Interim Results

RNS Number : 7073A
Silver Bullet Data Services Grp PLC
27 September 2022
 

 

 

27 September 2022

Silver Bullet Data Services Group plc

("Silverbullet" or the "Company", or, together with its subsidiaries, the "Group")

Interim Results

Silverbullet (AIM: SBDS), a provider of digital transformation services and products, is pleased to announce interim results for the six months to 30 June 2022.

 

 

Financial Highlights

 

 


Six months to June 2022

Six months to June 2021




Revenue

£2.33m

£1.67m

Gross Profit

£1.63m

£1.24m

Headline Loss before tax*

£3.40m

£2.97m

Reported Loss before tax

£3.79m

£3.93m

Earnings Per Share

(£0.27)

(£0.44)




 

*Headline results are calculated before exceptional items and share option charges

 

 

Operational Highlights

 

· Revenue of £2.33 million, with revenue growth up by 40 per cent compared to H1 2021 and in line with management expectations.

· 12 new multi-market services client wins in the period including Mars, Britbox and Entain Group.

· Further consolidation of existing services clients with additional contract wins from Heineken, ITV and Channel 4.

· Continued technical development and enhancement of '4D', Silverbullet's contextual insights and targeting platform, including enhancements of the programmatic video and YouTube offering in line with market demand.

· Despite previous reported headwinds resulting from Google's continued delays on cookie deprecation, 4D revenue growth is in line with management expectations and is driven by evolving client demands around consumer data privacy. Contextual managed services for 4D are in increasing demand to meet more complex data privacy client requirements.

· Launch of a strategic partnership and entity with Making Science Group S.A., enabling access to new clients, services and Google ad tech and data products such as YouTube and DV360.

· In June 2022 the Group secured additional funding of £4.6 million in order to bolster its balance sheet and support the growth of Silverbullet's 4D product and sales.

 

 

Ian James, Chief Executive, commented: "I am very pleased to report that Silverbullet has delivered solid results for the period, delivering significant revenue growth, adding substantial new clients, expanding further into the US and LatAm and continuing development of our 4D product and revenue streams. The privacy first data transformation market is continuing to mature and accelerate which is presenting the Company with additional opportunities to expand our client base. We continue to perform in line with management expectations and look forward to the future with confidence."

 

 

For further information please contact:

Silverbullet


via IFC

Ian James (CEO)






Strand Hanson Limited - Financial and Nominated Adviser


0207 409 3494

James Spinney / James Bellman / Robert Collins






Oberon Capital - Broker


0203 179 5344

Mike Seabrook / Chris Crawford






IFC Advisory


020 3934 6630

Graham Herring / Tim Metcalfe / Florence Chandler


07793 839 024

 

About Silverbullet

Silverbullet's proprietary 4D advertising solution is designed to help advertisers target consumers in a "post cookie world". The product is a natural extension to its existing services business which already serves a blue-chip client base such as Heineken, Channel 4, Amazon and ITV amongst many others. The removal of third-party cookies has already been implemented by web browsers such as Firefox and Safari, with Google expected to phase out the use of cookies in 2023. 

 

Headquartered in London, the Group employs 74 employees across five regions across the globe, including, the UK, Italy, Germany, Australia and the US. The Group continues to look at other opportunities for expansion worldwide.

 

The Company has an established and growing services business with significant accumulated industry experience and a proven track record of delivering strategic projects and activation services to its clients. The majority of the Board have held senior positions at global software companies and have significant industry experience across data engineering, SAAS product development and marketing.

 

The Group has close technical and commercial partnerships with Salesforce, Oracle and Adobe, all of which have existing sales channels and are already delivering to clients.

 

The Group has established a strategic partnership and an entity with Local Planet, a scaled network of over 60 agencies across the globe.  Local Planet Data Services Limited was established in December 2020 and presents a significant opportunity to provide data services and the 4D product to the Local Planet agency network.

 

 

 

 

Chief Executive Officer's Report

 

Silverbullet (the "Company", or, together with its subsidiaries, the "Group") has delivered solid results for the first half of 2022, delivering significant revenue growth, adding substantial new clients and continuing development of our 4D product and revenue streams. The performance is in line with management expectations, despite Google announcing a delay in cookie deprecation by 12 months, which we believe had a detrimental impact on the speed of uptake of the 4D contextual advertising product by media agencies.

 

Silverbullet is a data and digital transformation company that seeks to deliver future-proofed solutions for the privacy-first, first-party data era in marketing and digital advertising. The Group operates two business units serving clients, technology partners and media agency networks globally.

 

· Data-driven transformation services business : our expert services help clients deliver data privacy-first, customer-centric marketing. This includes first-party data strategy and customer journey advisory services, marketing technology implementation and integration engineering, ongoing Martech and data managed services.

· '4D' proprietary contextual data product business : a contextual insights and targeting platform designed to help clients meet the challenges posed by the privacy-first post-cookie era. 4D enables improved contextual targeting in a fully data privacy compliant way and is integrated into the programmatic ecosystem with a strong focus on online video (including YouTube). 4D is available in both a self-serve and managed service capacity to clients and their media agencies.

 

The Group has delivered solid revenue growth, up by 40 per cent. compared to H1 2021.

 

The growth is derived from both our data driven transformation services business and our 4D contextual platform. In our data driven transformation services business, we have continued to add new clients, consolidate existing clients and expand geographically during the period. 

 

4D has contributed well to the overall revenue growth, as the market shifts to contextual and first-party ID solutions an increase in media agency (a key channel to market) testing and usage has occurred. Media agencies have increasingly required the provision of a contextual managed service, which we are able to provide utilising our existing capability. We continue to integrate 4D into other technology platforms which provides a growing "passive" revenue stream.

 

Data transformation services.

During H1 2022, we have secured 12 new client wins. We have also consolidated and extended contracts with a number of our key existing clients including ITV and Channel 4. These new wins, and the current visible pipeline and forward bookings, gives us confidence for H2 2022, but we remain aware that the worsening macro-economic environment in which our clients are operating could negatively affect this.

 

One of the most significant wins was Mars Inc., where Silverbullet became a key global partner for first‐party data services, including the implementation of first‐party data strategy working closely with Salesforce Marketing cloud. Heineken continues to be an important customer for the Group, and we secured expanded renewals with all our key regional Heineken partnerships across EMEA, North America and LatAm.

 

Our continued key partnership with Salesforce and Treasure Data provides market leading technology collaboration, enabling us to grow existing clients, and win new clients. In H1 2022 we successfully leveraged these partnerships and our current global client footprint to open the US and Latin American Services office based in New York City. Our services offering now sits alongside our US and Latin American operations for 4D, positioning us well for future client growth in this significant region.

 

 

4D - Proprietary contextual data product.

4D is Silverbullet's emerging proprietary contextual data product. After successful testing in 2021, 4D is gaining traction in the market with multiple clients and agencies, and despite initial headwinds revenues are in line with management expectations. Scaled global clients and media agency networks are using 4D in two key ways: insight generation on consumer online behaviour, and contextual targeting for video and display programmatic advertising; all executed in a consumer privacy-first non-cookie based way.

 

4D has established three key routes to market:

1)  technology partners such as demand-side and supply-side platforms (DSPs and SSPs);

2)  a strategic partnership and entity with Local Planet, a global independent media agency network of over 60 agencies; and

3)  direct sales to global network media agencies (e.g. Publicis and WPP) and global clients.

These channels to market provide a solid foundation for scaling what is now a multi-geography and multi-language product which solves the key problem of consumer insight and digital advertising targeting in the privacy-first, post-cookie era.

 

In H1 2022, we successfully launched 4D for YouTube. As the world's largest video platform, YouTube now opens new potential 4D spends as brands continue to shift traditional TV investment into online video. 4D is now available for advertising spend across programmatic display, video, and YouTube as a managed service (as well as the original self-serve platform). This managed service offering is attractive to media agencies who are increasingly under pressure to deliver more complex data privacy compliant solutions using contextual data for their clients.

 

Outlook

The board is pleased with the solid start to the year and with our performance and continued development of the Group during H1 2022.

 

We have material visibility on full-year revenues and continue to carefully manage our investment in talent and other operating costs so that we can achieve our EBITDA targets. We are however not immune to the challenging macro-economic environment which may have a negative impact on marketing investment in H2 2022 and into 2023. The management team remain optimistic that any such negative correction in overall marketing investment would only engender further investment in data driven transformation initiatives for significant marketers to the benefit of the Group's business model.

 

I would like to thank all of our staff and management for their continued dedication and successes over H1 2022. I look forward with optimism as to what we can achieve during the rest of this year and into 2023. 

 

 

 

Ian James

Chief Executive Officer and Director


Consolidated Statement of Comprehensive Income

 

 


Note

Six months ended 30 June 2022

 

Six months ended 30 June 2021

 


£

 

£

 





Revenue

3

2,331,391


1,668,894

Cost of sales


(704,336)


(424,093)

Gross profit

 

1,627,055

 

1,244,801

 





Other operating income


23,587


4,006

Distribution costs


(372,669)


(227,729)

Administrative expenses


(5,051,431)


(4,412,008)

Exceptional items 

4

-


(508,821)

Operating loss

 

(3,773,458)

 

(3,899,751)

 





Finance expense


(19,776)


(33,777)

Loss before taxation

 

(3,793,234)

 

(3,933,528)

 





Taxation


146,173


145,085

Loss after taxation attributable to the equity shareholders of the company

 

(3,647,061)

 

(3,788,443)

 










Other comprehensive income / (loss) net of taxation

 




Currency translation differences


(32,966)


(78,109)






Total comprehensive loss for the year

 

(3,680,027)

 

(3,866,552)

 










Total comprehensive loss attributable to:

 




Shareholders of the company


(3,680,039)


(3,866,552)

Non-controlling interest


12


-



(3,680,027)

 

(3,866,552)

Earnings per share

 




Basic earnings

6

(0.27)

 

(0.44)

Diluted earnings

6

(0.27)

 

(0.44)

 


Consolidated Statement of Financial Position

 



At 30 June 2022

 

At 31 December 2021

 

At 30 June 2021

 

Note

£

 

£

 

£

Non-current assets

 






Goodwill

7

4,349,662


4,349,662


4,330,222

Intangible assets

7

2,501,680


2,206,742


1,675,821

Property, plant and equipment


53,616


42,115


56,953

Total non-current assets

 

6,904,958

 

6,598,519

 

6,062,996

 







Current assets

 






Trade and other receivables


2,836,163


2,264,972


1,787,809

Cash and cash equivalents


3,156,919


3,687,809


8,649,818

Total current assets

 

5,993,082

 

5,952,781

 

10,437,627

 







Total Assets

 

12,898,040

 

12,551,300

 

16,500,623

 







Current liabilities

 






Trade and other payables 


2,475,649


2,609,028


3,287,249

Loans and other borrowings


36,237


16,061


-

Total current liabilities

 

2,511,886

 

2,625,089

 

3,287,249

 







Non-current liabilities

 






Loans and borrowings


1,633,751


143,644


194,216

Deferred tax liability

5

620,851


547,892


318,406

Total non-current liabilities

 

2,254,602

 

691,536

 

512,622

 







Total liabilities

 

4,766,488


3,316,625


3,799,871



 

 

 

 

 

Net assets

 

8,131,552

 

9,234,675

 

12,700,752

 







Equity

 






Share capital

9

159,167


134,227


134,190

Share premium


10,795,153


8,639,593


8,642,511

Share option reserve

10

1,671,767


1,275,363


812,332

Retained earnings 


(4,458,427)


(811,354)


3,134,556

Capital redemption reserve


50


50


50

Foreign exchange reserve


(41,471)


(8,505)


(22,887)



 

 

 

 

 

Equity attributable to the equity shareholders of the company

 

8,126,239


9,229,374


12,700,752

Non-controlling interest


5,313


5,301


-








Total equity

 

8,131,552

 

9,234,675

 

12,700,752

 


Consolidated Statement of Cash Flows

 

 

 

 

 

 

 

 

Six months ended 30 June 2022

 

Six months ended 30 June 2021

 

£

 

£

Cash flows from operating activities

 



(Loss) after tax from continuing operations

(3,647,061)


(3,788,443)

Adjustments for:

 



Depreciation

14,891


21,056

Amortisation

353,307


201,982

Foreign exchange

(32,966)


(78,109)

Net finance expense

19,776


33,777

Taxation expense

(146,173)


(145,085)

Increase in trade and other receivables

(128,371)


(64,529)

(Decrease) / increase in trade and other payables

(388,215)


(64,874)

Share option charge

396,404


457,636

Increase in deferred tax liability

72,959


94,485

Cash generated from operations

(3,485,449)

 

(3,332,104)

Taxation refunded

401,009


225,106

Net cash used in operating activities

(3,084,440)

 

(3,106,998)

 




Cash flows from investing activities

 



Purchase of property, plant and equipment

(26,391)


(41,069)

Purchase of intangible assets

(648,245)


(635,086)

Net cash used in investing activities

(674,636)

 

(676,155)

 




Cash flows from financing activities

 



Proceeds from borrowings

1,510,282


5,646

New equity issued (net of transaction costs)

1,737,680


11,806,310

Interest paid

(19,776)


(33,777)

Net cash from financing activities

3,228,186

 

11,778,179

 




Net increase in cash and cash equivalents

(530,890)

 

7,995,026

Cash and cash equivalents at beginning of period

3,687,809


654,792

Cash and cash equivalents at end of period

3,156,919

 

8,649,818



Consolidated Statement of Changes in Equity attributable to the shareholders

 


Share Capital

Share premium

Retained earnings 

Share Option Reserve

Capital redemption reserve

Foreign exchange reserve

Total equity  attributable to shareholders

Non-controlling interest

Total equity 

 

£

£

£

£

£

£

£

 


As at 1 January 2021

8,256

35,387,853

(32,240,404)

1,192,653

-

(44,999)

4,303,359

-

4,303,359

Total comprehensive loss for the period

-

-

(3,888,664)

-

-

22,112

(3,866,552)

-

(3,866,552)

Share buyback and cancellation

(50)

-

-

-

50

-

-

-

-

Bonus issue of shares

87,255

(87,255)

-

-

-

-

-

-

-

Capital reduction

-

(38,425,667)

38,425,667

-

-

-

-

-

-

Share option charge

-


-

457,636

-

-

457,636

-

457,636

Share options exercised

275

1,700

470,983

(470,983)

-

-

1,975

-

1,975

Share options forfeited

-

-

366,974

(366,974)

-

-

-

-

-

Shares issued during the period (net of transaction costs)

38,454

-

-

-

-

11,804,334

-

11,804,334

As at 30 June 2021

134,190

8,642,511

3,134,556

812,332

50

(22,887)

12,700,752

-

12,700,752

 










Total comprehensive loss for the period

-

-

(4,627,268)

-

-

14,382

(4,612,886)

5,251

(4,607,635)

Non-controlling interest in subsidiary

-

-

-

-

-

-

-

50

50

Share option charge

-

-

-

1,144,389

-

-

1,144,389

-

1,144,389

Share options exercised

37

17,411

(1,450)

1,450

-

-

17,448

-

17,448

Share options forfeited/lapsed

-

-

682,808

(682,808)

-

-

-

-

-

Shares issued during period (net of transaction costs)

-

-

-

-

-

(20,329)

-

(20,329)

As at 31 December 2021

134,227

8,639,593

(811,354)

1,275,363

50

(8,505)

9,229,374

5,301

9,234,675

 










Total comprehensive loss for the period

-

-

(3,647,073)

-

-

(32,966)

(3,680,039)

12

(3,680,027)

Share option charge

-

-

-

396,404

-

-

396,404

-

396,404

Shares issued during period (net of transaction costs)

24,940

2,155,560

-

-

-

-

2,180,500

-

2,180,500

As at 30 June 2022

159,167

10,795,153

(4,458,427)

1,671,767

50

(41,471)

8,126,239

5,313

8,131,552


Notes to the interim accounts

 

 1.  Description of business, basis of preparation and going concern

 

GENERAL INFORMATION

 

Silver Bullet Data Services Group PLC ("SBDS") was incorporated on 13 May 2013. SBDS is a limited liability company incorporated in England and Wales and domiciled in the UK.  The address of the registered office is Studio 44 The Finsbury Business Centre, 40 Bowling Green Lane, London, EC1R 0NE.

 

The principal activity of the SBDS Group is marketing services through the application of big data technologies to reduce friction.

 

BASIS OF PREPARATION

 

The interim consolidated financial statements have been prepared in accordance with International Accounting Standard (IAS) 34, Interim Financial Reporting. These interim financial statements have been prepared in accordance with those International Accounting Standards in conformity with the requirements of the Companies Act 2006 and IFRIC interpretations issued and effective or issued and early adopted as at the time of preparing these statements (July 2022).

 

These consolidated interim financial statements have been prepared in accordance with the accounting policies set out below, which have been consistently applied to all the periods presented. These accounting policies comply with applicable International Accounting Standards in conformity with the requirements of the Companies Act 2006 and IFRIC interpretations issued and effective at the time of preparing these statements.

 

The preparation of these interim financial statements in accordance with International Accounting Standards in conformity with the requirements of the Companies Act 2006 requires the use of certain accounting estimates. It also requires management to exercise judgement in the process of applying the Group's accounting policies. The areas involving a high degree of judgement or complexity, or areas where the assumptions and estimates are significant to the consolidated interim financial statements are disclosed in Note 2.

 

The financial information contained in this report, which has not been audited, does not constitute statutory accounts as defined by Section 434 of the Companies Act 2006.

 

The presentational currency of the Group is GBP with functional currencies of the subsidiaries being GBP, EUR, AUD, and USD.

 

GOING CONCERN

 

The directors have prepared detailed budgets and forecasts covering the period to 31 December 2024 which are based on the strategic business plan. These take into account all reasonably foreseeable circumstances and include consideration of trading results, cash flows and the level of facilities the group requires on a month-by-month basis.

 

On 20 June 2022 the company secured additional funding of £4.6m in order to bolster its balance sheet and support the growth of Silverbullet's 4D product sales during 2022.  The funding was comprised of £2,494,000 of equity at a price of £1 per share and £2,106,000 of convertible loan notes with an interest rate of 12%.  The successful funding was a key element of the strategic business plan.

 

Based on their enquiries and the information available to them and taking into account the other risks and uncertainties set out herein, the directors have a reasonable expectation that the company and the group has adequate resources to continue operating for the foreseeable future. Thus, they continue to adopt the going concern basis of accounting in preparing this financial information.

 

 

2.  Significant accounting policies

 

SIGNIFICANT ACCOUNTING ESTIMATES AND ASSUMPTIONS

 

The preparation of the interim financial statements in accordance with IFRS requires the use of estimates and assumptions to be made in applying the accounting policies that affect the reported amounts of assets, liabilities, revenue and expenses and the disclosure of contingent assets and

liabilities. The estimates and related assumptions are based on previous experiences and other factors considered reasonable under the circumstances, the results of which form the basis for making the assumptions about the carrying values of assets and liabilities that are not readily apparent from other sources.

 

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.

 

Significant accounts that require estimates as the basis for determining the stated amounts include performance obligations surrounding revenue recognition and the valuation assumptions in calculating the impairment of goodwill.

 

REVENUE RECOGNITION

 

IFRS 15 - Revenue from Contracts with Customers has been applied for all periods presented within the historical financial information. The timing of all revenue recognised by the Group during the reporting period was transferred over time in accordance with IFRS 15 recognition criteria. None of the Group's activities result in the transfer of control of a product at a point in time for revenue recognition purposes.

 

No individual customer accounted for more than 10% of revenue.

 

During the period under review the Group recognised revenue from the following activities:

 

Data transformation services

Revenue relating to service contracts is invoiced according to milestones defined within each contract, the terms of which vary on a case-by-case basis. In all cases the revenue is recognised in line with the provision of the services or, where the quantum and timing of the services cannot be reliably predicted, rateable over the period of the agreement.

 

Invoices against services contracts are raised on a monthly basis with adjustments for accrued or deferred income where the agreed invoicing timescale does not match the valuation of provision of services.

 

4D outcomes engine

Amounts received or receivable for campaigns, typically invoiced on a monthly basis, recognise revenue in proportion to the quantum of advertising units delivered according to the contracted service. Units and metrics deliverable under each contracted services will vary on a case-by-case basis.

 

BUSINESS COMBINATIONS

 

Silver Bullet Data Services Group PLC applies the acquisition method of accounting to account for business combinations in accordance with IFRS 3, 'Business Combinations'.

 

The consideration transferred for the acquisition of a subsidiary is the fair values of the assets transferred, the liabilities incurred and the equity interests issued by Silver Bullet Data Services Group PLC. The consideration transferred includes the fair value of any asset or liability resulting from a contingent consideration arrangement. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. The excess of the consideration transferred over the fair value of Silver Bullet Data Services Group PLC's share of the identifiable net assets acquired is recorded as goodwill. All transaction related costs are expensed in the period they are incurred as exceptional operating expenses.

 

TAXES

 

Corporation tax, where payable, is provided on taxable profits at the current rate.

 

Deferred tax is provided on all temporary differences at the reporting date between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes.

 

Deferred tax assets are recognised for all deductible temporary differences, carry-forward of unused tax assets and unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, and the carry-forward of unused tax assets and unused tax losses can be utilised. The carrying amount of deferred tax assets is reviewed at each balance sheet date and reduced to the extent that it is no longer probable that sufficient taxable profit will be available to allow all or part of the deferred tax asset to be utilised.

 

Deferred tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities, and when the deferred tax assets and liabilities relate to taxes levied by the same taxation authority on either the taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.

 

Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the year when the asset is realised or the liability is settled, based on tax rates (and tax laws) that have been enacted or substantively enacted at the balance sheet date.

 

FOREIGN CURRENCY TRANSLATION

 

Transactions in currencies other than the functional currency (foreign currencies) are initially recorded at the exchange rate prevailing on the date of the transaction.

 

Monetary assets and liabilities denominated in foreign currencies are translated at the rate of exchange ruling at the reporting date. Non-monetary assets and liabilities denominated in foreign currencies are translated at the rate ruling at the date of the transaction, or, if the asset or liability is measured at fair value, the rate when that fair value was determined.

 

All translation differences are taken to profit or loss, except to the extent that they relate to gains or losses on non-monetary items recognised in other comprehensive income, when the related translation gain or loss is also recognised in other comprehensive income.

 

INTANGIBLE ASSETS AND GOODWILL

 

Goodwill

Goodwill is initially measured at fair value, being the excess of the aggregate of the consideration transferred over the fair value of the net assets acquired, and any previous interest held over the net identifiable assets acquired and liabilities assumed.  After initial recognition, goodwill is measured at cost less any accumulated impairment losses. The goodwill is tested annually for impairment irrespective of whether there is an indication of impairment.

 

For the purposes of impairment testing, goodwill is allocated to the cash-generating units expected to benefit from the acquisition. Cash-generating units to which goodwill has been allocated are tested for impairment at least annually, or more frequently when there is an indication that the unit may be impaired.  If the recoverable amount of the cash-generating unit is less than the carrying amount of the unit, the impairment loss is allocated first to reduce the carrying amount of any goodwill allocated to the unit and then to the other assets of the unit pro-rata on the basis of the carrying amount of each asset in the unit.

 

Intangible assets (other than goodwill)

Intangible assets acquired separately from a business are recognised at cost and are subsequently measured at cost less accumulated amortisation and accumulated impairment losses. Intangible assets acquired on business combinations are recognised separately from goodwill at the acquisition date if the fair value can be measured reliably.

 

Amortisation is recognised so as to write off the cost or valuation of assets less their residual values over their useful lives on the following bases:

 

Development costs

-

Straight line basis over 5 years

Customer lists

-

Straight line basis over 4 years

 

 

PROPERTY PLANT AND EQUIPMENT

 

Property, plant and equipment are stated at cost net of accumulated depreciation and accumulated impairment losses. Cost comprises purchase cost together with any incidental costs of acquisition.

 

Depreciation is provided to write down the cost less the estimated residual value of all tangible fixed assets by equal instalments over their estimated useful economic lives on a straight-line basis. The following rates are applied:

 

Computer equipment

-

Straight line over 3 years

Fixtures, fittings and equipment

-

Reducing balance over 4 years

 

IMPAIRMENT OF NON-CURRENT ASSETS

 

At each reporting period end date, the Group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss (if any). Where it is not possible to estimate the recoverable amount of an individual asset, the company estimates the recoverable amount of the cash-generating unit to which the asset belongs.

 

Recoverable amount is the higher of fair value less costs to sell and value in use. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset for which the estimates of future cash flows have not been adjusted.

If the recoverable amount of an asset (or cash-generating unit) is estimated to be less than its carrying amount, the carrying amount of the asset (or cash-generating unit) is reduced to its recoverable amount. An impairment loss is recognised immediately in the statement of comprehensive income.

 

Recognised impairment losses are reversed if, and only if, the reasons for the impairment loss have ceased to apply. Where an impairment loss subsequently reverses, the carrying amount of the asset (or cash-generating unit) is increased to the revised estimate of its recoverable amount, but so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset (or cash-generating unit) in prior years. A reversal of an impairment loss is recognised immediately in profit or loss.

 

RESEARCH AND DEVELOPMENT EXPENDITURE

 

Research expenditure is written off against profits in the year in which it is incurred. Identifiable development expenditure is capitalised to the extent that the technical, commercial and financial feasibility can be demonstrated.

 

Development costs relate to a number of platforms developed internally by the group which are expected to generate future revenue streams.

 

FINANCIAL INSTRUMENTS

 

Silver Bullet Data Services Group PLC classifies financial instruments, or their component parts, on initial recognition as a financial asset, a financial liability or an equity instrument in accordance with the substance of the contractual arrangement. Financial instruments are recognised on the date when the Group becomes a party to the contractual provisions of the instrument. Financial instruments are recognised initially at fair value plus, in the case of a financial instrument not a fair value through profit and loss, transaction costs that are directly attributable to the acquisition or issue of the financial instrument. Financial instruments are derecognised on the settlement date when the Group is no longer a party to the contractual provisions of the instrument.

 

  Non-derivative financial instruments comprise trade and other receivables, cash and cash equivalents, loans and borrowings, and trade and other payables.

 

Trade and other receivables and trade and other payables

Trade and other receivables are recognised initially at transaction price less attributable transaction costs. Trade and other payables are recognised initially at transaction price plus attributable transaction costs. Subsequent to initial recognition they are measured at amortised cost using the effective interest method, less any expected credit losses in the case of trade receivables. If the arrangement constitutes a financing transaction, for example if payment is deferred beyond normal business terms, then it is measured at the present value of future payments discounted at a market rate of interest for a similar debt instrument.

 

Contract assets

Contract assets are recognised when revenue is recognised but payment is conditional on a basis other than the passage of time. Contract assets are included in trade and other receivables.

 

Contract liabilities

Contract liabilities are recognised when payment from a customer is received in advance of performance obligations being satisfied. Contract liabilities are recognised in trade and other payables.

 

Interest-bearing borrowings

Interest-bearing borrowings are recognised initially at the present value of future payments discounted at a market rate of interest. Subsequent to initial recognition, interest-bearing borrowings are stated at amortised costs using the effective interest method, less any impairment losses.

 

Cash and cash equivalents

Cash and cash equivalents comprise cash balances and call deposits. Bank overdrafts that are repayable on demand form an integral part of the Group's cash management and are included as a component of cash and cash equivalents for the purpose only on the cash flow statement.

 

Convertible loan notes

Liability instruments that are convertible into equity shares either mandatorily or at the option of the holder, are split into liability and equity components. The liability element is determined by the fair value of the cash flows excluding any equity component; with the residual assigned to equity.

 

PROVISIONS

 

A provision is recognised in the statement of financial position when the Group has a present legal or constructive obligation as a result of a past event, that can be reliably measured and it is probable that an outflow of economic benefits will be required to settle the obligation. Provisions are determined by discounting the expected future cash flows at a pre-tax rate that reflects risks specific to the liability.  Where the effect of the time value of money is material, the amount expected to be required to settle the obligation is recognised at present value. When a provision is measured at present value, the unwinding of the discount is recognised as a finance cost in profit or loss in the period in which it arises.

 

EMPLOYEE BENEFITS

 

During the period the Group operated a defined contribution money purchase pension scheme under which it pays contributions based upon a percentage of the members' basic salary. The Group also paid other employee benefits including medical insurance.

 

All employee benefits are charged to the Statement of Comprehensive Income and differences between contributions payable in the year and contributions actually paid are shown as either accruals or prepayments.

 

LEASES

 

The Group leases a number of properties in various locations in Europe, Australia, USA, and the UK from which it operates.

 

All leases are accounted for by recognising a right-of-use asset and a lease liability except for:

- Leases of low value assets; and

- Leases with a duration of twelve months or less.

 

All leases signed by the Group during the reporting period were for a period of less than twelve months so no right-of-use assets have been recognised.

 

GRANT INCOME

 

Grant income is recognised where there is reasonable assurance that the grant will be received, and all attached conditions will be complied with. When the grant relates to an expense item, it is recognised as income on a systematic basis over the periods that the related costs, for which it is intended to compensate, are expensed. When the grant relates to an asset, it is recognised as income in equal amounts over the expected useful life of the related asset.

 

SHARE-BASED PAYMENTS

 

The Group operates a share option programme which allows employees of the subsidiary companies to be granted options to purchase shares in this company. The fair value of options granted is recognised as an employment expense with a corresponding increase in equity.

 

The particular terms of the share options state that they can only be exercised by employees in the event of an exit where the company is either sold to a third party, wound up or floated on a public stock exchange. The fair value of the options is measured at the grant date and spread over the vesting period. The fair value is measured based on an option pricing model taking into account the terms and conditions upon which the instruments were granted.

 

Vesting periods in each share option agreement vary from vesting immediately on grant date to vesting over a period of four years.

 

FINANCE INCOME AND EXPENSES

 

Finance expenses comprise interest payable and leases liabilities recognised in the statement of comprehensive income using the effective interest method, and unwinding of the discount on provisions.

 

Interest income and interest payable are recognised in the statement of comprehensive income as they accrue, using the effective interest method.

 

INTERIM MEASUREMENT

 

Costs that incur unevenly during the financial year are anticipated or deferred in the interim report only if it would also be appropriate to anticipate or defer such costs at the end of the financial year.

 

CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS

 

The preparation of the historical financial information requires the Directors to make estimates and judgements that affect the reported amounts of assets, liabilities, costs and revenue in the historical financial information. Actual results could differ from these estimates. The judgements, estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant.

 

Key sources of estimation uncertainty that could cause an adjustment to be required to the carrying amount of assets or liabilities within the next accounting period are:

 

 

Critical accounting estimates:

 

Depreciation and amortisation

The assessment of the useful economic lives, residual values and the method of depreciating or amortising tangible and intangible (excluding goodwill) fixed assets requires judgement. Depreciation and amortisation are charged to profit or loss based on the useful economic life selected, which requires an estimation of the period and profile over which the group expects to consume the future economic benefits embodied in the assets. Useful economic lives and residual values are re-assessed, and amended as necessary, when changes in their circumstances are identified.

 

Capitalised development costs

Development costs incurred in building the Group's key platform for future expansion have been capitalised in accordance with the requirements of IAS38. The majority of these costs consist of salary expenses to which an estimated proportion of development time has been applied.

 

 

Critical accounting judgements:

 

Impairment of trade receivables

The Group's policy on recognising an impairment of the trade receivables balance is based on a review of individual receivable balances, their ageing and management's assessment of realisation. This review and assessment is conducted on a continuing basis and any material change in management's assessment of trade receivable impairment is reflected in the carrying value of the asset.

 

Impairment of intangible and tangible fixed assets

Impairment tests have been undertaken in respect of goodwill, intangible and tangible fixed assets using an assessment of the value in use of the respective cash generating units (CGUs). This assessment requires a number of assumptions and estimates to be made including the allocation of assets of CGUs, the expected future cash flows from each CGU and also the selection of a suitable discount rate in order to calculate the present value of those cash flows. Impairments of intangible assets are explained in more detail at note 12.

 

Going concern

These financial statements have been prepared on the going concern basis. This treatment is based on management's judgement that cashflow requirements for the continued development can be achieved through operating activities and through additional fundraising if required.

 

 

3.  Operating segments

 

IFRS 8 requires that operating segments be identified on the basis of internal reporting and decision-making.  The Group has three key business segments outlined below. The business analyses these streams by revenue and gross margin.  Overheads, assets and liabilities are not separately allocated across the business streams.

 


Six months ended 30 June 2022

 

Six months ended 30 June 2021

 

Revenue

Gross profit/(loss)

 

Revenue

Gross profit/(loss)

 

£

£

 

£

£

Data transformation services

1,780,598

1,636,471


1,656,110

1,385,646

4D outcomes engine

550,793

(9,416)


12,784

(140,845)

Total

2,331,391

1,627,055


1,668,894

1,244,801







EBITDA from continuing operations

 




Operating (loss)


(3,773,458)



(3,899,751)

Depreciation and amortisation


368,198



223,038

Total

 

(3,405,260)

 


(3,676,713)

 

 

4.  Exceptional items

 


Six months ended 30 June 2022

 

Six months ended 30 June 2021

 

£

 

£

Professional fees relating to the IPO

-


508,821


-

 

508,821

 

 

 

5.  Income tax

 

  A deferred tax asset in respect of the Group's cumulative losses to date has not been recognised due to the uncertainty of the timing of future loss relief. Deferred tax movements during the period relate solely to the increase in value of internally generated intangible fixed assets.

 

Research and development tax relief claims under the SME scheme are submitted at each financial year end. Anticipated tax credits for the period under review totalling £180,000 are held within other debtors.

 

 

6.  Earnings per share

 

Earnings per share (EPS) is calculated on the basis of profit attributable to equity shareholders divided by the weighted average number of shares in issue for the year. The diluted EPS is calculated on the treasury stock method and the assumption that the weighted average EMI share options outstanding during the period are exercised.

 


Six months ended 30 June 2022

 

Six months ended 30 June 2021

 

£

 

£

 




Total losses after taxation attributable to shareholders

3,647,061


3,788,443





Number of shares

 



Weighted average number of ordinary shares

13,630,520


8,516,470

Dilutive effect of in-the-money share options

547,960


1,624,517

Diluted weighted average number of shares

14,178,480


10,140,987





Earnings per share

 



Basic earnings per share

(0.27)


(0.44)

Diluted earnings per share

(0.27)


(0.44)

 

 

As the group is loss making options are not dilutive and therefore the diluted EPS is the same as the basic EPS.

 

 

7.  Goodwill and intangible assets

 


Customer lists

Development Costs

Goodwill

Total

 

£

£

£

£

COST

 




At 1 January 2021

595,708

1,058,170

4,330,222

5,984,100

Additions

-

635,086

-

635,086

At 30 June 2021

595,708

1,693,256

4,330,222

6,619,186

 





At 1 July 2021

595,708

1,693,256

4,330,222

6,619,186

Additions

-

804,748

19,440

824,188

At 31 December 2021

595,708

2,498,004

4,349,662

7,443,374

 





At 1 January 2022

595,708

2,498,004

4,349,662

7,443,374

Additions

-

648,245

-

648,245

At 30 June 2022

595,708

3,146,249

4,349,662

8,091,619

 





AMORTISATION

 




At 1 January 2021

213,863

197,298

-

411,161

Amortisation charge

74,464

127,518

-

201,982

At 30 June 2021

288,327

324,816

-

613,143

 





At 1 July 2021

288,327

324,816

-

613,143

Amortisation charge

74,463

199,364

-

273,827

At 31 December 2021

362,790

524,180

-

886,970

 





At 1 January 2022

362,790

524,180

-

886,970

Amortisation charge

74,464

278,843

-

353,307

At 30 June 2022

437,254

803,023

-

1,240,277

 





NET BOOK VALUE

 




At 30 June 2021

307,381

1,368,440

4,330,222

6,006,043

At 31 December 2021

232,918

1,973,824

4,349,662

6,556,404

At 30 June 2022

158,454

2,343,226

4,349,662

6,851,342

 

 

 

8.  Loans and other borrowings

 

During the period ended 30 June 2022 the Group issued convertible loan notes totalling £1,507,000. Loan notes are convertible to ordinary shares by the note holder at any point and may be converted by the Group on a sale. The loan notes are repayable after three years and interest accrues on these loan notes at a rate of 12%.

 


30 June 2022

 

31 December 2021

 

30 June 2021

 

£

 

£

 

£

Current liabilities

 





Bank loans

36,237


16,061


-


36,237

 

16,061

 

-

 







30 June 2022

 

31 December 2021

 

30 June 2021

 

£

 

£

 

£

Non-current liabilities

 





Bank loans

126,750


143,644


194,216

Convertible loan notes

1,507,000


-


-


1,633,750

 

143,644

 

194,216

 

 

9.  Share capital

 

During the six months ended 30 June 2022 2,494,000 new shares were issued at a share price of £1.00. Share capital in issue during the current and comparative periods are listed below:

 


30 June 2022

 

31 December 2021

 

30 June 2021

Ordinary share capital

No.

£

 

No.

£

 

No.

£

Issued and fully paid

 








Ordinary

15,916,687

159,167


13,422,687

134,227


13,418,982

134,190


15,916,687

159,167

 

13,422,687

134,227

 

13,418,982

134,190

 

 

10.  Share Option Reserve

 


30 June 2022

 

31 December 2021

 

30 June 2021

 

£

 

£

 

£

Share Option reserve

1,671,767


1,275,363


812,332


1,671,767

 

1,275,363

 

812,332

 

Silver Bullet Data Services Group PLC operates a programme for employees of its subsidiaries to acquire shares in the company under an EMI scheme.

 

The number and weighted average exercise price of share options during the year were as follows:

 


30 June 2022

31 December 2021

30 June 2021

 

Weighted average exercise price

Share options

Weighted average exercise price

Share options

Weighted average exercise price

Share options

 

£

No.

£

No.

£

No.

Outstanding at start of period

1.56

1,679,607

1.65

1,709,984

3.05

250,153

Forfeited/expired during period

-

-

(1.27)

(116,006)

(0.89)

(128,761)

Granted during period

-

-

1.27

87,186

1.34

1,618,496

Exercised during period

-

-

(0.30)

(1,557)

(0.37)

(29,904)

Outstanding at end of period

1.56

1,679,607

1.56

1,679,607

1.65

1,709,984

 

 

11.  Related party transactions

 

Local Planet International Limited: is a related party to the group by virtue of having Directors in common. Ian James, Martyn Rattle and Nigel Sharrocks are directors of both companies.

 

Recharges for shared services totalling £23,070 (six months to 30 June 2021: £nil) are included in revenue for the six months ended 30 June 2022. Amounts outstanding at the period end included in trade receivables totals £29,178 (six months to 30 June 2021: £nil).

 

Recharges for direct costs incurred were processed during the six months ended 30 June 2022 totalling £31,664 (six months to 30 June 2021: £nil). Amounts outstanding at the period end totalled £35,395 (six months to 30 June 2021: £nil).

 

Fluency Media Limited: is a related party to the group by virtue of having Directors in common. Ian James is a director of both companies. Consultancy services were provided during the six months ended 30 June 2022 totalling £nil (six months to 30 June 2021: £90,000). There were no amounts outstanding at the reporting date (six months to 30 2021: £nil). All of these services were provided prior to listing in June 2021.

 

Marmalade Consultants Limited: is a related party to the group by virtue of having Directors in common. Martyn Rattle is a director of both companies. Consultancy services were provided during the six months ended 30 June 2022 totalling £25,627 (six months to 30 June 2021: £17,920). Amounts outstanding as at 30 June 2022 totalled £nil (six months to 30 June 2021: £10,752).

 

Educated Solutions Limited: is a related party to the group by virtue of having Directors in common. Ian James and Martyn Rattle are directors of both companies. Revenue recognised for services provided to the company during the six months ended 30 June 2022 totalled £nil (six months to 30 June 2021: £10,800). Expenses were also recognised in respect of services provided totalling £3,462 (six months to 30 June 2021: £nil). All amounts outstanding were paid in full by the reporting date.

 

Umberto Torrielli: A director of the Group company relocated to the USA in order to establish a new presence in this territory in 2020. For this purpose a loan was issued of £150,000 which is held within other debtors at the end of the reporting period (six months to 30 June 2021: £150,000).

 

Made by Brittan Limited: was a related party to the group by to the group by virtue of having Directors in common. Jeff Thomas was a director of both companies, this relationship ceased in April 2021 following the related Director's resignation from Silver Bullet Data Services Group Plc. Consultancy services were provided during the six months ended 30 June 2021 totalling £22,800. All amounts outstanding were paid by the reporting date.

 

Purple Lime Accountancy Limited: was a related party to the group by virtue of having Directors closely related to Jeff Thomas, a former Director of the Group. This relationship ceased in April 2021 following the related Director's resignation from Silver Bullet Data Services Group Plc. Accountancy and finance services continued to be provided and during the six months ended 30 June 2021 these services totalled £69,559. Amounts outstanding as at 30 June 2021 totalled £7,177.

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

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.
 
END
 
 
IR SEAFWMEESEFU
UK 100