|
|
$'k |
2020 |
2021 |
2022 |
2023e |
2024e |
31-December |
|
|
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
INCOME STATEMENT |
|
|
|
|
|
|
|
Revenue |
|
|
240,012 |
410,540 |
728,237 |
833,705 |
909,572 |
Cost of Sales |
|
|
(164,894) |
(292,041) |
(550,541) |
(643,120) |
(701,456) |
Gross Profit |
|
|
75,118 |
118,499 |
177,696 |
190,585 |
208,116 |
EBITDA |
|
|
29,394 |
46,251 |
86,024 |
94,416 |
103,017 |
Normalised operating profit |
|
|
27,310 |
42,737 |
83,045 |
90,839 |
99,115 |
Amortisation of acquired intangibles |
|
|
(13,747) |
(18,291) |
(36,399) |
(36,399) |
(36,399) |
Exceptionals |
|
|
(10,529) |
(7,087) |
(7,395) |
0 |
0 |
Share-based payments |
|
|
(5,113) |
(5,006) |
(5,698) |
(5,698) |
(5,698) |
Reported operating profit |
|
|
(2,079) |
12,353 |
33,553 |
48,742 |
57,018 |
Net Interest |
|
|
(9,834) |
(10,798) |
(18,736) |
(10,120) |
(9,813) |
Joint ventures & associates (post tax) |
|
|
79 |
0 |
0 |
0 |
0 |
Exceptionals |
|
|
0 |
0 |
0 |
0 |
0 |
Profit Before Tax (norm) |
|
|
17,555 |
31,939 |
64,309 |
80,720 |
89,302 |
Profit Before Tax (reported) |
|
|
(11,834) |
1,555 |
14,817 |
38,623 |
47,205 |
Reported tax |
|
|
975 |
(5,097) |
(16,895) |
(25,023) |
(27,684) |
Profit After Tax (norm) |
|
|
14,044 |
25,551 |
57,414 |
58,118 |
64,297 |
Profit After Tax (reported) |
|
|
(10,859) |
(3,542) |
(2,078) |
13,599 |
19,521 |
Net income (normalised) |
|
|
14,044 |
25,551 |
57,414 |
58,118 |
64,297 |
Net income (reported) |
|
|
(10,859) |
(3,542) |
(2,078) |
13,599 |
19,521 |
|
|
|
|
|
|
|
|
Basic average number of shares outstanding (m) |
|
197 |
227 |
266 |
273 |
257 |
EPS - basic normalised (c) |
|
|
7.14 |
11.24 |
21.61 |
21.29 |
25.00 |
EPS - diluted normalised (c) |
|
|
6.86 |
10.91 |
21.41 |
21.09 |
24.75 |
EPS - basic reported (c) |
|
|
(5.52) |
(1.56) |
(0.78) |
4.98 |
7.59 |
Dividend (c) |
|
|
0.00 |
0.00 |
0.01 |
0.01 |
0.01 |
|
|
|
|
|
|
|
|
Revenue growth (%) |
|
|
119.8 |
71.0 |
77.4 |
14.5 |
9.1 |
Gross Margin (%) |
|
|
31.3 |
28.9 |
24.4 |
22.9 |
22.9 |
EBITDA Margin (%) |
|
|
12.2 |
11.3 |
11.8 |
11.3 |
11.3 |
EBITDA/Net Revenue (%) |
|
|
39.1 |
39.0 |
48.4 |
49.5 |
49.5 |
Normalised Operating Margin |
|
|
11.4 |
10.4 |
11.4 |
10.9 |
10.9 |
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
Fixed Assets |
|
|
270,578 |
271,830 |
365,062 |
351,263 |
328,864 |
Intangible Assets |
|
|
255,716 |
254,169 |
347,938 |
334,139 |
311,740 |
Tangible Assets |
|
|
8,677 |
8,601 |
7,358 |
7,358 |
7,358 |
Investments & other |
|
|
6,185 |
9,060 |
9,766 |
9,766 |
9,766 |
Current Assets |
|
|
77,606 |
128,391 |
193,650 |
206,090 |
255,537 |
Stocks |
|
|
1,011 |
895 |
646 |
1,938 |
2,114 |
Debtors |
|
|
47,941 |
71,363 |
98,231 |
111,922 |
112,139 |
Cash & cash equivalents |
|
|
28,654 |
56,133 |
94,773 |
92,230 |
141,284 |
Other |
|
|
0 |
0 |
0 |
0 |
0 |
Current Liabilities |
|
|
96,421 |
137,129 |
197,712 |
216,865 |
219,479 |
Creditors |
|
|
89,256 |
117,016 |
190,348 |
209,631 |
212,245 |
Tax and social security |
|
|
0 |
0 |
0 |
0 |
0 |
Short term borrowings |
|
|
5,819 |
18,276 |
5,456 |
5,326 |
5,326 |
Lease liabilities |
|
|
1,346 |
1,837 |
1,908 |
1,908 |
1,908 |
Long Term Liabilities |
|
|
137,867 |
149,110 |
193,667 |
205,172 |
207,851 |
Long term borrowings |
|
|
107,820 |
119,251 |
145,872 |
145,872 |
145,872 |
Other long-term liabilities |
|
|
30,047 |
29,859 |
47,795 |
59,300 |
61,979 |
Net Assets |
|
|
113,896 |
113,982 |
167,333 |
135,316 |
157,071 |
Minority interests |
|
|
0 |
0 |
0 |
0 |
0 |
Shareholders' equity |
|
|
113,896 |
113,982 |
167,333 |
135,316 |
157,071 |
|
|
|
|
|
|
|
|
CASH FLOW |
|
|
|
|
|
|
|
Op Cash Flow before WC and tax |
|
|
3,997 |
23,360 |
54,195 |
78,598 |
87,506 |
Working capital |
|
|
4,129 |
4,091 |
7,245 |
4,299 |
2,222 |
Exceptional & other |
|
|
14,526 |
15,804 |
24,434 |
15,818 |
15,511 |
Tax |
|
|
(1,957) |
(2,230) |
(8,399) |
(13,518) |
(25,005) |
Net operating cash flow |
|
|
20,695 |
41,025 |
77,475 |
85,197 |
80,235 |
Capex |
|
|
(4,259) |
(4,810) |
(6,543) |
(5,667) |
(5,819) |
Acquisitions/disposals |
|
|
(37,065) |
(18,344) |
(81,396) |
(18,600) |
(10,000) |
Interest paid |
|
|
(9,512) |
(8,695) |
(7,766) |
(10,120) |
(9,813) |
Equity financing |
|
|
34,667 |
0 |
58,187 |
(47,460) |
0 |
Change in borrowing |
|
|
1,563 |
24,721 |
34,691 |
0 |
0 |
Other |
|
|
(4,734) |
(3,700) |
(30,730) |
(2,241) |
(2,083) |
Net Cash Flow |
|
|
1,355 |
30,197 |
43,918 |
(2,543) |
49,054 |
Opening net debt/(cash) |
|
|
74,998 |
84,985 |
81,394 |
56,555 |
58,968 |
FX |
|
|
1,117 |
(2,718) |
(5,278) |
0 |
0 |
Other non-cash movements |
|
|
(12,459) |
(23,888) |
(13,801) |
130 |
0 |
Closing net debt/(cash) |
|
|
84,985 |
81,394 |
56,555 |
58,968 |
9,914 |
|