lease rental payments on an office building held in a pension fund by Paul Hogarth. |
Hermitage Holdings (Wilmslow) Limited |
The Group incurs recharged costs from this entity relating to trading activities. |
|
|
30 September 2024 |
30 September 2023 |
31 March 2024 |
|||
Entity |
Terms and conditions |
Income/ (cost) (£'000) |
Balance receivable/ (payable) (£'000) |
Income/ (cost) (£'000) |
Balance receivable/ (payable) (£'000) |
Income/ (cost) (£'000) |
Balance receivable/ (payable) (£'000) |
Suffolk Life Pensions Limited |
Payable in advance |
(31) |
(15) |
(30) |
- |
(47) |
(15) |
Hermitage Holdings (Wilmslow) Limited |
Repayment on demand |
- |
- |
(12) |
- |
(12) |
- |
19. Reconciliation of operating profit to net cash inflow from operating activities
|
Note |
Unaudited six months ended 30-Sep 2024 (£'000) |
Unaudited six months ended 30-Sep 2023 (restated) (£'000) |
Audited year ended 31-Mar 2024 (£'000) |
Profit for the period |
|
7,720 |
5,391 |
12,921 |
Adjustments: |
|
|
|
|
Corporation tax expense |
6 |
2,382 |
2,302 |
3,830 |
Finance income |
|
(485) |
(206) |
(640) |
Finance costs |
|
23 |
246 |
353 |
Depreciation of property, plant and equipment |
12 |
152 |
192 |
375 |
Amortisation of intangible assets |
11 |
301 |
330 |
543 |
Share-based payment expense |
17 |
818 |
829 |
1,236 |
Post-tax share of profits/(losses) of joint venture |
|
81 |
(153) |
1,188 |
Changes in fair value of contingent consideration |
|
- |
- |
(1,350) |
Fair value gains on financial assets |
|
(26) |
- |
- |
Changes in: |
|
|
|
|
Trade and other receivables |
|
74 |
(619) |
(1,576) |
Trade and other payables |
|
(807) |
(46) |
50 |
Cash generated from operations |
|
10,233 |
8,266 |
16,930 |
20. Events after the Reporting Period
There were no material post balance sheet events.
21. Contingent Liabilities
At 30 September 2024, the Directors confirmed there were contingent liabilities of £nil (2023: £nil).
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.