Informe de medio año
Earthport
37.70p
16:34 06/06/19
6 de marzo de 2024
PLC NETCALL
("Netcall", la "Compañía" o el "Grupo")
Resultados intermedios de los seis meses finalizados el 31 de diciembre de 2023
Cloud momentum driving growth
Netcall plc (AIM: NET), the leading provider of intelligent automation and customer engagement software, hoy anuncia sus resultados intermedios no auditados para los seis meses terminados el 31 de diciembre de 2023.
Aspectos financieros más destacados
1S del año fiscal 24 | 1S del año fiscal 23 |
| |
Ingresos | 18.9m | 17.5m | + 8% |
Ingresos por servicios en la nube | 9.28m | 7.85m | + 18% |
Valor total anual del contrato(1) (LCA) | 30.1m | 26.5m | + 14% |
Servicios en la nube ACV | 20.3m | 17.1m | + 19% |
Underlying Cloud Net Retention Rate(2) | 119% | 119% | |
EBITDA ajustado(3) | 4.83m | 4.43m | + 9% |
Beneficio antes de impuestos | 3.87m | 2.41m | + 61% |
Utilidad básica ajustada por acción | 2.08p | 1.86p | + 12% |
Efectivo del grupo al final del período | 28.6m | 20.4m | + 40% |
Aspectos operacionales destacados
· | Cloud subscriptions remain the primary driver of growth, with cloud services revenue growing by 18% to £9.28m and accounting for 88% of new bookings.
|
· | New customers drove strong demand, representing 33% of new cloud bookings, an increase of 11 percentage points from the prior period.
|
· | With cloud subscriptions growing, the proportion of Group revenues that are recurring has increased by 4 percentage points to 75%, leading to strong cash flow generation.
|
· | Strong demand for cloud contact centre solutions which accelerated growth in Customer Engagement revenue.
|
· | Continued expansion of revenues within the existing base, reflected in the cloud net retention rate of 111% or 119% excluding the effect of the significant contract win announced in June 2022 and renewed in July 2023.
|
· | Growing number of customers and partners deploying Liberty AI capabilities.
|
· | Board succession and executive leadership changes as previously announced are now complete, ensuring continuing, effective leadership of the Company.
|
· | Acquisition of Skore Labs Limited ("Skore"), completed after the period, enhancing the Group's product offering and increasing both the market opportunity and cross-sell potential.
|
· | The Board is confident in delivering on its expectations and completing another successful year. |
James Ormondroyd, Chief Executive, said:
"These results reflect a good start to the year, with strong uptake of our Cloud offering from new and existing customers. This growing base of cloud subscriptions is providing increased visibility and cash flows, supporting continued investment into our business.
"We are pleased to have acquired Skore post period end, bringing a highly complementary bolt-on solution and enhancing our offering as a one-stop-shop digital transformation toolkit. We are seeing good early interest for our combined offering across our joint customer bases.
"We enter the second half with continued positive trading momentum, a higher base of recurring revenues and a healthy pipeline of opportunities. This, combined with a programme of continued product enhancements to unlock new growth opportunities, gives us confidence in the Group's continued success."
(1) ACV, as at a given date, is the total of the value of each cloud and support contract divided by the total number of years of the contract (save that the contract renewal announced on 20 July 2023 was included in FY23 ACV at the annual amount of $4m).
(2) Cloud Net Retention Rate is calculated by starting with the Cloud ACV from all customers twelve months prior to the period end and comparing it to the Cloud ACV from the same customers at the current period end. The current period ACV includes any upsells and is net of contraction or churn over the trailing twelve months but excludes ACV from new customers in the current period. The Cloud net retention rate is the total current period ACV divided by the total prior period ACV. The underlying cloud net retention rate is calculated excluding the impact of the significant contract win announced in June 2022 and renewed in July 2023 (see note 8 for additional information).
.
(3) Profit before interest, tax, depreciation and amortisation adjusted to exclude the effects of share-based payments, acquisition related costs, impairment, profit or loss on disposals, contingent consideration and non-recurring transaction costs.
Consultas:
NetCall plc | Tel. + 44 (0) 330 333 6100 |
James Ormondroyd, director ejecutivo Henrik Bang, Chair Richard Hughes, director financiero |
|
|
|
Canaccord Genuity Limited (Asesor designado y conjunto Broker) | Tel. + 44 (0) 20 7523 8000 |
Puentes Simon / Andrew Potts |
|
|
|
Mercados de capitales de cantante (Articulación Broker) |
|
Harry Gooden/Asha Chotai | Tel. + 44 (0) 20 7496 3000 |
Alma Comunicaciones Estratégicas | Tel. + 44 (0) 20 3405 0205 |
Caroline Forde / Hilary Buchanan / Robyn Fisher |
Acerca de NetCall:
La plataforma de software Liberty de Netcall con soluciones de automatización inteligente y participación del cliente ayuda a las organizaciones a transformar digitalmente sus negocios de manera más rápida y eficiente, permitiéndoles crear una organización más eficiente y centrada en el cliente.
Los clientes de Netcall abarcan los sectores empresarial, sanitario y gubernamental. Estos incluyen dos tercios de NHS Acute Health Trusts y corporaciones líderes, incluidas Legal and General, Lloyds Banking Group, Aon y Santander.
Para obtener más información, visite www.netcall.com.
General
The Group delivered a good performance for the six months to 31 December 2023, in line with management expectations. Revenue for the first half increased 8% to £18.9m (H1-FY23: £17.5m) delivering adjusted EBITDA growth of 9% to £4.8m (H1-FY23: £4.4m).
Netcall's cloud offerings, which help businesses to modernise their operations, reduce costs and enhance customer experience, continued to drive growth in the first half of the financial year. Cloud services revenue rose by 18% to £9.28m and cloud subscriptions accounted for 88% of new bookings in the period.
This resulted in an increase in Cloud ACV and Total ACV by 19% and 14% respectively to £20.3m and £30.1m, providing visibility of future revenue performance. On an underlying basis, these growth rates were 28% and 19%, excluding the significant contract announced in June 2022 and renewed in July 2023.
Customer acquisition was robust in the period, with 33% of new cloud bookings from new customers (H1-FY23: 22%). The Group also continues to expand its revenues within the existing base, reflected in the cloud net retention rate of 111% or 119% on an underlying basis (H1-FY23: 149% and 119% respectively).
Almost one quarter of Customer Engagement customers are now integrating both Customer Engagement and Intelligent Automation solutions, highlighting both the stickiness of the Group's existing client base and the significant potential for further cross-selling opportunities as customers choose to further embed Netcall's solutions into their platforms.
Investment in the Group's established growth strategies is ongoing, including a regular pace of product enhancements which continue to unlock new growth opportunities. The previously announced investment programme into the cloud-based Customer Engagement solutions to address the growing demand has commenced. As planned, the costs of this programme will be weighted toward the second half of FY24 and should position the Group to enjoy further growth thereafter.
The Group's platform roadmap has been accelerated by the acquisition of Skore, a highly complementary technology that enhances the Liberty offering. This acquisition has strengthened Netcall's position as a one-stop-shop digital transformation toolkit, providing increased cross-selling potential and an expanded market opportunity. The Skore offering has now been launched to the existing Netcall customer base and technology integration into the Liberty platform is progressing as planned.
With Cloud accounting for a larger proportion of the overall business, the Group's recurring revenues are rising strongly, leading to improved cash flow generation. The Group's cash position increased to £28.6m at the end of the period (30 June 2023: £24.8m), with no debt on its balance sheet.
Comercio actual y perspectivas
The Group has maintained its positive momentum in the beginning of the second half. The acquisition of Skore, after the period end, enhanced the Group's product offering and opens up new business opportunities. With its organic investment strategies and a programme of continued product enhancements to unlock new growth opportunities, Netcall is well-positioned to seize the growing market opportunity. The sustained momentum for Cloud is driving growth of predictable recurring revenue, with the contracted base of revenue yet to be recognised increasing to £58m.
Netcall continues to benefit from favourable market drivers, including the rapid acceleration of cloud and AI technologies. This, coupled with a robust balance sheet, a higher base of recurring revenues and a healthy order book, provides the Board with confidence in the Group's ongoing success.
Revision del negocio
Netcall helps customers implement their digital strategies successfully, creating more intelligent, efficient, and customer-centric organisations. This enhances their overall effectiveness, competitiveness, and sustainability across industries, from councils and hospitals to financial institutions, as they all strive to deliver better outcomes for their stakeholders.
Netcall's Liberty platform addresses these demands by combining Intelligent Automation and Customer Engagement software in a one-stop-shop digital transformation toolkit. It integrates process mapping and analysis, low-code, RPA, contact centre and AI solutions to enable rapid process automation, operational efficiencies, and improved customer experience.
The Liberty platform's distinctive feature is unifying complementary solution categories which work together to support the implementation of successful automation programmes. The availability of Intelligent Automation and Customer Engagement technologies on one, easy-to-use platform with the inclusion of industry specific implementations continues to provide competitive differentiation in the market.
Through the acquisition of Skore post period end, Netcall added process mapping and analysis to the Liberty platform toolkit, a key foundation component of business process automation. This enables users to rapidly map processes, identify problems and opportunities for optimisation, and drive operational improvements. By integrating process mapping with Liberty's existing low-code application capabilities, customers can map and then automate processes faster and easier, increasing Liberty's addressable market and providing significant cross-selling potential across Netcall's existing customer base.
Estrategia
Netcall actively pursues market opportunities through a four-pillar growth strategy: acquire new customers, expand within the existing customer base, innovate products continuously, and expand the partner network.
The Group focuses primarily on financial services, healthcare, and public sector industries, which contributed 89% of the Group's total revenues during the period. Netcall principally targets customers with complex operations, large customer and employee bases, and many stakeholders, often facing an extensive regulatory landscape.
The Liberty platform's adaptability and its seamless integration with cloud services enable customers to increase their platform usage, supporting their expansion objectives.
Netcall continues to maintain high customer satisfaction and employee engagement levels in the period, providing a strong foundation for future growth of the business.
Expansión de la base de clientes
New customer acquisition was robust in the period as more organisations across sectors chose to partner with Netcall on their digital transformation journeys. Orders for Cloud services drove the new wins, especially sales of the Group's cloud contact centre solution. The growing customer base lays the foundations from which to grow long-term and valuable relationships.
The Group saw particularly good demand in healthcare in the period through its Patient Hub solution, with several new customer wins. An example is a recent contract with NHS Devon where Netcall is providing a waiting list solution across the customer's care area with a population of 1.3 million people.
The Group also continues to see momentum in additional industry segments. A highlight in the period is Transport for London (TfL), who partnered with Netcall to deploy a product acceptance solution, which manages certification for TfL of equipment and vehicles used on the underground network. This app is already in use by Network Rail, who shared it with TfL to speed up their deployment.
Aterriza y expande
The Group's land-and-expand strategy has remained a central focus and cross/upselling products continues to be a source of value, as customers increasingly deploy upgrades and new Netcall solutions. This is reflected in the consistently high cloud net retention rate of 111% or 119% on an underlying basis.
The proportion of Customer Engagement customers who have also purchased Intelligent Automation solutions continues its progression, up 2 percentage points to 23%, with the average increase in contract value of a customer taking both solutions being on average 3x that of a standalone Customer Engagement contract.
In addition, on-premise contact centre customers migrating to Netcall's cloud environment in order to leverage greater flexibility and lower operating costs is a growing trend, resulting in an approximately 60% uplift in annual contract values. This trend is reflected in the strong growth now coming through the reported financials in Customer Engagement revenue, up 9% in the period, driven in part by a 43% increase in cloud contact centre revenue.
Hacer crecer el canal de socios
Netcall has established a partner network that includes large global advisory firms and niche technology specialists. This network enables the Group to access new markets and opportunities in the UK and overseas. Throughout the period, Netcall's partner network has continued to grow, and sales via indirect channels accounted for 20% of order bookings. The Group signed up six new partners in the period, bringing the total number of signed partners to more than 40. The Board remains committed to its strategic priority of expanding this network with a focus on improving delivery capabilities for partners.
Innovación y desarrollo de productos
Underpinning the Group's broadening and deepening customer base is a continuous pace of innovative product development and platform expansion to offer customers enhanced features and capabilities. This supports the Group's land-and-expand strategy, unlocking opportunities for new customer acquisition as well as cross- and up-selling through new product functionalities.
Customers using the Netcall Liberty platform benefit from this strategy. They receive regular updates and new features that improve their platform experience. The enhancements also included customer requests, upvoted by peers in the Netcall Community Ideas Portal, in releases within the period. This supports the Group's mission of being a partner to its customers on their digital transformation journey.
Netcall's Liberty AI is an innovative artificial intelligence solution that enables customers to easily integrate custom or pre-trained AI models in their applications or interactions. A growing number of customers and partners are deploying Liberty AI capabilities, together with an increasing level of sales engagements exploring how AI can unlock value for customers. Liberty AI is set to include generative AI features that will allow customers to enrich their engagement and automation apps with chat summarisation, topic extraction, and sentiment analysis. These features are expected to launch in Q2 / Q3 2024, followed by more functionality throughout the year.
The Group regularly updates its industry-tailored offerings built on the Liberty platform, or 'hubs', to meet the evolving needs of its customers. The Group's hubs include Citizen Hub and Tenant Hub, which are full-stack, low-code case management, workflow and process automation solutions for councils and housing providers; and Patient Hub, a patient engagement portal that offers appointment notifications, waiting list validation, patient initiated follow up and NHS App integration.
New applications for these hubs are planned for the second half of the year, which are expected to generate additional revenue streams. These include Diagnostic Booking, which automates appointment booking for scans; and Rent-IQ, which assists housing providers to proactively manage rent arrears.
Skore's process discovery and mapping solution is currently being integrated into the Liberty platform and is expected to be available by April 2024. The product development roadmap includes introducing industry-specific process templates, as well as using AI within Liberty to make process mapping and automation efficient and smarter.
Financial Review,en
Year-on-year growth in ACV is a key financial metric monitored by the Board. This reflects the annual value of new business won, together with upsell and cross-sell into the Group's existing customer base, less any customer contraction or cancellation. ACV is a key metric for the Group, as it is a leading indicator of future revenue.
The Group continues its transition to a digital cloud business with Cloud ACV 19% higher at £20.3m (H1-FY23: £17.1m). Cloud ACV growth, driven by the Group's successful land-and-expand strategy, contributed to a 14% year-on-year increase in Total ACV to £30.1m (H1-FY23: £26.5m). This marks a milestone for the Group, as it surpasses the £30m threshold for the first time. Underlying Cloud and Total ACV growth, excluding the significant contract renewal announced in July 2023, was 28% and 19% respectively (see note 8 for further information).
La siguiente tabla establece el ACV para los últimos tres períodos de informe:
£m ACV | H1-FY24 | FY23 | H1-FY23 |
Servicios en la nube | 20.3 | 18.1 | 17.1 |
Contratos de soporte de productos | 9.8 | 9.8 | 9.4 |
Total | 30.1 | 27.9 | 26.5 |
Group revenue rose by 8% to £18.9m (H1-FY23: £17.5m). On an underlying basis, revenue growth increased by 3 percentage points from 8% in H1-FY23 to 11% in the current period. Intelligent Automation solutions' revenue grew by 7% to £9.64m, or 14% on an underlying basis. Customer Engagement solutions' revenue increased by 9% to £9.05m, up from 4% in H1-FY23, underpinned by significant growth in cloud contact centre subscription revenue of 43% to £2.50m (H1-FY23: 17% to £1.74m).
La siguiente tabla establece los ingresos por componente para los últimos tres períodos intermedios:
Ingresos en millones de £ | H1-FY24 | H1-FY23 | H1-FY22 |
Servicios en la nube | 9.3 | 7.8 | 4.9 |
Contratos de soporte de productos | 4.9 | 4.6 | 4.4 |
Contratos de soporte de productos y servicios de nube total | 14.2 | 12.4 | 9.4 |
Servicios de comunicación | 1.3 | 1.3 | 1.5 |
Producto | 1.0 | 1.2 | 1.1 |
Los servicios profesionales | 2.4 | 2.6 | 2.7 |
Los ingresos totales | 18.9 | 17.5 | 14.7 |
Revenue from Cloud services (subscription and usage fees of our cloud-based offerings) was 18% higher at £9.28m (H1-FY23: £7.85m). Product support contracts also grew by 7% to £4.93m (H1-FY23: £4.61m). As a result, recurring revenues from these services accounted for 75% of total revenue, up from 71% in the first half of the last financial year.
Communication services revenue, which consists of fees for telephony and messaging services, was £1.32m (H1-FY23: £1.31m).
Product revenue for software license sales and supporting hardware decreased as expected by 20% to £0.97m (H1-FY23: £1.21m) as more customers opted for cloud solutions over on-premises ones. We anticipate this trend to persist in the future.
Professional services revenue was £2.42m (H1-FY23: £2.55m). This revenue stream varies depending on the ratio of direct and indirect sales, and whether the customer demand is for full application development or support for their own development teams. Additionally, our partners have the option to provide professional services to customers, whether they sell our products directly or indirectly.
Group Remaining Performance Obligations ("RPO"), being the total of future contracted revenue with customers that have not yet been recognised, inclusive of deferred income, increased 6% to £58.0m (H1-FY23: £54.5m) demonstrating the material amount of revenue available to the Company to be recognised in future periods. Within this, current RPO, being revenue due to be recognised within the next 12-months, increased by 6% to £31.8m (H1-FY23: £30.0m) or 14% on an underlying basis.
The Group's adjusted EBITDA increased by 9% to £4.83m (H1-FY23: £4.43m), a margin of 26% of revenue (H1-FY23: 25%). The higher margin reflecting an increased contribution from Cloud services in the period, before an expected short-term margin reduction in future periods from the Group's investment programme into its cloud Customer Engagement offering.
The higher adjusted EBITDA led to a 42% increase in operating profit to £3.47m (H1-FY23: £2.45m) with charges for depreciation and amortisation being broadly level compared to the previous period. The share-based payment charge for the period was £0.31m, which was £0.21m lower than the prior period (H1-FY23: £0.52m). The Group did not incur any charges for post completion services in the period (H1-FY23: £0.37m).
Como resultado, el beneficio antes de impuestos fue un 61 % superior a 3.87 millones de libras esterlinas (H1-FY23: 2.41 millones de libras esterlinas).
The Group recorded a tax charge of £0.30m (H1-FY23: credit £15,000). The effective rate of tax is lower than the headline rate of corporation tax as the Group utilised tax losses that were previously unrecognised as deferred tax assets. The Group also benefited from tax relief from the exercise of share options during the period.
Las ganancias básicas por acción aumentaron un 40 % a 2.23 peniques (H1-FY23: 1.59 peniques) y aumentaron un 12 % a 2.08 peniques sobre una base ajustada (H1-FY23: 1.86 peniques). Las ganancias diluidas por acción aumentaron un 42 % a 2.14 peniques (H1-FY23: 1.51 peniques) y aumentaron un 12 % a 1.99 peniques sobre una base ajustada (H1-FY23: 1.77 peniques).
Cash generated from operating activities was £5.13m (H1-FY23: £5.21m), being a conversion of 106% of adjusted EBITDA (H1-FY23: 118%).
Spending on research and development, including capitalised software development, increased by 7% to £2.67m (H1-FY23: £2.50m) of which capitalised software expenditure was £1.15m (H1-FY23: £1.14m).
Total capital expenditure was £1.24m (H1-FY23: £1.52m); the balance after capitalised development, being £0.09m (H1-FY23: £0.38m) relating to routine IT equipment purchases.
Group cash at the end of the period was £28.6m (30 June 2023: £24.8m), representing a 15% increase on the year-end position. Net funds, stated after including lease liabilities, were £28.1m at 31 December 2023 (30 June 2023: £24.3m). The Company has no debt on its balance sheet.
A final dividend of 0.83 pence per share for the year ended 30 June 2023 was approved by shareholders at the AGM on 19 December 2023. The amount payable, which was £1.34m, is included as a liability in the 31 December 2023 balance sheet and was paid on 9 February 2024.
Cuenta de pérdidas y ganancias consolidada no auditada de los seis meses finalizados el 31 de diciembre de 2023
000 £ | Sin auditar Seis meses para 31 de diciembre 2023 | Sin auditar Seis meses para 31 de diciembre 2022 | auditado meses a 12 30 de junio de 2023 | |
Ingresos |
| 18,914 | 17,532 | 36,040 |
El costo de ventas | (2,518) | (2,922) | (5,768) | |
Beneficio bruto |
| 16,396 | 14,610 | 30,272 |
Gastos administrativos | (12,949) | (12,257) | (26,522) | |
Otras ganancias/(pérdidas) - netas | 18 | 100 | 62 | |
EBITDA ajustado |
| 4,828 | 4,433 | 8,003 |
Depreciación | (188) | (189) | (377) | |
Amortización de activos intangibles adquiridos | (261) | (261) | (522) | |
Amortización de otros activos intangibles | (603) | (649) | (1,287) | |
Servicios posteriores a la finalización | - | (366) | (365) | |
Pagos basados en acciones | (311) | (515) | (1,640) | |
Beneficio operativo |
| 3,465 | 2,453 | 3,812 |
|
|
|
| |
Ingresos financieros | 422 | 102 | 344 | |
Costos financieros | (13) | (144) | (155) | |
Finance income/(costs) - net | 409 | (42) | 189 | |
Beneficio antes de impuestos |
| 3,874 | 2,411 | 4,001 |
|
|
|
| |
Impuesto (cargo)/crédito | (295) | 15 | 205 | |
Beneficio del período |
| 3,579 | 2,426 | 4,206 |
Ganancias por acción - peniques | ||||
Basic | 2.23 | 1.59 | 2.69 | |
Diluido | 2.14 | 1.51 | 2.52 |
Todas las actividades del Grupo en el período actual y en períodos anteriores se clasifican como continuas. La totalidad de la utilidad del período es atribuible a los accionistas de Netcall plc.
Estado de resultados integrales no auditado de los seis meses finalizados el 31 de diciembre de 2023
000 £ | Sin auditar Seis meses para 31 de diciembre 2023 | Sin auditar Seis meses para 31 de diciembre 2022 | auditado meses a 12 30 de junio de 2023 | |
Beneficio del período |
| 3,579 | 2,426 | 4,206 |
Otro resultado integral | ||||
Partidas que pueden reclasificarse a resultados |
|
| ||
Diferencias de cambio derivadas de la conversión de operaciones en el extranjero | - | 1 | 8 | |
Total de otros resultados integrales del período |
| - | 1 | 8 |
Resultado integral total del período |
| 3,579 | 2,427 | 4,214 |
Todo el resultado integral del período es atribuible a los accionistas de Netcall plc.
Balance de situación consolidado no auditado a 31 de diciembre de 2023
000 £ | Sin auditar 31 de diciembre 2023 |
31 de diciembre 2022 | auditado 30 de junio de 2023 | |
Activos |
|
|
|
|
Activos no corrientes |
|
|
|
|
Propiedad, planta y equipo. |
| 668 | 727 | 699 |
Activos por derecho de uso |
| 422 | 363 | 298 |
Activos intangibles | 30,737 | 30,224 | 30,453 | |
Activos por impuestos diferidos | 1,456 | 1,240 | 1,767 | |
Activos financieros a valor razonable a través de otro resultado integral | 72 | 72 | 72 | |
Total del activo no corriente |
| 33,355 | 32,626 | 33,289 |
Activos circulantes | ||||
Los inventarios | 13 | 128 | 31 | |
Otros activos corrientes | 2,515 | 2,541 | 2,333 | |
Activos contractuales | 292 | 905 | 599 | |
Cuentas por cobrar comerciales | 3,577 | 3,663 | 4,468 | |
Otros activos financieros a costo amortizado | 95 | 34 | 57 | |
Efectivo y equivalentes de efectivo | 28,618 | 20,419 | 24,753 | |
Total de activos corrientes |
| 35,110 | 27,690 | 32,241 |
los activos totales |
| 68,465 | 60,316 | 65,530 |
Pasivos | ||||
Pasivos no corrientes | ||||
Pasivos contractuales | 691 | 675 | 787 | |
Pasivos por arrendamiento | 416 | 353 | 292 | |
Pasivos por impuestos diferidos | 1,272 | 1,079 | 1,151 | |
Total pasivo no corriente |
| 2,379 | 2,107 | 2,230 |
Pasivo circulante | ||||
Comerciales y otras cuentas a pagar | 6,995 | 7,906 | 7,232 | |
Dividendo de pago | 1,338 | 839 | - | |
Pasivos contractuales | 19,826 | 16,843 | 20,578 | |
Pasivos por arrendamiento | 108 | 119 | 113 | |
Total pasivo corriente |
| 28,267 | 25,707 | 27,923 |
Pasivos totales | 30,646 | 27,814 | 30,153 | |
Activos netos |
| 37,819 | 32,502 | 35,377 |
|
|
|
|
|
Equity attributable to the owners of Netcall plc |
|
|
|
|
Capital social |
| 8,157 | 7,993 | 8,108 |
Compartir premium |
| 5,574 | 5,574 | 5,574 |
Otra equidad |
| 4,900 | 4,900 | 4,900 |
Otras reservas |
| 3,040 | 3,827 | 3,056 |
Ganancias retenidas |
| 16,148 | 10,208 | 13,739 |
Equidad total |
| 37,819 | 32,502 | 35,377 |
Estado de cambios en el patrimonio neto consolidado no auditado a 31 de diciembre de 2023
000 £ | Capital social | Compartir premium | Otra equidad | Otras reservas | Ganancias retenidas | Equidad total |
Saldo al 30 de junio de 2022 | 7,587 | 3,015 | 4,900 | 4,462 | 7,454 | 27,418 |
Ingresos de la emisión de acciones | 406 | 2,559 | - | - | - | 2,965 |
Aumento de la reserva de capital en relación con las opciones emitidas | - | - | - | 392 | - | 392 |
Reclasificación tras el ejercicio o la caducidad de las opciones sobre acciones | - | - | - | (1,167) | 1,167 | - |
Crédito fiscal relativo a las opciones sobre acciones | - | - | - | 139 | - | 139 |
Dividendos declarados | - | - | - | - | (839) | (839) |
Transacciones con propietarios | 406 | 2,559 | - | (636) | 328 | 2,657 |
Beneficio del período | - | - | - | - | 2,426 | 2,426 |
Otro resultado integral del período | - | - | - | 1 | - | 1 |
Utilidad y resultado integral total del período | - | - | - | 1 | 2,426 | 2,427 |
Saldo al 31 de diciembre de 2022 | 7,993 | 5,574 | 4,900 | 3,827 | 10,208 | 32,502 |
Ingresos de la emisión de acciones | 115 | - | - | - | - | 115 |
Aumento de la reserva de capital en relación con las opciones emitidas | - | - | - | 707 | - | 707 |
Reclasificación tras el ejercicio o la caducidad de las opciones sobre acciones | - | - | - | (1,751) | 1,751 | - |
Crédito fiscal relativo a las opciones sobre acciones | - | - | - | 266 | - | 266 |
Transacciones con propietarios | 115 | - | - | (778) | 1,751 | 1,088 |
Beneficio del período | - | - | - | - | 1,780 | 1,780 |
Otro resultado integral del período | - | - | - | 7 | - | 7 |
Utilidad y resultado integral total del período | - | - | - | 7 | 1,780 | 1,787 |
Saldo al 30 de junio de 2023 | 8,108 | 5,574 | 4,900 | 3,056 | 13,739 | 35,377 |
Ingresos de la emisión de acciones | 49 | - | - | - | - | 49 |
Aumento de la reserva de capital en relación con las opciones emitidas | - | - | - | 288 | - | 288 |
Reclasificación tras el ejercicio o la caducidad de las opciones sobre acciones | - | - | - | (168) | 168 | - |
Carga fiscal relativa a las opciones sobre acciones | - | - | - | (136) | - | (136) |
Dividendos declarados | - | - | - | - | (1,338) | (1,338) |
Transacciones con propietarios | 49 | - | - | (16) | (1,170) | (1,137) |
Beneficio del período | - | - | - | - | 3,579 | 3,579 |
Otro resultado integral del período | - | - | - | - | - | - |
Utilidad y resultado integral total del período | - | - | - | - | 3,579 | 3,579 |
Saldo al 31 de diciembre de 2023 | 8,157 | 5,574 | 4,900 | 3,040 | 16,148 | 37,819 |
Estado de flujos de efectivo consolidado no auditado correspondiente a los seis meses finalizados el 31 de diciembre de 2023
000 £ | Sin auditar Seis meses para 31 de diciembre 2023 | Sin auditar Seis meses para 31 de diciembre 2022 | auditado meses a 12 30 de junio de 2023 |
flujos de efectivo por actividades operacionales | |||
El beneficio antes de impuestos sobre la renta | 3,874 | 2,411 | 4,001 |
Ajustes para: | |||
depreciación y amortización | 1,052 | 1,099 | 2,186 |
Pagos basados en acciones | 311 | 515 | 1,640 |
Finanzas (ingresos) / costos - neto | (409) | 42 | (189) |
Otros gastos no monetarios | - | 6 | 6 |
Cambios en activos y pasivos operativos, neto de efectos por adquisición de subsidiarias: | |||
Disminución/ (aumento) de existencias | 18 | (91) | 7 |
Disminución/(aumento) en cuentas por cobrar comerciales | 890 | 41 | (765) |
Decrease/ (increase) in contract assets | 307 | (15) | 281 |
Increase in other financial assets at amortised cost | (39) | (27) | (49) |
(Increase)/ decrease in other current assets | (179) | 207 | 416 |
Disminución de cuentas por pagar comerciales y otras | (264) | (62) | (1,148) |
(Disminución)/aumento de pasivos contractuales | (847) | 988 | 4,835 |
Efectivo generado por operaciones | 4,714 | 5,114 | 11,221 |
Analizado como: |
|
|
|
Cash flows from operations before post completion service consideration payments | 4,714 | 5,137 | 11,597 |
Pago de la contraprestación del servicio posterior a la finalización | - | (23) | (376) |
Interés recibido | 422 | 102 | 344 |
Pago interesado | (4) | (4) | (8) |
Impuestos a la renta pagados | - | - | - |
Entrada neta de efectivo de las actividades operativas | 5,132 | 5,212 | 11,557 |
| |||
Flujos de efectivo de actividades de inversión | |||
Pago de propiedad, planta y equipo | (92) | (363) | (458) |
Pago de costos de desarrollo de software | (1,147) | (1,138) | (2,267) |
Pago por otros activos intangibles | - | (19) | (19) |
Salida neta de efectivo de las actividades de inversión | (1,239) | (1,520) | (2,744) |
| |||
Flujos de efectivo de actividades de financiación | |||
Producto de la emisión de acciones ordinarias | 49 | 2,965 | 3,079 |
Intereses pagados en notas de préstamo | - | (202) | (204) |
Reembolso de préstamos | - | (3,500) | (3,500) |
Pagos de arrendamiento | (78) | (140) | (214) |
Dividendos pagados a los accionistas de la Compañía | - | - | (839) |
Salida neta de efectivo de las actividades de financiación | (29) | (877) | (1,678) |
|
|
|
|
Aumento neto de efectivo y equivalentes de efectivo | 3,864 | 2,815 | 7,135 |
Efectivo y equivalentes de efectivo al comienzo del período | 24,753 | 17,605 | 17,605 |
Efectos de los cambios en el tipo de cambio en efectivo y equivalentes de efectivo | 1 | (1) | 13 |
Efectivo y equivalentes de efectivo al final del período | 28,618 | 20,419 | 24,753 |
Notas a la información financiera por los seis meses terminados el 31 de diciembre de 2023
1. Información general
Netcall plc (AIM: "NET", "Netcall", "Group" or the "Company") is a leading provider of intelligent automation and customer engagement software. It is a public limited company which is quoted on AIM (a market of the London Stock Exchange). The Company's registered address is Suite 203, Bedford Heights, Brickhill Drive
Bedford, Reino Unido MK41 7PH y el número de registro de la Compañía es 01812912.
2. Base de preparación
Los resultados intermedios del Grupo consolidan los de la Compañía y sus subsidiarias (en conjunto, el 'Grupo'). Las principales subsidiarias comerciales de Netcall son Netcall Technology Limited y Netcall Systems Limited.
These condensed half year financial statements for the six months ended 31 December 2023 have been prepared in accordance with the AIM Rules for Companies and should be read in conjunction with the annual financial statements for the year ended 30 June 2023, which has been prepared in accordance with UK-adopted international accounting standards.
Este anuncio de resultados no está auditado y no constituye cuentas estatutarias del Grupo en el sentido de las secciones 434(3) y 435(3) de la Ley de Sociedades de 2006 (la 'Ley'). El balance a 30 de junio de 2023 se ha derivado de las cuentas completas del Grupo publicadas en el Informe Anual y Cuentas 2023, que se ha entregado al Registro de Sociedades y sobre el que el informe de los auditores independientes no tenía salvedades y no contenía declaración bajo la sección 498(2) o la sección 498(3) de la Ley.
Los resultados han sido preparados de acuerdo con las políticas contables establecidas en las cuentas estatutarias del Grupo a 30 de junio de 2023.
The results for the six months ended 31 December 2023 were approved by the Board on 5 March 2024. A copy of these interim results will be available on the Company's web site www.netcall.com from 6 Marzo 2024.
The principal risks and uncertainties faced by the Group have not changed from those set out on pages 11 and 12 of the annual report for the year ended 30 June 2023.
3. Análisis segmentario
El Directorio considera que existe un segmento de negocios operativo que es el diseño, desarrollo, venta y soporte de productos y servicios de software, lo cual es consistente con la información revisada por el Directorio al tomar decisiones estratégicas. Los recursos se revisan sobre la base de la totalidad del desempeño del negocio.
La medida segmentaria clave es el EBITDA ajustado, que es la ganancia antes de intereses, impuestos, depreciación, amortización, gastos de adquisición y reorganización y pagos basados en acciones, cuya conciliación se establece en el estado de resultados consolidado.
4. Beneficio por acción
El beneficio básico por acción se calcula dividiendo el beneficio neto atribuible a los accionistas de la Sociedad entre el número medio ponderado de acciones ordinarias en circulación durante el ejercicio, excluidas las que se mantienen en tesorería:
Seis meses para 31 de diciembre 2023 | Seis meses para 31 de diciembre 2022 | meses a 12 30 de junio de 2023 | |
Ganancias netas atribuibles a los accionistas ordinarios (miles de libras esterlinas) | 3,579 | 2,426 | 4,206 |
Número medio ponderado de acciones ordinarias en emisión (miles) | 160,545 | 152,869 | 156,352 |
Utilidad básica por acción (peniques) | 2.23 | 1.59 | 2.69 |
El beneficio por acción diluido se ha calculado dividiendo el beneficio neto atribuible a los accionistas ordinarios entre el número medio ponderado de acciones en circulación durante el período, ajustado por las acciones potencialmente dilusivas que no son antidilusivas.
Seis meses para 31 de diciembre 2023 | Seis meses para 31 de diciembre 2022 | meses a 12 30 de junio de 2023 | |
Número medio ponderado de acciones ordinarias en emisión (miles) | 160,545 | 152,869 | 156,352 |
Ajustes por opciones sobre acciones (000s) | 6,818 | 7,775 | 10,630 |
Promedio ponderado de acciones ordinarias potenciales en circulación (miles) | 167,363 | 160,644 | 166,982 |
Ganancias por acción diluidas (peniques) | 2.14 | 1.51 | 2.52 |
Las ganancias por acción básicas y diluidas ajustadas se han calculado para excluir el efecto de la adquisición, la contraprestación contingente y los costos de reorganización, los cargos por pagos basados en acciones, la amortización de los activos intangibles adquiridos y con una tasa impositiva normalizada. La Junta cree que esto da una mejor visión de las ganancias mantenibles en curso. La siguiente tabla establece una conciliación de las ganancias utilizadas para el cálculo de las ganancias por acción con las utilizadas en el cálculo de las ganancias por acción ajustadas:
Miles de libras esterlinas | Seis meses para 31 de diciembre 2023 | Seis meses para 31 de diciembre 2022 | meses a 12 30 de junio de 2023 |
Utilidad utilizada para el cálculo de UPA básica y diluida | 3,579 | 2,426 | 4,206 |
Pagos basados en acciones | 311 | 515 | 1,640 |
Servicios posteriores a la finalización | - | 366 | 365 |
Amortización de intangibles adquiridos | 261 | 261 | 522 |
Reversión del descuento: contraprestación contingente y préstamos | - | 29 | 29 |
Ajuste de impuestos | (817) | (749) | (1,548) |
Utilidad utilizada para el cálculo de UPA básica y diluida ajustada | 3,334 | 2,848 | 5,214 |
Pence | Seis meses para 31 de diciembre 2023 | Seis meses para 31 de diciembre 2022 | meses a 12 30 de junio de 2023 |
Utilidad básica ajustada por acción | 2.08 | 1.86 | 3.33 |
Ganancias por acción diluidas ajustadas | 1.99 | 1.77 | 3.12 |
5. Dividendos
Los dividendos pagados o decretados durante el período fueron los siguientes:
Seis meses hasta diciembre de 2023 | Paid | Peniques por acción | Estado de flujo de efectivo (Miles de libras esterlinas) | Estado de cambios en el Patrimonio Neto (Miles de libras esterlinas) | Balance de diciembre de 2023 (Miles de libras esterlinas) |
Dividendo ordinario complementario del ejercicio finalizado en junio de 2023(1) | 09/2/24 | 0.83p | - | 1,338 | 1,338 |
- | 1,338 | 1,338 |
Seis meses hasta diciembre de 2022 | Paid | Peniques por acción | Estado de flujo de efectivo (Miles de libras esterlinas) | Estado de cambios en el Patrimonio Neto (Miles de libras esterlinas) | Balance de diciembre de 2022 (Miles de libras esterlinas) |
Dividendo ordinario complementario del ejercicio finalizado en junio de 2022 | 31/1/23 | 0.54p | - | 839 | 839 |
- | 839 | 839 |
(1) El dividendo ordinario complementario del ejercicio finalizado el 30 de junio de 2023 fue aprobado en la Junta General Ordinaria de Accionistas celebrada el 19 de diciembre de 2023.
6. Conciliación de fondos netos
000 £ | 31 de diciembre 2023 | 31 de diciembre 2022 | 30 de junio de 2023 |
Efectivo y equivalentes de efectivo | 28,618 | 20,419 | 24,753 |
Pasivos por arrendamiento | (524) | (472) | (405) |
Fondos netos | 28,094 | 19,947 | 24,348 |
7. Post period-end acquisition
Following the end of the period, on 23 January 2024, Netcall acquired Skore Labs Limited ("Skore"), a cloud-based business process discovery software provider.
For the year ended 31 December 2023, Skore's revenues grew 96% to £449k (2022: £229k) with an adjusted EBITDA loss of £55k (2022: loss of £159k) (figures from unaudited managements accounts). Annual recurring revenue (ARR) from cloud subscriptions increased by 179% to £651k (2022: £233k).
The value of initial consideration is £2.0m comprising:
000 £ | |||
Contraprestación inicial en efectivo | 1,800 | ||
Hold back cash consideration | 200 | ||
|
|
| 2,000 |
The hold back element of initial consideration is payable 12-months from the date of acquisition.
The contingent consideration of up to £4.0 million and is payable subject to Skore achieving contracted annualised value of software subscriptions ("Annualised Subscription Value") growth from £0.6 million to £2.0 million within three years of acquisition. The payment will be pro-rata, measured annually, and paid 50% in cash and 50% in Netcall shares with elements of both deferred until the end of the earnout period. Any Netcall shares issued will be subject to a 12-month lock-in for the management shareholders of Skore. The balance of the earnout contingent consideration is payable in cash and is dependent on achieving a minimum level of Annualised Subscription Value in the earnout period.
8. Información adicional
Management also presents underlying measures of both Total and Cloud ACV which excludes the impact of the contract win and renewal announced on 10 June 2022 and 20 July 2023.
£ 'm | 31 de diciembre 2023 | 31 de diciembre 2022 | 30 de junio de 2023 |
ACV total | 30.1 | 26.5 | 27.9 |
Effect of contract win and renewal | (2.6) | (3.3) | (2.6) |
Total underlying ACV | 27.5 | 23.2 | 25.3 |
£ 'm | 31 de diciembre 2023 | 31 de diciembre 2022 | 30 de junio de 2023 |
Cloud ACV | 20.3 | 17.1 | 18.1 |
Effect of contract win and renewal | (2.6) | (3.3) | (2.6) |
Cloud underlying ACV | 17.7 | 13.8 | 15.5 |
RNS puede usar su dirección IP para confirmar el cumplimiento de los términos y condiciones, para analizar cómo interactúa con la información contenida en esta comunicación y para compartir dicho análisis de forma anónima con otros como parte de nuestros servicios comerciales. Para obtener más información sobre cómo RNS y la Bolsa de Valores de Londres utilizan los datos personales que nos proporciona, consulte nuestra Política de privacidad.