|
|
$000s |
2019 |
2020 |
2021 |
2022e |
2023e |
Year end 31-December |
|
|
IFRS |
IFRS |
IFRS |
IFRS |
IFRS |
INCOME STATEMENT |
|
|
|
|
|
|
|
Revenue |
|
|
109,194 |
240,012 |
410,540 |
728,000 |
833,705 |
Cost of Sales |
|
|
(66,419) |
(164,894) |
(292,041) |
(552,379) |
(643,120) |
Gross Profit |
|
|
42,775 |
75,118 |
118,499 |
175,621 |
190,585 |
EBITDA |
|
|
17,921 |
29,394 |
46,251 |
85,176 |
94,416 |
Normalised operating profit |
|
|
16,615 |
27,310 |
42,737 |
81,104 |
89,753 |
Amortisation of acquired intangibles |
|
|
(8,299) |
(13,747) |
(18,291) |
(21,035) |
(21,035) |
Exceptionals |
|
|
(8,259) |
(10,529) |
(7,087) |
1,000 |
0 |
Share-based payments |
|
|
(2,878) |
(5,113) |
(5,006) |
(5,006) |
(5,006) |
Reported operating profit |
|
|
(2,821) |
(2,079) |
12,353 |
56,063 |
63,712 |
Net Interest |
|
|
(3,869) |
(9,834) |
(10,798) |
(11,572) |
(10,169) |
Joint ventures & associates (post tax) |
|
|
74 |
79 |
0 |
0 |
0 |
Exceptionals |
|
|
0 |
0 |
0 |
(2,950) |
(12,000) |
Profit Before Tax (norm) |
|
|
12,820 |
17,555 |
31,939 |
69,532 |
79,584 |
Profit Before Tax (reported) |
|
|
(6,616) |
(11,834) |
1,555 |
41,541 |
41,543 |
Reported tax |
|
|
39 |
975 |
(5,097) |
(21,555) |
(24,671) |
Profit After Tax (norm) |
|
|
10,256 |
14,044 |
25,551 |
50,063 |
57,300 |
Profit After Tax (reported) |
|
|
(6,577) |
(10,859) |
(3,542) |
19,986 |
16,872 |
Minority interests |
|
|
64 |
0 |
0 |
0 |
0 |
Net income (normalised) |
|
|
10,320 |
14,044 |
25,551 |
50,063 |
57,300 |
Net income (reported) |
|
|
(6,513) |
(10,859) |
(3,542) |
19,986 |
16,872 |
|
|
|
|
|
|
|
|
Basic average number of shares outstanding (m) |
|
|
175 |
197 |
227 |
270 |
288 |
EPS - basic normalised (c) |
|
|
5.89 |
7.14 |
11.24 |
18.56 |
19.87 |
EPS - diluted normalised (c) |
|
|
5.72 |
6.86 |
10.91 |
18.04 |
19.35 |
EPS - basic reported (c) |
|
|
(3.72) |
(5.52) |
(1.56) |
7.41 |
5.85 |
Dividend (c) |
|
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
|
Revenue growth (%) |
|
|
95.0 |
119.8 |
71.0 |
77.3 |
14.5 |
Gross Margin (%) |
|
|
39.2 |
31.3 |
28.9 |
24.1 |
22.9 |
EBITDA Margin (%) |
|
|
16.4 |
12.2 |
11.3 |
11.7 |
11.3 |
EBITDA/Net Revenue (%) |
|
|
41.9 |
39.1 |
39.0 |
48.5 |
49.5 |
Normalised Operating Margin |
|
|
15.2 |
11.4 |
10.4 |
11.1 |
10.8 |
|
|
|
|
|
|
|
|
BALANCE SHEET |
|
|
|
|
|
|
|
Fixed Assets |
|
|
217,544 |
270,578 |
271,830 |
346,945 |
341,911 |
Intangible Assets |
|
|
206,055 |
255,716 |
254,169 |
329,284 |
324,250 |
Tangible Assets |
|
|
6,427 |
8,677 |
8,601 |
8,601 |
8,601 |
Investments & other |
|
|
5,062 |
6,185 |
9,060 |
9,060 |
9,060 |
Current Assets |
|
|
67,433 |
77,606 |
128,391 |
216,147 |
281,238 |
Stocks |
|
|
491 |
1,011 |
895 |
1,513 |
1,866 |
Debtors |
|
|
40,760 |
47,941 |
71,363 |
119,671 |
130,195 |
Cash & cash equivalents |
|
|
26,182 |
28,654 |
56,133 |
94,962 |
149,177 |
Other |
|
|
0 |
0 |
0 |
0 |
0 |
Current Liabilities |
|
|
78,767 |
96,421 |
137,129 |
185,471 |
213,518 |
Creditors |
|
|
75,683 |
89,256 |
117,016 |
183,634 |
211,681 |
Tax and social security |
|
|
0 |
0 |
0 |
0 |
0 |
Short term borrowings |
|
|
2,213 |
5,819 |
18,276 |
0 |
0 |
Lease liabilities |
|
|
871 |
1,346 |
1,837 |
1,837 |
1,837 |
Long Term Liabilities |
|
|
129,206 |
137,867 |
149,110 |
190,536 |
200,667 |
Long term borrowings |
|
|
98,967 |
107,820 |
119,251 |
152,000 |
152,000 |
Other long term liabilities |
|
|
30,239 |
30,047 |
29,859 |
38,536 |
48,667 |
Net Assets |
|
|
77,004 |
113,896 |
113,982 |
187,085 |
208,963 |
Minority interests |
|
|
(69) |
0 |
0 |
0 |
0 |
Shareholders' equity |
|
|
76,935 |
113,896 |
113,982 |
187,085 |
208,963 |
|
|
|
|
|
|
|
|
CASH FLOW |
|
|
|
|
|
|
|
Op Cash Flow before WC and tax |
|
|
2,989 |
3,997 |
23,360 |
66,648 |
67,241 |
Working capital |
|
|
8,963 |
4,129 |
4,091 |
17,692 |
17,171 |
Exceptional & other |
|
|
6,673 |
14,526 |
15,804 |
16,578 |
15,175 |
Tax |
|
|
(2,309) |
(1,957) |
(2,230) |
(12,878) |
(14,540) |
Net operating cash flow |
|
|
16,316 |
20,695 |
41,025 |
88,040 |
85,047 |
Capex |
|
|
(15,497) |
(4,259) |
(4,810) |
(5,456) |
(5,667) |
Acquisitions/disposals |
|
|
(60,900) |
(37,065) |
(18,344) |
(92,150) |
(12,000) |
Interest paid |
|
|
(1,970) |
(9,512) |
(8,695) |
(11,572) |
(10,169) |
Equity financing |
|
|
2,133 |
34,667 |
0 |
58,091 |
0 |
Change in borrowing |
|
|
101,047 |
1,563 |
24,721 |
38,892 |
0 |
Other |
|
|
(31,307) |
(4,734) |
(3,700) |
(30,416) |
(2,996) |
Net Cash Flow |
|
|
9,822 |
1,355 |
30,197 |
45,429 |
54,215 |
Opening net debt/(cash) |
|
|
2,115 |
74,998 |
84,985 |
81,394 |
57,038 |
FX |
|
|
(6,730) |
1,117 |
(2,718) |
(6,600) |
0 |
Other non-cash movements |
|
|
(75,975) |
(12,459) |
(23,888) |
(14,473) |
0 |
Closing net debt/(cash) |
|
|
74,998 |
84,985 |
81,394 |
57,038 |
2,823 |
|