Preliminary results for the year ended 28 Feb 2018

RNS Number : 8036O

First Derivatives PLC

22 May 2018

 

22 May 2018

First Derivatives plc

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

Preliminary results for the year ended 28 February 2018

FD (AIM:FDP.L, ESM:FDP.I) today announces its results for the year ended 28 February 2018. 

Financial Highlights

Revenue £186.0m (2017: £151.7m)	+23%
Adjusted EBITDA* £34.1m (2017: £28.8m)	+19%
Profit before tax £12.1m (2017: £12.5m)	-3%
Adjusted** profit after tax £19.5m (2017: £16.1m)	+21%
Adjusted** fully diluted EPS 72.2p (2017: 61.3p)	+18%
Full year dividend 24.0p per share (2017: 20.0p)	+20%
Net debt £16.2m (2017: £13.5m)

*Adjusted for share-based payments and acquisition costs

**Adjusted for amortisation of acquired intangibles, share-based payments, acquisition costs, foreign currency translation effect, share of loss of associate and exceptional taxation

Business Highlights

-     Strong growth in software revenue, up 27% as a result of new contract wins and continued penetration of the existing customer base

-     Strategic progression in our managed services and consulting activities resulting in revenue growth of 17%

-     The implementation and ongoing support of a third-party system for a New York-based bank, representing one of the largest contracts in our history

-     FinTech revenue up 22% to £142.9m (2017: £117.4m), driven by growth in recurring software revenue and an expansion of services provided to clients

-     MarTech revenue up 24% to £38.2m (2017: £30.7m), driven by growth in subscriptions for our Marketing Cloud platform, powered by our Kx technology

-     High-profile client wins including a Fortune 500 manufacturing company, a FTSE 100 gaming company and Aston Martin-Red Bull Racing, leading to inbound interest across a range of markets

-     Continued investment across the Group, including machine learning and AI initiatives, to further penetrate our addressable market in software

-     Boosted capabilities in telco, a key target market, through the acquisition of Telconomics

-     Positive start to the current financial year, with a healthy pipeline of new business opportunities.

 Seamus Keating, Chairman of FD, commented: "This has been another year where we have combined organic growth with selective investment in the business to realise the enormous market opportunity available to First Derivatives. Prompted by strong demand from our clients, we have continued to penetrate our markets enabling us to deliver our 21^st consecutive year of double-digit revenue growth.

Our ability to capitalise on the investments we have made and the scale of our addressable software market provides us the potential for continued strong growth in future years. While we will continue to invest to stay at the forefront of our field, much has already been done to support our ambitious plans and our current structure is sufficient to achieve significant growth. Recognising that success always requires focus and effort, we nevertheless look to the future with confidence."

For further information, please contact:

First Derivatives plc Brian Conlon, Chief Executive Officer Graham Ferguson, Chief Financial Officer Ian Mitchell, Head of Investor Relations	[phone] www.firstderivatives.com
Investec Bank plc (Nominated Adviser and Broker) Andrew Pinder Carlton Nelson Sebastian Lawrence	[phone]
Goodbody (ESM Adviser and Broker) Linda Hickey Finbarr Griffin	[phone]
FTI Consulting Matt Dixon Dwight Burden Darius Alexander Niamh Fogarty	[phone]

About FD

FD is a global technology provider with 20 years of experience working with some of the world's largest finance, technology, retail, pharma, manufacturing and energy institutions. The Group's Kx technology, incorporating the kdb+ time-series database, is a leader in high-performance, in-memory computing, streaming analytics and operational intelligence. Kx delivers the best possible performance and flexibility for high-volume, data-intensive analytics and applications across multiple industries. FD operates from 14 offices across Europe, North America and Asia Pacific, including its headquarters in Newry, and employs more than 2,200 people worldwide.

For further information, please visit www.firstderivatives.com and www.kx.com 

Chief Executive's Review

This year has seen exciting progress in our ambitious growth plans, with important new contract wins across all our markets, the strengthening of our technology lead and an expansion of our routes to market. Revenue increased by 23% to £186.0m and, following our investment to target new opportunities, adjusted EBITDA increased by 19% to £34.1m.

Our software revenue grew by 27% with the highlight being our continued progress in penetrating our vast addressable market. In FinTech, revenue was up 22% as our strong market presence translated into further market share gains. In MarTech, increasing awareness of the high return on investment that our solutions deliver, combined with the release of additional functionality, drove revenue growth of 24%. In other markets we remain in 'launch mode' with revenue growth of 41% representing a scratch on the surface of the market opportunity.

We reported our 21^st consecutive year of double-digit revenue growth in managed services and consulting. This was achieved despite a reallocation of some resource to deliver implementations in our software division and underlines the strong demand for our services, which was reflected in our decision to accelerate graduate recruitment during the year, up by 94% to 390 people.

The combination of our technology lead and large addressable market fuels our confidence in the outlook for FD and the associated continuing investment to unlock this potential. While the technology landscape continues to evolve rapidly, our core strength of ultra-high performance data analytics is an important enabler in areas such as machine learning, industrial IoT and blockchain. Our technology is applicable all the way from the chip, to the edge, to the Cloud and, as data volumes and velocity trend higher and faster, we are excited by the potential to enable the next generation of analytics.

Software

Our proprietary Kx technology leads the market in its ability to capture and analyse vast quantities of data, both real-time and historic. Kx comprises the kdb+ database, with its highly-efficient 500kb footprint, and an enterprise layer providing vital functions such as control and visualisation. Together they provide a platform that enables organisations to meet the most demanding data challenges they face, with an efficient design ensuring it can run on a fraction of the hardware required by competing solutions.  These core capabilities, along with the capacity to operate on the chip, edge or cloud delivers a compelling solution for our clients.  This was evidenced in the year with our software being deployed for edge computing to public environments such as AWS, Azure and the Google cloud.

Our efficiency also extends to internal development. Since our solutions are based on a common technology platform, we run single R&D and support teams, providing significant economies of scale and reduced development time for new products.

These technology and commercial advantages are being increasingly recognised across industries and creating significant opportunities for the Group. Clients have flexibility to develop bespoke analytics for their particular requirements or can implement applications developed by ourselves or a growing number of OEM partners who use their own domain expertise to provide solutions targeting a particular market.

The market opportunity for our platform and applications is enormous. During the year, working with industry analysts Gartner, we assessed its value, based on annual licenses alone, at least $63 billion in 2018 rising to $83 billion in 2020. The market for professional services associated with these licenses was estimated at a further $23bn for 2018.

We continued to expand our routes to market during the year, in line with our strategy, to help address this opportunity. In addition to direct sales, we offer our software through OEM partners such as Thomson Reuters and via revenue share agreements with companies that have specific domain expertise. We signed agreements with companies such as Quantile, Cobalt, Rx Data Science Inc., AuditComply and Brainwave Bank that entitle us to a share of their revenue in return for the use of Kx to power their solutions. We continue, in conjunction with our strategic financial partners such as the Business Growth Fund (BGF), to identify and work with companies that wish to use Kx to disrupt markets and have a pipeline of exciting opportunities.

FinTech

Revenue from our most mature market, FinTech, increased by 22% to £142.9m. A key driver of growth in FinTech is the imperative for our clients, particularly investment banks, to maximise the value of the data they generate. As a result of our technology's ability to meet this challenge, we are increasingly involved in strategic discussions in which our Kx platform is an enabling technology to achieve desired benefits.

The platform not only provides world leading data analytics capability, but also manages the ingestion, cleansing and normalising of vast quantities of market, reference and client data, removing manual effort and improving accuracy and data accessibility.

Once implemented, we are able to provide a further range of applications that use Kx to help our clients achieve regulatory compliance and deliver operational efficiencies. An example is our surveillance solution, which continues to win market share driven by its cross-asset capabilities, out-of-the-box alerts, flexible configuration and real-time operation. Regulation, including MiFID II, continues to drive contract wins, with planning for the Securities Financing Transactions Regulation (SFTR) and Consolidated Audit Trail (CAT) requirements, among others, driving demand for our applications.

Our liquidity management platform also delivered good growth during the year and has a strong pipeline of opportunities, with its comprehensive analytics capability complementing an efficient trading platform.

Overall, we continue to develop our solutions within FinTech and see strong growth potential from machine learning, with many of our existing clients initiating discussions around the capability of our technology to improve the efficiency of their business.

MarTech

Revenue from MarTech increased by 24% to £38.2m. In this market we leverage the power of Kx to deliver a full B2B account-based marketing platform, with an emphasis on predictive analytics using intent data from internet search. In other words, we help our clients predict and convert their next customer using a range and depth of data that is so vast other technologies cannot compete. The return on investment for our clients is compelling and, despite its short history, we are seeing impressive growth in the platform's subscription revenue.

We continue to develop this platform, branded as MRP Prelytix, particularly to increase its intuitiveness and ability to integrate into a wide range of our clients' systems. During the year we launched an upgraded version of the platform, which has been well received and resulted in an acceleration of growth in the second half of our financial year with good momentum in the current financial year.

 While to date the majority of our MarTech clients have been technology companies, MRP Prelytix is applicable to a wide range of industries and we are actively promoting it into new areas. For example, we have signed significant deals with companies operating in the banking, financial services, healthcare, food services and industrial markets.

Looking forward we aim to increase both the functionality and ease of use of our platform to increase its applicability to businesses of all sizes and industries. We believe the macro trends in marketing are playing to our strengths, particularly the desire among organisations to roll out systems across their operations, which our global footprint enables us to achieve. MarTech represents a large addressable market in which we are clearly differentiated.

Other Markets

While FinTech and MarTech are the markets in which we have achieved the greatest commercial progress to date, a key element of our strategy is to establish Kx in other markets which are challenged by data volumes and velocity. During the year, revenue from these other markets increased by 41% to £5.0m, representing encouraging initial traction across a range of high-value opportunities. In particular:

·   Sensor analytics - we secured an important contract win with a Fortune 500 engineering solutions company for the use of Kx as the high-performance data historian and analytics engine in the client's fault detection product range. Initial implementations, which started after the year-end and have progressed well, should contribute to our growth in the current year. This is a high-value contract where Kx's superior analytics performance, handling millions of sensor readings per second, enabled us to displace the incumbent solution.

·   Automotive - we announced that Aston Martin-Red Bull Racing had selected Kx for analytics on data from its Formula 1 cars. This reinforces the cutting-edge performance of Kx for sensor analytics within automotive, where a wider opportunity to provide analytics for mass produced cars represents a target for the Group.

·   Gaming - we announced a contract win with a FTSE 100 gaming company for the use of Kx to provide data analytics for its operations.

These contract wins with high profile companies are helping to establish our presence in these new target markets. Each of them has led to further inbound interest in our capabilities, helping to boost our pipeline and giving us confidence in the outlook for our software business in these markets.

A further key target market is telco, where we consider Kx to be ideally suited to providing operational intelligence. To boost our presence in this market we acquired Telconomics in December 2017, which provides several software products in areas including network development strategy, network planning and network optimisation.

We are also exploring a number of cutting-edge technology themes that have the potential to produce significant commercial returns. These include blockchain, where Kx is embedded in solutions provided by Cobalt DL as it seeks to reduce post-trade risk and cost for financial market participants; dynamic pricing, where Kx can analyse multiple variables in real-time to maximise revenue for gaming companies; and machine learning, where we are involved in a number of projects where Kx is being evaluated as a core element of potential solutions.

Research and development

We have made significant progress in both the performance and the capabilities of our technology stack over the past year, protecting our technology lead and expanding the use of our platform. In particular we:

·   Released new versions of our kdb+ database and enterprise platform, which set new benchmarks as measured by the Securities Technology Analysis Center, an independent body. We currently hold 34 of the 41 STAC benchmarks, reinforcing our credentials as the world's best performing time-series database.

·   Announced a range of measures to put machine learning capabilities at the heart of our platform, in response to customer demand, including improving access to the power of kdb+ for Python programmers.

·   Released, after the year end, an on-demand service for our software for use on-premises as well as in the Cloud. We also announced that the latest version of Kx supports rapid access to unstructured data, broadening our addressable market.

In addition to technical enhancements we have developed our platform to ensure it is optimised for certain use cases such as sensor data analytics and developed analytics which are applicable to a number of the new markets we are targeting. This development work represents a significant element of our ongoing investment to target opportunities in new markets.

Managed Services and Consulting

Our managed services and consulting activities delivered another solid performance, with growth accelerating through the year as a result of our increased recruitment and training efforts. Our activities focus on the support of mission-critical systems within banks, ranging from those developed by our clients in-house to those supplied by a range of third parties such as Murex and Calypso. We have more than 20 years of experience working with these systems, which has enabled us to gain deep insights into our clients' systems and respond rapidly to changing themes and priorities.

Revenue increased by 17% to £74.1m, driven by growth in the U.S. and Europe as our clients sought our assistance with digital transformation projects, complementing our core support activities. Our increasing scale enables us to present teams of diverse experience levels across the landscape of business and technology and to widen the range of services we provide. In particular, over the past year we have successfully introduced proprietary methodologies for testing and migration, which are key areas for banks as they seek to modernise their IT architecture.

A key focus for the Group in recent years has been assisting our clients with their regulatory compliance initiatives. This has now broadened into wider conversations about data governance, involving systems spanning operations, legal and compliance within banks. FD is able to assist through both consulting and software solutions around data quality, streamlined processing and global standardisation of processes.

The quality of our relationships with major banks and the increasingly strategic nature of our engagements is encouraging for future growth prospects. We continue to grow the proportion of our revenues that are performed remotely, from our near-shore centres and particularly our headquarters in Newry.

A selection of our new contract wins during the year included:

·   The implementation and support of a third-party system for a New York-based bank, representing one of the largest contracts in our history.

·   A major upgrade to a third-party system deployed in the U.S. by a European financial institution.

·   The development, implementation and support of robotic process automation (RPA) software for a major client, delivering significant operational efficiencies through the elimination of manual processes.

Our reputation for delivery and client satisfaction, coupled with the repeat nature of the majority of our support engagements with clients, provides a solid revenue base in managed services and consulting. Our growth is driven by our increasing scale and the growing breadth of our capabilities, as referenced in the contract wins above.

Management and Personnel

The Group now employs more than 2,200 people, up from over 1,750 at the same time last year. FD is a dynamic organisation, providing high quality training and development and offering opportunities for rapid career development in some of the most exciting technology markets in the world. As a result, roles within the Group are in high demand and we enjoy strong retention rates.

Our record growth in graduate recruitment is a statement of confidence both in the talent we are able to attract and our growth prospects. We operate a comprehensive training programme for our graduates spanning data science and capital markets, which differentiates us from our competitors and provides the flexibility to direct our people to those areas where they can generate the most value for the Group.

During the year we won two awards, namely Company of the Year at the UK Tech Awards and FinTech Company of the Year at the QCA Awards. In large part this was recognition of the efforts of our staff and I would like to thank all FD employees for the contribution they have made to our success through their hard work, talent and flexibility.

Current Trading and Outlook

The new financial year has started well, with a healthy pipeline of new business opportunities and strong demand generated by our increasing strategic importance to clients. In particular, we continue to capitalise on the investments we have made in recent years in R&D, sales and marketing and expanding our channels to market. The scale of our addressable markets in FinTech, MarTech and elsewhere for our Kx technology provides the potential for the Group to continue growing strongly.

Our solid base of repeat and recurring revenue coupled with the strength of our pipeline provides confidence in our outlook and we remain confident that we are on track to deliver further for shareholders.

Brian Conlon                                                                                                                                                      21 May 2018

Chief Executive Officer

Financial Review

Group revenue increased by 23% to £186.0m (2017: £151.7m), which was predominantly organic. An analysis of revenue is provided in the table below.

	2018	2017	Increase
	£'000	£'000
Group Revenue	186,042	151,697	23%
FinTech	142,857	117,449	22%
Managed services and consulting	74,130	63,495	17%
Software:                          Recurring	24,660	20,492	20%
Perpetual licenses	7,016	7,187	-2%
Implementation and support	37,051	26,275	41%
MarTech	38,154	30,668	24%
Software:                          Recurring	15,454	10,178	52%
Services	22,700	20,490	11%
Other Markets	5,031	3,580	41%
Software:                          Recurring	1,088	855	27%
Perpetual licenses	270	-	-
Implementation and support	3,673	2,725	35%

Managed services and consulting revenue increased by 17% to £74.1m and represents 40% of Group revenue (2017: 42%). Software revenue increased by 27% to £111.9m, with recurring software revenue increasing by 31% to £41.2m.

Adjusted EBITDA increased by 19% to £34.1m (2017: £28.8m), with an adjusted EBITDA margin of 18% for the period (2017: 19%), a strong performance given the ongoing investment to deliver future growth. We have continued to grow our sales and marketing capability across the Group, in addition to adding domain expertise to assist our move into new markets, building out our software solutions delivery teams and investing in recruitment and training.

The Group continued to invest in R&D to maintain its technology lead, albeit with a greater proportion of spend amortised such that the net benefit to the profit and loss fell during the period, as detailed in the table below.

	2018	2017
	£'000	£'000
Capitalisation of R&D costs	7,486	7,085
Amortisation of R&D	(6,214)	(4,944)
Net capitalisation	1,272	2,141
Proportion of software revenue	1%	2%

The adjusted profit after tax for the year of £19.5m (2017: £16.1m) represented growth of 21%. The Group's effective tax rate was 16% (2017: 28%), the reduction being predominantly attributable to a tax credit of £1,431k as a result of the revaluation of our U.S. deferred tax balances following the U.S. tax reforms. The adjusted tax rate was 20% (2017: 23%) with the decrease resulting from the reduction in the U.K. main rate of corporation tax and an increase in expenses deductible in the U.S. for tax purposes.

The fully diluted average number of shares in issue increased to 27.0m (2017: 26.2m). This resulted in adjusted fully diluted earnings per share of 72.2p, representing growth of 18% for the year (2017: 61.3p).

The calculation of adjusted profit after tax is detailed below.

	2018		2017
	£'000		£'000
Reported profit after tax	10,208		9,012
Adjustments for:
Amortisation of acquired intangibles	4,684		4,759
Share-based payment and related costs	2,710		2,056
Acquisition costs and changes in contingent purchase consideration	3,570		2,953
Loss/(gain) on foreign currency translation	1,386		(1,475)
Share of loss of associate	70		24
Tax effect of the above and U.S. tax reform	(3,123)		(1,252)
Adjusted profit after tax	19,505		16,077
Weighted average number of ordinary shares (diluted)	27.0m		26.2m
Adjusted EPS (fully diluted)	72.2p		61.3p

The Group generated £25.3m of cash from operating activities before taxation payments (2017: £30.3m), representing a 74% conversion of adjusted EBITDA (2017: 105%). The factors affecting conversion include the impact of strong trade debtor conversion at the end of the prior year and increased working capital absorption in line with the strong revenue growth in the second half of the year. 

The Board has recommended payment of a final dividend of 17.00p per share (2017: 14.00p per share) which, together with the interim dividend of 7.00p per share paid in December 2017, gives a total dividend for the year of 24.00p per share, an increase of 20% compared to the prior year. The final dividend, if approved at the AGM on 27 June 2018, will be paid on 20 July 2018 to those shareholders on the register on 22 June 2018.

Total assets at 28 February 2018 were £254.6m compared to £253.2m at 28 February 2017.

Consolidated statement of comprehensive income

Year ended 28 February 2018

		2018		2017
	Note	£'000		£'000
Revenue	2	186,042		151,697
Cost of sales		(134,402)		(110,121)
Gross profit		51,640		41,576
Other income		1,382		2,148
Administrative expenses		(38,320)		(31,485)
Operating profit		14,702		12,239
Acquisition costs and changes in contingent purchase consideration		3,570		2,953
Share-based payment and related costs		2,710		2,056
Depreciation and amortisation	5 & 6	8,460		6,750
Amortisation of acquired intangible assets	6	4,684		4,759
Adjusted EBITDA		34,126		28,757
Finance income		1		1
Finance expense		(1,150)		(1,193)
(Loss)/gain on foreign currency translation		(1,386)		1,475
Net finance (costs)/income		(2,535)		283
Share of loss of associate using the equity method, net of tax		(70)		(24)
Profit before taxation		12,097		12,498
Income tax expense		(1,889)		(3,486)
Profit for the year		10,208		9,012

		2018		2017
	Note	£'000		£'000
Profit for the year		10,208		9,012
Other comprehensive income
Items that will or may be reclassified subsequently to profit or loss
Net exchange (loss)/gain on net investment in foreign subsidiaries		(16,779)		10,836
Net gain/(loss) on hedge of net investment in foreign subsidiaries		1,570		(2,871)
Other comprehensive income for the period, net of tax		(15,209)		7,965
Total comprehensive income for the period attributable to owners of the parent		(5,001)		16,977
Earnings per share		Pence		Pence
Basic	4a	40.4		36.7
Diluted	4a	37.8		34.4

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

Consolidated balance sheet

As at 28 February 2018

		2018		2017
	Note	£'000		£'000
Assets
Property, plant and equipment	5	7,714		6,628
Intangible assets and goodwill	6	149,744		163,391
Trade and other receivables		6,594		3,630
Investments in equity - associated investees		2,631		1,548
Other financial assets		3,433		3,121
Deferred tax asset		18,353		14,859
Non-current assets		188,469		193,177
Trade and other receivables		53,718		43,738
Cash and cash equivalents		12,365		16,250
Current assets		66,083		59,988
Total assets		254,552		253,165
Equity
Share capital		128		124
Share premium		81,286		72,275
Share option reserve		14,341		10,225
Currency translation adjustment reserve		(6,874)		8,335
Retained earnings		49,218		40,772
Equity attributable to owners of the Company		138,099		131,731
Liabilities
Loans and borrowings		25,205		26,357
Trade and other payables		32,127		35,114
Deferred tax liabilities		9,811		12,932
Contingent deferred consideration		-		3,169
Non-current liabilities		67,143		77,572
Loans and borrowings		3,346		3,404
Trade and other payables		34,070		33,681
Current tax payable		1,195		426
Employee benefits		5,011		5,492
Contingent deferred consideration		5,688		859
Current liabilities		49,310		43,862
Total liabilities		116,453		121,434
Total equity and liabilities		254,552		253,165

Consolidated statement of changes in equity

Year ended 28 February 2018

	Share capital £'000	Share premium £'000	Share option reserve   £'000	Currency translation adjustment £'000	Retained earnings £'000	Total equity £'000
Balance at 1 March 2017	124	72,275	10,225	8,335	40,772	131,731
Total comprehensive income for the year
Profit for the year	-	-	-	-	10,208	10,208
Other comprehensive income
Net exchange loss on net investment in foreign subsidiaries	-	-	-	(16,779)	-	(16,779)
Net exchange gain on hedge of net investment in foreign subsidiaries	-	-	-	1,570	-	1,570
Total comprehensive income for the year	-	-	-	(15,209)	10,208	(5,001)
Transactions with owners of the Company
Income tax relating to share options	-	-	3,910	-	-	3,910
Exercise of share options	4	8,542	(1,427)	-	-	7,119
Change in fair value of NCI put	-	-	-	-	3,557	3,557
Issue of shares	-	28	-	-	-	28
Issue of shares as purchase consideration	-	441	-	-	-	441
Share based payment charge	-	-	1,586	-	-	1,586
Transfer on forfeit of share options	-	-	47	-	(47)	-
Dividends	-	-	-	-	(5,272)	(5,272)
Balance at 28 February 2018	128	81,286	14,341	(6,874)	49,218	138,099

 

Consolidated statement of changes in equity

Year ended 28 February 2017

	Share capital £'000	Share premium £'000	Share option reserve   £'000	Currency translation adjustment £'000	Retained earnings £'000	Total equity £'000
Balance at 1 March 2016	120	65,903	7,217	370	39,654	113,264
Total comprehensive income for the year
Profit for the year	-	-	-	-	9,012	9,012
Other comprehensive income
Net exchange gain on net investment in foreign subsidiaries	-	-	-	10,836	-	10,836
Net exchange loss on hedge of net investment in foreign subsidiaries	-	-	-	(2,871)	-	(2,871)
Total comprehensive income for the year	-	-	-	7,965	9,012	16,977
Transactions with owners of the Company
Income tax relating to share options	-	-	2,561	-	-	2,561
Exercise of share options	4	5,190	(877)	-	-	4,317
Change in fair value of NCI put	-	-	-	-	(3,504)	(3,504)
Issue of shares	-	57	-	-	-	57
Issue of shares as purchase consideration	-	1,125	-	-	-	1,125
Share based payment charge	-	-	1,334	-	-	1,334
Transfer on forfeit of share options	-	-	(10)	-	10	-
Dividends	-	-	-	-	(4,400)	(4,400)
Balance at 28 February 2017	124	72,275	10,225	8,335	40,772	131,731

Consolidated cash flow statement

Year ended 28 February 2018

	2018		2017
	£'000		£'000
Cash flows from operating activities
Profit for the year	10,208		9,012
Adjustments for:
Net finance costs/(income)	2,535		(283)
Depreciation of property, plant and equipment	2,246		1,806
Amortisation of intangible assets	10,898		9,703
Increase in deferred consideration	2,980		2,125
Equity settled share-based payment transactions	1,586		1,100
Grant income	(1,382)		(2,148)
Share of loss of associate	70		24
Tax expense	1,889		3,486
	31,030		24,825
Changes in:
Trade and other receivables	(8,711)		(2,536)
Trade and other payables	2,992		7,970
Cash generated from operating activities	25,311		30,259
Taxes paid	(5,733)		(6,592)
Net cash from operating activities	19,578		23,667
Cash flows from investing activities
Interest received	1		1
Net increase in loans to other investments	(5,805)		-
Acquisition of subsidiaries, net of cash acquired	(114)		-
Acquisition of other investments and associates	(1,865)		(4,269)
Acquisition of property, plant and equipment	(3,443)		(1,800)
Acquisition of intangible assets	(8,246)		(7,656)
Deferred consideration paid	(897)		(1,275)
Net cash used in investing activities	(20,369)		(14,999)
Cash flows from financing activities
Proceeds from issue of share capital	7,119		4,317
Drawdown of new facility	5,300		-
Repayment of borrowings	(3,750)		(3,585)
Payment of finance lease liabilities	(62)		(58)
Interest paid	(1,143)		(1,216)
Dividends paid	(8,310)		(7,253)
Net cash used in financing activities	(846)		(7,795)
Net (decrease)/increase in cash and cash equivalents	(1,637)		873
Cash and cash equivalents at 1 March	16,250		15,100
Effects of exchange rate changes on cash held	(2,248)		277
Cash and cash equivalents at 28 February	12,365		16,250

Notes

1       Basis of preparation

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

The financial information included in this preliminary announcement does not constitute statutory accounts of the Group for the years ended 28 February 2018 or 28 February 2017, but is derived from those accounts. Statutory accounts for 2017 have been delivered to the Registrar of Companies and those for 2018 will be delivered following the Company's Annual General Meeting. The auditors have reported on those accounts; their reports were (i) unqualified, (ii) did not include a reference to any matters to which the auditors drew attention by way of emphasis without qualifying their report, and (iii) did not contain a statement under section 498(2) or (3) of the Companies Act 2006.

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

2       Operating segments

Business segments

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

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

·   Consulting activities involves providing services to Capital Markets; and

·   Software activities which includes the licence of intellectual property and related services.

Revenue by division

	2018		2017
	£'000		£'000
Managed services and consulting	74,130		63,495
Software	111,912		88,202
Total	186,042		151,697

Geographical location analysis

	Revenues				Non-current assets
	2018		2017		2018		2017
	£'000		£'000		£'000		£'000
UK	58,054		55,821		34,783		32,155
Rest of Europe	29,824		23,413		13,340		16,620
North America	79,673		60,578		120,529		127,958
Australasia	18,491		11,885		1,464		1,585
Total	186,042		151,697		170,116		178,318

Revenue by industry

	2018		2017
	£'000		£'000
FinTech	142,857		117,449
MarTech	38,154		30,668
Other	5,031		3,580
Total	186,042		151,697

3       Dividends

	2018		2017
	£'000		£'000
Final dividend relating to the prior year	3,499		2,918
Interim dividend paid	1,773		1,482
	5,272		4,400

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

The final dividend relating to the prior year amounted to 14.00 (previous year: 12.00) pence per share and the interim dividend paid during the year amounted to 7.00 (previous year: 6.00) pence per share.  The cumulative dividend paid during the year amounted to 21.00 (previous year: 18.00) pence per share.

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

	2018		2017
	£'000		£'000
17.00 pence per ordinary share (2017: 14.00 pence)	4,359		3,482

4       (a)       Earnings per ordinary share

Basic

The calculation of basic earnings per share at 28 February 2018 was based on the profit attributable to ordinary shareholders of £10,208k (2017: £9,012k), and a weighted average number of ordinary shares in issue of 25,239k (2017: 24,542k).

	2018		2017
	Pence per share		Pence per share
Basic earnings per share	40.4		36.7

Weighted average number of ordinary shares

	2018		2017
	Number '000		Number '000
Issued ordinary shares at 1 March	24,868		24,009
Effect of share options exercised	367		513
Effect of shares issued as purchase consideration	3		19
Effect of shares issued as remuneration	1		1
Weighted average number of ordinary shares at 28 February	25,239		24,542

Diluted

The calculation of diluted earnings per share at 28 February 2018 was based on the profit attributable to ordinary shareholders of £10,208k (2017: £9,012k) and a weighted average number of ordinary shares after adjustment for the effects of all dilutive potential ordinary shares of 27,017k (2017: 26,212k).

	2018		2017
	Pence per share		Pence per share
Diluted earnings per share	37.8		34.4

Weighted average number of ordinary shares (diluted)

	2018		2017
	Number '000		Number '000
Weighted average number of ordinary shares (basic)	25,239		24,542
Effect of dilutive share options in issue	1,778		1,670
Weighted average number of ordinary shares (diluted) at 28 February	27,017		26,212

At 28 February 2018 no options (2017: 90,000) were excluded from the diluted weighted average number of ordinary shares calculation as their effect would have been anti-dilutive and 200,000 (2017: 250,000) were excluded as the related conditions had not been satisfied. The average market value of the Group's shares for the purposes of calculating the dilutive effect of share options was based on quoted market prices for the year during which the options were outstanding.

4       (b)       Earnings before tax per ordinary share

Earnings before tax per share are based on profit before taxation of £12,097k (2017: £12,498k). The number of shares used in this calculation is consistent with note 4(a) above.

	2018		2017
	Pence per share		Pence per share
Basic earnings before tax per ordinary share	47.9		50.9
Diluted earnings before tax per ordinary share	44.8		47.7

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

	2018		2017
	Pence per share		Pence per share
Basic earnings per share	40.4		36.7
Impact of taxation charge	7.5		14.2
Basic earnings before tax per share	47.9		50.9
Diluted earnings per share	37.8		34.4
Impact of taxation charge	7.0		13.3
Diluted earnings before tax per share	44.8		47.7

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

4       (c)       Adjusted earnings after tax per ordinary share

Adjusted earnings after tax per share are based on an adjusted profit after taxation of £19,505k (2017: £16,077k). The adjusted profit after tax has been calculated by adjusting for the amortisation of acquired intangibles after tax effect £4,266k (2017: £3,955k), share based payment and related charges after tax effect £2,430k (2017: £1,853k), acquisition costs after tax effect £2,852k (2017: £2,412k), share of loss of associate after tax effect £70k (2017: £24k), and for the loss on foreign currency translation after tax effect £1,110k (2017: gain of £1,179k) and the deferred tax credit following the US Tax Reform of £1,431k. The number of shares used in this calculation is consistent with note 4(a) above.

	2018		2017
	Pence per share		Pence per share
Adjusted basic earnings after tax per ordinary share	77.3		65.5
Adjusted diluted earnings after tax per ordinary share	72.2		61.3

5       Property, plant and equipment

	Leasehold improvements £'000	Plant and equipment £'000	Office furniture £'000	Total £'000
Cost
At 1 March 2017	2,893	10,582	676	14,151
Additions	819	2,426	198	3,443
Acquired in business combinations	-	6	-	6
Exchange adjustments	(90)	(174)	(5)	(269)
At 28 February 2018	3,622	12,840	869	17,331
Depreciation
At 1 March 2017	1,239	5,862	422	7,523
Charge for the year	516	1,585	145	2,246
Exchange adjustments	(59)	(90)	(3)	(152)
At 28 February 2018	1,696	7,357	564	9,617

	Leasehold improvements £'000	Plant and equipment £'000	Office furniture £'000	Total £'000
Cost
At 1 March 2016	2,757	8,288	543	11,588
Additions	19	1,666	115	1,800
Exchange adjustments	117	628	18	763
At 28 February 2017	2,893	10,582	676	14,151
Depreciation
At 1 March 2016	868	4,099	320	5,287
Charge for the year	299	1,418	89	1,806
Exchange adjustments	72	345	13	430
At 28 February 2017	1,239	5,862	422	7,523
Carrying amounts At 1 March 2016	1,889	4,189	223	6,301
At 28 February 2017	1,654	4,720	254	6,628
At 28 February 2018	1,926	5,483	305	7,714

6       Intangible assets and goodwill

	Goodwill £'000	Customer lists £'000	Acquired software £'000	Brand name £'000	Internally developed software  £'000	Total £'000
Cost
Balance at 1 March 2017	113,436	13,613	28,567	777	43,578	199,971
Development costs	-	-	-	-	7,486	7,486
Additions	-	-	760	-	-	760
Acquired in business combinations	480	44	182	8	-	714
Exchange adjustments	(10,013)	(1,118)	(2,134)	(47)	229	(13,083)
At 28 February 2018	103,903	12,539	27,375	738	51,293	195,848
Amortisation
Balance at 1 March 2017	-	6,008	13,829	463	16,280	36,580
Amortisation for the year	-	1,344	3,269	71	6,214	10,898
Exchange adjustment	-	(569)	(912)	(29)	136	(1,374)
At 28 February 2018	-	6,783	16,186	505	22,630	46,104

	Goodwill £'000	Customer lists £'000	Acquired Software £'000	Brand name £'000	Internally developed software  £'000	Total £'000
Cost
Balance at 1 March 2016	102,603	12,364	24,878	708	35,665	176,218
Development costs	-	-	-	-	7,085	7,085
Additions	-	-	863	-	-	863
Exchange adjustments	10,833	1,249	2,826	69	828	15,805
At 28 February 2017	113,436	13,613	28,567	777	43,578	199,971
Amortisation
Balance at 1 March 2016	-	4,051	9,435	345	11,049	24,880
Amortisation for the year	-	1,475	3,203	81	4,944	9,703
Exchange adjustment	-	482	1,191	37	287	1,997
At 28 February 2017	-	6,008	13,829	463	16,280	36,580

Carrying amounts
At 1 March 2016	102,603	8,313	15,443	363	24,616	151,338
At 28 February 2017	113,436	7,605	14,738	314	27,298	163,391
At 28 February 2018	103,903	5,756	11,189	233	28,663	149,744

7       Report and accounts

Copies of the Annual Report will be available as of 12 June 2018 on the Group's website, www.firstderivatives.com and from the Group's headquarters at 3 Canal Quay, Newry, BT35 6BP.

 

END

 

 

FR MMGZKKZKGRZG