Interim Results

RNS Number : 0187L

Inspecs Group PLC

08 September 2021

 

8 September 2021

INSPECS Group plc

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

Interim Results

INSPECS Group plc, a global eyewear and lens design house and manufacturer, presents its interim results for the six months ended 30 June 2021. 

Financial highlights:

· Revenue increased to $125.7m (H1 2020: $16.7m)

· Gross profit margin 44.9% (H1 2020: 44.5%)

· Underlying gross profit margin* 49.8% (H1 2020: 44.5%) 

· Underlying EBITDA* increased to $17.7m (H1 2020: $0.7m)

· Underlying basic Earnings Per Share (EPS) of $0.17 (H1 2020: $0.01), with underlying diluted EPS of $0.16 (H1 2020: $0.01)

· Reported loss before tax of $2.6m (H1 2020: $8.3m) 

· Reported loss after tax of $3.2m (H1 2020: $7.5m)

· Reported basic EPS of $(0.03) (H1 2020: $(0.12)), with diluted EPS of $(0.03) (H1 2020: $(0.12))

· Strong balance sheet with cash at 30 June 2021 of $37.7m (30 June 2020: $28.6m)

· Cash flow from operating activities $15.4m (H1 2020: $(2.5)m)

*Underlying gross profit margin for H1 2021 excludes $6.1m purchase price allocation adjustment relating to inventory valuation following the acquisition of Eschenbach on 16 December 2020. Underlying EBITDA excludes this purchase price allocation adjustment and share based payment expense for the period. See 'Underlying EBITDA' table below for reconciliation to operating profit as shown below.

Operational highlights:

· Despite the restrictions of Covid-19, operations have remained fully functional and the business is currently transitioning from a work at home basis to a flexible office/home-working environment where applicable.

· Construction work on our Vietnam plant has been completed, despite Covid-19 related restrictions, production is at good levels.

· Further land acquired in Vietnam allows an additional expansion of manufacturing capacity.

· New B2B digital platform increases revenues.

· Eschenbach integration continues across the Group.

· Launch of new in-house designed and manufactured sustainable frames "Botaniq ^TM" continues to prove successful.

· Development of antiviral and antibacterial products for healthcare markets.

· Norville appointed UK sales distributor for "LEICA Lenses".

· Construction of new Norville production facility underway, completion expected Q4 2021.

· ESG teams working to move Group's offices to carbon neutral.

Robin Totterman, CEO of INSPECS, said:

"I am pleased to report our underlying EBITDA increased from $0.7m for the 6 months to 30 June 2020 to $17.7m for the 6 months to 30 June 2021. These are good results for the Group that demonstrate its trajectory following the acquisition of Eschenbach on the 16 December 2020.

"These results reflect the hard work that our employees have put in to ensure that the Group can operate despite Covid-19 restrictions. My thanks for the flexibility our teams have displayed across the globe. Our factories have managed to carry on producing in what has been an extraordinarily difficult time and all our factory workers in Vietnam have been vaccinated to enable them to carry on production. Our plant in China has continued to operate despite Covid-19 difficulties throughout the period. Our teams across the globe continue to drive new innovation, explore opportunities and expand into new markets through integration, organic growth and acquisitions.

"We have strong order books and notwithstanding the potential future disruption from Covid-19 our full year expections remain unchanged. We look forward to providing a further update with our Q3 trading update at the end of October."

For further information please contact:

INSPECS Group plc Robin Totterman (CEO) Chris Kay (CFO)	via FTI Consulting Tel: [phone]
Peel Hunt (Nominated Adviser and Broker) Adrian Trimmings Andrew Clark	Tel: [phone]
FTI Consulting (Financial PR) Alex Beagley Fern Duncan Alice Newlyn	Tel: [phone] [e-mail]

About INSPECS Group plc

INSPECS is a Bath-based designer, manufacturer and distributor of eyewear frames and optically advanced spectacle lenses. The Group produces a broad range of frames and lenses, covering optical, sunglasses and safety, which are either "Branded" (either under licence or under the Group's own proprietary brands), or "OEM" (including private label on behalf of retail customers and un-branded).

In December 2020, INSPECS acquired Eschenbach, a leading, global, eyewear supplier headquartered in Nuremberg, Germany, which includes the American company Tura. The acquisition extended the Group's presence internationally in key global markets. This followed the acquisition of lens maker Norville in July 2020, whereby INSPECS combined two heritage brands in British optical, Savile Row frame maker, and Norville lens maker, further enhancing its vertically integrated business model. As one of only a few companies that can offer this one-stop-shop solution to global retail chains, INSPECS is well positioned to continue to take market share in the globally expanding eyewear market.

INSPECS customers include global optical and non-optical retailers, global distributors and independent opticians, with its distribution network covering over 80 countries and reaching approximately 70,000 points of sale.

INSPECS has operations across the globe: with offices in the UK, Portugal, Scandinavia, the US and China (Hong Kong, Macau and Shenzhen), and manufacturing facilities in Vietnam, China, the UK and Italy. With the acquisition of Eschenbach, the Group's international reach further extends across Europe and the American markets.

The Group's growth strategy going forward is to: (i) continue to grow organically; (ii) undertake further acquisitions (and drive value through leveraging the Group's internal capabilities); and (iii) extend the Group's manufacturing capacity.

More information is available at www.INSPECS.com .

CHIEF EXECUTIVE REVIEW

I am pleased to present our first full 6-month interim results following our acquisition of Eschenbach on 16 December 2020. The Group has performed well in the first 6-months with sales of $125.7m. The Group made an underlying EBITDA of $17.7m.

The Group continues to deliver despite Covid-19 restrictions around the globe. As we move towards the end of our financial year, I remain cautious but believe that we have developed over the last 12-months the ability to quickly change both our working and trading patterns to be able to continue to achieve solid results despite the challenging environment.

In Vietnam, unlike many other factories, our team has adapted to the complex Covid-19 restrictions. We quickly built new dormitories and shower facilities allowing our workforce to remain on-site and continue production.

We have sourced a new factory for Norville, and this move to a state-of-the-art production facility should be completed by the end of Q4. Norville has been appointed as the sole UK lens distributor for "LEICA Lenses".

Eschenbach has traded ahead of expectations, and it is great to see the collaboration of the Eschenbach teams with the other Group members around the globe taking shape. This continues to drive new and innovative ideas to further grow the Group.

We continue to work on further acquisitions with our advisors, as the enlarged Group now has many additional opportunities available to it.

Our new in-house innovation development team, 'Skunk Works', has been busy, and I hope to announce further advanced innovation in the near future.

Despite Covid-19, the Group continues to trade well post 30 June 2021. The global eyewear market has proved to be resilient over the last 18 months. However, current trading patterns can be quickly influenced by governments  around the world responding to the Covid-19 pandemic, which could see some of our markets affected.

Our order books continue to grow, and I am excited about new opportunities across the Group. Assuming current conditions prevaiI, I expect that we will continue to build on our results for the first 6 months of the year.

During the period we have worked hard across the Group on unifying ESG policies, with teams in place around the globe, targeting new environmentally friendly products for the market and a constant reduction in our waste, energy usage and carbon emissions.

Finally, I would like to thank all of our staff and advisors who have worked tirelessly in challenging circumstances to produce these results and have the passion and skills to continue the Group's growth.

Robin Totterman

8 September 2021

FINANCIAL REVIEW

The Group has produced a good financial performance despite Covid-19 restriction for the first 6-month period of 2021. The results include the first full six month period of Eschenbach GmbH.

Revenue

Revenue increased to $125.7m from $16.7m in H1 FY20 driven by the continuing integration of Eschenbach and volume growth across the diversity of markets that we now operate in.

Underlying Gross Margin

The Group's underlying gross margin increased from 44.5% to 49.8%.

Underlying EBITDA

The Group underlying EBITDA increased from $0.7m in H1 2020 to $17.7m in H1 2021.

Finance Expenses

Our net finance cost reduced from $1.6m in H1 2020 to $1.1m.

Loss Before Tax

Loss before tax for the period of $2.6m is after charging $1.2m of non-underlying costs and a foreign exchange loss on borrowings of $3.6m, being a non-cash item.

Cash Generation

The Group generated a net cash inflow from operating activities of $15.4m in H1 2021 compared to a net outflow of $(2.5)m in H1 2020.

Cash Position

The Group's cash at 30 June 2021 was $37.7m compared to $28.6m at 30 June 2020.

Net Assets

The Group's net assets increased from $58m at 30 June 2020 to $147m at 30 June 2021.

Net Debt

The Group's net debt excluding leasing has decreased from $26.9m as at 31 December 2020 to $16.9m as at 30 June 2021.

Earnings Per Share

The Group's underlying basic earnings per share of the 6 months to 30 June 2021 was $0.17 compared to $0.01 for the 6 months to 30 June 2020.

Underlying EBITDA

The below table shows how Underlying EBITDA is calculated:

				6 months ended 30 June 2021			6 months ended 30 June 2020			12 months ended 31 December 2020
				$'000			$'000			$'000
	Revenue			125,746			16,727			47,415
	Gross Profit			56,498			7,439			20,522
	Operating expenses			(53,157)			(9,167)			(23,462)
	Operating profit/(loss)			3,341			(1,728)			(2,940)
	Movement in fair value on derivatives			-			(727)			(740)
	Operating profit/(loss) after movement in derivative			3,341			(2,455)			(3,680)
	Add back: Amortisation			3,452			484			1,607
	Add back: Depreciation			4,131			1,155			2,299
	EBITDA			10,924			(816)			226
	Add back: Share based payment expense			680			766			1,706
	Add back: Restructuring costs			-			-			185
	Add back: Foreign exchange on funding for  acquisitions			-			-			1,085
	Add back: Post acquisition insurance costs			-			-			563
	Add back: Movement in fair value on derivatives			-			727			740
	Add back: Purchase price allocation (PPA) adjustment on Eschenbach inventory			6,104			-			-
	Underlying EBITDA			17,708			677			4,505
	Underlying Earnings per Share
				$			$			$
	Basic underlying Earnings per Share for the period attributable to the equity holders of the parent			0.17			0.01			0.07
	Diluted underlying Earnings per Share for the period attributable to the equity holders of the parent			0.16			0.01			0.06
Underlying EBITDA segmental information Underlying EBITDA by reportable segment (as defined in note 4) for the six months ended 30 June 2021 is as follows:   Frames and Wholesale Lenses Total before Adjustments   Total   Optics adjustments & & elimination eliminations   $'000  $'000 $'000 $'000 $'000  $'000 Revenue 110,449 13,643 4,278 128,370 (2,624)   125,746 Operating profit 1,996 2,213 (793) 3,416 (75) 3,341 Add back: Amortisation 2,928 524 - 3,452 - 3,452 Depreciation 3,182 699 250 4,131 - 4,131 Share based payments 401 279 - 680 - 680 PPA adjustment Eschenbach   inventory 6,104 - - 6,104 - 6,104 Underlying EBITDA 14,611 3,715 (543) 17,783 (75) 17,708 INTERIM CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME For the period ended 30 June 2021
		Notes			Unaudited 6 months ended 30 June 2021				Unaudited 6 months ended 30 June 2020
					$'000				$'000
REVENUE		4			125,746				16,727
Cost of sales					(69,248)				(9,288)
GROSS PROFIT					56,498				7,439
Other operating income					-				27
Distribution costs					(1,774)				(239)
Administrative expenses					(51,383)				(8,954)
OPERATING PROFIT/(LOSS)					3,341				(1,728)
Movement in fair value on derivatives					-				(727)
Initial public offering costs					-				(2,442)
Non-underlying costs		9			(1,248)				(91)
Exchange adjustments on borrowings					(3,619)				(1,774)
Finance costs					(1,123)				(1,570)
Finance income					19				19
LOSS BEFORE INCOME TAX					(2,630)				(8,312)
Income tax					(533)				823
LOSS FOR THE PERIOD					(3,163)				(7,489)
OTHER COMPREHENSIVE INCOME:
Exchange adjustment on consolidation					3,796				(1,490)
TOTAL COMPREHENSIVE PROFIT /(LOSS) FOR THE PERIOD					633				(8,979)
Earnings per share
Basic EPS for the period attributable   to the equity holders of the parent		5			(0.03)				(0.12)
Diluted EPS for the period attributable   to the equity holders of the parent		5			(0.03)				(0.12)

INTERIM CONSOLIDATED STATEMENT OF FINANCIAL POSITION 

As at 30 June 2021

			Notes					Unaudited As at 30 June 2021 $'000						Unaudited As at 30 June 2020 $'000								Audited As at 31 December 2020 $'000
ASSETS
NON-CURRENT ASSETS
Goodwill								69,961						11,982								69,087
Intangible assets								50,738						15,930								56,305
Property Plant and equipment								42,620						11,980								42,839
Investment in associates								57						53								57
Deferred tax								12,569						1,167								12,995
								175,945						41,112								181,283
CURRENT ASSETS
Inventories								50,639						8,450								59,294
Trade and other receivables			6					34,498						8,731								35,648
Tax receivable								246						-								1,556
Cash and cash equivalents								37,718						28,589								32,672
								123,101						45,770								129,170
TOTAL ASSETS								299,046						86,882								310,453
EQUITY
SHAREHOLDERS' EQUITY
Called up share capital								1,384						968								1,384
Share premium								121,940						35,138								121,940
Foreign currency translation reserve								3,697						(1,385)								(99)
Share option reserve								1,547						564								867
Merger reserve								7,296						7,296								7,296
Retained earnings								11,266						15,853								14,429
TOTAL EQUITY								147,130						58,434								145,817
LIABILITIES
NON-CURRENT LIABILITIES
Financial liabilities - borrowings
Interest bearing loans and borrowings				8				63,191						17,401								70,391
Deferred tax								21,421						2,762								24,694
								84,612						20,163								95,085
CURRENT LIABILITIES
Trade and other payables				7				38,542						5,611								42,895
Right of return liability								13,015						454								12,824
Financial liabilities - borrowings
Interest bearing loans and borrowings				8				10,191						599								6,830
Bank overdrafts				8				-						-								2,642
Invoice discounting				8				-						47								-
Tax payable								5,556						1,574								4,360
								67,304						8,285								69,551
TOTAL LIABILITIES								151,916						28,448								164,636
TOTAL EQUITY AND LIABILITIES								299,046						86,882								310,453

INTERIM CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the period ended 30 June 2021

		Called up share capital		Share premium		Foreign currency translation reserve		Share option reserve			Retained earnings	Merger reserve		Total equity
		$000		$000		$000		$000			$000	$000		$000
SIX MONTHS ENDED 30 JUNE 2021
Balance at 1 January 2021		1,384		121,940		(99)		867			14,429	7,296		145,817
Loss for the period		-		-		-		-			(3,163)	-		(3,163)
Other comprehensive income		-		-		3,796		-			-	-		3,796
Total comprehensive loss		-		-		3,796		-			(3,163)	-		633
Share-based payments		-		-		-		680			-	-		680
Balance at 30 June 2021 (unaudited)		1,384		121,940		3,697		1,547			11,266	7,296		147,130
SIX MONTHS ENDED 30 JUNE 2020
Balance at 1 January 2020		62		21,628		1,031		2,840			5,787	-		31,348
Loss for the period		-		-		-		-			(7,489)	-		(7,489)
Other comprehensive loss		-		-		(1,490)		-			-	-		(1,490)
Total comprehensive loss		-		-		(1,490)		-			-	-		(8,979)
Issue of share capital		187		32,413		-		-			-	(22)		32,578
Exercise of share options		99		2,725		-		(3,140)			2,973	-		2,657
Share-based payments		-		-		-		830			-	-		830
Share for share exchange and   creation of merger reserve		620		(21,628)		(926)		34			(46,902)	68,802		-
Capital reduction		-		-		-		-			61,484	(61,484)		-
Balance at 30 June 2020 (unaudited)		968		35,138		(1,385)		564			15,853	7,296		58,434
INTERIM CONSOLIDATED STATEMENT OF CASH FLOW  For the period ended 30 June 2021
							Unaudited 6 months ended 30 June 2021			Unaudited 6 months ended 30 June 2020
							$000			$000
Cash flows from operating activities
(Loss)/profit before income tax							(2,630)			(8,312)
Depreciation charges							4,131			1,155
Amortisation charges							3,451			484
Share based payments							680			766
Movement in fair value of derivatives							-			727
Exchange adjustments on borrowings							3,619			1,774
Finance costs							1,123			1,570
Finance income							(19)			(19)
							10,355			(1,856)
Decrease in inventories							9,406			266
Decrease in trade and other receivables							1,600			4,143
Decrease in trade and other payables							(4,869)			(4,605)
Cash generated from operations							16,492			(2,051)
Interest paid							(1,115)			(481)
Tax paid							-			-
Net cash flow from operating activities							15,377			(2,532)
Cash flows (used in)/from investing activities
Purchase of intangible fixed assets							(86)			(72)
Purchase of property plant and equipment							(2,697)			(265)
Interest received							19			19
Net cash flows (used in)/from investing activities							(2,764)			(318)
Cash flow from financing activities
Bank loan principal repayments in year							(3,102)			(2,307)
Repayment of other loans							-			(2,530)
Inflow from Initial Public Offering							-			30,313
Principal payments on leases							(1,920)			(590)
Net cash flows used in financing  activities							(5,022)			24,886
Net increase/(decrease) in cash and cash  equivalents							7,591			22,035
Cash and cash equivalents at  beginning of the period							30,030			6,502
Net foreign currency movements							97			52
Cash and cash equivalents  at end of period							37,718			28,589

NOTES TO THE INTERIM CONSOLIDATED STATEMENTS For the period ended 30 June 2021

1.  GENERAL INFORMATION

INSPECS Group plc is a public company limited by shares and is incorporated in England and Wales. The address of the Company's principal place of business is Kelso Place, Upper Bristol Road, Bath BA1 3AU.

The principal activity of the Group in the period was that of design, production, sale, marketing and distribution of high fashion eyewear and OEM products worldwide.

2.  ACCOUNTING POLICIES

Going concern

Based on the Group's forecasts considered in the light of the Covid-19 situation, the Directors have adopted the going concern basis in preparing the interim financial statements.

The assessment has considered the Group's current financial position as follows:

• The Group improved its cash position during the period with net cash inflows from operating activities of $15.4m compared to an outflow of ($2.5m) for H1 2020.

• The Groups net assets were $147m at the end of the period compared to $58m at 30 June 2020.

• The Group has significant headroom with its current and projected covenants with HSBC.

	30 June 2021		31 December 2020
	Actual	Required	Actual	Required
Leverage (excl. leasing)	0.6	Below 2.5	1.6	Below 2.5
Interest cover	21.0	Above 4.0	17.1	Above 4.0

Leverage is calculated on a rolling 12 month historical EBITDA against current net debt excluding leasing.

The assessment has considered the current measures being put in place by the Group to preserve cash and ensure continuity of operations through:

• Ensuring continuation of its supply chain buildings on the benefit of having its own manufacturing sites and by securing alternative third-party supply lines.

• Maintaining geographical sales diversification, focusing sales to online customers and seeking new revenue streams around the globe.

• Ability to service both the major global retail chains and significant distribution to the independent eyewear market following the acquisition of Eschenbach on 16 December 2020.

Basis of preparation

The interim consolidated financial statements for the six months ended 30 June 2021 have been prepared in accordance with IAS 34 Interim Financial Reporting and with accounting policies that are consistent with the Group's Annual Report and Financial Statements for the period ended 31 December 2020.

The comparative financial information for the period ended 30 June 2020 in this interim report does not constitute statutory accounts for that period under 434 of the Companies Act 2006 and is unaudited.

Accounting policies are included in detail within the latest Annual Report.

NOTES TO THE INTERIM CONSOLIDATED STATEMENTS (continued) For the period ended 30 June 2021

3.  CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

The preparation of the Group's historical information requires management to make judgements, estimates and assumptions that affect the reported amounts of revenues, expenses, assets and liabilities, and their accompanying disclosures, and the disclosure of contingent liabilities. Uncertainty about these assumptions and estimates could result in outcomes that could require a material adjustment to the carrying amounts of the assets or liabilities in the future.

Estimation uncertainty

In addition to the impact of Covid-19 discussed within the going concern section of note 2, the key assumptions concerning the future and other key sources of estimation uncertainty at the end of the reporting period, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial period, are described below.

Uncertain tax positions

Tax authorities could challenge and investigate the Group's transfer pricing or tax domicile arrangements. As a growing, international business, there is an inherent risk that local tax authorities around the world could challenge either historical transfer pricing arrangements between other entities within the Group and subsidiaries or branches in those local jurisdictions, or the tax domicile of subsidiaries or branches that operate in those local jurisdictions.

As a result, the Group has identified it is exposed to uncertain tax positions, which it has measured using an expected value methodology. Such methodologies require estimates to be made by management including the relative likelihood of each of the possible outcomes occurring, the periods over which the tax authorities may raise a challenge to the Group's transfer pricing or tax domicile arrangements; and the quantum of interest and penalties payable in addition to the underlying tax liability. As a result, the Group has made a provision of $3,067,000 as at 30 June 2021 ($2,603,000 as at 30 June 2020), in line with the accounting methodology used as at 31 December 2020.

Right of return

Under IFRS15 a sale with right of return is recognised if the customer receives any combination of a full or partial refund of any consideration paid, a credit that can be applied against amounts owed, or another product in exchange. The Group includes within the liability arrangements where the Group has historically accepted a right to return. The Group estimates the impact of potential returns from customers based on historical data on returns, with a liability recognised for the goods expected to be returned. Calculations of this liability require estimation to be made by management as to the expected level of returns. The right of return liability as at 30 June 2021 was $13,015,000 (30 June 2020: $454,000) with Eschenbach accounting for $12,344,000 of this balance as at 30 June 2021.

4.  SEGMENT INFORMATION

The Group operates in three operating segments, which upon application of the aggregation criteria set out in IFRS 8 Operating Segments results in three reporting segments:

• Frames and Optics (previously Branded) product distribution.

• Wholesale - being OEM and manufacturing distribution.

• Lenses - being manufacturing and distribution of lenses.

The acquisition of Norville (20/20) Limited during H2 2020 has led to an additional operating and reporting segment of 'Lenses' in 2020. In addition, the acquisition of Eschenbach Holdings GmbH also in H2 2020 has resulted in a change to the 'Branded' reporting segment, to form the 'Frames and Optics' reporting segment of which Eschenbach is a part during the period to 30 June 2021.

The criteria applied to identify the operating segments are consistent with the way the Group is managed. In particular, the disclosures are consistent with the information regularly reviewed by the CEO and the CFO in their role as Chief Operating Decision Makers, to make decisions about resources to be allocated to the segments and to assess their performance

The reportable segments subject to disclosure are consistent with the organisation model adopted by the Group during the six months ended 30 June 2021 and are as below:

	Frames and		Wholesale		Lenses			Total before				Adjustments				Total
	Optics							adjustments &				& elimination
								eliminations
	$'000		$'000		$'000			$'000				$'000				$'000
Revenue
External	109,233		12,261		4,252			125,746				-				125,746
Internal	1,216		1,382		26			2,624				(2,624)				-
	110,449		13,643		4,278			128,370				(2,624)				125,746
Cost of sales	(59,588)		(9,442)		(2,473)			(71,503)				2,255				(69,248)
Gross profit	50,861		4,201		1,805			56,867				(369)				56,498
Expenses	(48,865)		(1,988)		(2,598)			(53,451)				294				(53,157)
Operating (loss)/profit	1,996		2,213		(793)			3,416				(75)				3,341
Exchange adjustment   on borrowings															(3,619)
Non-underlying   costs - acquisitions															(1,248)
Finance costs															(1,123)
Finance income															19
Taxation															(533)
Loss for the period															(3,163)

Reported segments relating to the balance sheet as at 30 June 2021 are as follows:

	Frames and		Wholesale		Lenses			Total before				Adjustments				Total
	Optics							adjustments &				& elimination
								eliminations
	$'000		$'000		$'000			$'000				$'000				$'000
Total assets	390,712		74,917		7,285			472,914				(186,437)				286,477
Total liabilities	(302,660)		(7,056)		(6,837)			(316,553)				264,996				(51,557)
	88,052		67,861		448			156,361				78,559				234,920
Deferred tax asset																12,569
Deferred tax liability															(21,421)
Current tax liability															(5,556)
Borrowings															(73,382)
Group net assets															147,130

Total assets are the Group's gross assets excluding deferred tax asset. Total liabilities are the Group's gross liabilities excluding loans and borrowings, and deferred tax liability.

The reportable segments subject to disclosure are consistent with the organisation model adopted by the Group during the six months ended 30 June 2020 and are as below:

	Branded		Wholesale		Total before		Adjustments		Total
					adjustments &		& elimination
					eliminations
	$'000		$'000		$'000		$'000		$'000
Revenue
External	8,627		8,100		16,727		-		16,727
Internal	1,104		894		1,998		(1,998)		-
	9,732		8,994		18,726		(1,998)		16,727
Cost of sales	(5,886)		(5,167)		(11,053)		1,765		(9,288)
Gross profit	3,845		3,827		7,672		(233)		7,439
Expenses	(5,205)		(4,153)		(9,358)		191		(9,167)
Operating (loss)/profit	(1,360)		(326)		(1,686)		(42)		(1,728)
Exchange adjustment   on borrowings									(1,774)
Movement in derivatives									(727)
Initial Public Offering costs									(2,442)
Non-underlying   costs - restructuring									(91)
Finance costs									(1,570)
Finance income									19
Taxation									823
Loss for the period									(7,489)

Reported segments relating to the balance sheet as at 30 June 2020 are as follows:

	Frames and		Wholesale		Total before		Adjustments		Total
	Optics				adjustments &		& elimination
					eliminations
	$'000		$'000		$'000		$'000		$'000
Total assets	75,019		63,259		138,278		(52,564)		85,714
Total liabilities	(63,712)		(4,654)		(68,366)		62,255		(6,111)
	11,307		58,605		69,912		9,691		79,603
Deferred tax asset									1,167
Deferred tax liability									(2,762)
Current tax liability									(1,574)
Borrowings									(18,000)
Group net assets									58,434

Total assets are the Group's gross assets excluding deferred tax asset. Total liabilities are the Group's gross liabilities excluding loans and borrowings, and deferred tax liability.

Acquisition costs, finance costs and income, and taxation are not allocated to individual segments as the underlying instruments are managed on a Group basis.

Deferred tax and borrowings are not allocated to individual segments as they are managed on a Group basis.

Adjusted items relate to elimination of all intra-Group items including any profit adjustments on intra-Group sales that are eliminated on consolidation, along with the profit and loss items of the parent company.

Adjusted items in relation to segmental assets and liabilities relate to the elimination of all intra-Group balances and investments in subsidiaries, and assets and liabilities of the parent company.

The revenue of the Group is attributable to the one principal activity of the Group.

Geographical analysis

The Group's revenue by destination is split in the following geographic areas:

			Unaudited 6 months ended 30 June 2021		Unaudited 6 months ended 30 June 2020
			$'000s		$'000s
United Kingdom			12,339		3,253
Europe (excluding UK)			68,721		6,726
North America			40,968		3,617
South America			169		278
Asia			2,369		1,939
Australia			1,180		914
			125,746		16,727

5.  EARNINGS PER SHARE

Basic Earnings per Share ("EPS") is calculated by dividing the profit for the year attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year.

Diluted EPS is calculated by dividing the profit attributable to ordinary equity holders of the parent by the weighted average number of ordinary shares outstanding during the year plus the weighted average number of ordinary shares that would be issued on conversion of all the dilutive potential ordinary shares into ordinary shares, to the extent that the inclusion of such shares is not anti-dilutive. During the periods ended 30 June 2021 and 30 June 2020 the Group made a loss; therefore, diluted EPS is not applicable as the impact of potential ordinary shares is anti-dilutive. Basic earnings per share is therefore $(0.03) (30 June 2020: $(0.12)), with diluted earnings per share $(0.03) (30 June 2020: $(0.12)). The following table reflects the income and share data used in the basic and diluted EPS calculations:

			30 June 2021		30 June 2020
SHARES
			$'000		$'000
(Loss)/Profit attributable to the
equity holders of the parent for basic earnings			(3,163)		(7,489)
			Number of shares		Number of shares
Weighted average number of
shares for basic EPS			101,290,898		61,384,358
Effect of dilution from:
Share options			4,211,782		4,423,633
Weighted average number of shares
adjusted for the effect of dilution			105,502,680		65,807,991

6.  TRADE AND OTHER RECEIVABLES

			Unaudited As at 30 June 2021		Unaudited As at 30 June 2020		As at 31 December 2020
			$'000		$'000		$'000
Trade receivables			27,000		6,707		25,149
Prepayments			3,552		959		6,419
Other receivables			3,946		1,068		4,080
			34,498		8,731		35,648

7.  TRADE AND OTHER PAYABLES

	Unaudited		Unaudited		As at   31 December 2020
	As at		As at
	30 June 2021		30 June 2020
	$'000		$'000		$'000
Trade payables	19,678		2,857		22,404
Amounts owed to related parties	147		201		169
Other payables	614		277		1,435
Social security and other taxes	6,380		100		5,422
Royalties & provisions	2,453		690		5,911
Accruals	9,270		1,486		7,554
	38,542		5,611		42,895

8.  NET DEBT

	Unaudited			Unaudited		As at   31 December 2020
	As at			As at
	30 June 2021			30 June 2020
	$'000			$'000		$'000
Cash and cash equivalents	37,718		28,589			32,672
Interest bearing borrowings excl. leasing	(54,630)		(17,182)			(56,947)
Bank overdrafts	-		-			(2,642)
Invoice discounting	-		(47)			-
Net debt excluding leasing	(16,912)		11,360			(26,917)
Lease liability	(18,752)		(818)			(20,274)
Net debt including leasing	(35,664)			10,542		(47,191)

9.  NON-UNDERLYING COSTS

Non-underlying costs in the period relate to the accounting of the acquisition of Eschenbach. Prior period non-underlying costs relate to redundancy costs of Algha Group Limited employees, with the site ceasing trading during the period as part of a planned movement of production to Italy.

10.  SHARE-BASED PAYMENTS

Certain employees of the Group are granted options over the shares in INSPECS Group. The options are granted with a fixed exercise price and have vesting dates of between one and three years after date of grant.

The Group recognises a share-based payment expense based on the fair value of the awards granted, and an equivalent credit directly in equity to share option reserve. On exercise of the shares by the employees, the Group is charged the intrinsic value of the shares by INSPECS Group plc and this amount is treated as a reduction of the capital contribution, and it is recognised directly in equity.

Share options outstanding at the end of the year have the following expiry date and exercise prices:

Grant date

Expected life of options

Exercise price per option $

Number of share options

11 October 2019		1-3 years	1.27	824,197
27 February 2020		3-5 years	2.52	1,923,110
22 December 2020		3-5 years	2.87	1,460,000
21 June 2021		3-5 years	4.86	90,000

The exercise price under each option agreement is denominated in GBP, with the USD balance shown above converted at the rate the option was issued.

11.  POST BALANCE SHEET EVENTS

Since the end of the interim period on 30 June 2021 there were no material events that the directors consider material to the users of these interim statements.

 

END

 

 

IR SSDFLWEFSESU