| Preliminary results for the year ended 31 March 2007 |
| Tuesday, 05 June 2007 01:00 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
FFastFill plc (‘FFastFill' or the ‘Company'), the leading provider of application services to the global derivatives community, announces its unaudited preliminary results for the year ended 31 March 2007 . Highlights
Commenting on the results, Keith Todd , Executive Chairman and CEO of FFastFill, said: “I am very pleased to report a year of significant progress for the company. We made excellent progress in delivering our strategy to become the leading provider of application services to the futures industry by growing our ASP revenue by 71% and increasing our ASP order book by 95%. We also achieved our objective of EBITDA profitability. We are now well placed to build on the substantial growth that we have already achieved.” The full chairman's statement and preliminary results are included below. For further information, please contact: FFastFill plc KBC Peel Hunt Rostron Parry
Chairman's statement I am pleased to announce a year of significant progress in which we achieved positive EBITDA. Our Application Service business model is proving to be a real winner. I am also pleased to advise that we are today announcing along side the preliminary results a proposed placing of £5.5 million to facilitate the acquisition of Exchange Systems Technology Limited (EST) for £4.8 m. Full details are covered in the placing announcement. During the past twelve months we have achieved:
During the year we received an approach to acquire the company. These discussions were protracted and had a negative impact on the second half performance as we undertook significant planning work on a related sales prospect. This diverted our resources from other business development work. We were however able to produce a financial result that is broadly in line with the market expectations. We have decided to move to International Accounting Standards earlier than previously planned. This is being done in order that our results can be more easily compared to our competitors many of whom have already made the change.
Financial results for the year 2006/7Full year revenue grew 27.6% to £6.063 million (2005/6 £4.753 million). Application services revenue at £4.038 million (2005/6 £2.361 million) grew 71% and now account for 66% of our total revenue. The application services growth offset the reduction in the consultancy revenue that followed our decision to only undertake customer funded developments where we can retain the IPR. The revenue growth has been achieved by increasing the average income per customer and increasing the number of global customers to 18 out of a total of over 40 customers. Our top 20 customers now account for approximately 90% of our revenue and the average income has grown to £0.276 million, a growth of 19%. The order book for the next twelve months now stands at £6.736 million (2005/6 £5.000 million. Within this, the ASP order book has grown 95% to £5.405 million. (2005/6 £2.769 million) The EBITDA profit in the year of £0.006 million (2005/6 EBITDA loss of £2.230 million) was due to the increase in revenue and a reduction in the operating expenses in the year. The cost reduction was achieved through the restructuring of our business development and service delivery approach along with keeping a tight control on third party costs. The EBITDA in the second half was positive £0.347 million (2005/6 loss £0.380 million) The net loss was reduced to £1.107 million ( 2005/6 £3.147 million). The change to International Accounting Standards is covered in note 4 of the accounts. The major impact is as a result of the introduction of capitalisation of some product development costs. Capitalised development is amortised over 5 years. In the year the loss was reduced by £0.373 million as a result of this change. Cash outflow from operating activities was £395k ( 2005/6 £ 1893k). This improvement was substantially due to the elimination of the EBITDA loss in the year. Capital expenditure on fixed assets was £245k ( 2005/6 £ 1171k ) .The lower level of capital expenditure was due to the higher levels of capital expenditure required in the previous year to complete core infrastructure investments in the US and London . Cash at 31 March 2007 was £ 1.016 million (2006 £1.230million). |
|
| 2007 |
| 2006 |
|
| £'000 |
| £'000 |
|
|
|
|
|
Revenue |
| 6,063 |
| 4,753 |
|
|
|
|
|
Operating expenses |
| (7,146) |
| (7,971) |
|
|
|
|
|
Other income
|
|
- |
|
31 |
Operating loss
|
|
(1,083) |
|
(3,187) |
Finance income |
|
25 |
| 83 |
|
|
|
|
|
Finance costs |
| (39) |
| (35) |
|
|
|
|
|
|
|
|
|
|
Loss on ordinary activities before taxation |
|
(1,097) |
|
(3,139) |
|
|
|
|
|
Tax on loss on ordinary activities |
| (10) |
| (8) |
|
|
|
|
|
|
|
|
|
|
Loss on ordinary activities after taxation |
|
(1,107) |
|
(3,147) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss attributable to equity holders of the company |
|
(1,107) |
|
(3,147) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share |
| (0.46p) |
| ( 1.35p) |
There is no difference between loss on ordinary activities before taxation and the loss for the year stated above and their historical cost equivalents.
|
| 2007 |
| 2006 |
|
| £'000 |
| £'000 |
ASSETS |
|
|
|
|
Non-current assets |
|
|
|
|
Goodwill Intangible assets Property, plant and equipment |
| 1,862 1,347 1,005 |
| 1,862 973 1,566 |
|
|
|
|
|
|
| 4,214 |
| 4,401 |
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
Trade and other receivables |
| 1,637 |
| 1,011 |
Cash and cash equivalents |
| 1,016 |
| 1,230 |
|
|
|
|
|
|
| 2,653 |
| 2,241 |
|
|
|
|
|
TOTAL ASSETS |
| 6,867 |
| 6,642 |
|
|
|
|
|
LIABILITIES |
|
|
|
|
Current liabilities |
|
|
|
|
Trade and other payables |
| (2,856) |
| (2,639) |
Current tax liabilities |
| (2) |
| (1) |
Obligations under finance leases |
| (248) |
| (230) |
|
|
|
|
|
|
| (3,106) |
| (2,870) |
|
|
|
|
|
Net current liabilities |
| (453) |
| (629) |
|
|
|
|
|
|
|
|
|
|
Total assets less current liabilities |
| 3,761 |
| 3,772
|
Non-current liabilities |
|
|
|
|
Obligations under finance leases |
| (107) |
| (360) |
|
|
|
|
|
|
|
|
|
|
NET ASSETS |
| 3,654 |
| 3,412 |
|
|
|
|
|
|
|
|
|
|
EQUITY |
|
|
|
|
Share capital |
| 2,897 |
| 2,427 |
Share premium account |
| 26,561 |
| 25,706 |
| 235 |
| 235 | |
| 35 |
| 13 | |
Merger reserve |
| 890 |
| 890 |
Translation reserve |
| (9) |
| (11) |
Retained earnings |
| (26,955) |
| (25,848) |
|
|
|
|
|
Equity shareholders' funds |
| 3,654 |
| 3,412 |
|
|
|
|
|
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
|
| Share capital |
| Share premium account |
| Other reserves |
| Share based payment reserve |
| Merger reserve |
| Translation reserve |
| Retained earnings |
| Total |
|
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 |
| £'000 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balances at 1 April 2005 |
| 1,949 |
| 23,156 |
| 235 |
| 6 |
| 890 |
| - |
| (22,701) |
| 3,535 |
Exchange differences on translating foreign operations |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(11) |
|
- |
|
(11) |
Loss for the year |
|
|
|
|
|
|
|
|
|
|
|
|
| (3,147) |
| (3,147) |
Share compensation expense |
|
- |
|
- |
|
- |
|
7 |
|
- |
|
- |
|
- |
|
7 |
Share issues |
| 478 |
| 2,550 |
| - |
| - |
| - |
| - |
| - |
| 3,028 |
Balance at 31 March 2006 |
|
2,427 |
|
25,706 |
|
235 |
|
13 |
|
890 |
|
(11) |
|
(25,848) |
|
3,412 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences on translating foreign operations |
|
- |
|
- |
|
- |
|
- |
|
- |
|
2 |
|
- |
|
2 |
Loss for the year |
| - |
| - |
| - |
| - |
| - |
| - |
| (1,107) |
| (1,107) |
Share compensation expense |
|
- |
|
- |
|
- |
|
22 |
|
- |
|
- |
|
- |
|
22 |
Share issues |
| 470 |
| 855 |
| - |
| - |
| - |
| - |
| - |
| 1,325 |
Balance at 31 March 2007 |
|
2,897 |
|
26,561 |
|
235 |
|
35 |
|
890 |
|
(9) |
|
(26,955) |
|
3,654 |
CONSOLIDATED STATEMENT OF TOTAL RECOGNISED INCOME AND EXPENSE for the year ended 31 March 2007
| 2007 |
| 2006 |
| £'000 |
| £'000 |
|
|
|
|
|
|
|
|
|
|
|
|
Exchange differences on translation of foreign operations | 2 |
| (11) |
Loss for the financial year |
(1,107) |
|
(3,147) |
|
|
|
|
|
|
|
|
Total recognised gains and losses relating to the year | (1,105) |
| (3,158) |
|
|
|
|
|
|
|
|
|
|
|
|
CONSOLIDATED CASH FLOW STATEMENT for the year ended 31 March 2007
| Notes |
2007 |
|
2006 |
|
| £'000 |
| £'000 |
|
|
|
|
|
Cash flows from operating activities |
|
|
|
|
Cash flows from operations | A | (372) |
| (1,935) |
Interest received |
| 25 |
| 83 |
Interest paid |
| (39) |
| (35) |
Tax paid |
| (9) |
| (6) |
|
|
|
|
|
|
|
|
|
|
Net cash flows from operating activities |
| (395) |
| (1,893) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash from investing activities |
|
|
|
|
Purchase of investments Purchase of intangible assets Purchase of property, plant and equipment |
| - (664) (245) |
| - (227) (1,171) |
|
|
|
|
|
Net cash flows used in investing activities
|
|
(909)
|
|
(1,398)
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Net proceeds from issue of ordinary share capital |
| 1,325 |
| 3,020 |
Sale and leaseback |
| - |
| 759 |
Finance lease principal payments |
| (235) |
| (169) |
|
|
|
|
|
|
|
|
|
|
Net cash flows from financing activities |
| 1,090 |
| 3,610 |
|
|
|
|
|
|
|
|
|
|
Net change in cash and cash equivalents |
| (214) |
| 319 |
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
| 1,230 |
| 911 |
|
|
|
|
|
Cash and cash equivalents at end of year |
| 1,016 |
| 1,230 |
NOTES TO THE CASH FLOW STATEMENT for the year ended 31 March 2007
A. Reconciliation of net profit to net cash flows from operating activities
|
|
2007 |
|
2006 |
|
| £'000 |
| £'000 |
|
|
|
|
|
Loss on ordinary activities after taxation |
|
(1,107) |
|
(3,147) |
Finance income |
| (25) |
| (83) |
Finance costs |
| 39 |
| 35 |
Taxation |
| 10 |
| 8 |
Depreciation |
| 798 |
| 744 |
Amortisation of intangible assets |
| 290 |
| 213 |
Share based payment |
| 22 |
| 7 |
Foreign exchange translation differences |
| 9 |
| (11) |
(Increase)/decrease in receivables |
| (626) |
| 1,767 |
Increase/(decrease) in payables |
| 218 |
| (1,468) |
Provision against investment in subsidiaries |
| - |
| - |
|
|
|
|
|
|
|
|
|
|
Cash flows from operating activities |
| (372) |
| (1,935) |
|
|
|
|
|
NOTES TO THE ACCOUNTS for the year ended 31 March 2007
|
|
| Year ended |
|
|
| 31 March 2006 |
(i) Reconciliation of UK GAAP loss to IFRS loss |
|
| Group £'000 |
|
|
|
|
Loss for year as reported under UK GAAP |
|
| (3,336) |
|
|
|
|
Adjustments for: |
|
|
|
Share compensation expense | (b)(i) |
| (7) |
Capitalisation of development costs | (b)(ii) |
| 227 |
Reinstate amortisation of goodwill | (b)(iii) |
| 182 |
Amortisation of intangible assets | (b)(ii) |
| (213) |
|
|
|
|
|
|
|
|
Adjustment to operating expenses |
|
| 189 |
|
|
|
|
|
|
|
|
Loss for year as reported under IFRS |
|
| (3,147) |
|
|
|
|
|
| As at |
| Year ended |
|
| 1 April 2005 |
| 31 Mar 2006 |
(ii) Reconciliation of equity from UK GAAP to IFRS |
| Group £'000 |
| Group £'000 |
|
|
|
|
|
Total equity as reported under UK GAAP |
| 2,584 |
| 2,257 |
|
|
|
|
|
Adjustment to total equity as at 1 April 2005 |
| - |
| 959 |
|
|
|
|
|
Adjustments for: |
|
|
|
|
Share compensation expense to income statement |
| 6 |
| 7 |
Share based payment to reserves |
| (6) |
| (7) |
Capitalisation of development costs |
| 975 |
| 227 |
Reinstate amortisation of goodwill |
| - |
| 182 |
Amortisation of intangible assets |
| (16) |
| (213) |
|
|
|
|
|
|
|
|
|
|
Adjustment to total equity |
| 959 |
| 196 |
|
|
|
|
|
|
|
|
|
|
Total equity as reported under IFRS |
| 3,543 |
| 3,412 |
|
|
|
|
|
(iii) Reconciliation of cash flows from UK GAAP to IFRS
The consolidated statement of cash flows prepared under IFRS presents substantially the same information as that required under UK GAAP.
Under IFRS only three categories of cash flow activity are required to be reported: operating, investing and financing. Cash flows from returns on investments and servicing of finance under UK GAAP are including as operating activities and investing activities respectively under IFRS. There are no other material differences between cash flow statement presented under IFRS and the cash flow statement previousily presented under UK GAAP.
Reconciliation of equity at 1 April 2005 (date of transition to IFRS)
|
|
UK GAAP |
|
Effect of Transition To IFRS |
|
IFRS |
|
|
|
|
|
|
|
|
| £'000 |
| £'000 |
| £'000 |
Non-current assets |
|
|
|
|
|
|
Goodwill |
| 1,799 |
| - |
| 1,799 |
Intangible assets |
| - |
| 959 |
| 959 |
Property, plant and equipment |
| 1,139 |
| - |
| 1,139 |
|
|
|
|
|
|
|
|
| 2,938 |
| 959 |
| 3,897 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Trade and other receivables |
| 2,666 |
| - |
| 2,666 |
Cash and cash equivalents |
| 911 |
| - |
| 911 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 3,577 |
| - |
| 3,577 |
|
|
|
|
|
|
|
TOTAL ASSETS |
| 6,515 |
| 959 |
| 7,474 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
| (3,928) |
| - |
| (3,928) |
Current tax liabilities |
| (3) |
| - |
| (3) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (3,931) |
| - |
| (3,931) |
|
|
|
|
|
|
|
Net current liabilities |
| (354) |
| - |
| (354) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
| (3,931) |
| - |
| (3,931) |
|
|
|
|
|
|
|
NET ASSETS |
| 2,584 |
| 959 |
| 3,543 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Share capital |
| 1,949 |
| - |
| 1,949 |
Share premium account |
| 23,156 |
| - |
| 23,156 |
Other reserve |
| 235 |
| - |
| 235 |
Share compensation reserve |
| - |
| 6 |
| 6 |
Merger reserve |
| 890 |
| - |
| 890 |
Retained earnings |
| (23,654) |
| 953 |
| (22,701) |
|
|
|
|
|
|
|
Equity shareholders' funds |
| 2,576 |
| 959 |
| 3,535 |
|
|
|
|
|
|
|
Minority interest |
| 8 |
| - |
| 8 |
|
|
|
|
|
|
|
TOTAL EQUITY |
| 2,584 |
| 959 |
| 3,543 |
|
|
|
|
|
|
|
Reconciliation of equity at 31 March 2006 (date of transition to IFRS)
|
| UK GAAP |
| Effect of Transition To IFRS |
| IFRS |
|
|
|
|
|
|
|
|
| £'000 |
| £'000 |
| £'000 |
Non-current assets |
|
|
|
|
|
|
Goodwill |
| 1,680 |
| 182 |
| 1,862 |
Intangible assets |
| - |
| 973 |
| 973 |
Property, plant and equipment |
| 1,566 |
| - |
| 1,566 |
|
|
|
|
|
|
|
|
| 3,246 |
| 1,155 |
| 4,401 |
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Trade and other receivables |
| 1,011 |
| - |
| 1,011 |
Cash and cash equivalents |
| 1,230 |
| - |
| 1,230 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| 2,241 |
| - |
| 2,241 |
|
|
|
|
|
|
|
TOTAL ASSETS |
| 5,487 |
| 1,155 |
| 6,642 |
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
| (2,869) |
| - |
| (2,869) |
Current tax liabilities |
| (1) |
| - |
| (1) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| (2,870) |
| - |
| (2,870) |
|
|
|
|
|
|
|
Net current liabilities |
| (629) |
| - |
| (629) |
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
Obligations under finance leases |
| (360) |
| - |
| (360) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
TOTAL LIABILITIES |
| (3,230) |
| - |
| (3,230) |
|
|
|
|
|
|
|
NET ASSETS |
| 2,257 |
| 1,155 |
| 3,412 |
|
|
|
|
|
|
|
Equity |
|
|
|
|
|
|
Share capital |
| 2,427 |
| - |
| 2,427 |
Share premium account |
| 25,706 |
| - |
| 25,706 |
Other reserve |
| 235 |
| - |
| 235 |
Share based payment reserve |
| - |
| 13 |
| 13 |
Merger reserve |
| 890 |
| - |
| 890 |
Translation reserve |
| - |
| (11) |
| (11) |
Retained earnings |
| (27,001) |
| 1,153 |
| (25,848) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
EQUITY SHAREHOLDERS'S FUNDS |
| 2,257 |
| 1,155 |
| 3,412 |
|
|
|
|
|
|
|
Reconciliation of profit for the year ended 31 March 2006
|
| UK GAAP |
| Effect of Transition To IFRS |
| IFRS |
|
| £'000 |
| £'000 |
| £'000 |
|
|
|
|
|
|
|
Revenue |
| 4,753 |
| - |
| 4,753 |
|
|
|
|
|
|
|
Operating expenses |
| (8,160) |
| 189 |
| (7,971) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other operating income |
| 31 |
| - |
| 31 |
|
|
|
|
|
|
|
Operating loss |
| (3,376) |
| 189 |
| (3,187) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Finance income |
| 83 |
| - |
| 83 |
Finance costs |
| (35) |
| - |
| (35) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss on ordinary activities before taxation |
|
(3,328) |
|
189 |
|
(3,139) |
|
|
|
|
|
|
|
Tax on loss on ordinary activities |
| (8) |
| - |
| (8) |
|
|
|
|
|
|
|
Loss on ordinary activities after taxation |
| (3,336) |
| 189 |
| (3,147) |
|
|
|
|
|
|
|
Minority interest |
| - |
| - |
| - |
|
|
|
|
|
|
|
Loss attributable to equity holders of the company |
| (3,336) |
| 189 |
| (3,147) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted loss per share |
| (1.22p) |
| (0.21)p |
| (1.43p) |
|
|
|
|
|
|
|
Financial information
The financial information set out in this statement does not constitute statutory accounts as defined in section 240 of the Companies Act 1985. The statutory accounts for the year ended 31 March 2006 , prepared under UK GAAP have been delivered to the Registrar of Companies and carry an audit report that is unqualified. Statutory accounts for the year ended 31 March 2007 will be audited and delivered to the Registrar of Companies following their publication.
Loss per share and diluted loss per share
Loss per share is calculated by dividing the loss attributable to ordinary shareholders for each year amounting to £1,107,000 (2006: £3,147,000) for the year ended 31 March 2007 by 241,022,630 (2006: 233,676,355), being the weighted average number of ordinary shares in issue during each year. There is no difference between basic loss per share and diluted loss per share for either year.
The directors are not declaring a dividend.