Interim Results
Zotefoams plc
Interim Report for the Six Months Ended 30 June 2020
Strong balance sheet foundations for a return to growth
11 August 2020 - Zotefoams plc ("Zotefoams", the "Company" or the "Group"), a world leader in cellular materials technology, today announces its interim results for the six months ended 30 June 2020.
Business highlights
· H1 experienced challenging conditions in a number of markets, particularly for Polyolefin Foams
· Swift and effective operational response to the COVID-19 pandemic by the Group, ensuring business continuity and preserving financial strength
· Proactive commercial response including specification in substantial UK Government PPE contract awarded to largest UK customer
· All government COVID-19 support now repaid
· General market conditions expected to remain subdued but stable in H2
· Specific growth factors generated good momentum in late Q2 and are expected to underpin record six-month revenues in the second half of the year:
o Significantly increased footwear sales, as previously flagged
o PPE demand to remain elevated during H2
o Strong growth momentum in T-FIT® advanced insulation expected to continue
· Poland facility ready for commissioning Q4:2020, provides ability to respond to any acceleration in recovery
Financial highlights
· Group revenue of £34.6m, 18% below strong prior period comparative (30 June 2019: £42.3m):
o 7% decline in High-Performance Products
o 23% decline in Polyolefin Foams
o 2% increase in MuCell Extrusion sales
· Gross margins broadly stable at 34.8% ( 30 June 2019: 35.5%)
· Strong cost control resulted in profit before income tax of £2.7m (30 June 2019: £4.9m)
· £6.0m ( 30 June 2019: £5.2m) cash generated from operations
· Liquidity headroom of £18.8m (31 December 2019: £24.5m) after £7.4m of capex mainly related to the Poland manufacturing facility
· Net borrowings to EBITDA ratio for the period to 30 June 2020 of 2.6x (bank covenant 4.0x)
· Interim dividend of 2.03p declared (30 June 2019: 2.03p), reflecting the resilience of the H1 performance as well as the Board's confidence in future prospects
Financial summary
|
|
|
|
|
Commenting on the results, David Stirling, Group CEO, said:
"Despite the impact of COVID-19 on the first half, the Group responded quickly and effectively to the challenges, implementing a number of operating, cost management and capital expenditure actions to protect the financial and operational capability of the business, with positive results.
"In light of the financial performance delivered by the business, as well as our ability to manage profitability and cash generation across a wide range of possible scenarios, the Board has sufficient confidence to pay an interim dividend.
"We expect the second six months of 2020 to deliver record sales, beating the previous best half year sales of £43.1m. Our expectations are based on relatively subdued but stable demand in most polyolefin foams markets other than PPE, where demand is very strong, and a much stronger second half for footwear products and T-FIT® technical insulation, continuing the momentum experienced late in the first half. We remain mindful of high levels of uncertainty in most markets as well as political uncertainties around Brexit, so these expectations must be tempered with caution, particularly around our assessment of market conditions."
Enquiries:
Zotefoams plc | +44 (0) 208 664 1600 |
David Stirling, Group CEO |
|
Gary McGrath, Group CFO |
|
|
|
IFC Advisory (Financial PR & IR) | +44 (0) 203 934 6630 |
Graham Herring Tim Metcalfe Zach Cohen
|
|
About Zotefoams plc
Zotefoams plc (LSE - ZTF) is a world leader in cellular materials technology delivering optimal material solutions for the benefit of society. Utilising a variety of unique manufacturing processes, including environmentally friendly nitrogen expansion for lightweight AZOTE® polyolefin and ZOTEK® high-performance foams, Zotefoams sells to diverse markets worldwide. Zotefoams uses its own cellular materials to manufacture T-FIT® advanced insulation for demanding industrial markets. Zotefoams also owns and licenses patented microcellular foam technology to reduce plastic use in extrusion applications and for ReZorce® mono-material recyclable barrier packaging.
Zotefoams is headquartered in Croydon, UK, with additional manufacturing sites in Kentucky and Oklahoma, USA (foam products manufacture and conversion), Massachusetts, USA (MuCell Extrusion) and Jiangsu Province, China (T-FIT®). A third foam manufacturing site, in Poland, is planned to begin operations in 2020.
AZOTE®, ZOTEK®, ReZorce® and T-FIT® are registered trademarks of Zotefoams plc.
Results overview
The first six months of 2020 were severely impacted by the COVID-19 pandemic. Group revenue decreased by 18% to £34.6m (30 June 2019: £42.3m), as we experienced broad-based declines in demand in many of our main markets, particularly for Polyolefin foams, as supply chains reacted to lower end-user demand and high levels of uncertainty.
As previously reported, the Group responded quickly and effectively to the challenges presented by COVID-19, implementing a number of operating, cost management and capital expenditure actions to protect the financial and operational capability of the business, with positive results. Despite the decline in sales, gross profit margin held firm at 34.8% (30 June 2019: 35.5%), benefiting from lower raw material prices and tight cost control as well as the differentiated nature of our products. The Group remained profitable in the period, generating an operating profit of £3.1m (30 June 2019: £5.1m), with £6.0m (30 June 2019: £5.2m) cash generated from operations. Profit before tax was £2.7m (30 June 2019: £4.9m). Basic earnings per share reduced to 4.48p (30 June 2019: 8.55p).
As a result of the effective cash preservation actions taken, closing net debt for the period rose by only £4.3m to £36.2m (31 December 2019: £31.9m), after planned capital expenditure of £7.4m (30 June 2019: £10.9m) mainly related to our new facility in Poland. Adjusting for the impact of IFRS 2 and IFRS 16, net debt under the Group's banking definition was £35.4m (31 December 2019: £30.7m), resulting in liquidity headroom of £18.8m. The bank facility leverage covenant (net borrowings to EBITDA) was 2.6x (31 December 2019: 2.0x), well below the 4.0x covenant the Group had negotiated with its banks in Q1 to mitigate potential risks identified early in the period.
In April 2020, due to uncertain market conditions, the Board announced its decision not to recommend a final dividend for the year ended 31 December 2019. Despite the continued uncertainty over future COVID-19 impacts, the Board has sufficient confidence from the financial performance delivered by the business, as well as our ability to manage profitability and cash generation across a wide range of possible future scenarios, to pay an interim dividend of 2.03p per share (30 June 2019: 2.03p per share).
COVID-19 update
The health and safety of our colleagues, their families and our business partners remains our primary concern. The Group has established COVID-secure working procedures at each of its sites, which has enabled the business to maintain operational continuity throughout the period. Alongside this, the Group's supply chain has remained resilient, ensuring that Zotefoams has continued to provide a high level of service to its customers.
During this period, our employees in sites around the world have proved themselves to be committed, flexible and responsive to the changing needs of the business and safety environment. On behalf of the Board we would like to thank them for helping keep our business safe and resilient.
Zotefoams plc benefitted from £0.1m government support to furlough employees for a short time in the early part of the COVID-19 uncertainty, plus deferral of approximately £1.2m HMRC payroll contributions. This allowed us to make a reasoned determination about the impact on our operations. As the business is now operating at record output levels, furloughed staff have returned to work. All furlough support was repaid to the government after 30 June 2020.
Business unit review
Markets
Zotefoams operates across a variety of markets globally. During Q1 we experienced a continuation of the lower level of demand in our western European and North American markets that we witnessed during the latter part of 2019, albeit with more encouraging conditions in certain segments. The onset of the COVID-19 pandemic from the latter part of Q1 materially impacted our major volume markets, particularly for Polyolefin Foams, including industrial protection, automotive, aviation and marine, which have all seen declines in excess of 30% in the period, with assembly plant shut-downs and supply chain contraction contributing to the impact on Zotefoams.
We anticipate that general levels of demand in the majority of these markets will be in a recovery phase in the latter part of this year or early in 2021, however, the timing and rate of any improvement remains uncertain. We are mindful that certain segments are likely to remain challenging for an extended period, such as commercial aviation, with aircraft build rates scheduled to be around 30% lower than pre-COVID levels for some years. In other markets, such as sports & leisure and construction, demand conditions are likely to be more resilient for our products.
In all our markets we operate in specific niches, developed over the past few years, where our products have a clear performance advantage for customers. As such, we have the ability to benefit both from further sales penetration with key customers and from the development of new markets as we pursue growth in the latter part of this year and beyond. As an example of this, in June this year we announced that our largest UK customer had been awarded a contract for supply of PPE specifying Zotefoams Plastazote® polyolefin foam. This is a major contract for this customer and significant for Zotefoams, with most of the material to be supplied in the second half of 2020. This is the most obvious example of the flexibility and resilience of our business delivering optimal material solutions for the benefit of society. Our sales, development and technical teams have shown that we can find new opportunities even in the most difficult circumstances and we continue to work hard to open new markets and gain market share for our unique portfolio of products.
Polyolefin Foams
Polyolefin Foams represent 64% of Group revenue, with sales decreasing 23% to £22.0m (30 June 2019: £28.7m). In continental Europe, our largest market, sales declined 37% against a very strong H1:2019. Early in the period we experienced a continuation of the weak market demand seen in H2:2019, which was then exacerbated by COVID-19 related disruption. In the UK, sales increased 5% with the first shipments of previously announced PPE demand offsetting a decline of 27% in the wider market. In North America, sales declined 14%, with the predominantly agricultural construction segment performing strongly and partially offsetting weaker demand in the wider market. Outside these key geographies we experienced demand falls similar to those of continental Europe, driven by many of the same factors: much lower demand for automotive, aviation, sports & leisure and product protection products with other markets impacted, albeit to a lesser extent, by COVID-19 factors such as customer destocking to conserve cash.
Segment profit declined to £2.0m (30 June 2019: £4.7m). Lower polymer prices and improved operating efficiencies partly offset the burden of fixed costs on a lower sales base.
High-Performance Products ("HPP")
HPP represented 34% of Group revenue in the period (30 June 2019: 30%) as sales declined 7% to £11.8m (30 June 2019: £12.7m). Sales of our largest application, footwear, fell slightly due to the timing of customer call offs, although underlying demand remained robust. Shipments of footwear products increased significantly in the latter part of the period and are expected to continue at this higher rate for the remainder of the year, with new customer programmes now in production. Aviation, which is the second largest application within HPP, performed as expected during the first quarter before declining significantly in Q2 in line with the challenging backdrop experienced in the sector, and is expected to remain subdued for the remainder of the year. T-FIT® advanced insulation, which is mainly used for cleanrooms in pharmaceutical, biotech and semiconductor manufacturing, grew strongly despite shipments at the period end being hampered by COVID-19 restrictions at ports, particularly in India. Our HPP team has focused its resources on developing new applications and extending our product offering in aviation interiors, where new opportunities are emerging as a result of the current pandemic, and in capturing more business outside the core cleanroom offering in T-FIT® technical insulation.
The segment profit in HPP reflects a mix of products and markets at different stages of development. Within this portfolio ZOTEK® PEBA and ZOTEK® F foams, mainly used for footwear and aviation respectively, have both reached a scale that makes them profitable. T-FIT® technical insulation, which has attractive underlying margin potential, has a mixture of profitable lines and earlier stage products, and the Group has continued to invest in operational and sales capability, mainly in China and India. We intend to continue with both this investment and that in nylon foam, both of which we believe offer good potential to support our long-term ambition, as well as extend our existing product range and launch completely new materials. Segment profit in HPP was £2.8m (30 June 2019: £2.8m), delivering a 23% segment profit margin for the period (30 June 2019: 22%).
MuCell Extrusion LLC ("MEL")
MEL, which licenses microcellular foam technology and sells related machinery, accounted for 3% (30 June 2019: 2%) of Group revenues in the period with sales of £0.9m (30 June 2019: £0.9m). COVID-19 interrupted our business development activities considerably, particularly in South and Central America where we have recently been more active. Most current and potential licensees are in the food processing industry, where demand has not been impacted, but lockdown measures in the USA and other target markets have refocused customers and prevented our team travelling to develop business. This will negatively impact our expectations for growth in the second half of 2020, although our team has been redeployed to further develop our intellectual property portfolio which is stronger than ever and includes our ReZorce® mono-material barrier technology.
We are currently investing approximately US$1m in a pilot line, which will allow development of specific applications for customers. This has also been interrupted by the COVID-19 lockdown, with commissioning now expected in Q4 this year.
MEL reported an improved segment loss after amortisation costs of £0.7m (30 June 2019: loss £1.1m), which mainly reflected an improved contribution from sales with some benefit from the lower expenditure levels in the business.
Capacity and Investment
In 2017, the Group began investment to increase our capacity to produce both ZOTEK® and AZOTE® foams. A 40% increase in Group capacity has already been achieved and all assets in the UK and the USA are operating as planned, albeit at utilisation rates in H1:2020 that were lower than expected when we made the investments. Development in Poland of a third major foam manufacturing facility, which will add a further 20% to Group capacity, is almost complete with approximately £3.4m of planned capital expenditure prior to commissioning. While the start-up date is dependent on market conditions, we estimate this facility can be operational within two months of that decision being made. The recent large capital expenditure programme has created ample capacity to support future growth and any economic recovery. As a result, capital expenditure across the business is now returning to much lower levels, more in line with depreciation.
Financial review
Currency review
As a predominantly UK-based exporter, Zotefoams has over 80% of its sales denominated in US dollars and euros. With most costs incurred in sterling, other than the main raw materials processed at the Croydon, UK, plant, which are in euros, and the operating costs of the Group's US and Chinese activities, which are in US dollars, movements in foreign exchange rates can have a significant impact on the Group's results.
The exchange rates used to translate the key flows and balances were:
| 6 months to 30 June 20 | 6 months to 30June 19 | 12 months to 31 Dec 19 |
GBP to euro - period average | 0.87 | 0.87 | 0.88 |
GBP to euro - period-end spot | 0.91 | 0.90 | 0.85 |
GBP to USD - period average | 0.79 | 0.77 | 0.79 |
GBP to USD - period-end spot | 0.81 | 0.79 | 0.76 |
The Group uses forward exchange contracts to hedge its foreign currency transaction risk and hedges its exposure to foreign currency denominated assets, where possible, by offsetting them with same-currency liabilities, primarily through borrowing in the relevant currency. These foreign currency denominated assets, which are translated on a mark to market basis every month and the movement taken to the income statement, include loans made by the Company to, and intercompany trading balances with, its overseas subsidiaries, the effect of which is cash neutral. They also include non-sterling accounts receivable, held on the Company's statement of financial position, the impact of which should reverse through forward currency contracts, but are subject to the timing difference between accounts receivable recording and cash received. The Group does not currently hedge for the translation of its foreign subsidiaries' assets or liabilities. This policy is kept under regular review and is formally approved by the Board on an annual basis.
In the period a stronger dollar increased our reporting currency sales and costs of raw materials as well as our operating costs of North American facilities. The net profit effect of this on the Group was a benefit of approximately £0.4m (30 June 2019 benefit: £0.6m). Offsetting this, our transactional hedging generated a loss of £0.4m (30 June 2019 loss: £0.4m). In addition, the Group recorded a non-cash translation gain of £0.4m (30 June 2019 gain: £0.2m) on foreign currency denominated net assets. The combined effects of these are included in administration expenses.
Operating costs
The Group is pursuing an expansion strategy, founded on proprietary cellular-materials technology with an increasing portfolio of differentiated products. Organic growth, at the rate the Group is targeting, has required investment in manufacturing, processing and engineering capability to deliver the required capacity around the world. During the period, as a consequence of the unprecedented challenges faced by COVID-19, this trend was temporarily put on hold to manage the balance sheet and ensure a firm platform for future growth once market confidence returns. Within cost of sales, these operating costs decreased by £0.9m in H1 2020 against the previous period. However, this was partly offset by a net increase in depreciation of £0.3m. While the UK and USA asset start-ups contributed to an increased depreciation charge for the period of £0.6m, this was reduced by £0.3m to reflect an adjustment in the depreciation rate of long life assets from 15 to 20 years, primarily the Group's extruders, high-pressure and low-pressure autoclaves.
The Group's organic growth also requires continued investment in, and reprioritisation of, technical, sales-focused and administration resources. Included within distribution and administrative expenses in the Group's income statement are sales and marketing, warehousing, technical development, finance, information systems and administration costs as well as the impact of foreign exchange hedges maturing in the period and non-cash foreign exchange translation expenses. As a result of the COVID-19 related lockdown and reduced top-line demand, cost control around recruitment and other personnel expenses, travel and discretionary technical work resulted in these costs, excluding the impact of foreign exchange hedges and translation, being reduced by £0.9m, or 9%, to £8.8m in H1 2020 (30 June 2019: £9.7m). The Group expects to resume such expenditure as market conditions improve, and it progresses its strategy of mix enrichment and initiates activity from its capital expansion investments.
Finance Costs
Finance costs increased to £0.5m (30 June 2019: £0.2m) and include £0.1m (30 June 2019: £0.1m) of interest on the Company's Defined Benefit Scheme pension obligation. The Group capitalised £0.4m (30 June 2019: £0.4m) of interest in relation to the financing of its capacity enhancement project still under construction.
Taxation
Zotefoams' estimated average annual tax rate used for the period to 31 December 2020 is 19.89% (actual, before exceptional item, for the year ended 31 December 2019: 18.19%), which is broadly in line with the UK corporation tax rate for the period of 19%.
Cash flow
Cash generated from operations was £6.0m (30 June 2019: £5.2m). Included in this was a net increase in working capital of £2.7m (30 June 2019: net increase of £2.7m). Accounts receivable decreased £1.0m (30 June 2019: increased £0.9m), although this included an uplift arising from foreign exchange translation of £2.9m on mainly USD-denominated accounts, without which underlying accounts receivable reduced by £3.9m, reflecting lower sales and low overdue balances as a result of effective credit management. Inventories increased £6.0m in the period (30 June 2019: increased £0.9m), which is principally related to the anticipated increase in demand during the second half for several key product lines, as well as high inventories of PVDF raw material levels, used in aviation applications, which will take longer to consume after the recent downturn in activity in the aviation industry. Accounts payable increased £2.3m (30 June 2019: decreased £0.9m), with £1.2m related to agreed deferral of HMRC payroll contributions, subsequently fully repaid in July 2020.
Capital expenditure in the period was £7.4m (30 June 2019: £10.9m), reflecting committed expenditure on the Group's final capacity expansion project in Poland, and a reduction in all other expenditure with the exception of health and safety-related commitments on the UK site.
Net debt and covenants
Net debt (cash less bank borrowings and lease liabilities) increased by £4.3m, from £31.9m as at 31 December 2019 to £36.2m, as a result of the Group drawing down on its existing facility to finance the capital expenditures described above. Net debt includes £1.0m (31 December 2019: £1.2m) of lease liabilities in accordance with IFRS 16. Under the definition of the bank facility agreement, which adjusts for the impact of IFRS 2 and IFRS 16, net debt was £35.4m (31 December 2019: £30.7m).
In February 2020, the Group extended its leverage covenant for the period to 30 June 2020 from 3.0x to 4.0x. At the time, while liquidity headroom remained sufficient under the bank facility, the coincidence in timing of the disruption caused by COVID-19 and completion of the Group's capacity expansion initiatives had placed a degree of risk around the Group's ability to remain with its leverage covenant.
Throughout the first half of the year and at the period end, the Group remained comfortably within its bank facility covenants. At 30 June 2020, the ratio of EBITDA to net finance charges was 30x (31 December 2019: 73x), versus a covenant minimum of 4x and the ratio of net borrowings to EBITDA (leverage) was 2.6x (31 December 2019: 2.0x), against a covenant of 4.0x (returning to 3.0x for future periods). We expect to operate within normalised covenants going forward.
Post-employment benefits
A full actuarial valuation of the Defined Benefit Pension Scheme ("DB Scheme") was completed as at 5 April 2017 in line with the requirement to have a triennial valuation. The valuation as at 5 April 2020 will be completed by 5 July 2021 in line with the statutory deadline. The outcome of the 2017 valuation, on a Statutory Funding Objective basis, calculated a deficit of £4.2m. As a result, the Company agreed with the Trustees to make contributions to the DB Scheme of £43,300 per month to meet the shortfall by 31 October 2026, up from £41,000 per month previously. In addition, the Company will pay the ongoing DB Scheme expenses of £15,000 per month (previously £10,600), to cover death-in-service insurance premiums, the expenses of administering the scheme and Pension Protection Fund levies.
Since the previous year-end, long dated corporate bond yields have reduced. Taking into account the duration of the Scheme's liabilities, the discount rate used to place a value on the defined benefit obligation would reduce by around 0.5% pa. The impact of this change would increase the defined benefit obligation by approximately 10% as at 30 June 2020 and, after being partially offset by gains on the Scheme's assets, resulted in a net increase of £2.2m to the post-employment benefit liability on the statement of financial position.
Going Concern
At the time of publication of the 2019 Annual Report the Directors reported their continued belief that the Group was well placed to manage its business risks and had a reasonable expectation that the Group had adequate resources to continue in operational existence for the next 12 months following the date of approval of the financial statements. The Board considered, however, a downside scenario that reflected the prevailing unprecedented uncertainty in the global economy, which it considered to be severe but plausible. This scenario showed that there was sufficient liquidity in the business for a period of at least 12 months from the date of approval of the financial statements but showed the potential for a covenant breach during the test period. This scenario indicated a material uncertainty which may have cast significant doubt over the Company and Group's ability to continue as a going concern without further mitigating actions.
The Board now believes that the prevailing uncertainty has reduced significantly. The Group has demonstrated its resilience and adaptability in a very difficult environment. Its manufacturing facilities have remained open, the global supply chain has continued to run efficiently, and cost and cash saving measures have proven effective in ensuring bank covenant levels remain significantly below breach levels. Additionally, the Group's proactive commercial response included specification in a substantial UK Government PPE contract awarded to its largest UK customer. As a consequence of the above, the Board has sufficient confidence to pay an interim dividend.
The Directors believe that the Group is well placed to manage its business risks and, after making due enquiries, including a review of forecasts and predictions, taking into account reasonably possible changes in trading performances and considering the existing banking facilities, including the available liquidity, have a reasonable expectation that the Group has adequate resources to continue in operational existence for the next 12 months
Employees and talent management
Hiring and retaining employees with the right skills, and management of these talented people, is very important to Zotefoams as it grows and evolves globally. We have a wide scope of opportunities and need to identify and develop the right people to define and deliver our potential. These past six months have been a challenging time for all our staff, as the Group has had to adapt to life under COVID-19, and we have had to put our recruitment plans temporarily on hold in the period to manage the business through this pandemic. We currently employ 461 people globally (30 June 2019: 481 people), 33% (30 June 2019: 30%) of whom are outside the UK.
On behalf of the Board, we would like to thank all our employees for their continued contributions and commitment to Zotefoams, as well as their flexibility during this unprecedented period.
Dividend
An interim dividend of 2.03p per share (30 June 2019: 2.03p per share) will be paid on 9 October 2020 to shareholders on the Company's register at the close of business on 11 September 2020.
Principal risks and uncertainties
Zotefoams' business and share price may be affected by a number of risks, not all of which are within its control. The process Zotefoams has in place for identifying, assessing and managing risks is set out in the Risk Management and Principal Risks section, on pages 33 to 38, of the 2019 Annual Report.
In the opinion of the Board, the specific principal risks (which could impact Zotefoams' sales, profits and reputation) and relevant mitigating factors, as currently identified by Zotefoams' risk management process, have not changed significantly since the publication of the last Annual Report, which was prepared at a time when the scale of the virus had already become clear and the UK was already in lockdown. Detailed explanations of these risks can be found in the 2019 Annual Report. Broadly, these risks include COVID-19, operational disruption, global capacity management, scaling up international operations, technology displacement, external and loss of a key customer. While uncertainty remains around the consequences of Brexit as the transition period deadline of 31 December 2020 approaches, the Board considers the risks and mitigants surrounding it to remain as per those reported in the 2019 Annual Report.
With respect to the impact of the COVID-19 pandemic during the period, the risks most impacted by COVID-19 are operational disruption and external (which includes debt facility management). During the period and until the date of release of this interim report and financial statements, the global supply chain has remained fully operational and both foam manufacturing facilities have remained open. Executive Management and Board have increased their engagement frequency to closely monitor health and safety, commercial and operational activities. The Group has taken successful action to ensure the safety of its staff across the world and has implemented effective working-from-home practices and effective social-distancing practices on site. It has also successfully managed operating cost and capital expenditure, demonstrated by good liquidity headroom and gearing ratios.
At the time of this report there continues to be indications of local flare-ups and concerns over second waves of COVID-19. The Group remains prepared to implement appropriate mitigation strategies to minimise any potential business disruption and will continue to carry out a regular and robust assessment and management of the Group's risks.
Current trading and prospects
Zotefoams' business is well diversified both within AZOTE® polyolefin foams and in our HPP and MEL businesses, the latter two being structurally high-growth opportunities.
In Polyolefin Foams, we anticipate significant sales of Plastazote® polyolefin foams for the substantial new PPE contract awarded to our largest UK customer in June. While there are early signs of a return in customer confidence across the wider Polyolefin Foams business, the outlook remains uncertain. If an improvement in demand, which would likely include an inventory increase in the supply chain, were to come at short notice, we are ready to commission our Poland manufacturing facility should it be required.
In HPP, we enter the second half of the year with high confidence in our business, with sales growth coming from an expected, and previously reported, demand increase in our footwear product range. We also forecast our T-FIT® technical insulation business to continue to grow strongly, but expect a challenging second half in aviation, in line with the industry-wide challenges faced from COVID-19.
In MEL we expect sales to be significantly above the first half, as there is a normal seasonality to this business combined with underlying growth opportunities.
To create shareholder value over the medium term, we expect to increase investment in technical and business development activities, balanced by overall cost management appropriate to these highly uncertain times.
Sterling is currently stronger than in the second half of 2019 following a sharp rise at the end of July and therefore, net of hedging, we anticipate a modest transactional headwind for the remainder of the year. Indications are that pricing of low-density polyethylene, our major raw material, will remain at a similar level to the first six months of this year.
Outlook
We expect the second six months of 2020 to deliver record sales, beating the previous best half year sales of £43.1m. Our expectations are based on relatively subdued but stable demand in most polyolefin foams markets other than PPE, where demand is very strong, and a much stronger second half for footwear products and T-FIT® technical insulation, continuing the momentum experienced late in the first half. At this time, however, we are mindful of high levels of uncertainty in most markets as well as political uncertainties around Brexit, so these expectations must be tempered with caution, particularly around our assessment of market conditions.
S P Good D B Stirling
Chairman Group CEO
11 August 2020 11 August 2020
ZOTEK®, AZOTE®, ReZorce® and T-FIT® are registered trademarks of Zotefoams plc.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The Directors confirm that these condensed consolidated interim financial statements have been prepared in accordance with International Accounting Standard 34, 'Interim Financial Reporting' as adopted by the European Union and that the interim management report includes a fair review of the information required by DTR 4.2.7 and DTR 4.2.8, namely:
· an indication of important events that have occurred during the first six months and their impact on the condensed set of financial statements, and a description of the principal risks and uncertainties for the remaining six months of the financial year; and
· material related-party transactions in the first six months and any material changes in the related-party transactions described in the last annual report.
The Directors of Zotefoams plc are listed in the Zotefoams plc 2019 Annual Report as well as on the Zotefoams plc website: www.zotefoams.com.
By order of the Board:
S P Good | G C McGrath |
Chairman | Group CFO |
11 August 2020
| 11 August 2020
|
CONDENSED CONSOLIDATED INTERIM INCOME STATEMENT FOR THE SIX MONTHS ENDED 30 JUNE 2020
|
| Six months ended | Year Ended | |
|
| 30-Jun-20 | 30-Jun-19 | 31-Dec-19 |
|
| (Unaudited) | (Unaudited) | (Audited) |
| Notes | £'000 | £'000 | £'000 |
Revenue | 6 | 34,627 | 42,300 | 80,860 |
Cost of sales |
| (22,588) | (27,272) | (52,270) |
Gross profit |
| 12,039 | 15,028 | 28,590 |
Distribution costs |
| (3,235) | (4,076) | (8,008) |
Administrative expenses before exceptional item |
| (5,672) | (5,865) | (11,481) |
Exceptional item | 7 | - | - | 1,050 |
Administrative expenses after exceptional item |
| (5,672) | (5,865) | (10,431) |
Operating profit |
| 3,132 | 5,087 | 10,151 |
Operating profit before exceptional item |
| 3,132 | 5,087 | 9,101 |
Finance costs |
| (454) | (204) | (462) |
Finance income |
| 16 | 28 | 50 |
Share of profit from joint venture |
| 1 | 19 | 72 |
Profit before income tax |
| 2,695 | 4,930 | 9,811 |
Profit before income tax and exceptional item |
| 2,695 | 4,930 | 8,761 |
Income tax expense | 8 | (536) | (829) | (1,594) |
Profit for the period/ year |
| 2,159 | 4,101 | 8,217 |
Profit for the period/ year before exceptional item |
| 2,159 | 4,101 | 7,167 |
Profit attributable to: |
|
|
|
|
Equity holders of the Company |
| 2,159 | 4,101 | 8,217 |
|
| 2,159 | 4,101 | 8,217 |
Earnings per share: |
|
|
|
|
Basic (p) | 10 | 4.48 | 8.55 | 17.10 |
Diluted (p) | 10 | 4.40 | 8.43 | 16.84 |
The notes below form an integral part of these condensed consolidated interim financial statements.
CONDENSED CONSOLIDATED INTERIM STATEMENT OF COMPREHENSIVE INCOME FOR THE SIX MONTHS ENDED 30 JUNE 2020
| Six months ended | Year ended | |
| 30-Jun-20 | 30-Jun-19 | 31-Dec-19 |
| (Unaudited) | (Unaudited) | (Audited) |
| £'000 | £'000 | £'000 |
Profit for the period/ year | 2,159 | 4,101 | 8,217 |
Other comprehensive (expense)/income |
|
|
|
Items that will not be reclassified to profit or loss |
|
|
|
Actuarial losses on defined benefit pension schemes | (2,466) | - | (319) |
Tax relating to items that will not be reclassified | 469 | - | 54 |
Total items that will not be reclassified to profit or loss | (1,997) | - | (265) |
Items that may be reclassified subsequently to profit or loss |
|
|
|
Foreign exchange translation gains/(losses) on investment in foreign subsidiaries | 2,666 | 248 | (1,146) |
Change in fair value of hedging instruments | (1,338) | (426) | (349) |
Hedging losses reclassified to profit or loss | 430 | 406 | 939 |
Tax relating to items that may be reclassified | 169 | 3 | (101) |
Total items that may be reclassified subsequently to profit or loss | 1,927 | 231 | (657) |
Other comprehensive (expense)/income for the period/ year, net of tax | (70) | 231 | (922) |
Total comprehensive income for the period/ year | 2,089 | 4,332 | 7,295 |
Profit attributable to: |
|
|
|
Equity holders of the Company | 2,089 | 4,332 | 7,295 |
Total comprehensive income for the period/ year | 2,089 | 4,332 | 7,295 |
The notes below form an integral part of these condensed consolidated interim financial statements.
CONDENSED CONSOLIDATED INTERIM STATEMENT OF FINANCIAL POSITION AS AT 30 JUNE 2020
|
| 30-Jun-20 | 30-Jun-19 | 31-Dec-19 |
|
| (Unaudited) | (Unaudited) | (Audited) |
| Notes | £'000 | £'000 | £'000 |
|
|
|
|
|
Non-current assets |
|
|
|
|
Property, plant and equipment | 11 | 93,914 | 77,794 | 85,652 |
Right-of-use assets |
| 1,027 | 1,370 | 1,207 |
Intangible assets |
| 6,810 | 6,500 | 6,614 |
Investments in joint venture |
| 146 | 92 | 145 |
Trade and other receivables |
| 45 | 288 | 166 |
Deferred tax assets |
| 486 | 619 | 327 |
Total non-current assets |
| 102,428 | 86,663 | 94,111 |
Current assets |
|
|
|
|
Inventories |
| 24,961 | 18,882 | 18,604 |
Trade and other receivables |
| 22,951 | 27,695 | 23,315 |
Derivative financial instruments | 14 | 31 | - | 332 |
Cash and cash equivalents |
| 12,207 | 6,514 | 6,656 |
Total current assets |
| 60,150 | 53,091 | 48,907 |
Total assets |
| 162,578 | 139,754 | 143,018 |
Current liabilities |
|
|
|
|
Trade and other payables |
| (11,328) | (12,654) | (6,831) |
Derivative financial instruments | 14 | (742) | (413) | (134) |
Current tax liability |
| (631) | (1,331) | (261) |
Lease liabilities |
| (357) | (365) | (369) |
Interest-bearing loans and borrowings | 12 | (27,873) | (5,899) | (15,717) |
Total current liabilities |
| (40,931) | (20,662) | (23,312) |
Non-current liabilities |
|
|
|
|
Lease liabilities |
| (673) | (1,010) | (836) |
Interest-bearing loans and borrowings | 12 | (19,535) | (22,598) | (21,630) |
Deferred tax liabilities |
| (372) | - | (674) |
Post-employment benefits |
| (9,150) | (7,795) | (6,926) |
Total non-current liabilities |
| (29,730) | (31,403) | (30,066) |
Total liabilities |
| (70,661) | (52,065) | (53,378) |
Total net assets |
| 91,917 | 87,689 | 89,640 |
Equity |
|
|
|
|
Issued share capital |
| 2,431 | 2,415 | 2,415 |
Share premium |
| 44,178 | 44,178 | 44,178 |
Own shares held |
| (24) | (9) | (9) |
Capital redemption reserve |
| 15 | 15 | 15 |
Translation reserve |
| 5,573 | 4,301 | 2,907 |
Hedging reserve |
| (608) | (375) | 131 |
Retained earnings |
| 40,352 | 37,164 | 40,003 |
Total equity |
| 91,917 | 87,689 | 89,640 |
The notes below form an integral part of these condensed consolidated interim financial statements.
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CASH FLOWS FOR THE SIX MONTHS ENDED 30 JUNE 2020
| Six months ended | Year ended | |
| 30-Jun-20 | 30-Jun-19 | 31-Dec-19 |
| (Unaudited) | (Unaudited) | (Audited) |
| £'000 | £'000 | £'000 |
Cash flows from operating activities |
|
|
|
Profit for the period/year | 2,159 | 4,101 | 8,217 |
Adjustments for: |
|
|
|
Depreciation and amortisation | 3,158 | 2,865 | 5,769 |
Disposal of assets | 2 | - | 77 |
Finance costs | 438 | 176 | 412 |
Share of profit from joint venture | (1) | (19) | (72) |
Net exchange differences | 2,497 | - | (999) |
Equity-settled share-based payments | 220 | 338 | 391 |
Taxation | 536 | 829 | 1,594 |
Operating profit before changes in working capital and provisions | 9,009 | 8,290 | 15,389 |
Decrease/(increase) in trade and other receivables | 982 | (868) | 2,659 |
Increase in inventories | (5,964) | (941) | (883) |
Increase/(decrease) in trade and other payables | 2,303 | (896) | (3,720) |
Employee defined benefit contributions | (350) | (383) | (1,674) |
Cash generated from operations | 5,980 | 5,202 | 11,771 |
Interest paid | (216) | (192) | (88) |
Income taxes paid | (21) | (1,311) | (2,334) |
Net cash flows generated from operating activities | 5,743 | 3,699 | 9,349 |
Cash flows from investing activities |
|
|
|
Interest received | 16 | 28 | 50 |
Interest paid | (369) | - | (933) |
Purchases of intangibles | (239) | (184) | (914) |
Proceeds on disposal of property, plant and equipment | - | 1 | - |
Purchases of property, plant and equipment | (7,161) | (10,733) | (23,473) |
Net cash used in investing activities | (7,753) | (10,888) | (25,270) |
Cash flows from financing activities |
|
|
|
Proceeds from options exercised and issue of share capital | - | 77 | 92 |
Repayment of borrowings | (3,803) | (750) | (3,829) |
Proceeds from borrowings | 11,429 | 9,436 | 22,578 |
Lease payments | (199) | (145) | (343) |
Dividends paid to equity holders of the Company | - | (1,997) | (2,973) |
Net cash generated from financing activities | 7,427 | 6,621 | 15,525 |
Net increase/(decrease) in cash, cash equivalents and bank overdrafts | 5,417 | (568) | (396) |
Cash, cash equivalents and bank overdrafts at start of period/year | 6,656 | 7,073 | 7,073 |
Exchange gains/ (losses) | 134 | 9 | (21) |
Cash and cash equivalents at end of period/ year | 12,207 | 6,514 | 6,656 |
|
|
|
|
Cash and cash equivalents comprise cash at bank, short-term highly liquid investments with a maturity date of less than three months and bank overdrafts.
The notes below form an integral part of these condensed consolidated interim financial statements.
During the period, the Group paid interest of £585k (30 June 2019: £192k, 31 December 2019: £1,021k) of which it capitalised £369k (30 June 2019: not disclosed, 31 December 2019: £933k) on qualifying assets under IAS 23 'Capitalisation of Borrowing Costs'. The interest paid has been split between operating activities and investing activities to reflect the Group's utilisation on interest paid.
The net exchange differences of £2,497k within operating activities relate to the foreign exchange movement of the borrowings in the period. This has been disclosed separately due to materiality (30 June 2019: immaterial, 31 December 2019: £999k).
CONDENSED CONSOLIDATED INTERIM STATEMENT OF CHANGES IN EQUITY FOR THE SIX MONTHS ENDED 30 JUNE 2020
| Share capital | Share premium | Own shares held | Capital redemption reserve | Translation reserve | Hedging reserve | Retained earnings | Total equity |
£`000 | £`000 | £`000 | £`000 | £`000 | £`000 | £`000 | £`000 | |
|
|
|
|
|
|
|
|
|
Balance as at 1 January 2020 | 2,415 | 44,178 | (9) | 15 | 2,907 | 131 | 40,003 | 89,640 |
Foreign exchange translation gains on investment in subsidiaries | - | - | - | - | 2,666 | - | - | 2,666 |
Change in fair value of hedging instruments recognised in other comprehensive income | - | - | - | - | - | (1,338) | - | (1,338) |
Reclassification to income statement - administrative expenses | - | - | - | - | - | 430 | - | 430 |
Tax relating to effective portion of changes in fair value of cash flow hedges net of recycling | - | - | - | - | - | 169 | - | 169 |
Actuarial loss on Defined Benefit Pension Scheme | - | - | - | - | - | - | (2,466) | (2,466) |
Tax relating to actuarial loss on Defined Benefit Pension Scheme | - | - | - | - | - | - | 469 | 469 |
Profit for the period | - | - | - | - | - | - | 2,159 | 2,159 |
Total comprehensive income/(expenditure) for the period | - | - | - | - | 2,666 | (739) | 162 | 2,089 |
Transactions with owners of the Parent: |
|
|
|
|
|
|
|
|
Options exercised | - | - | 1 | - | - | - | (1) | - |
Proceeds of shares issued, net of expenses | 16 | - | (16) | - | - | - | - | - |
Equity-settled share-based payments net of tax | - | - | - | - | - | - | 188 | 188 |
Total transactions with owners of the Parent | 16 | - | (15) | - | - | - | 187 | 188 |
Balance as at 30 June 2020 (Unaudited) | 2,431 | 44,178 | (24) | 15 | 5,573 | (608) | 40,352 | 91,917 |
|
|
|
|
|
|
|
|
|
| Share capital | Share premium | Own shares held | Capital redemption reserve | Translation reserve | Hedging reserve | Retained earnings | Total equity |
£`000 | £`000 | £`000 | £`000 | £`000 | £`000 | £`000 | £`000 | |
|
|
|
|
|
|
|
|
|
Balance as at 1 January 2019 | 2,415 | 44,178 | (21) | 15 | 4,053 | (358) | 34,799 | 85,081 |
Foreign exchange translation gains on investment in subsidiaries | - | - | - | - | 248 | - | - | 248 |
Change in fair value of hedging instruments recognised in other comprehensive income | - | - | - | - | - | (426) | - | (426) |
Reclassification to income statement - administrative expenses | - | - | - | - | - | 406 | - | 406 |
Tax relating to effective portion of changes in fair value of cash flow hedges net of recycling | - | - | - | - | - | 3 | - | 3 |
Profit for the period | - | - | - | - | - | - | 4,101 | 4,101 |
Total comprehensive income/(expenditure) for the period | - | - | - | - | 248 | (17) | 4,101 | 4,332 |
Transactions with owners of the Parent: |
|
|
|
|
|
|
|
|
Options exercised | - | - | 12 | - | - | - | 65 | 77 |
Equity-settled share-based payments net of tax | - | - | - | - | - | - | 196 | 196 |
Dividends paid | - | - | - | - | - | - | (1,997) | (1,997) |
Total transactions with owners of the Parent | - | - | 12 | - | - | - | (1,736) | (1,724) |
Balance as at 30 June 2019 (Unaudited) | 2,415 | 44,178 | (9) | 15 | 4,301 | (375) | 37,164 | 87,689 |
During the six months period ended 30 June 2020, 28,260 (30 June 2019: 217,462) shares vested and were issued from the Zotefoams Employee Benefit Trust ("EBT") following the exercise of these options.
During the six months period ended 30 June 2020, 320,000 (30 June 2019: Nil) shares were issued to the EBT at par.
The notes below form an integral part of these condensed consolidated interim financial statements.
NOTES TO THE CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 30 JUNE 2020
1. GENERAL INFORMATION
Zotefoams plc ('the 'Company') and its subsidiaries and joint venture (together, 'the Group') manufacture and sell high-performance foams and license related technology for specialist markets worldwide.
The Group has manufacturing sites in the UK, the US and China and will shortly also manufacture in Poland.
The Company is a public limited company which is listed on the London Stock Exchange and incorporated and domiciled in the UK. The address of the registered office is 675 Mitcham Road, Croydon, CR9 3AL.
These condensed consolidated interim financial statements were approved for issue on 10 August 2020.
These condensed consolidated interim financial statements do not comprise statutory accounts within the meaning of section 434 of the Companies Act 2006. Statutory accounts for the year ended 31 December 2019 were approved by the Board of Directors on 9 April 2020 and delivered to the Registrar of Companies. The report of the auditors on those accounts was unqualified but contained an emphasis of matter paragraph in respect of a material uncertainty related to going concern in respect of the impact of COVID-19. The report of the auditors did not contain any statement under section 498 of the Companies Act 2006.
These condensed consolidated interim financial statements have been reviewed, not audited.
These condensed consolidated interim financial statements for the six months ended 30 June 2020 have been prepared in accordance with the Disclosure Guidance and Transparency Rules of the Financial Conduct Authority and with IAS 34, 'Interim financial reporting', as adopted by the European Union. The condensed consolidated interim financial statements should be read in conjunction with the annual financial statements for the year ended 31 December 2019, which have been prepared in accordance with IFRSs as adopted by the European Union.
Forward-looking statements
Certain statements in this condensed set of consolidated interim financial statements are forward-looking. Although the Group believes that the expectations reflected in these forward-looking statements are reasonable, we can give no assurance that these expectations will prove to be correct. As these statements involve risks and uncertainties, actual results may differ materially from those expressed or implied by these forward-looking statements.
We undertake no obligation to update any forward-looking statements, whether as a result of new information, future events or otherwise.
2. BASIS OF PREPARATION
ACCOUNTING POLICIES
The accounting policies adopted are consistent with those of the previous financial year except for income taxes. Taxes on income in the interim condensed consolidated financial statements are accrued using the tax rate that would be applicable to the expected full financial year results for the Group.
GOING CONCERN
At 30 June 2020 the Group's financing arrangements amount to £54.5m, comprising a multi-currency term loan of £25m, a multi-currency revolving credit facility of £25m, and a remaining balance of £4.5m sterling annually renewable term loan, repayable in equal quarterly instalments. The bank facility is for a five-year period and expires in May 2023. At the date of the condensed consolidated statement of financial position, £6.6m was undrawn on the facility. Including cash and cash equivalents, the Group's financial headroom stood at £18.8m.
The facility is subject to two covenants, which are tested semi-annually: net debt to EBITDA (leverage) and EBITDA to net finance charges. In recognition of the current macroeconomic environment, the Group's banks have amended the leverage covenant from 3.0x to 4.0x for the 12 months to June 2020. At the half year, the Group's net debt (as defined in the covenant) was £35.4m and the leverage ratio was 2.6x.
At the time of publication of the 2019 Annual Report the Directors reported their continued belief that the Group was well placed to manage its business risks and had a reasonable expectation that the Group had adequate resources to continue in operational existence for the next 12 months following the date of approval of the financial statements. The Board considered, however, a downside scenario that reflected the prevailing unprecedented uncertainty in the global economy, which it considered to be severe but plausible. This scenario showed that there was sufficient liquidity in the business for a period of at least 12 months from the date of approval of the financial statements but showed the potential for a covenant breach during the test period. This scenario indicated a material uncertainty which may have cast significant doubt over the Company and Group's ability to continue as a going concern without further mitigating actions.
The Board now believes that the prevailing uncertainty has significantly lessened. The Group has demonstrated its resilience and adaptability in a very difficult environment. Its manufacturing facilities have remained open, the global supply chain has continued to run efficiently, and cost and cash saving measures have proven effective in ensuring bank covenant levels remain significantly below breach levels. Additionally, the Group's proactive commercial response included specification in a substantial UK Government PPE contract awarded to its largest UK customer. As a consequence of the above, the Board has sufficient confidence to pay an interim dividend.
The Directors believe that the Group is well placed to manage its business risks and, after making due enquiries, including a review of forecasts and predictions, taking into account reasonably possible changes in trading performances and considering the existing banking facilities, including the available liquidity, have a reasonable expectation that the Group has adequate resources to continue in operational existence for the next 12 months.
3. ESTIMATES AND JUDGEMENTS
The preparation of interim financial statements requires management to make judgements, estimates and assumptions that affect the application of accounting policies and the reported amounts of assets and liabilities, income and expense. Actual results may differ from these estimates.
In preparing these condensed consolidated interim financial statements, the significant judgements made by management in applying the Group's accounting policies and the key sources of estimation uncertainty were the same as those that applied to the consolidated financial statements for the year
ended 31 December 2019, with the exception of changes in estimates that are required in determining the provision for income taxes.
4. FINANCIAL RISK MANAGEMENT
Financial risk factors
The Group's activities expose it to a variety of financial risks: market risk (including currency risk and interest rate risk), credit risk and liquidity risk.
The condensed consolidated interim financial statements do not include all financial risk management information and disclosures required in the annual financial statements; they should be read in conjunction with the Group's annual financial statements as at 31 December 2019.
There have been no changes in the risk management department or in any risk management policies since the year end. Refer to note 14 for changes to the Group's risks arising from developments during the six-month period ended 30 June 2020.
5. SEASONALITY OF OPERATIONS
The seasonality of the Group's business has been largely eliminated, with most variability derived from order timing from HPP and MEL, and customer inventory management according to their specific business needs. There remains an underlying cyclical nature of our markets, over the longer macroeconomic business cycle, as the Group sells into a wide variety of business segments, many of which are themselves cyclical.
6. SEGMENT REPORTING
The Group's operating segments are reported in a manner consistent with the internal reporting provided to and regularly reviewed by the Group Chief Executive Officer, David Stirling, who is considered to be the 'chief operating decision maker' for the purpose of evaluating segment performance and allocating resources. The Group Chief Executive Officer primarily uses a measure of profit for the year (before exceptional items) to assess the performance of the operating segments.
The Group manufactures and sells high-performance foams and licenses related technology for specialist markets worldwide. Zotefoams' activities are categorised as follows:
· Polyolefin foams: these foams are made from olefinic homopolymer and copolymer resin. The most common resin used is polyethylene.
· High-Performance Products ("HPP"): these foams exhibit high-performance on certain key properties, such as improved chemical, flammability or temperature performance or energy management performance. Turnover in the segment is currently mainly derived from products manufactured from three main polymer types: PVDF fluoropolymer, polyamide (nylon) and polyether block amide ("PEBA"). Foams are sold under the brand names ZOTEK® while technical insulation products manufactured from certain materials are branded as T-FIT®.
· MuCell Extrusion LLC ("MEL"): licenses microcellular foam technology and sells related machinery.
| Polyolefin foams | HPP | MEL | Inter-segment adjustment | Consolidated | |||||
Six Months ended 30 June 20 (Unaudited) | 30-Jun-20 | 30-Jun-19 | 30-Jun-20 | 30-Jun-19 | 30-Jun-20 | 30-Jun-19 | 30-Jun-20 | 30-Jun-19 | 30-Jun-20 | 30-Jun-19 |
£'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | £'000 | |
Group revenue | 22,026 | 28,718 | 11,780 | 12,694 | 902 | 888 | (81) | - | 34,627 | 42,300 |
Segment profit/(loss) pre-amortisation | 2,049 | 4,684 | 2,755 | 2,803 | (602) | (977) | - | - | 4,202 | 6,510 |
Amortisation of acquired intangible assets | - | - | - | - | (128) | (135) | - | - | (128) | (135) |
Segment profit/(loss) | 2,049 | 4,684 | 2,755 | 2,803 | (730) | (1,112) | - | - | 4,074 | 6,375 |
Foreign exchange gains/ (losses) | - | - | - | - | - | - | - | - | (67) | (406) |
Unallocated central costs | - | - | - | - | - | - | - | - | (875) | (882) |
Operating profit before exceptional items | 2,049 | 4,684 | 2,755 | 2,803 | (730) | (1,112) | - | - | 3,132 | 5,087 |
Financing costs | - | - | - | - | - | - | - | - | (438) | (176) |
Share of loss from joint venture | - | - | - | - | - | - | - | - | 1 | 19 |
Taxation | - | - | - | - | - | - | - | - | (536) | (829) |
Profit for the period | - | - | - | - | - | - | - | - | 2,159 | 4,101 |
Segment assets | 111,361 | 106,798 | 42,128 | 24,555 | 8,603 | 7,690 | - | - | 162,092 | 139,043 |
Unallocated assets |
|
|
|
|
|
|
|
| 486 | 711 |
Total assets |
|
|
|
|
|
|
|
| 162,578 | 139,754 |
Segment liabilities | (55,647) | (46,646) | (13,087) | (2,964) | (924) | (711) | - | - | (69,658) | (50,320) |
Unallocated liabilities |
|
|
|
|
|
|
|
| (1,003) | (1,745) |
Total liabilities |
|
|
|
|
|
|
|
| (70,661) | (52,065) |
Depreciation | 2,064 | 2,058 | 459 | 287 | 60 | 41 | - | - | 2,583 | 2,386 |
Depreciation of right-of-use assets | 158 | 123 | 31 | 17 | - | - | - | - | 189 | 140 |
Amortisation | 200 | 199 | 39 | - | 147 | 140 | - | - | 386 | 339 |
Capital expenditure: |
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment (PPE) | 5,907 | 11,778 | 1,216 | 721 | 128 | 43 | - | - | 7,251 | 12,542 |
Intangible assets | 93 | 79 | 18 | 71 | 128 | 34 | - | - | 239 | 184 |
Unallocated assets and liabilities are made up of prepayments, corporation tax and deferred tax assets and liabilities. Segment profit/(loss) is made up of operating profit/(loss) before foreign exchange gains/(losses) and unallocated central costs. Unallocated central costs are not directly attributable or cannot be allocated to a segment. Segment profit/(loss) pre-amortisation only excludes amortisation on acquired intangible assets.
Geographical segments
Polyolefin foams, HPP and MEL are managed on a worldwide basis but operate from the UK, Europe, US and Asian locations. In presenting information on the basis of geographical segments, segmental revenue is based on the geographical location of customers. Segment assets are based on the geographical location of assets.
| United Kingdom | Europe | North America | Rest of World | Total |
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
| £`000 | £`000 | £`000 | £`000 | £`000 |
For the period ended 30 June 2020 |
|
|
|
|
|
Group revenue from external customers | 6,117 | 9,322 | 9,823 | 9,365 | 34,627 |
Non-current assets | 45,050 | 18,619 | 38,303 | 456 | 102,428 |
Capital expenditure - PPE | 2,022 | 4,336 | 848 | 44 | 7,250 |
For the period ended 30 June 2019 |
|
|
|
|
|
Group revenue from external customers | 6,489 | 14,849 | 10,352 | 10,610 | 42,300 |
Non-current assets | 43,539 | 6,369 | 36,354 | 401 | 86,663 |
Capital expenditure - PPE | 4,617 | 2,550 | 3,512 | 54 | 10,733 |
Non-current assets do not include deferred tax assets or investments in joint ventures.
Major customers
Revenues from one customer of the Group located in the United Kingdom contributed £3,544k (30 June 2019: n/a) to the Group's revenue. Revenues from one customer of the Group located in "Rest of World" contributes £6,666k (30 June 2019: £7,253k) to the Group's revenue.
Analysis of revenue by category
Breakdown of revenues by products and services for the Group:
| Six months ended | |
| 30-Jun-20 | 30-Jun-19 |
| (Unaudited) | (Unaudited) |
| £'000 | £'000 |
Sale of foam | 33,725 | 41,412 |
Sale of equipment | 232 | 615 |
Licence and royalty income | 670 | 273 |
Group Revenue | 34,627 | 42,300 |
7. EXCEPTIONAL ITEMS
Items that are material either because of their size or their nature or that are nonrecurring are considered as exceptional items and are presented within the line items to which they best relate. During the current period no exceptional items have been recorded in the Income Statement.
During the prior year, the Company was successful in a claim against the previous advisors to the Defined Benefit Pension Scheme (the "DB Scheme"), following legal advice that the linkage to future increases in salary had not been properly broken. The Company was awarded £1,050k following mediation and has recorded this as an operating exceptional item in the Income Statement. Of this amount, £941k was repaid to the DB Scheme and £109k expenses reimbursed to the Company.
8. INCOME TAX EXPENSE
| Six months ended | |
| 30-Jun-20 | 30-Jun-19 |
| (Unaudited) | (Unaudited) |
| £'000 | £'000 |
UK corporation tax | 380 | 751 |
Adjustment for tax for prior years | - | (98) |
Overseas tax | 11 | 11 |
Total current tax | 391 | 664 |
Deferred tax | 145 | 165 |
Income tax expense | 536 | 829 |
Income tax expense is recognised based on management's estimate of the weighted average annual income tax rate expected for the full financial year. The estimated average annual tax rate used for the year to 31 December 2020 is 19.89% (the effective tax rate, before exceptional item, for the year ended 31 December 2019 was 18.19%). The prior period current year tax charge includes a prior period tax credit of £98k which is supressing the effective tax rate.
9. DIVIDENDS
No dividend was paid during the period (2019: £1,997k dividend relating to the period to 31 December 2018).
10. EARNINGS PER SHARE
Earnings per ordinary share is calculated by dividing the consolidated profit after tax attributable to equity holders of the Parent Company of £2,159k (30 June 2019: £4,101k) by the weighted average number of shares in issue during the period, excluding own shares held by employee trusts which are administered by independent trustees. The number of shares held in the trust at 30 June 2020 was 470,135 (30 June 2019: 186,296). Distribution of shares from the trust is at the discretion of the trustees. Diluted earnings per ordinary share adjusts for the potential dilutive effect of share option schemes in accordance with IAS 33 Earnings per share.
| Six months ended | |
| 30-Jun-20 | 30-Jun-19 |
| (Unaudited) | (Unaudited) |
Weighted average number of ordinary shares in issue | 48,166,555 | 47,988,453 |
Deemed issued for no consideration | 849,897 | 674,192 |
Diluted number of ordinary shares issued | 49,016,452 | 48,662,645 |
11. PROPERTY, PLANT AND EQUIPMENT
| Land and buildings | Plant and equipment | Fixtures and fittings | Under construction | Total |
| £'000 | £'000 | £'000 | £'000 | £'000 |
Half-year ended 30 June 2020 |
|
|
|
|
|
Cost |
|
|
|
|
|
At 31 December 2019 | 31,075 | 83,974 | 3,915 | 29,532 | 148,496 |
Additions | 97 | 242 | 33 | 6,878 | 7,250 |
Disposals | - | - | (2) | - | (2) |
Transfers | 144 | 11,524 | 1 | (11,669) | - |
Effect of movement in foreign exchange | 677 | 2,251 | 74 | 1,629 | 4,631 |
At 30 June 2020 | 31,993 | 97,991 | 4,021 | 26,370 | 160,375 |
|
|
|
|
|
|
Accumulated depreciation |
|
|
|
|
|
At 31 December 2019 | 11,471 | 48,936 | 2,437 | - | 62,844 |
Depreciation charge | 640 | 1,704 | 239 | - | 2,583 |
Effect of movement in foreign exchange | 336 | 644 | 54 | - | 1,034 |
At 30 June 2020 | 12,447 | 51,284 | 2,730 | - | 66,461 |
|
|
|
|
|
|
Net book value |
|
|
|
|
|
At 31 December 2019 | 19,604 | 35,038 | 1,478 | 29,532 | 85,652 |
At 30 June 2020 | 19,546 | 46,707 | 1,291 | 26,370 | 93,914 |
|
|
|
|
|
|
12. INTEREST-BEARING LOANS AND BORROWINGS
|
|
| 30-Jun-20 | 31-Dec-19 |
| (Unaudited) | (Audited) | ||
| £'000 | £'000 | ||
Current bank borrowings |
|
| 27,873 | 15,717 |
Non-current bank borrowings |
|
| 19,535 | 21,630 |
|
|
| 47,408 | 37,347 |
In May 2018, the Group completed a debt refinancing to enable it to continue to grow capacity and meet its expected demand growth. These facilities are secured against the property, plant and equipment and trade receivables of the Group. The total facility of £54.5m comprises a £25m multi-currency term loan, repayable in two equal instalments during year four and year five, with the remainder at the end of year five, a £25m multi-currency revolving credit facility, repayable on demand and a further £4.5m sterling term loan, renewable annually and repayable over five years in equal quarterly repayments over the term. The negotiated facility also includes a £25m accordion feature to provide additional flexibility to pursue further investment opportunities in the future.
At the end of the period, the Group had utilised £24.8m ($25m and £4.5m) of the multi-currency term loan, £18.6m (€13.5m and £3.5m) of the revolving facility and has an outstanding £4.5m on the sterling term loan. The total amount of £47.9m is gross of £0.5m origination fees paid up front, being amortised over the period of the loan.
13. RELATED PARTY TRANSACTIONS
There were no material related party transactions requiring disclosure for the periods ended 30 June 2020 and 30 June 2019.
14. FINANCIAL INSTRUMENTS AND FINANCIAL RISK MANAGEMENT
Fair value estimation
To provide an indication about the reliability of the inputs used in determining fair value, the Group classifies its financial instruments into the three levels prescribed under the accounting standards. An explanation of each level follows underneath the table.
The following table presents the Group's financial assets and financial liabilities measured and recognised at fair value at 30 June 2020 and 30 June 2019:
| Level 1 | Level 2 | Level 3 | Total |
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
30-Jun-20 | £'000 | £'000 | '000 | £'000 |
Assets |
|
|
|
|
Forward exchange contracts | - | 31 | - | 31 |
Total assets | - | 31 | - | 31 |
Liabilities |
|
|
|
|
Forward exchange contracts | - | (742) | - | (742) |
Total liabilities | - | (742) | - | (742) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Level 1 | Level 2 | Level 3 | Total |
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) |
30-Jun-19 | £'000 | £'000 | '000 | £'000 |
Assets |
|
|
|
|
Forward exchange contracts | - | - | - | - |
Total assets | - | - | - | - |
Liabilities |
|
|
|
|
Forward exchange contracts | - | (413) | - | (413) |
Total liabilities | - | (413) | - | (413) |
The forward exchange contracts have been fair valued using forward exchange rates that are quoted in an active market.
Level 1: The fair value of financial instruments traded in active markets (such as publicly traded derivatives, and trading and available-for-sale securities) is based on quoted (unadjusted) market prices at the end of the reporting period. The quoted marked price used for financial assets held by the Group is the current bid price. These instruments are included in level 1.
Level 2: The fair value of financial instruments that are not traded in an active market (for example, over-the-counter derivatives) is determined using valuation techniques. These valuation techniques maximise the use of observable market data where it is available and rely as little as possible on entity specific estimates. If all significant inputs required to fair value an instrument are observable, the instrument is included in level 2.
Level 3: If one or more of the significant inputs is not based on observable market data, the instrument is included in level 3. This is the case for unlisted equity securities.
Group's valuation process
Derivative financial instruments are valued using Barclays Bank's mid-market rate at the Statement of Financial Position date.
The Group's finance department performs the valuation of forward exchange contracts required for financial reporting purposes. This is reported to the Audit Committee.
The results of the valuation processes are included in the Group's monthly reporting to the Directors, which includes all members of the Audit Committee.
The Group also has a number of financial instruments which are not measured at fair value in the Statement of Financial Position. For the majority of these instruments, the fair values are not materially different to their carrying amounts, since the interest receivable/payable is either close to current market rates or the instruments are short-term in nature. The fair value of the following financial assets and liabilities approximate to their carrying amount:
· Trade and other receivables
· Cash and cash equivalents
· Trade and other payables
Fair value of financial assets and liabilities measured at amortised cost
The fair value of borrowings (excluding bank overdraft) is as follows:
| 30-Jun-20 | 30-Jun-19 |
| (Unaudited) | (Unaudited) |
| £'000 | £'000 |
Current | 27,873 | 6,264 |
Non-current | 19,535 | 23,608 |
Total | 47,408 | 29,872 |
15. CAPITAL COMMITMENTS
Capital expenditure commitments of £4,191k (30 June 2019: £10,705k) have been contracted for at the end of the reporting period but not yet incurred, and are in respect of Property, Plant and Equipment.
16. EVENTS OCCURING AFTER THE REPORTING PERIOD
There are no material events occurring after the reporting period.
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.
Latest directors dealings
- 2 hours ago Urban Logistics Reit
- 3 hours ago Ocado Group
- 3 hours ago AJ Bell
- 3 hours ago Foresight Enterprise VCT
- 3 hours ago Mitie Group